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

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

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

{"sheet":"INPUT","index":2,"n_rows":527,"n_cols":34,"rows_kept":527,"cut":false,"hidden":false,"merged":[[465,18,466,20],[19,13,19,20],[440,13,440,20],[266,22,266,23],[180,19,181,20],[266,14,266,15],[202,14,202,20],[302,19,303,20],[289,19,290,20],[169,19,170,20],[266,19,266,20],[321,19,321,22],[195,13,195,20],[198,14,199,15],[153,13,153,14],[30,13,30,27],[32,13,32,27]]}
[{"$f":"'Input A1'!A75","v":1},{"$f":"'Input A1'!B1","v":"FCR"},{"$f":"'Input A1'!C1","v":"FCR"},{"$f":"'Input A1'!D1","v":"Hydrothermal"},{"$f":"'Input A1'!E1","v":"Temperature"},{"$f":"'Input A1'!F1","v":"Greenfield"},{"$f":"'Input A1'!G1","v":"Yes"},{"$f":"'Input A1'!H1","v":"Success Rate"},{"$f":"'Input A1'!I1","v":"Lump Sum"},{"$f":"'Input A1'!J1","v":"Low"},{"$f":"'Input A1'!K1","v":1},{"$f":"'Input A1'!L1","v":"surface"},{"$f":"'Input A1'!M1","v":"Jet"},null,null,null,null,null,null,{"$f":"'Input A1'!T1","v":0}]
[{"$f":"'Input A1'!A398","v":0},{"$f":"'Input A1'!B2","v":"EERE Approach"},{"$f":"'Input A1'!C2","v":"Inputted COE"},{"$f":"'Input A1'!D2","v":"EGS"},{"$f":"'Input A1'!E2","v":"Depth"},{"$f":"'Input A1'!F2","v":"Field Expansion"},{"$f":"'Input A1'!G2","v":"No"},{"$f":"'Input A1'!H2","v":"# of Wells"},{"$f":"'Input A1'!I2","v":"By Activity"},{"$f":"'Input A1'!J2","v":"Medium"},{"$f":"'Input A1'!K2","v":2},{"$f":"'Input A1'!L2","v":"direct contact"},{"$f":"'Input A1'!M2","v":"VacPump"}]
[null,null,null,null,null,null,null,null,null,{"$f":"'Input A1'!J3","v":"High"},{"$f":"'Input A1'!K3","v":3},{"$f":"'Input A1'!L3","v":0},{"$f":"'Input A1'!M3","v":"Hybrid"}]
[]
[null,{"$f":"'Input A1'!B5","v":"Well Count"},{"$f":"'Input A1'!C5","v":"Lump Sum"},{"$f":"'Input A1'!D5","v":"Cost Curves"},{"$f":"'Input A1'!E5","v":"Smaller Diameter"},{"$f":"'Input A1'!F5","v":"Perforated / Slotted Liner"},{"$f":"'Input A1'!G5","v":"Lump Sum"},{"$f":"'Input A1'!H5","v":"k*A"},{"$f":"'Input A1'!I5","v":"Annual Decline Rate"},{"$f":"'Input A1'!J5","v":"Input Value"},{"$f":"'Input A1'!K5","v":"Yes"},{"$f":"'Input A1'!L5","v":"Input"},{"$f":"'Input A1'!M5","v":"Core Hole"}]
[null,{"$f":"'Input A1'!B6","v":"Confirmed Capacity"},{"$f":"'Input A1'!C6","v":"% Confirmation Drilling Cost"},{"$f":"'Input A1'!D6","v":"GETEM Estimate"},{"$f":"'Input A1'!E6","v":"Larger Diameter"},{"$f":"'Input A1'!F6","v":"Open Hole"},{"$f":"'Input A1'!G6","v":"Calculated"},{"$f":"'Input A1'!H6","v":"Fracture Flow"},{"$f":"'Input A1'!I6","v":"Annual Decline Rate"},{"$f":"'Input A1'!J6","v":"Input Value"},{"$f":"'Input A1'!K6","v":"Yes"},{"$f":"'Input A1'!L6","v":"Input"},{"$f":"'Input A1'!M6","v":"Slim Hole"}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Input A1'!M7","v":"Production Size"}]
[null,{"$f":"'Input A1'!B8","v":"Yes"},{"$f":"'Input A1'!C8","v":"Submersible"},{"$f":"'Input A1'!D8","v":"Power Sales"},{"$f":"'Input A1'!E8","v":"Binary"},{"$f":"'Input A1'!F8","v":"Power"},{"$f":"'Input A1'!G8","v":"Fixed"},{"$f":"'Input A1'!H8","v":"Performance"},{"$f":"'Input A1'!I8","v":"Fixed Cost"},{"$f":"'Input A1'!J8","v":"Input"},{"$f":"'Input A1'!K8","v":"≤115kV"},{"$f":"'Input A1'!L8","v":"Flat"},{"$f":"'Input A1'!M8","v":"Rural"}]
[null,{"$f":"'Input A1'!B9","v":"Yes"},{"$f":"'Input A1'!C9","v":"Lineshaft"},{"$f":"'Input A1'!D9","v":"Production Wells"},{"$f":"'Input A1'!E9","v":"Flash"},{"$f":"'Input A1'!F9","v":"Flow"},{"$f":"'Input A1'!G9","v":"Percent"},{"$f":"'Input A1'!H9","v":"Reference"},{"$f":"'Input A1'!I9","v":"Calculated"},{"$f":"'Input A1'!J9","v":"Calculate"},{"$f":"'Input A1'!K9","v":"230kV"},{"$f":"'Input A1'!L9","v":"Hilly"},{"$f":"'Input A1'!M9","v":"Suburban"}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"'Input A1'!K10","v":"500kV"},{"$f":"'Input A1'!L10","v":"Mountainous "},{"$f":"'Input A1'!M10","v":"Urban"}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Input A1'!L11","v":"Forested"}]
[null,null,{"$f":"'Input A1'!C12","v":"C"},{"$f":"'Input A1'!D12","v":"meter"},{"$f":"'Input A1'!E12","v":"C/km"},{"$f":"'Input A1'!F12","v":"kg/s"},{"$f":"'Input A1'!G12","v":"km"},{"$f":"'Input A1'!H12","v":"psi-h/1000lb"},{"$f":"'Input A1'!I12","v":"ΔC"},{"$f":"'Input A1'!J12","v":"meter"},{"$f":"'Input A1'!K12","v":"KJ/h-m^2-C"}]
[null,null,{"$f":"'Input A1'!C13","v":"F"},{"$f":"'Input A1'!D13","v":"ft"},{"$f":"'Input A1'!E13","v":"F/1000 ft"},{"$f":"'Input A1'!F13","v":"lb/hr"},{"$f":"'Input A1'!G13","v":"ft"},{"$f":"'Input A1'!H13","v":"kPa-s/kg"},{"$f":"'Input A1'!I13","v":"ΔF"},{"$f":"'Input A1'!J13","v":"inch"},{"$f":"'Input A1'!K13","v":"btu/h-sqft-F"}]
[null,null,null,null,null,{"$f":"'Input A1'!F14","v":"gpm"}]
[]
[null,null,{"$f":"'Input A1'!C16","v":"$/m^3"},{"$f":"'Input A1'!D16","v":"bar"},{"$f":"'Input A1'!E16","v":"cm"},{"$f":"'Input A1'!F16","v":"w-h/lb"},{"$f":"'Input A1'!G16","v":"kPa"},{"$f":"'Input A1'!H16","v":"mm-Hg"}]
[null,null,{"$f":"'Input A1'!C17","v":"$/acre-ft"},{"$f":"'Input A1'!D17","v":"psi"},{"$f":"'Input A1'!E17","v":"inch"},{"$f":"'Input A1'!F17","v":"kW-s/kg"},{"$f":"'Input A1'!G17","v":"psi"},{"$f":"'Input A1'!H17","v":"inch-Hg"}]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"GETEM  -  INPUT WORKSHEET",null,null,null,null,null,null,null,{"$f":"'LCOE Summary 10-90s'!B2","v":57},null,null,{"$f":"'Input A1'!T1","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"HIGH-LEVEL SUMMARY",null,null,null,"Reference Scenario",null,"Improvement Change","Improved Scenario",null,"10% Scenario","90% Scenario"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"TECHNOLOGY YEAR",null,null,null,{"$f":"R35","v":2012}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"COST OF ELECTRICITY",null,"¢ /kW-h",null,{"$f":"'Summary A1'!H24","v":17.94306093469395},null,{"$f":"(U23-R23)/R23","v":-0.71309026474238979},{"$f":"'Summary A1'!J24","v":5.1480388624842091},null,{"$f":"'Summary A1'!L24","v":17.373090170342024},{"$f":"'Summary A1'!M24","v":19.225449036157208}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"RESOURCE TYPE",null,null,null,{"$f":"IF(A1=0,\"HYDROTHERMAL\",\"EGS\")","v":"EGS"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"CASE",null,null,null,{"$f":"R36","v":"EGS D"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"RESOURCE TEMPERATURE",null,{"$f":"P77","v":"C"},null,{"$f":"R77","v":250}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"RESOURCE DEPTH",null,{"$f":"P78","v":"meter"},null,{"$f":"R78","v":3500}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"CONVERSION SYSTEM",null,null,null,{"$f":"IF(A2=1,\"BINARY\",\"FLASH-STEAM\")","v":"FLASH-STEAM"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"POWER SALES",null,"kW",null,{"$f":"'Summary A1'!H27","v":25000},null,null,{"$f":"'Summary A1'!J27","v":50000},null,{"$f":"'Summary A1'!L27","v":25000},{"$f":"'Summary A1'!M27","v":25000},null,null,"Values"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Number of Errors/Messages",{"$f":"'Error-Warnings'!$E$2","v":1},"note",null,null,null,null,null,null,0.1,"likely",0.9,null,null,"don't change"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"The following scheme is used for the inputs in the DOE LCOE assessment.  The cells with 'green backgrounds are those using the P10-90 inputs - the Reference scenario value being the 'most likely'.  The cells with the Yellow background and Black font are those that are not changed in the DOE calculations.  Those cells with the Red background and White font are those whose values may change with the change in the resource scenario/category"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Q35:Q544)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"The sidebar to the left allows one to expand or collapse each section of the Input.  Use the ' + ' to expand; the ' - ' to collapse.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AF39:AF597)","v":0},{"$f":"SUM(AG39:AG597)","v":2},{"$f":"SUM(AH39:AH597)","v":2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"PROJECT PHASE "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"TECHNOLOGY YEAR",null,null,null,2012," note",{"$f":"'master Improvements'!E15","v":2030}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Case Being Evaluated",null,null,null,{"$f":"'master list of 10-90s'!E5","v":"EGS D"}]
[null,null,null,null,{"$f":"MIN(E38:M73)","v":0},null,null,null,null,null,null,null,null,"ECONOMIC PARAMETERS"]
[null,null,null,null,{"$f":"MIN(E39:E47)","v":0},null,null,null,null,null,null,null,null,"General Project Variables :"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Reference Year $",null,null,null,2011," note"]
[null,null,null,null,{"$f":"IF(T40=1,1,0)","v":1},null,null,null,null,null,null,null,null,"Utilization Factor",null,null,{"$f":"IF(R40=AA40,\" \",1)","v":" "},{"$f":"AA40","v":0.95}," note",{"$f":"'master Improvements'!E19","v":1},{"$f":"'Input A1'!W40","v":0.95},null,{"$f":"IF($V$20=AD40,$Z40,R40)","v":0.95},{"$f":"IF($V$20=AD40,$AB40,R40)","v":0.95},null,{"$f":"'master list of 10-90s'!D9","v":0.96},{"$f":"'master list of 10-90s'!E9","v":0.95},{"$f":"'master list of 10-90s'!F9","v":0.88},{"$f":"Z40","v":0.96},{"$f":"AE40","v":1},{"$f":"'LCOE Summary 10-90s'!B6","v":1},{"$f":"AD40-AE40","v":0},{"$f":"IF(W40=$R40,0,1)","v":0},{"$f":"IF(X40=$R40,0,1)","v":0}]
[null,null,null,null,{"$f":"IF(T41=1,1,0)","v":0},null,null,null,null,null,null,null,null,"Contingency",null,"%",{"$f":"IF(R41=AA41,\" \",1)","v":" "},{"$f":"AA41","v":0.15}," note",{"$f":"'master Improvements'!E20","v":0.66666666666666663},{"$f":"'Input A1'!W41","v":9.9999999999999992E-2},null,{"$f":"IF($V$20=AD41,$Z41,R41)","v":0.15},{"$f":"IF($V$20=AD41,$AB41,R41)","v":0.15},null,{"$f":"'master list of 10-90s'!D10","v":0.05},{"$f":"'master list of 10-90s'!E10","v":0.15},{"$f":"'master list of 10-90s'!F10","v":0.25},0.05,{"$f":"AE41","v":2},{"$f":"'LCOE Summary 10-90s'!B7","v":2},{"$f":"AD41-AE41","v":0},{"$f":"IF(W41=$R41,0,1)","v":0},{"$f":"IF(X41=$R41,0,1)","v":0}]
[null,null,null,null,1,null,null,null,null,null,null,null,null,"Royalty (thru Yr 10)",null,"%",null,1.7500000000000002E-2," note",{"$f":"'master Improvements'!E21","v":1},{"$f":"'Input A1'!W42","v":1.7500000000000002E-2}]
[null,null,null,null,1,null,null,null,null,null,null,null,null,"Royalty (after Yr 10)",null,null,null,3.5000000000000003E-2,null,{"$f":"'master Improvements'!E22","v":1},{"$f":"'Input A1'!W43","v":3.5000000000000003E-2}]
[null,null,null,null,1,null,null,null,null,null,null,null,null,"Discount Rate",null,"%",{"$f":"IF(R44=AA44,\" \",1)","v":" "},{"$f":"AA44","v":7.0000000000000007E-2}," note",{"$f":"'master Improvements'!E23","v":1},{"$f":"'Input A1'!W44","v":7.0000000000000007E-2},null,{"$f":"IF($V$20=AD44,$Z44,R44)","v":7.0000000000000007E-2},{"$f":"IF($V$20=AD44,$AB44,R44)","v":7.0000000000000007E-2},null,{"$f":"'master list of 10-90s'!D11","v":0.06},{"$f":"'master list of 10-90s'!E11","v":7.0000000000000007E-2},{"$f":"'master list of 10-90s'!F11","v":0.09},0.06,{"$f":"AE44","v":3},{"$f":"'LCOE Summary 10-90s'!B8","v":3},{"$f":"AD44-AE44","v":0},{"$f":"IF(W44=$R44,0,1)","v":0},0]
[null,null,null,null,1,null,null,null,null,null,null,null,null,"Effective Tax Rate",null,"%",null,0.39200000000000002,null,{"$f":"'master Improvements'!E24","v":1},{"$f":"'Input A1'!W45","v":0.39200000000000002}]
[null,null,null,null,0,null,null,null,null,null,null,null,null,"Project Life (Period of Operation)",null,"yr(s)",{"$f":"IF(R46=AA46,\" \",1)","v":" "},{"$f":"AA46","v":20},null,{"$f":"'master Improvements'!E25","v":1.5},{"$f":"'Input A1'!W46","v":30},null,{"$f":"IF($V$20=AD46,$Z46,R46)","v":20},{"$f":"IF($V$20=AD46,$AB46,R46)","v":20},null,{"$f":"'master list of 10-90s'!D12","v":30},{"$f":"'master list of 10-90s'!E12","v":20},{"$f":"'master list of 10-90s'!F12","v":10},null,{"$f":"AE46","v":4},{"$f":"'LCOE Summary 10-90s'!B9","v":4},{"$f":"AD46-AE46","v":0}]
[null,null,null,null,1,null,null,null,null,null,null,null,null,"Calculations based on Fixed Charge Rate (FCR) of",null,null,{"$f":"IF(R47=AA47,\" \",1)","v":" "},{"$f":"AA47","v":0.108}," note",{"$f":"'master Improvements'!E26","v":1},{"$f":"'Input A1'!W47","v":0.108},null,{"$f":"IF($V$20=AD47,$Z47,R47)","v":0.108},{"$f":"IF($V$20=AD47,$AB47,R47)","v":0.108},null,{"$f":"'master list of 10-90s'!D13","v":0.09},{"$f":"'master list of 10-90s'!E13","v":0.108},{"$f":"'master list of 10-90s'!F13","v":0.13},0.09,{"$f":"AE47","v":5},{"$f":"'LCOE Summary 10-90s'!B10","v":5},0,0,0]
[{"$f":"'Input A1'!A48","v":0},null,null,null,null,null,null,null,null,null,null,null,null,"Method used to Calculate Cost of Electricity",null,null,null,"EERE Approach",null,{"$f":"IF(A48=1,\"Go To Resource Definition\",\" \")","v":" "}]
[{"$f":"'Input A1'!A49","v":1},null,null,null,{"$f":"MIN(E50:M59)","v":0},null,null,null,null,null,null,null,null,"Project Schedule & Durations :"]
[null,null,null,null,null,null,{"$f":"SUM(R51:R53)+MAX(R55:R56)","v":5.5},{"$f":"SUM(U52:U53)+MAX(U55:U56)+$R51","v":4.5},{"$f":"SUM(W52:W53)+MAX(W55:W56)+$R51","v":5.5},{"$f":"SUM(X52:X53)+MAX(X55:X56)+$R51","v":5.5},{"$f":"MAX(G50:J50)","v":5.5},null,null,"Year of Project Initiation",null,null,null,2009," note",null,{"$f":"'Input A1'!W50","v":2009}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Duration of Permitting for Exploration/Confirmation",null,"yr(s)",null,1,null,{"$f":"IF(K50<15,\" \",\"Total pre-startup duration exceeds 15 yrs in DCF\")","v":" "}]
[null,null,null,null,{"$f":"IF(U52=R52,1,0)","v":1},null,null,null,null,null,null,null,null,"Duration of Exploration Phase",null,"yr(s)",{"$f":"IF(R52=AA52,\" \",1)","v":" "},{"$f":"AA52","v":1},null,null,{"$f":"'master Improvements'!E28","v":1},null,{"$f":"IF($V$20=AD52,$Z52,R52)","v":1},{"$f":"IF($V$20=AD52,$AB52,R52)","v":1},null,{"$f":"'master list of 10-90s'!D14","v":0.5},{"$f":"'master list of 10-90s'!E14","v":1},{"$f":"'master list of 10-90s'!F14","v":3},null,{"$f":"AE52","v":6},{"$f":"'LCOE Summary 10-90s'!B11","v":6},{"$f":"AD52-AE52","v":0},{"$f":"IF(W52=$R52,0,1)","v":0},{"$f":"IF(X52=$R52,0,1)","v":0}]
[null,null,null,null,{"$f":"IF(U53=R53,1,0)","v":0},null,null,null,null,null,null,null,null,"Duration of Confirmation Phase",null,"yr(s)",{"$f":"IF(R53=AA53,\" \",1)","v":" "},{"$f":"AA53","v":1.5}," note",null,{"$f":"'master Improvements'!E29","v":1},null,{"$f":"IF($V$20=AD53,$Z53,R53)","v":1.5},1.5,null,{"$f":"'master list of 10-90s'!D15","v":1},{"$f":"'master list of 10-90s'!E15","v":1.5},{"$f":"'master list of 10-90s'!F15","v":2},null,{"$f":"AE53","v":7},{"$f":"'LCOE Summary 10-90s'!B12","v":7},0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Duration of Permitting for Plant/Field (Utilization Permit)",null,"yr(s)",null,1]
[null,null,null,null,0,null,null,null,null,null,null,null,null,"Duration of Well Field Development Phase",null,"yr(s)",{"$f":"IF(R55=AA55,\" \",1)","v":" "},{"$f":"AA55","v":2}," note",null,{"$f":"'master Improvements'!E30","v":1.5},null,2,2,null,{"$f":"'master list of 10-90s'!D16","v":2},{"$f":"'master list of 10-90s'!E16","v":2},{"$f":"'master list of 10-90s'!F16","v":3},null,8,{"$f":"'LCOE Summary 10-90s'!B13","v":8},0,0,0]
[null,null,null,null,1,null,null,null,null,null,null,null,null,"Duration of Plant Design and Construction",null,"yr(s)",{"$f":"IF(R56=AA56,\" \",1)","v":" "},{"$f":"AA56","v":1.5},null,null,{"$f":"'master Improvements'!E31","v":1.5},null,1.5,1.5,null,{"$f":"'master list of 10-90s'!D17","v":1.25},{"$f":"'master list of 10-90s'!E17","v":1.5},{"$f":"'master list of 10-90s'!F17","v":2.5},null,9,{"$f":"'LCOE Summary 10-90s'!B14","v":9},0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Year to Begin Operations",null,null,null,{"$f":"'Input A1'!T57","v":2014}," note",null,{"$f":"'Input A1'!W57","v":2014}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Year to Cease Operations / Commence Decommissioning",null,null,null,{"$f":"'Input A1'!T58","v":2034},null,null,{"$f":"'Input A1'!W58","v":2044}]
[null,null,null,null,1,null,null,null,null,null,null,null,null,"Duration of Decommissioning, Dismantlement, & Demolition ",null,"yr(s)",null,0," note",null,{"$f":"'master Improvements'!E32","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Year of Plant Closure",null,null,null,{"$f":"'Input A1'!T60","v":2034},null,null,{"$f":"'Input A1'!W60","v":2044}]
[{"$f":"'Input A1'!A49","v":1},null,null,null,null,null,null,null,null,null,null,null,null,"Pre-Operation Discount Rates"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Exploration",null,null,null,0.3,null,null,{"$f":"'master Improvements'!E34","v":7.0000000000000007E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Confirmation",null,null,null,0.3,null,null,{"$f":"'master Improvements'!E35","v":7.0000000000000007E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Well Field Development (including Stimulation)",null,null,null,0.15,null,null,{"$f":"'master Improvements'!E36","v":7.0000000000000007E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Plant Construction & Startup",null,null,null,7.0000000000000007E-2,null,null,{"$f":"'master Improvements'!E37","v":7.0000000000000007E-2}]
[{"$f":"'Input A1'!A49","v":1},null,null,null,{"$f":"MIN(E67:E73)","v":0},null,null,null,null,null,null,null,null,"Inflation",null,null,null,0," note"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Depreciation Schedule"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Year 1",null,null,null,0.2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Year 2",null,null,null,0.32]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Year 3",null,null,null,0.192]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Year 4",null,null,null,0.1152]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Year 5",null,null,null,0.1152]
[null,null,null,null,{"$f":"IF(T73=1,1,0)","v":0},null,null,null,null,null,null,null,null,"Year 6",null,null,null,5.7599999999999998E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"RESOURCE DEFINITION"]
[{"$f":"'Input A1'!A75","v":1},null,null,null,null,null,null,null,null,null,null,null,null,"Geothermal Resource Type",null,null,null,{"$f":"IF('master list of 10-90s'!D3=D2,D2,D1)","v":"EGS"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Resource Temperature & Depth :",null,{"$f":"IF('Input A1'!E77>705,\"The value entered is above water's critical temperature\",\" \")","v":" "}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Resource Temperature",null,"C",null,{"$f":"'master list of 10-90s'!E6","v":250}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Resource Depth",null,"meter",null,{"$f":"'master list of 10-90s'!E7","v":3500}]
[null,null,null,null,{"$f":"MIN(E80:E157)","v":0},null,null,null,null,null,null,null,null,"RESOURCE EXPLORATION"]
[null,null,null,null,{"$f":"MIN(E81:E83)","v":1},null,null,null,null,null,null,null,null,"Exploration Parameters:",null,{"$f":"IF(R82<'Input A1'!A151,\"Stop - The Potential Resource Found is less than Net Plant Power\",\" \")","v":" "}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Resource status before development",null,null,null,"Greenfield"," note"]
[null,null,null,null,{"$f":"IF(T82=1,1,0)","v":1},null,null,null,null,null,null,null,null,"Potential Resource found by Exploration & Confirmation activities ",null,"MW",null,300," note",{"$f":"'master Improvements'!E40","v":1},{"$f":"'Input A1'!W82","v":300}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Are Exploration costs to be proportioned based on Potential Resource?",null,null,null,"No"," note",{"$f":"IF(AND('Input A1'!A75=1,'Input A1'!A83=0),\"Recommend not Proportioning EGS Exploration Costs\",\" \")","v":" "}]
[null,null,null,null,{"$f":"MIN(E88:E150)","v":0},null,null,null,null,null,null,null,null,"Exploration  -  Pre-Drilling Costs :"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Number of Locations Evaluated Before Exploration Drilling Begins",null,"per project",{"$f":"IF(R85=AA85,\" \",1)","v":" "},{"$f":"AA85","v":3}," note",{"$f":"'master Improvements'!E42","v":0.66666666666666663},{"$f":"'Input A1'!W85","v":2},null,{"$f":"IF($V$20=AD85,$Z85,R85)","v":3},{"$f":"IF($V$20=AD85,$AB85,R85)","v":3},null,{"$f":"'master list of 10-90s'!D18","v":1},{"$f":"'master list of 10-90s'!E18","v":3},{"$f":"'master list of 10-90s'!F18","v":5},{"$f":"Z85","v":1},{"$f":"AE85","v":10},{"$f":"'LCOE Summary 10-90s'!B15","v":10},{"$f":"AD85-AE85","v":0},{"$f":"IF(W85=$R85,0,1)","v":0},{"$f":"IF(X85=$R85,0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Permitting Process Costs for Pre-Drilling Activities",null,"per location",null,60000," note",{"$f":"'master Improvements'!E43","v":1},{"$f":"'Input A1'!W86","v":60000}]
[]
[{"$f":"'Input A1'!A88","v":0},null,null,null,null,null,null,null,null,null,null,null,null,"How are Exploration, Pre-Drilling Costs Determined for Each Site?",null,null,null,"Lump Sum"," note"]
[null,null,null,null,{"$f":"IF(T89=1,1,0)","v":0},null,null,null,null,null,null,null,null,"Lump Sum Cost for Pre-Drilling Exploration Activities at each site",null,"per site",{"$f":"IF(R89=AA89,\" \",1)","v":" "},{"$f":"AA89","v":250000}," note",{"$f":"'master Improvements'!E44","v":0.6},{"$f":"'Input A1'!W89","v":150000},null,{"$f":"IF($V$20=AD89,$Z89,R89)","v":250000},{"$f":"IF($V$20=AD89,$AB89,R89)","v":250000},null,{"$f":"'master list of 10-90s'!D19","v":150000},{"$f":"'master list of 10-90s'!E19","v":250000},{"$f":"'master list of 10-90s'!F19","v":500000},{"$f":"Z89","v":150000},{"$f":"AE89","v":11},{"$f":"'LCOE Summary 10-90s'!B16","v":11},{"$f":"AD89-AE89","v":0},{"$f":"IF(W89=$R89,0,1)","v":0},{"$f":"IF(X89=$R89,0,1)","v":0}]
[null,null,null,null,{"$f":"MIN(E91:E150)","v":1},null,null,null,null,null,null,null,null,"By Activity :",null,"per site"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Survey of Existing Information  ",null,null,null,{"$f":"'Input A1'!T91","v":32000},null,null,{"$f":"'Input A1'!W91","v":32000}]
[null,null,null,null,{"$f":"IF(T92=1,1,0)","v":1},null,null,null,null,null,null,null,null,"Surveying existing information on the area's geology and hydrology ",null," default value",null,{"$f":"'Input A1'!T92","v":32000},null,{"$f":"'master Improvements'!E46","v":1},{"$f":"'Input A1'!W92","v":32000}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"enter new cost",null," note"]
[null,null,null,null,{"$f":"MIN(E95:E104)","v":1},null,null,null,null,null,null,null,null,"Field Work  ",null,null,null,{"$f":"'Input A1'!F95","v":52000},null,null,{"$f":"'Input A1'!H95","v":52000}]
[null,null,null,null,{"$f":"IF(T95=1,1,0)","v":1},null,null,null,null,null,null,null,null,"Field Reconnaissance and Sampling",null," default value",null,{"$f":"'Input A1'!T95","v":48000},null,{"$f":"'master Improvements'!E47","v":1},{"$f":"'Input A1'!W95","v":48000}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"enter new cost",null," note"]
[null,null,null,null,{"$f":"IF(T97=1,1,0)","v":1},null,null,null,null,null,null,null,null,"Water & Gas Sample Analysis, including geothermometry","Yes"," default value",null,{"$f":"'Input A1'!T97","v":4000}," note",{"$f":"'master Improvements'!E48","v":1},{"$f":"'Input A1'!W97","v":4000}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"enter new cost"]
[null,null,null,null,{"$f":"IF(T99=1,1,0)","v":1},null,null,null,null,null,null,null,null,"Rock & Soil Sample Analysis","No"," default value",null,{"$f":"'Input A1'!T99","v":0},null,{"$f":"'master Improvements'!E49","v":1},{"$f":"'Input A1'!W99","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"enter new cost"]
[null,null,null,null,{"$f":"IF(T101=1,1,0)","v":1},null,null,null,null,null,null,null,null,"Soil Gas Flux Analysis","No"," default value",null,{"$f":"'Input A1'!T101","v":0},null,{"$f":"'master Improvements'!E50","v":1},{"$f":"'Input A1'!W101","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"enter new cost"]
[null,null,null,null,{"$f":"IF(T103=1,1,0)","v":1},null,null,null,null,null,null,null,null," Fluid Inclusion Stratigraphy","No"," default value",null,{"$f":"'Input A1'!T103","v":0},null,{"$f":"'master Improvements'!E51","v":1},{"$f":"'Input A1'!W103","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"enter new cost"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Structural Analysis",null,null,null,{"$f":"'Input A1'!T105","v":80000},null,null,{"$f":"'Input A1'!H106","v":80000}]
[null,null,null,null,{"$f":"IF(T106=1,1,0)","v":1},null,null,null,null,null,null,null,null,"Analysis of Field Structural (including modeling)","Yes"," default value",null,{"$f":"'Input A1'!T106","v":80000}," note",{"$f":"'master Improvements'!E52","v":1},{"$f":"'Input A1'!W106","v":80000}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"enter new cost",null," note"]
[null,null,null,null,{"$f":"MIN(E109:E118)","v":1},null,null,null,null,null,null,null,null,"Remote Sensing ",null,null,null,{"$f":"'Input A1'!T108","v":140388.88888888888},null,null,{"$f":"'Input A1'!W108","v":140388.88888888888}]
[null,null,null,null,{"$f":"IF(T109=1,1,0)","v":1},null,null,null,null,null,null,null,null,"Multispectral imaging  ","Yes"," default value",null,{"$f":"'Input A1'!T109","v":138888.88888888888}," note",{"$f":"'master Improvements'!E53","v":1},{"$f":"'Input A1'!W109","v":138888.88888888888}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"enter new cost",null," note"]
[null,null,null,null,{"$f":"IF(T111=1,1,0)","v":1},null,null,null,null,null,null,null,null,"Hyperspectral imaging","No"," default value",null,{"$f":"'Input A1'!T111","v":0},null,{"$f":"'master Improvements'!E54","v":1},{"$f":"'Input A1'!W111","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"enter new cost"]
[null,null,null,null,{"$f":"IF(T113=1,1,0)","v":1},null,null,null,null,null,null,null,null,"LiDAR","No"," default value",null,{"$f":"'Input A1'!T113","v":0},null,{"$f":"'master Improvements'!E55","v":1},{"$f":"'Input A1'!W113","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"enter new cost"]
[null,null,null,null,{"$f":"IF(T115=1,1,0)","v":1},null,null,null,null,null,null,null,null,"Aerial Photography","Yes"," default value",null,{"$f":"'Input A1'!T115","v":1500},null,{"$f":"'master Improvements'!E56","v":1},{"$f":"'Input A1'!W115","v":1500}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"enter new cost"]
[null,null,null,null,{"$f":"IF(T117=1,1,0)","v":1},null,null,null,null,null,null,null,null,"FLIR","No"," default value",null,{"$f":"'Input A1'!T117","v":0},null,{"$f":"'master Improvements'!E57","v":1},{"$f":"'Input A1'!W117","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"enter new cost"]
[null,null,null,null,{"$f":"MIN(E120:E139)","v":1},null,null,null,null,null,null,null,null,"Geophysics",null,null,null,{"$f":"'Input A1'!T119","v":195000},null,null,{"$f":"'Input A1'!W119","v":195000}]
[null,null,null,null,{"$f":"IF(T120=1,1,0)","v":1},null,null,null,null,null,null,null,null,"Gravity","Yes"," default value",null,{"$f":"'Input A1'!T120","v":40000}," note",{"$f":"'master Improvements'!E59","v":1},{"$f":"'Input A1'!W120","v":40000}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"enter new cost",null," note"]
[null,null,null,null,{"$f":"IF(T122=1,1,0)","v":1},null,null,null,null,null,null,null,null,"Aeromagnetic","Yes"," default value",null,{"$f":"'Input A1'!T122","v":115000},null,{"$f":"'master Improvements'!E60","v":1},{"$f":"'Input A1'!W122","v":115000}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"enter new cost"]
[null,null,null,null,{"$f":"IF(T124=1,1,0)","v":1},null,null,null,null,null,null,null,null,"2D Seismic Reflection / Refraction","No"," default value",null,{"$f":"'Input A1'!T124","v":0},null,{"$f":"'master Improvements'!E61","v":1},{"$f":"'Input A1'!W124","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"enter new cost"]
[null,null,null,null,{"$f":"IF(T126=1,1,0)","v":1},null,null,null,null,null,null,null,null,"3D Seismic Reflection / Refraction","No"," default value",null,{"$f":"'Input A1'!T126","v":0},null,{"$f":"'master Improvements'!E62","v":1},{"$f":"'Input A1'!W126","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"enter new cost"]
[null,null,null,null,{"$f":"IF(T128=1,1,0)","v":1},null,null,null,null,null,null,null,null,"Vertical Seismic Profiling  (in well)","No"," default value",null,{"$f":"'Input A1'!T128","v":0},null,{"$f":"'master Improvements'!E63","v":1},{"$f":"'Input A1'!W128","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"enter new cost"]
[null,null,null,null,{"$f":"IF(T130=1,1,0)","v":1},null,null,null,null,null,null,null,null,"Single Borehole and cross well seismic","No"," default value",null,{"$f":"'Input A1'!T130","v":0},null,{"$f":"'master Improvements'!E64","v":1},{"$f":"'Input A1'!W130","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"enter new cost"]
[null,null,null,null,{"$f":"IF(T132=1,1,0)","v":1},null,null,null,null,null,null,null,null,"Direct Current / Resistivity","Yes"," default value",null,{"$f":"'Input A1'!T132","v":40000},null,{"$f":"'master Improvements'!E65","v":1},{"$f":"'Input A1'!W132","v":40000}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"enter new cost"]
[null,null,null,null,{"$f":"IF(T134=1,1,0)","v":1},null,null,null,null,null,null,null,null,"Self-Potential","No"," default value",null,{"$f":"'Input A1'!T134","v":0},null,{"$f":"'master Improvements'!E66","v":1},{"$f":"'Input A1'!W134","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"enter new cost"]
[null,null,null,null,{"$f":"IF(T136=1,1,0)","v":1},null,null,null,null,null,null,null,null,"Electromagnetic","No"," default value",null,{"$f":"'Input A1'!T136","v":0},null,{"$f":"'master Improvements'!E67","v":1},{"$f":"'Input A1'!W136","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"enter new cost"]
[null,null,null,null,{"$f":"IF(T138=1,1,0)","v":1},null,null,null,null,null,null,null,null,"Magnetotelluric","No"," default value",null,{"$f":"'Input A1'!T138","v":0},null,{"$f":"'master Improvements'!E68","v":1},{"$f":"'Input A1'!W138","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"enter new cost"]
[null,null,null,null,{"$f":"MIN(E141:M144)","v":1},null,null,null,null,null,null,null,null,"Temperature Gradient Measurements",null,null,null,{"$f":"'Input A1'!T140","v":109500},null,null,{"$f":"'Input A1'!W140","v":109500}]
[null,null,null,null,{"$f":"IF(T141=1,1,0)","v":1},null,null,null,null,null,null,null,null,"Drill Temperature Gradient holes","Yes"," default value",null,{"$f":"'Input A1'!T141","v":75000}," note",{"$f":"'master Improvements'!E70","v":1},{"$f":"'Input A1'!W141","v":75000}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"enter new cost",null," note"]
[null,null,null,null,{"$f":"IF(T143=1,1,0)","v":1},null,null,null,null,null,null,null,null,"2-meter probes","Yes"," default value",null,{"$f":"'Input A1'!T143","v":34500},null,{"$f":"'master Improvements'!E71","v":1},{"$f":"'Input A1'!W143","v":34500}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"enter new cost"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Interpretation and Reporting",null,null,null,{"$f":"'Input A1'!F146","v":96000},null,null,{"$f":"'Input A1'!H146","v":96000}]
[null,null,null,null,{"$f":"IF(T146=1,1,0)","v":1},null,null,null,null,null,null,null,null,null,null," default value",null,{"$f":"(1-'Input A1'!A146)*'Input A1'!B146","v":96000}," note",{"$f":"'master Improvements'!E73","v":1},{"$f":"T146*'Input A1'!F146","v":96000}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"enter new cost"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Other Costs ",null,null,null,{"$f":"'Input A1'!T148","v":0.12},null,null,{"$f":"'Input A1'!W148","v":0.12}]
[null,null,null,null,{"$f":"IF(T149=1,1,0)","v":1},null,null,null,null,null,null,null,null,"Technical & Office Support  (% of Exploration Costs )",null," default value",null,{"$f":"(1-'Input A1'!A149)*'Input A1'!B149","v":0.12}," note",{"$f":"'master Improvements'!E75","v":1},{"$f":"T149*'Input A1'!F149","v":0.12}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"or enter new %"]
[null,null,null,null,{"$f":"MIN(E152:E154)","v":0},null,null,null,null,null,null,null,null,"Exploration  -  Drilling Costs :",null,{"$f":"IF('Input A1'!A81+'Input A1'!A82+'Input A1'!A152=3,\"Stop - No Exploration Wells for Hydrothermal Greenfield Project?\",\" \")","v":" "},null,null,"note"]
[{"$f":"'Input A1'!A152","v":0},null,null,null,null,null,null,null,null,null,null,null,null,"Will the Project have Exploration Drilling?",null,null,null,"Yes"," note"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Number of Sites where Exploration Drilling Occurs",null,"per project",{"$f":"IF(R153=AA153,\" \",1)","v":" "},{"$f":"AA153","v":2}," note",{"$f":"'master Improvements'!E77","v":0.75},{"$f":"'Input A1'!W153","v":1.5},null,{"$f":"IF($V$20=AD153,$Z153,R153)","v":2},{"$f":"IF($V$20=AD153,$AB153,R153)","v":2},null,{"$f":"'master list of 10-90s'!D20","v":1},{"$f":"'master list of 10-90s'!E20","v":2},{"$f":"'master list of 10-90s'!F20","v":3},{"$f":"Z153","v":1},{"$f":"AE153","v":12},{"$f":"'LCOE Summary 10-90s'!B17","v":12},{"$f":"AD153-AE153","v":0},{"$f":"IF(W153=$R153,0,1)","v":0},{"$f":"IF(X153=$R153,0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Site Exploration Drilling Cost (includes all temperature gradient, slimhole, corehole, and full-sized wells drilled)",null,"per site",null,{"$f":"AA154","v":1500000},null,{"$f":"'master Improvements'!E78","v":0.66666666666666663},{"$f":"'Input A1'!W154","v":1000000},null,{"$f":"IF($V$20=AD154,$Z154,R154)","v":1500000},{"$f":"IF($V$20=AD154,$AB154,R154)","v":1500000},null,{"$f":"'master list of 10-90s'!D21","v":1000000},{"$f":"'master list of 10-90s'!E21","v":1500000},{"$f":"'master list of 10-90s'!F21","v":2000000},{"$f":"Z154","v":1000000},{"$f":"AE154","v":13},{"$f":"'LCOE Summary 10-90s'!B18","v":13},{"$f":"AD154-AE154","v":0},{"$f":"IF(W154=$R154,0,1)","v":0},{"$f":"IF(X154=$R154,0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Permitting Process Costs for Drilling - Exploration/Confirmation Phases ",null,"per site",null,{"$f":"IF('Input A1'!A75=1,250000,125000)","v":250000},null,{"$f":"'master Improvements'!E81","v":1},{"$f":"'Input A1'!W155","v":250000}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Leasing Cost ",null,"$ per acre",null,{"$f":"AA156","v":30},null,{"$f":"'master Improvements'!E82","v":1},{"$f":"'Input A1'!W156","v":30},null,{"$f":"IF($V$20=AD156,$Z156,R156)","v":30},{"$f":"IF($V$20=AD156,$AB156,R156)","v":30},null,{"$f":"'master list of 10-90s'!D22","v":2},{"$f":"'master list of 10-90s'!E22","v":30},{"$f":"'master list of 10-90s'!F22","v":1000},null,{"$f":"AE156","v":14},{"$f":"'LCOE Summary 10-90s'!B19","v":14},{"$f":"AD156-AE156","v":0},{"$f":"IF(W156=$R156,0,1)","v":0},{"$f":"IF(X156=$R156,0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Costs Incurred not Associated with Exploration Drilling ",null,"per site",null,0,"note",{"$f":"'master Improvements'!E83","v":1},{"$f":"'Input A1'!W157","v":0}]
[null,null,null,null,{"$f":"MIN(E160:E186)","v":0},null,null,null,null,null,null,null,null,"RESOURCE CONFIRMATION"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Number of Confirmation Drilling Sites Needed per Successful Project",null,null,{"$f":"IF(R159=AA159,\" \",1)","v":" "},{"$f":"AA159","v":1.5},null,{"$f":"'master Improvements'!E85","v":0.66666666666666663},{"$f":"'Input A1'!W159","v":1},null,{"$f":"IF($V$20=AD159,$Z159,R159)","v":1.5},{"$f":"IF($V$20=AD159,$AB159,R159)","v":1.5},null,{"$f":"'master list of 10-90s'!D23","v":1},{"$f":"'master list of 10-90s'!E23","v":1.5},{"$f":"'master list of 10-90s'!F23","v":3},{"$f":"Z159","v":1},{"$f":"AE159","v":15},{"$f":"'LCOE Summary 10-90s'!B20","v":15},{"$f":"AD159-AE159","v":0},{"$f":"IF(W159=$R159,0,1)","v":0},{"$f":"IF(X159=$R159,0,1)","v":0}]
[null,null,null,null,{"$f":"MIN(E162:E172)","v":0},null,null,null,null,null,null,null,null,"Confirmation Well - Drilling Costs :",null,null,null,null,null,{"$f":"IF(OR(R162>1,R162*T162>1),\"Success rate should be 100% or less\",IF(OR(R162<=0,T162*R162<=0),\"Success rate should exceed 0%\",\"\"))","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Number of wells at Each Unsuccessful Site",null,null,null,{"$f":"IF('Input A1'!A75=1,1.5,2)","v":1.5},"note",{"$f":"'master Improvements'!E87","v":0},{"$f":"'Input A1'!W161","v":0}]
[null,null,null,null,{"$f":"IF(T162=1,1,0)","v":1},null,null,null,null,null,null,null,null,"Confirmation Well Success Ratio at Successful Site",null,null,{"$f":"IF(R162=AA162,\" \",1)","v":" "},{"$f":"AA162","v":1},"note",{"$f":"'master Improvements'!E88","v":1},{"$f":"'Input A1'!W162","v":1},null,{"$f":"IF($V$20=AD162,$Z162,R162)","v":1},{"$f":"IF($V$20=AD162,$AB162,R162)","v":1},null,{"$f":"'master list of 10-90s'!D24","v":1},{"$f":"'master list of 10-90s'!E24","v":1},{"$f":"'master list of 10-90s'!F24","v":0.8},{"$f":"Z162","v":1},{"$f":"AE162","v":16},{"$f":"'LCOE Summary 10-90s'!B21","v":16},{"$f":"AD162-AE162","v":0},{"$f":"IF(W162=$R162,0,1)","v":0},{"$f":"IF(X162=$R162,0,1)","v":0}]
[{"$f":"'Input A1'!A163","v":0},null,null,null,null,null,null,null,null,null,null,null,null,"Are number of wells drilled determined by well count or confirmed production capacity ?",null,null,null,"Well Count","note"]
[{"$f":"'Input A1'!B164","v":3.3573858293249241},null,null,null,{"$f":"IF(T164=1,1,0)","v":0},null,null,null,null,null,null,null,null,{"$f":"IF('Input A1'!B164<0,\"Stop, # Successful Wells Exceed # Production wells Required\",\"Number of Successful Confirmation Wells Required\")","v":"Number of Successful Confirmation Wells Required"},null,"count",{"$f":"IF(R164=AA164,\" \",1)","v":" "},{"$f":"AA164","v":3},null,{"$f":"'master Improvements'!E89","v":0.66666666666666663},{"$f":"'Input A1'!W164","v":2},null,{"$f":"IF($V$20=AD164,$Z164,R164)","v":3},{"$f":"IF($V$20=AD164,$AB164,R164)","v":3},null,{"$f":"'master list of 10-90s'!D25","v":2},{"$f":"'master list of 10-90s'!E25","v":3},{"$f":"'master list of 10-90s'!F25","v":6},{"$f":"Z164","v":2},{"$f":"AE164","v":17},{"$f":"'LCOE Summary 10-90s'!B22","v":17},{"$f":"AD164-AE164","v":0},{"$f":"IF(W164=$R164,0,1)","v":0},{"$f":"IF(X164=$R164,0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Production Capacity to be Confirmed ",null,"%",null,0.5,null,{"$f":"'master Improvements'!E90","v":1},{"$f":"'Input A1'!W165","v":0.5}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"calculated Production Capacity per well",null,"MW / Well",null,{"$f":"'Input A1'!T166","v":2.4277034413264027},null,null,{"$f":"'Input A1'!W166","v":4.0848637690889218}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"#Successful Wells Required to Confirm Production Capacity",null,"count",null,{"$f":"'Input A1'!T167","v":5.1488990735913305}]
[null,null,null,null,null,null,null,null,null,null,null,null,null," # of Confirmation Wells Drilled (all sites)",null,"count",null,{"$f":"'Input A1'!T168","v":3.75},null,null,{"$f":"'Input A1'!W168","v":2}]
[{"$f":"'Input A1'!A75","v":1},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND('Input A1'!A75=1,R169<2),\"Stop - 2 successful confirmation wells required for EGS\",\" # of Successful Confirmation Wells\")","v":" # of Successful Confirmation Wells"},null,"count",null,{"$f":"'Input A1'!T169","v":3},"note",null,{"$f":"'Input A1'!W169","v":2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Multiplier for Confirmation Well Costs (>= 1)",null,null,{"$f":"IF(R170=AA170,\" \",1)","v":" "},{"$f":"AA170","v":1.2},"note",{"$f":"IF(OR(R170<1,R170*T172<1),\"Confirmation well cost is < reference production well cost\",\" \")","v":"Confirmation well cost is < reference production well cost"},null,null,{"$f":"IF($V$20=AD170,$Z170,R170)","v":1.2},{"$f":"IF($V$20=AD170,$AB170,R170)","v":1.2},null,{"$f":"'master list of 10-90s'!D26","v":1},{"$f":"'master list of 10-90s'!E26","v":1.2},{"$f":"'master list of 10-90s'!F26","v":1.5},{"$f":"Z170","v":1},{"$f":"AE170","v":18},{"$f":"'LCOE Summary 10-90s'!B23","v":18},{"$f":"AD170-AE170","v":0},{"$f":"IF(W170=$R170,0,1)","v":0},{"$f":"IF(X170=$R170,0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Production Well Cost Used",null,"$ / well",null,{"$f":"'Input A1'!T171","v":7162950.5429040305},"note"]
[null,null,null,null,{"$f":"IF(T172=1,1,0)","v":0},null,null,null,null,null,null,null,null,"Confirmation Well Cost Used",null,"$ / well",null,{"$f":"'Input A1'!T172","v":8595540.6514848359},null,{"$f":"'master Improvements'!E91","v":0.5},{"$f":"'Input A1'!W172","v":4297770.3257424179}]
[null,null,null,null,{"$f":"MIN(E175:E186)","v":0},null,null,null,null,null,null,null,null,"Confirmation Well  -  Non-Drilling Costs :"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Permitting Process Cost during Confirmation Phase",null,"per site",null,0,"note",{"$f":"'master Improvements'!E93","v":1},{"$f":"'Input A1'!W174","v":0}]
[{"$f":"'Input A1'!A175","v":1},null,null,null,null,null,null,null,null,null,null,null,null,"How are non-drilling confirmation costs to be determined ?",null,null,null,"% Confirmation Drilling Cost","note"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Lump Sum or Fixed Value"]
[null,null,null,null,{"$f":"IF(T177=1,1,0)","v":1},null,null,null,null,null,null,null,null,"Lump Sum for Non-Drilling Confirmation Costs (exclusive of stimulation) ",null,"per project",null,{"$f":"2500000","v":2500000},null,{"$f":"'master Improvements'!E94","v":1},{"$f":"'Input A1'!W177","v":2500000}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Percentage of Confirmation costs"]
[null,null,null,null,{"$f":"IF(T179=1,1,0)","v":1},null,null,null,null,null,null,null,null,"% of total confirmation costs attributed to non-drilling activities (exclusive of stimulation & permitting)",null,null,null,0.05,"note",{"$f":"'master Improvements'!E96","v":1},{"$f":"'Input A1'!W179","v":0.05}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND('Input A1'!A75=0,'Input A1'!A181=1),\"Are you sure wells will stimulated for hydrothermal resource?\",IF(AND('Input A1'!A75=1,'Input A1'!A181=0),\"No stimulation Cost for EGS Resource?\",\"Stimulation Costs During Confirmation\"))","v":"Stimulation Costs During Confirmation"}]
[{"$f":"'Input A1'!A181","v":1},null,null,null,null,null,null,null,null,null,null,null,null,"Are Confirmation Wells to Be Stimulated ?",null,null,null,{"$f":"IF('Input A1'!A$75=1,G$1,G$2)","v":"Yes"},"note",{"$f":"IF('Input A1'!A181=1,IF(R183<R182,\"Stop, the confirmation stimulation cost is less than value used for resevoir creation\",\" \"),\" \")","v":" "}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Stimulation Cost used in well field development",null,"$ / well",null,{"$f":"'Input A1'!T182","v":2500000}]
[null,null,null,null,{"$f":"IF(T183=1,1,0)","v":0},null,null,null,null,null,null,null,null,"enter Stimulation Cost ",null,"$ / injection well",{"$f":"IF(R183=AA183,\" \",1)","v":" "},{"$f":"AA183","v":2500000},null,{"$f":"'master Improvements'!E98","v":0.2},{"$f":"'Input A1'!W183","v":500000},null,{"$f":"IF($V$20=AD183,$Z183,R183)","v":2500000},{"$f":"IF($V$20=AD183,$AB183,R183)","v":2500000},null,{"$f":"'master list of 10-90s'!D27","v":1000000},{"$f":"'master list of 10-90s'!E27","v":2500000},{"$f":"'master list of 10-90s'!F27","v":5000000},{"$f":"Z183","v":1000000},{"$f":"AE183","v":19},{"$f":"'LCOE Summary 10-90s'!B24","v":19},{"$f":"AD183-AE183","v":0},{"$f":"IF(W183=$R183,0,1)","v":0},{"$f":"IF(X183=$R183,0,1)","v":0}]
[null,null,null,null,{"$f":"MIN(E185:E186)","v":1},null,null,null,null,null,null,null,null,"Well Testing"]
[null,null,null,null,{"$f":"IF(T185=1,1,0)","v":1},null,null,null,null,null,null,null,null,"Well Testing Cost at each site",null,"$/site",null,{"$f":"IF('Input A1'!A75=1,500000,150000)","v":500000},"note",{"$f":"'master Improvements'!E100","v":1},{"$f":"'Input A1'!W185","v":500000}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Well Testing Cost",null,"$/project",null,{"$f":"'Input A1'!T186","v":750000},"note",null,{"$f":"'Input A1'!W186","v":500000}]
[null,null,null,null,{"$f":"MIN(E188:E237)","v":0},null,null,null,null,null,null,null,null,"WELL FIELD DEVELOPMENT"]
[null,null,null,null,{"$f":"MIN(E189:E194)","v":1},null,null,null,null,null,null,null,null,"Well Field Details:",null,null,null,null,null,{"$f":"IF(OR(R189>1,R189*T189>1),\"Success rate should be 100% or less\",\"\")","v":""}]
[null,null,null,null,{"$f":"IF(T189=1,1,0)","v":1},null,null,null,null,null,null,null,null,"Drilling Success Rate during the final phase of well field development",null,null,{"$f":"IF(R189=AA189,\" \",1)","v":" "},{"$f":"AA189","v":1},"note",{"$f":"'master Improvements'!E103","v":1},{"$f":"'Input A1'!W189","v":1},null,{"$f":"IF($V$20=AD189,$Z189,R189)","v":1},{"$f":"IF($V$20=AD189,$AB189,R189)","v":1},null,{"$f":"'master list of 10-90s'!D28","v":1},{"$f":"'master list of 10-90s'!E28","v":1},{"$f":"'master list of 10-90s'!F28","v":0.8},{"$f":"Z189","v":1},{"$f":"AE189","v":20},{"$f":"'LCOE Summary 10-90s'!B25","v":20},{"$f":"AD189-AE189","v":0},{"$f":"IF(W189=$R189,0,1)","v":0},{"$f":"IF(X189=$R189,0,1)","v":0}]
[null,null,null,null,{"$f":"IF(T190=1,1,0)","v":1},null,null,null,null,null,null,null,null,"Number of Spare Production Wells",null,null,null,0,"note",{"$f":"'master Improvements'!E104","v":1},{"$f":"'Input A1'!W190","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Number of Dry Wells (Unusable as Injectors) - calculated",null,null,null,{"$f":"'Input A1'!T191","v":0},"note",null,{"$f":"'Input A1'!W191","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Ratio Production Well Depth to Resource Depth  (> 1)",null,null,null,"NA","note"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Ratio Injection Well to Production Well Depth",null,null,null,1,"note"]
[null,null,null,null,{"$f":"IF(T194=1,1,0)","v":1},null,null,null,null,null,null,null,null,"Ratio of Injection Wells to Production Wells",null,null,{"$f":"IF(R194=AA194,\" \",1)","v":" "},{"$f":"AA194","v":0.5},"note",{"$f":"'master Improvements'!E105","v":1},{"$f":"'Input A1'!W194","v":0.5},null,{"$f":"IF($V$20=AD194,$Z194,R194)","v":0.5},{"$f":"IF($V$20=AD194,$AB194,R194)","v":0.5},null,{"$f":"'master list of 10-90s'!D29","v":0.5},{"$f":"'master list of 10-90s'!E29","v":0.5},{"$f":"'master list of 10-90s'!F29","v":1},{"$f":"Z194","v":0.5},{"$f":"AE194","v":21},{"$f":"'LCOE Summary 10-90s'!B26","v":21},{"$f":"AD194-AE194","v":0},{"$f":"IF(W194=$R194,0,1)","v":0},{"$f":"IF(X194=$R194,0,1)","v":0}]
[null,null,null,null,{"$f":"MIN(E203:E228)","v":0},null,null,null,null,null,null,null,null,"Well Drilling Costs :"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Drilling costs are estimated for 'full-diameter' wells using either simple cost correlations based on well depth, or an estimate made by the model based on User provided input. The simpler cost correlations are for either a smaller diameter well or a larger diameter well. If this option is used, the User defines which correlation is used for the production well. If the ratio of injection to production wells is 1 or larger, the model uses same correlation for the injection well; if the ratio is less than 1, the cost correlation for the larger diameter well is used."]
[{"$f":"'Input A1'!A197","v":1},null,null,null,null,null,null,null,null,null,null,null,null,"How are costs for drilling wells determined ?",null,null,null,"Cost Curves"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Cost Curves"]
[{"$f":"'Input A1'!A198","v":1},null,null,null,null,null,null,null,null,null,null,null,null,"Production Well Size ",{"$f":"IF(AND(A199=1,A398=1),\"Stop - Use Larger Diameter well for Binary\",\" \")","v":" "},null,null,{"$f":"IF(AND('Input A1'!A75=1,'Input A1'!A398=0),E5,E6)","v":"Smaller Diameter"},null,{"$f":"'Input A1'!V199","v":"8.5 inch well bore in production interval"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Injection Well Size ",null,null,null,{"$f":"'Input A1'!T200","v":"Larger Diameter"},null,{"$f":"'Input A1'!V200","v":"12.25 inch well bore in injection interval"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Production Well Cost - Cost Curve",null,null,null,{"$f":"'Input A1'!T201","v":7162950.5429040305}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Injection Well Cost - Cost Curve",null,null,null,{"$f":"'Input A1'!T202","v":9747962.9843682144}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"GETEM Estimates","This method of estimating costs has been added to provide a means of evaluating a different configuration for the injection well allowing trade offs between well cost and injection pumping power to be evaluated.  This method for estimating costs has not been thoroughly checked.  "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Production Well",null,null,"Injection Well"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"What is the Well Configuration in Production / Injection Zone ?",null,null,null,"Open Hole","note",null,"Open Hole"]
[{"$f":"'Input A1'!B220","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Input A1'!C208=1,\"Production Interval Diameter is too large - enter a smaller value or use default\",\"Production Well Interval Liner OD or Hole Diameter\")","v":"Production Well Interval Liner OD or Hole Diameter"},null,"inch",null,{"$f":"AA300","v":"default"},"note"]
[{"$f":"'Input A1'!B221","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Input A1'!D208=1,\"Injection Interval Diameter too large - enter a smaller value or use default\",\"Injection Well Interval Liner OD or Hole Diameter\")","v":"Injection Interval Diameter too large - enter a smaller value or use default"},null,"inch",null,null,null,null,{"$f":"AA317","v":"default"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"If Liner Specified, Diameter Used",null,"inch",null,{"$f":"'Input A1'!T208","v":7},null,null,{"$f":"'Input A1'!W208","v":8.625}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"User Adjustments"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"- Trouble Index / Multiplier",null,null,null,1,"note",null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"-  Rate of Penetration Index / Multiplier",null,null,null,1,"note",null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Embedded Rate of Penetration Shallower than 3,048 m (10,000 ft)",null,"m / hr",null,{"$f":"'Input A1'!T212","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null," Embedded Rate of Penetration Deeper than 3,048 m (10,000 ft)",null,"m / hr",null,{"$f":"'Input A1'!T213","v":4.5720137891935879}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"- Bit Life Index / Multiplier",null,null,null,1,"note",null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Embedded Baseline Bit Life",null,"hrs",null,{"$f":"'Input A1'!T215","v":100}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"- Casing Cost Index",null,null,null,1,"note",null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Baseline Casing Cost Determined",null,"$ / lb",null,{"$f":"'Input A1'!T217","v":1.0840790786032677},"note",null,{"$f":"'Input A1'!W217","v":1.0819071343821456}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Embedded Cost Multiplier Used for Casing Exposed to Geofluid",null,null,null,{"$f":"'Input A1'!T218","v":1.5},"note",null,{"$f":"'Input A1'!W218","v":1.5}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"- Cement Cost Index",null,null,null,1,"note",null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Embedded Baseline Cement Cost",null,"$/ft^3",null,{"$f":"'Well Field Dvlpmnt A2'!E85","v":65},"note"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Calculated Well Cost per GETEM estimate",null,null,null,{"$f":"'Input A1'!T221","v":9762734.4976367094},"note",null,{"$f":"'Input A1'!W221","v":9796491.4529375564}]
[null,null,null,null,{"$f":"MIN(E223:E228)","v":0},null,null,null,null,null,null,null,null,"Adjustments to Production and Injection Well Drilling Costs :",null,null,null,"Reference",null,null,"Improved"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Reference - Scenario Production Well Cost",null,"$ / well",null,{"$f":"'Input A1'!T223","v":7162950.5429040305}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"User Adjustment to Production Well Cost",null,null,null,1,"note",null,null,null,null,null,null,"Adjust multiplier to get these well costs"]
[null,null,null,null,{"$f":"IF(T225=1,1,0)","v":0},null,null,null,null,null,null,null,null," Production Well Cost Used",null,"$ / well",{"$f":"IF(R225=AA225,\" \",1)*0","v":0},{"$f":"R223*R224","v":7162950.5429040305},null,{"$f":"'master Improvements'!E106","v":0.5},{"$f":"'Input A1'!W225","v":3581475.2714520153},null,{"$f":"IF($V$20=AD225,$Z225,R225)","v":7162950.5429040305},{"$f":"IF($V$20=AD225,$AB225,R225)","v":7162950.5429040305},null,{"$f":"'master list of 10-90s'!D30","v":6000000},{"$f":"'master list of 10-90s'!E30","v":"curve"},{"$f":"'master list of 10-90s'!F30","v":15000000},{"$f":"Z225","v":6000000},{"$f":"AE225","v":22},{"$f":"'LCOE Summary 10-90s'!B27","v":22},{"$f":"AD225-AE225","v":0},{"$f":"IF(W225=$R225,0,1)","v":0},{"$f":"IF(X225=$R225,0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Reference - Scenario Injection Well Cost",null,"$ / well",null,{"$f":"'Input A1'!T226","v":9747962.9843682144}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"User Adjustment to Injection Well Cost",null,null,null,1,"note",null,null,null,null,null,null,"Adjust multiplier to get these well costs"]
[null,null,null,null,{"$f":"IF(T228=1,1,0)","v":0},null,null,null,null,null,null,null,null,"Injection Well Cost Used",null,"$ / well",{"$f":"IF(R228=AA228,\" \",1)*0","v":0},{"$f":"R226*R227","v":9747962.9843682144},null,{"$f":"'master Improvements'!E107","v":0.5},{"$f":"'Input A1'!W228","v":4873981.4921841072},null,{"$f":"IF($V$20=AD228,$Z228,R228)","v":9747962.9843682144},{"$f":"IF($V$20=AD228,$AB228,R228)","v":9747962.9843682144},null,{"$f":"'master list of 10-90s'!D31","v":6000000},{"$f":"'master list of 10-90s'!E31","v":"curve"},{"$f":"'master list of 10-90s'!F31","v":15000000},{"$f":"Z228","v":6000000},{"$f":"AE228","v":23},{"$f":"'LCOE Summary 10-90s'!B28","v":23},{"$f":"AD228-AE228","v":0},{"$f":"IF(W228=$R228,0,1)","v":0},{"$f":"IF(X228=$R228,0,1)","v":0}]
[null,null,null,null,{"$f":"MIN(E230:E237)","v":1},null,null,null,null,null,null,null,null,"Other Field Costs :"]
[{"$f":"'Input A1'!A230","v":0},null,null,null,null,null,null,null,null,null,null,null,null,"How are surface equipment costs determined ?",null,null,null,"Fixed Cost","note"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Cost"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Surface Equipment Cost per Well",null,"$/well",{"$f":"IF(R232=AA232,\" \",1)","v":" "},{"$f":"AA232","v":225000},null,null,null,null,{"$f":"IF($V$20=AD232,$Z232,R232)","v":225000},{"$f":"IF($V$20=AD232,$AB232,R232)","v":225000},null,{"$f":"'master list of 10-90s'!D32","v":150000},{"$f":"'master list of 10-90s'!E32","v":225000},{"$f":"'master list of 10-90s'!F32","v":400000},{"$f":"Z232","v":150000},{"$f":"AE232","v":24},{"$f":"'LCOE Summary 10-90s'!B29","v":24},{"$f":"AD232-AE232","v":0},{"$f":"IF(W232=$R232,0,1)","v":0},{"$f":"IF(X232=$R232,0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Calculated Cost"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Average distance from well to plant",null,"meter",null,500]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Maximum pressure drop in Surface Piping",null,"psid",null,5,"note"]
[null,null,null,null,{"$f":"IF(T236=1,1,0)","v":1},null,null,null,null,null,null,null,null,"Surface Equipment Cost ",null,"$ / well",null,{"$f":"'Input A1'!T236","v":225000},"note",{"$f":"'master Improvements'!E109","v":1},{"$f":"'Input A1'!W236","v":225000}]
[null,null,null,null,{"$f":"IF(T237=1,1,0)","v":1},null,null,null,null,null,null,null,null,"Other Well Field Development Costs, ( % of total cost )",null,"% ",null,0.05,null,{"$f":"'master Improvements'!E110","v":1},{"$f":"'Input A1'!W237","v":0.05},null,null,null,null,null,null,null,null,null,null,"Placeholder value  - need better #"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Permitting (Utilization Plant) Cost for Well Field & Power Plant",null,"$ / project",{"$f":"IF(R238=AA238,\" \",1)","v":" "},{"$f":"AA238","v":1000000},null,{"$f":"'master Improvements'!E111","v":1},{"$f":"'Input A1'!W238","v":1000000},null,{"$f":"IF($V$20=AD238,$Z238,R238)","v":1000000},{"$f":"IF($V$20=AD238,$AB238,R238)","v":1000000},null,{"$f":"'master list of 10-90s'!D33","v":500000},{"$f":"'master list of 10-90s'!E33","v":1000000},{"$f":"'master list of 10-90s'!F33","v":2000000},null,{"$f":"AE238","v":25},{"$f":"'LCOE Summary 10-90s'!B30","v":25},{"$f":"AD238-AE238","v":0}]
[null,null,null,null,{"$f":"MIN(E240:M284)","v":0},null,null,null,null,null,null,null,null,"RESERVOIR DEFINITION "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Well Flow Rate"]
[null,null,null,null,{"$f":"IF(T241=1,1,0)","v":0},null,null,null,null,null,null,null,null,"Production Well Flow Rate",null,"kg/s",{"$f":"IF(R241=AA241,\" \",1)","v":" "},{"$f":"AA241","v":40},null,{"$f":"'master Improvements'!E113","v":2},{"$f":"'Input A1'!W241","v":80},null,{"$f":"IF($V$20=AD241,$Z241,R241)","v":40},{"$f":"IF($V$20=AD241,$AB241,R241)","v":40},null,{"$f":"'master list of 10-90s'!D34","v":60},{"$f":"'master list of 10-90s'!E34","v":40},{"$f":"'master list of 10-90s'!F34","v":30},{"$f":"Z241","v":60},{"$f":"AE241","v":26},{"$f":"'LCOE Summary 10-90s'!B31","v":26},{"$f":"AD241-AE241","v":0},{"$f":"IF(W241=$R241,0,1)","v":0},{"$f":"IF(X241=$R241,0,1)","v":0}]
[{"$f":"'Input A1'!A75","v":1},null,null,null,{"$f":"MIN(E243:E252)","v":0},null,null,null,null,null,null,null,null,"Well Stimulation"]
[{"$f":"'Input A1'!A243","v":1},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND('Input A1'!A75=0,'Input A1'!A243=1),\"A hydrothermal Scenario is being evaluated - are wells stimulated?\",IF(AND('Input A1'!A75=1,'Input A1'!A243=0),\"STOP - Must Enter Stimulation Cost for EGS Resource\",\"Are wells stimulated ?\"))","v":"Are wells stimulated ?"},null,null,null,{"$f":"IF('Input A1'!A$75=1,G$1,G$2)","v":"Yes"}]
[{"$f":"'Input A1'!A244","v":0},null,null,null,null,null,null,null,null,null,null,null,null,"How are well stimulation costs determined ?",null,null,null,"Input Value","note"]
[]
[null,null,null,null,{"$f":"IF(T246=1,1,0)","v":0},null,null,null,null,null,null,null,null,"enter Inputted Stimulation Cost ",null,"$ /injection well",{"$f":"IF(R246=AA246,\" \",1)","v":" "},{"$f":"AA246","v":2500000},null,{"$f":"'master Improvements'!E114","v":0.2},{"$f":"'Input A1'!W246","v":500000},null,{"$f":"IF($V$20=AD246,$Z246,R246)","v":2500000},{"$f":"IF($V$20=AD246,$AB246,R246)","v":2500000},null,{"$f":"'master list of 10-90s'!D35","v":1000000},{"$f":"'master list of 10-90s'!E35","v":2500000},{"$f":"'master list of 10-90s'!F35","v":5000000},{"$f":"Z246","v":1000000},{"$f":"AE246","v":27},{"$f":"'LCOE Summary 10-90s'!B32","v":27},{"$f":"AD246-AE246","v":0},{"$f":"IF(W246=$R246,0,1)","v":0},{"$f":"IF(X246=$R246,0,1)","v":0}]
[{"$f":"'Input A1'!A244","v":0},null,null,null,{"$f":"MIN(E248:E252)","v":0},null,null,null,null,null,null,null,null,{"$f":"IF(AND('Input A1'!A244=1,'Input A1'!A267=0),\"To Calculate cost, the Carslaw-Jaeger solution for thermal decline must be used\",\"Calculated :\")","v":"Calculated :"}]
[{"$f":"'Input A1'!A267","v":0},null,null,null,{"$f":"IF(T248=1,1,0)","v":1},null,null,null,null,null,null,null,null,"What is distance between Production and Injection wells",null,"km",null,1,"note",{"$f":"'master Improvements'!E116","v":1},{"$f":"'Input A1'!W248","v":1}]
[null,null,null,null,1,null,null,null,null,null,null,null,null,"Stimulation Set Up-cost",null,null,null,200000,"note",{"$f":"'master Improvements'!E117","v":1},{"$f":"'Input A1'!W249","v":200000}]
[null,null,null,null,1,null,null,null,null,null,null,null,null,"Unit Cost for Surface Area Created by Stimulation",null,"$ / ft^2",null,0.1,"note",{"$f":"'master Improvements'!E118","v":1},{"$f":"'Input A1'!W250","v":0.1}]
[null,null,null,null,{"$f":"IF(R251=U251,1,0)","v":0},null,null,null,null,null,null,null,null,"Number of Wells Stimulated ",null,null,null,1,"note",null,{"$f":"'master Improvements'!E119","v":2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Stimulation Cost Used ",null,"$ / injection well",null,{"$f":"'Summary A1'!H154","v":2500000},null,null,{"$f":"'Summary A1'!J154","v":500000}]
[null,null,null,null,{"$f":"MIN(E254:E261)","v":0},null,null,null,null,null,null,null,null,"Hydraulic Drawdown ",{"$f":"IF(A257=1,\"Calculated pump depth exceeds resource depth - decrease well flow rate or drawdown\",\" \")","v":" "}]
[{"$f":"'Input A1'!A254","v":0},null,null,null,null,null,null,null,null,null,null,null,null,"How is Hydraulic Drawdown determined?",null,null,null,"Input Value","note"]
[null,null,null,null,{"$f":"IF(T255=1,1,0)","v":0},null,null,null,null,null,null,null,null,"Input Production Well Drawdown",null,"psi-h/1000lb",{"$f":"IF(R255=AA255,\" \",1)","v":" "},{"$f":"AA255","v":0.5},"note",{"$f":"'master Improvements'!E121","v":0.5},{"$f":"'Input A1'!W255","v":0.25},null,{"$f":"IF($V$20=AD255,$Z255,R255)","v":0.5},{"$f":"IF($V$20=AD255,$AB255,R255)","v":0.5},null,{"$f":"'master list of 10-90s'!D36","v":0.2},{"$f":"'master list of 10-90s'!E36","v":0.5},{"$f":"'master list of 10-90s'!F36","v":1.2},{"$f":"Z255","v":0.2},{"$f":"AE255","v":28},{"$f":"'LCOE Summary 10-90s'!B33","v":28},{"$f":"AD255-AE255","v":0},{"$f":"IF(W255=$R255,0,1)","v":0},{"$f":"IF(X255=$R255,0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Ratio of Injection Well Buildup to Production Well Drawdown",null,null,null,1,null,{"$f":"'master Improvements'!E122","v":1},{"$f":"'Input A1'!W256","v":1}]
[{"$f":"'Input A1'!A257","v":0},null,null,null,{"$f":"MIN(E258:E261)","v":1},null,null,null,null,null,null,null,null,"Calculated: (A circular reference will occur if drawdown is based on fracture flow and thermal drawdown is based on decline rate)",null,null,null,"Calculation option not currently used"]
[{"$f":"'Input A1'!A258","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(A254=1,'Input A1'!A258=1,'Input A1'!A267=0),\"Input for Carslaw Jaeger solution for thermal decline must be used with fracture flow\",\"Is reservoir drawdown to be based on k*A (permeability* Area) or simple fracture flow?\")","v":"Is reservoir drawdown to be based on k*A (permeability* Area) or simple fracture flow?"},null,null,null,"k*A","note"]
[{"$f":"'Input A1'!A267","v":0},null,null,null,{"$f":"IF(T259=1,1,0)","v":1},null,null,null,null,null,null,null,null,"Reservoir Permeability (k)",null,"Darcy",null,0.5,null,{"$f":"'master Improvements'!E125","v":1},{"$f":"'Input A1'!W259","v":0.5}]
[null,null,null,null,1,null,null,null,null,null,null,null,null,"Reservoir Height",null,"meter",null,200,null,{"$f":"'master Improvements'!E126","v":1},{"$f":"'Input A1'!W260","v":200}]
[null,null,null,null,1,null,null,null,null,null,null,null,null,"Reservoir Width",null,"meter",null,800,null,{"$f":"'master Improvements'!E127","v":1},{"$f":"'Input A1'!W261","v":800}]
[null,null,null,null,{"$f":"MIN(E263:E280)","v":0},null,null,null,null,null,null,null,null,"Thermal Drawdown "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Maximum Temperature Decline (Entingh - NGGPP)",null,"ΔC",null,{"$f":" 0.21*'Summary A1'!H50-12.2","v":40.299999999999997},"note"]
[{"$f":"'Input A1'!A264","v":0},null,null,null,null,null,null,null,null,null,null,null,null,"Use This Maximum Allowable Temperature Decline?",null,null,null,"Yes"]
[null,null,null,null,{"$f":"IF(T265=1,1,0)","v":1},null,null,null,null,null,null,null,null,"enter - Maximum production temperature decline allowed",null,"ΔC",null,null,null,{"$f":"'master Improvements'!E129","v":1},{"$f":"'Input A1'!W265","v":40.299999999999997}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND('Input A1'!A244=1,'Input A1'!A267=0),\"Stop - Must Use Carslaw-Jaeger solution for thermal decline when calculating stimulation cost\",\" \")","v":" "}]
[{"$f":"'Input A1'!A267","v":0},null,null,null,null,null,null,null,null,null,null,null,null,"How is Thermal Drawdown Determined ?",{"$f":"IF(AND('Input A1'!A254=1,'Input A1'!A258=1,'Input A1'!A267=0),\"Must use Carslaw & Jaeger Solution\",\" \")","v":" "},null,null,"Annual Decline Rate","note",{"$f":"IF('Input A1'!G267>0,\"Input has triggered well field replacement\",\" \")","v":" "},null,null,{"$f":"IF(AND('Input A1'!A75=0,'Input A1'!A267=1),\"STOP - Must use Decline Rate with Hydrothermal Resource\",\" \")","v":" "}]
[null,null,null,null,{"$f":"IF(T268=1,1,0)","v":0},null,null,null,null,null,null,null,null,"Annual Rate of Decline",null,"%/yr",{"$f":"IF(R268=AA268,\" \",1)","v":" "},{"$f":"AA268","v":5.0000000000000001E-3},"note",{"$f":"'master Improvements'!E131","v":0.5},{"$f":"'Input A1'!W268","v":2.5000000000000001E-3},null,{"$f":"IF($V$20=AD268,$Z268,R268)","v":5.0000000000000001E-3},{"$f":"IF($V$20=AD268,$AB268,R268)","v":5.0000000000000001E-3},null,{"$f":"'master list of 10-90s'!D37","v":2E-3},{"$f":"'master list of 10-90s'!E37","v":5.0000000000000001E-3},{"$f":"'master list of 10-90s'!F37","v":0.01},{"$f":"Z268","v":2E-3},{"$f":"AE268","v":29},{"$f":"'LCOE Summary 10-90s'!B34","v":29},{"$f":"AD268-AE268","v":0},{"$f":"IF(W268=$R268,0,1)","v":0},{"$f":"IF(X268=$R268,0,1)","v":0}]
[null,null,null,null,{"$f":"MIN(E270:E280)","v":1},null,null,null,null,null,null,null,null,"Carslaw-Jaeger Solution for transient conduction",null,null,null,"Calculation option not currently used"]
[null,null,null,null,{"$f":"IF(T270=1,1,0)","v":1},null,null,null,null,null,null,null,null,"Fracture aperture",null,"inch",null,0.125,null,{"$f":"'master Improvements'!E133","v":1},{"$f":"'Input A1'!W270","v":0.125}]
[null,null,null,null,{"$f":"IF(T271=1,1,0)","v":1},null,null,null,null,null,null,null,null,"Fracture width",null,"ft",null,500,null,{"$f":"'master Improvements'!E134","v":1},{"$f":"'Input A1'!W271","v":500}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND('Input A1'!A75=1,'Input A1'!A267=1,OR('Input A1'!A272=1,'Input A1'!A273=1)),\"STOP- flow in fracture is not laminar, increase # of fractures\",\" \")","v":" "}]
[null,null,null,null,{"$f":"IF(T273=1,1,0)","v":1},null,null,null,null,null,null,null,null,"Number of fractures",null,null,null,8,null,{"$f":"'master Improvements'!E135","v":1},{"$f":"'Input A1'!W273","v":8}]
[null,null,null,null,{"$f":"IF(T274=1,1,0)","v":1},null,null,null,null,null,null,null,null,"Fracture angle (off horizontal)",null,"deg",null,15,null,{"$f":"'master Improvements'!E136","v":1},{"$f":"'Input A1'!W274","v":15}]
[null,null,null,null,{"$f":"IF(T275=1,1,0)","v":1},null,null,null,null,null,null,null,null,"Adjustment to fracture length (>= 1)",null,null,null,1,"note",{"$f":"'master Improvements'!E137","v":1},{"$f":"'Input A1'!W275","v":1}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Rock Properties",null,null,null,null,"note"]
[null,null,null,null,{"$f":"IF(T277=1,1,0)","v":1},null,null,null,null,null,null,null,null,"Thermal conductivity, k",null,"J/m-day-C",null,{"$f":"3*3600*24","v":259200},null,{"$f":"'master Improvements'!E139","v":1},{"$f":"'Input A1'!W277","v":259200}]
[null,null,null,null,{"$f":"IF(T278=1,1,0)","v":1},null,null,null,null,null,null,null,null,"Specific Heat, Cp",null,"J/kg-C",null,950,null,{"$f":"'master Improvements'!E140","v":1},{"$f":"'Input A1'!W278","v":950}]
[null,null,null,null,{"$f":"IF(T279=1,1,0)","v":1},null,null,null,null,null,null,null,null,"Density, rho",null,"kg/m^3",null,2600,null,{"$f":"'master Improvements'!E141","v":1},{"$f":"'Input A1'!W279","v":2600}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"calculated alpha",null,"m^2/day",null,{"$f":"'Input A1'!T280","v":0.10493927125506072},null,null,{"$f":"'Input A1'!W280","v":0.10493927125506072}]
[null,null,null,null,{"$f":"MIN(E282:E284)","v":0},null,null,null,null,null,null,null,null,"Water Loss ",null,null,null,null,null,{"$f":"IF(AND(R282<1,R282*T282<1),\" \",\"Water loss exceeds production flow?\")","v":" "}]
[null,null,null,null,{"$f":"IF(T282=1,1,0)","v":0},null,null,null,null,null,null,null,null,"Subsurface Water loss as % of injected flow (> 0)",null,null,{"$f":"IF(R282=AA282,\" \",1)","v":" "},{"$f":"AA282","v":0.05},null,{"$f":"'master Improvements'!E143","v":0.2},{"$f":"'Input A1'!W282","v":1.0000000000000002E-2},null,{"$f":"IF($V$20=AD282,$Z282,R282)","v":0.05},{"$f":"IF($V$20=AD282,$AB282,R282)","v":0.05},null,{"$f":"'master list of 10-90s'!D38","v":0.02},{"$f":"'master list of 10-90s'!E38","v":0.05},{"$f":"'master list of 10-90s'!F38","v":0.1},{"$f":"Z282","v":0.02},{"$f":"AE282","v":30},{"$f":"'LCOE Summary 10-90s'!B35","v":30},{"$f":"AD282-AE282","v":0},{"$f":"IF(W282=$R282,0,1)","v":0},{"$f":"IF(X282=$R282,0,1)","v":0}]
[{"$f":"'Input A1'!A283","v":1},null,null,null,null,null,null,null,null,null,null,null,null,"Is water loss for Flash Cooling system to be made-up?",null,null,null,{"$f":"IF('Input A1'!A$75=1,G$1,G$2)","v":"Yes"},"note",{"$f":"IF('Input A1'!A75=1,\" Model uses Yes for EGS regardless of Input\",\" \")","v":" Model uses Yes for EGS regardless of Input"}]
[null,null,null,null,{"$f":"IF(T284=1,1,0)","v":1},null,null,null,null,null,null,null,null,"Makeup Water cost ",null,"$/acre-ft",{"$f":"IF(R284=AA284,\" \",1)","v":" "},{"$f":"AA284","v":2000},null,{"$f":"'master Improvements'!E144","v":1},{"$f":"'Input A1'!W284","v":2000},null,{"$f":"IF($V$20=AD284,$Z284,R284)","v":2000},{"$f":"IF($V$20=AD284,$AB284,R284)","v":2000},null,{"$f":"'master list of 10-90s'!D39","v":800},{"$f":"'master list of 10-90s'!E39","v":2000},{"$f":"'master list of 10-90s'!F39","v":3000},{"$f":"Z284","v":800},{"$f":"AE284","v":31},{"$f":"'LCOE Summary 10-90s'!B36","v":31},{"$f":"AD284-AE284","v":0}]
[null,null,null,null,{"$f":"MIN(E286:E324)","v":0},null,null,null,null,null,null,null,null,"GEOTHERMAL FLUID PUMPING",null,null,null,null,null,{"$f":"IF(AND(R286<1,R286*T286<1,R286>0,R286*T286>0),\" \",\"Pump efficiency should be >0% & <100%\")","v":" "}]
[null,null,null,null,{"$f":"IF(T286=1,1,0)","v":0},null,null,null,null,null,null,null,null,"Pump & Driver Efficiency for Production and Injection Pump",null,null,{"$f":"IF(R286=AA286,\" \",1)","v":" "},{"$f":"AA286","v":0.67500000000000004},null,{"$f":"IF('master Improvements'!E2=0,1,'master Improvements'!E146)","v":1.2592592592592591},{"$f":"'Input A1'!W286","v":0.85},null,{"$f":"IF($V$20=AD286,$Z286,R286)","v":0.67500000000000004},{"$f":"IF($V$20=AD286,$AB286,R286)","v":0.67500000000000004},null,{"$f":"'master list of 10-90s'!D40","v":0.8},{"$f":"'master list of 10-90s'!E40","v":0.67500000000000004},{"$f":"'master list of 10-90s'!F40","v":0.6},{"$f":"Z286","v":0.8},{"$f":"AE286","v":32},{"$f":"'LCOE Summary 10-90s'!B37","v":32},{"$f":"AD286-AE286","v":0},{"$f":"IF(W286=$R286,0,1)","v":0},{"$f":"IF(X286=$R286,0,1)","v":0}]
[null,null,null,null,{"$f":"MIN(E288:E312)","v":1},null,null,null,null,null,null,null,null,"Production Pump :"]
[{"$f":"'Input A1'!A288","v":0},{"$f":"'Input A1'!C288","v":1},null,null,null,null,null,null,null,null,null,null,null,"Are Production Wells pumped ?",null,null,null,{"$f":"IF('Input A1'!A$398=1,G$1,G$2)","v":"No"},"note",{"$f":"IF('Input A1'!C288=1,\"Flashing in Production Well\",\" \")","v":"Flashing in Production Well"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Input A1'!A$288=1,\" \",\"Wells not pumped - setting depth not used\")","v":"Wells not pumped - setting depth not used"}]
[{"$f":"'Input A1'!A290","v":1},null,null,null,{"$f":"MIN(E291:E301)","v":1},null,null,null,null,null,null,null,null,"Calculate or Input production pump depth?",null,null,null,"Calculate","note",{"$f":"IF(AND('Input A1'!C288=1,'Input A1'!A398=1),\"Flashing in Production Well with Binary Plant\",\" \")","v":" "}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Input A1'!C291=1,\"Inputted depth exceeds resource depth\",\" \")","v":" "}]
[null,null,null,null,{"$f":"IF(T292=1,1,0)","v":1},null,null,null,null,null,null,null,null,"Production Pump setting depth",null,"meter",null,null,null,{"$f":"'master Improvements'!E147","v":1},{"$f":"'Input A1'!W292","v":0}]
[null,null,null,null,{"$f":"MIN(E294:E301)","v":1},null,null,null,null,null,null,null,null,"Calculation Pump Depth :"]
[null,null,null,null,{"$f":"IF(T294=1,1,0)","v":1},null,null,null,null,null,null,null,null,"Excess Pressure at pump Suction and/or well head",null,"psi",null,50,"note",{"$f":"'master Improvements'!E149","v":1},{"$f":"'Input A1'!W294","v":50}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Upper Casing Diameter Used",null,"inch",null,{"$f":"'Input A1'!T295","v":16},"note"]
[null,{"$f":"'Well Field Dvlpmnt A2'!E283","v":14.688000000000001},{"$f":"R296+1","v":10.625},null,{"$f":"IF(T296=1,1,0)","v":1},null,null,null,null,null,null,null,null,"Production pump casing diameter",null,"inch",null,9.625,"note",{"$f":"'master Improvements'!E150","v":1},{"$f":"'Input A1'!W296","v":9.625}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Surface roughness used for casing",null,"ft",null,{"$f":"'Input A1'!T297","v":1.4999999999999999E-4},"note"]
[{"$f":"'Input A1'!A298","v":1},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Input A1'!A298=1,\"The following input is requred if the Cost Curves are used to establish well cost \",\" \")","v":"The following input is requred if the Cost Curves are used to establish well cost "},null,null,null,{"$f":"IF(OR(R296+2>B296,U296+2>B296),\"Production Casing Diameter is too Large\",\" \")","v":" "}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Is production interval open hole or cased (slotted/perforated)?",null,null,null,{"$f":"IF('Input A1'!A$75=1,F$5,F$6)","v":"Perforated / Slotted Liner"},"note"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Hole or Casing Diameter in Production Interval",null,"inch",{"$f":"IF(R300=AA300,\" \",1)*0","v":0},{"$f":"'Input A1'!T300","v":7},"note",null,null,null,{"$f":"IF($V$20=AD300,$Z300,R300)","v":7},{"$f":"IF($V$20=AD300,$AB300,R300)","v":7},null,{"$f":"'master list of 10-90s'!D41","v":8.625},{"$f":"'master list of 10-90s'!E41","v":"default"},{"$f":"'master list of 10-90s'!F41","v":6.625},{"$f":"Z300","v":8.625},{"$f":"AE300","v":33},{"$f":"'LCOE Summary 10-90s'!B38","v":33},{"$f":"AD300-AE300","v":0},{"$f":"IF(W300=$R300,0,1)","v":0},{"$f":"IF(X300=$R300,0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR('Input A1'!C208=1,'Input A1'!E208=1,'Input A1'!G208=1),\"\",\" \")","v":" "}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Input A1'!A$288=1,\" \",\"Wells not pumped -pump cost not used\")","v":"Wells not pumped -pump cost not used"}]
[{"$f":"'Input A1'!B303","v":0},{"$f":"'Input A1'!K303","v":0},null,null,null,null,null,null,null,null,null,null,null,"Type of production pump used",null,null,null,"Lineshaft","note",{"$f":"IF(AND('Input A1'!A288=1,OR(A303=1,B303=1)),\"Lineshaft pump depth exceeds 2,000 foot\",\" \")","v":" "}]
[{"$f":"'Input A1'!A304","v":1},null,null,null,{"$f":"MIN(E305:E312)","v":1},null,null,null,null,null,null,null,null,"Calculate or Input production pump cost?",null,null,null,"Calculate"]
[]
[null,null,null,null,{"$f":"IF(T306=1,1,0)","v":1},null,null,null,null,null,null,null,null,"Input Installed Production Pump Cost",null,null,null,0,null,{"$f":"'master Improvements'!E151","v":1},{"$f":"'Input A1'!W306","v":0}]
[null,null,null,null,{"$f":"MIN(E308:E312)","v":1},null,null,null,null,null,null,null,null,"Calculate Pump Cost :"]
[null,null,null,null,{"$f":"IF(T308=1,1,0)","v":1},null,null,null,null,null,null,null,null,"Casing cost",null,"$/ft",null,45,"note",{"$f":"'master Improvements'!E153","v":1},{"$f":"'Input A1'!W308","v":45}]
[null,null,null,null,{"$f":"IF(T309=1,1,0)","v":1},null,null,null,null,null,null,null,null,"Installation Cost",null,"$/ft",null,5,null,{"$f":"'master Improvements'!E154","v":1},{"$f":"'Input A1'!W309","v":5}]
[null,null,null,null,1,null,null,null,null,null,null,null,null,"Other Costs",null,null,null,10000,null,{"$f":"'master Improvements'!E155","v":1},{"$f":"'Input A1'!W310","v":10000}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Calculated Installed Pump Cost",null,"each",null,{"$f":"'Input A1'!T311","v":0},null,null,{"$f":"'Input A1'!W311","v":0}]
[null,null,null,null,{"$f":"IF(R312=U312,1,0)","v":1},null,null,null,null,null,null,null,null,"Adjustment to calculated pump cost",null,null,{"$f":"IF(R312=AA312,\" \",1)","v":" "},{"$f":"AA312","v":1},null,null,{"$f":"'master Improvements'!E156","v":1},null,{"$f":"IF($V$20=AD312,$Z312,R312)","v":1},{"$f":"IF($V$20=AD312,$AB312,R312)","v":1},null,{"$f":"'master list of 10-90s'!D42","v":0.7},{"$f":"'master list of 10-90s'!E42","v":1},{"$f":"'master list of 10-90s'!F42","v":2},{"$f":"Z312","v":0.7},{"$f":"AE312","v":34},{"$f":"'LCOE Summary 10-90s'!B39","v":34},{"$f":"AD312-AE312","v":0},{"$f":"IF(W312=$R312,0,1)","v":0},{"$f":"IF(X312=$R312,0,1)","v":0}]
[null,null,null,null,{"$f":"MIN(E314:E324)","v":1},null,null,null,null,null,null,null,null,"Injection Pump :"]
[null,null,null,null,{"$f":"IF(T314=1,1,0)","v":1},null,null,null,null,null,null,null,null,"Surface Equipment ΔP for binary conversion system",null,"psi",null,40,null,{"$f":"'master Improvements'!E158","v":1},{"$f":"'Input A1'!W314","v":40}]
[{"$f":"'Input A1'!A197","v":1},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Input A1'!A315=1,\"The following input is requred if the Cost Curves are used to establish well cost \",\" \")","v":"The following input is requred if the Cost Curves are used to establish well cost "}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Is injection interval open hole or cased (slotted/perforated)?",null,null,null,{"$f":"IF('Input A1'!A$75=1,F$5,F$6)","v":"Perforated / Slotted Liner"},"note"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Hole or Casing Diameter in Injection Interval",null,"inch",{"$f":"IF(R317=AA317,\" \",1)*0","v":0},{"$f":"'Input A1'!T317","v":9.625},"note",null,null,null,{"$f":"IF($V$20=AD317,$Z317,R317)","v":9.625},{"$f":"IF($V$20=AD317,$AB317,R317)","v":9.625},null,{"$f":"'master list of 10-90s'!D43","v":8.625},{"$f":"'master list of 10-90s'!E43","v":"default"},{"$f":"'master list of 10-90s'!F43","v":6.625},{"$f":"Z317","v":8.625},{"$f":"AE317","v":35},{"$f":"'LCOE Summary 10-90s'!B40","v":35},{"$f":"AD317-AE317","v":0},{"$f":"IF(W317=$R317,0,1)","v":0},{"$f":"IF(X317=$R317,0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR('Input A1'!D208=1,'Input A1'!F208=1,'Input A1'!H208=1),\"\",\" \")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Is reservoir pressure buildup included in determining injection pumping?",null,null,null,"Yes","note"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Excess Pressure in Injection Well",null,"psi",null,{"$f":"'Input A1'!T320","v":-335.47184992740296},"note",null,{"$f":"'Input A1'!W320","v":-428.7382456108964}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"bar",null,{"$f":"'Input A1'!T321","v":-23.129968900416468},null,null,{"$f":"'Input A1'!W321","v":-29.560462456703469}]
[{"$f":"'Input A1'!A322","v":0},null,null,null,null,null,null,null,null,null,null,null,null,"Calculations determine pumping to provide 1 psi excess pressure - Is Additional Injection Pressure Required??",null,null,null,"No",null,"When No, the model adds 1 psi of excess pressure; when Yes, the User input is used"]
[null,null,null,null,{"$f":"IF(T323=1,1,0)","v":1},null,null,null,null,null,null,null,null,"Additional Injection Pressure ",null,"psi",null,null,null,{"$f":"'master Improvements'!E159","v":1},{"$f":"'Input A1'!W323","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Additional Injection Pressure Defined by User",null,"psi",null,{"$f":"'Input A1'!T324","v":0},null,null,{"$f":"'Input A1'!W324","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Calculated injection pump cost",null,null,null,{"$f":"'Input A1'!T325","v":811149.83659008099},null,null,{"$f":"'Input A1'!W325","v":1076554.1808322435}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Adjustment to calculated injection pump cost",null,null,null,1,null,null,{"$f":"'master Improvements'!E160","v":0.9}]
[null,null,null,null,{"$f":"MIN(E328:E379)","v":0},null,null,null,null,null,null,null,null,"OPERATION & MAINTENANCE"]
[{"$f":"'Input A1'!A328","v":0},null,null,null,{"$f":"MIN(E329:E330)","v":1},null,null,null,null,null,null,null,null,"Input Annual O&M Costs or Calculate?",null,null,null,"Calculate",null,{"$f":"IF(A328=1,\"Go To Power Plant Input\",\" \")","v":" "}]
[null,null,null,null,{"$f":"IF(T329=1,1,0)","v":1},null,null,null,null,null,null,null,null,"Input the annual O&M Cost for the Power Plant",null,"¢ per kW-hr",null,1.67,null,{"$f":"'master Improvements'!E162","v":1},{"$f":"'Input A1'!W329","v":1.67}]
[null,null,null,null,{"$f":"IF(T330=1,1,0)","v":1},null,null,null,null,null,null,null,null,"Input the annual O&M cost for the Field (including production pumps)",null,"¢ per kW-hr",null,0.8,null,{"$f":"'master Improvements'!E163","v":1},{"$f":"'Input A1'!W330","v":0.8}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Calculated Plant O&M ",null,"¢ per kW-hr",null,{"$f":"'Input A1'!T331","v":2.5225094452069037},null,null,{"$f":"'Input A1'!W331","v":1.8889451634412031}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Calculated Field O&M (including GF pumps)",null,"¢ per kW-hr",null,{"$f":"'Input A1'!T332","v":1.2352734034403468},null,null,{"$f":"'Input A1'!W332","v":0.23559666390423153}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Taxes & Insurance (for calculated O&M only)",null,"¢ per kW-hr",null,{"$f":"'Input A1'!T333","v":1.0401663912894388},null,null,{"$f":"'Input A1'!W333","v":0.33351896300466866}]
[null,null,null,null,{"$f":"MIN(E335:E379)","v":0},null,null,null,null,null,null,null,null,"Operating Cost Calculation"]
[null,null,null,null,{"$f":"MIN(E336:E356)","v":0},null,null,null,null,null,null,null,null,"Labor Costs"]
[null,null,null,null,{"$f":"IF(T336=1,1,0)","v":1},null,null,null,null,null,null,null,null,"Fraction of operator labor assigned to field",null,null,null,0.25,null,{"$f":"'master Improvements'!E164","v":1},{"$f":"R336*T336","v":0.25}]
[null,null,null,null,{"$f":"MIN(E339:E353)","v":1},null,null,null,null,null,null,null,null,"Labor Rates Used"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Operators",null," GETEM default value",null,{"$f":"'Input A1'!T338","v":23.469640644361832}]
[null,null,null,null,{"$f":"IF(T339=1,1,0)","v":1},null,null,null,null,null,null,null,null,null,null,"enter rate",null,null,"note",{"$f":"'master Improvements'!E167","v":1},{"$f":"'Input A1'!W339","v":23.469640644361832}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"maintenance mechanic",null," GETEM default value",null,{"$f":"'Input A1'!T340","v":28.1635687732342}]
[null,null,null,null,{"$f":"IF(T341=1,1,0)","v":1},null,null,null,null,null,null,null,null,null,null,"enter rate",null,null,null,{"$f":"'master Improvements'!E169","v":1},{"$f":"'Input A1'!W341","v":28.1635687732342}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"electrician",null," GETEM default value",null,{"$f":"'Input A1'!T342","v":28.1635687732342}]
[null,null,null,null,{"$f":"IF(T343=1,1,0)","v":1},null,null,null,null,null,null,null,null,null,null,"enter rate",null,null,null,{"$f":"'master Improvements'!E171","v":1},{"$f":"'Input A1'!W343","v":28.1635687732342}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"general maintenance labor",null," GETEM default value",null,{"$f":"'Input A1'!T344","v":20.535935563816604}]
[null,null,null,null,{"$f":"IF(T345=1,1,0)","v":1},null,null,null,null,null,null,null,null,null,null,"enter rate",null,null,null,{"$f":"'master Improvements'!E173","v":1},{"$f":"'Input A1'!W345","v":20.535935563816604}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"facility manager/plant engineer",null," GETEM default value",null,{"$f":"'Input A1'!T346","v":46.939281288723663}]
[null,null,null,null,{"$f":"IF(T347=1,1,0)","v":1},null,null,null,null,null,null,null,null,null,null,"enter rate",null,null,null,{"$f":"'master Improvements'!E175","v":1},{"$f":"'Input A1'!W347","v":46.939281288723663}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"operations manager",null," GETEM default value",null,{"$f":"'Input A1'!T348","v":35.204460966542747}]
[null,null,null,null,{"$f":"IF(T349=1,1,0)","v":1},null,null,null,null,null,null,null,null,null,null,"enter rate",null,null,null,{"$f":"'master Improvements'!E177","v":1},{"$f":"'Input A1'!W349","v":35.204460966542747}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"clerical",null," GETEM default value",null,{"$f":"'Input A1'!T350","v":14.0817843866171}]
[null,null,null,null,{"$f":"IF(T351=1,1,0)","v":1},null,null,null,null,null,null,null,null,null,null,"enter rate",null,null,null,{"$f":"'master Improvements'!E179","v":1},{"$f":"'Input A1'!W351","v":14.0817843866171}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Labor multiplier (burdened labor cost)",null," GETEM default value",null,{"$f":"'Input A1'!T352","v":1.8}]
[null,null,null,null,{"$f":"IF(T353=1,1,0)","v":1},null,null,null,null,null,null,null,null,null,null,"enter multiplier",{"$f":"IF(R353=AA353,\" \",1)","v":" "},{"$f":"AA353","v":1.8},null,{"$f":"'master Improvements'!E180","v":1},{"$f":"'Input A1'!W353","v":1.8},null,{"$f":"IF($V$20=AD353,$Z353,R353)","v":1.8},{"$f":"IF($V$20=AD353,$AB353,R353)","v":1.8},null,{"$f":"'master list of 10-90s'!D44","v":1.2},{"$f":"'master list of 10-90s'!E44","v":1.8},{"$f":"'master list of 10-90s'!F44","v":2.2000000000000002},{"$f":"Z353","v":1.2},{"$f":"AE353","v":36},{"$f":"'LCOE Summary 10-90s'!B41","v":36},{"$f":"AD353-AE353","v":0},{"$f":"IF(W353=$R353,0,1)","v":0},{"$f":"IF(X353=$R353,0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Result: Number of O&M staff for Reference Scenario",null,null,null,{"$f":"'Input A1'!T354","v":11.167143731870036}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"User adjustment to Reference Scenario O&M Staff",null,null,{"$f":"IF(R355=AA355,\" \",1)","v":" "},{"$f":"AA355","v":1},"note",null,null,null,{"$f":"IF($V$20=AD355,$Z355,R355)","v":1},{"$f":"IF($V$20=AD355,$AB355,R355)","v":1},null,{"$f":"'master list of 10-90s'!D45","v":0.75},{"$f":"'master list of 10-90s'!E45","v":1},{"$f":"'master list of 10-90s'!F45","v":1.5},{"$f":"Z355","v":0.75},{"$f":"AE355","v":37},{"$f":"'LCOE Summary 10-90s'!B42","v":37},{"$f":"AD355-AE355","v":0},{"$f":"IF(W355=$R355,0,1)","v":0},{"$f":"IF(X355=$R355,0,1)","v":0}]
[null,null,null,null,{"$f":"IF(T356=1,1,0)","v":0},null,null,null,null,null,null,null,null,"Result: Number of O&M staff for Improved Scenario",null,null,null,null,null,{"$f":"'master Improvements'!E181","v":0.7},{"$f":"'Input A1'!W356","v":11.682904001593176}]
[null,null,null,null,{"$f":"MIN(E358:E360)","v":0},null,null,null,null,null,null,null,null,"Field Maintenance"]
[null,null,null,null,{"$f":"IF(T358=1,1,0)","v":0},null,null,null,null,null,null,null,null,"Annual Maintenance non-labor (fraction of field cost)",null,"%",{"$f":"IF(R358=AA358,\" \",1)","v":" "},{"$f":"AA358","v":1.4999999999999999E-2},"note",{"$f":"'master Improvements'!E183","v":0.66666666666666663},{"$f":"'Input A1'!W358","v":9.9999999999999985E-3},null,{"$f":"IF($V$20=AD358,$Z358,R358)","v":1.4999999999999999E-2},{"$f":"IF($V$20=AD358,$AB358,R358)","v":1.4999999999999999E-2},null,{"$f":"'master list of 10-90s'!D46","v":5.0000000000000001E-3},{"$f":"'master list of 10-90s'!E46","v":1.4999999999999999E-2},{"$f":"'master list of 10-90s'!F46","v":0.04},{"$f":"Z358","v":5.0000000000000001E-3},{"$f":"AE358","v":38},{"$f":"'LCOE Summary 10-90s'!B43","v":38},{"$f":"AD358-AE358","v":0},{"$f":"IF(W358=$R358,0,1)","v":0},{"$f":"IF(X358=$R358,0,1)","v":0}]
[null,null,null,null,1,null,null,null,null,null,null,null,null,"Geothermal fluid treatment - chemical dosage",null,"ppm",null,0.5,"note",{"$f":"'master Improvements'!E184","v":1},{"$f":"'Input A1'!W359","v":0.5}]
[null,null,null,null,1,null,null,null,null,null,null,null,null,"Chemical cost",null,"$/gal",null,{"$f":"IF('Input A1'!A$398=1,0,10)","v":10},null,{"$f":"'master Improvements'!E185","v":1},{"$f":"'Input A1'!W360","v":10},null,"If wells not pumped, there will be some cost associated with treating GF"]
[null,null,null,null,{"$f":"MIN(E362:E364)","v":0},null,null,null,null,null,null,null,null,"Power Plant Maintenance"]
[null,null,null,null,{"$f":"IF(T362=1,1,0)","v":0},null,null,null,null,null,null,null,null,"Annual O&M non-labor (fraction of plant cost)",null,"%",{"$f":"IF(R362=AA362,\" \",1)","v":" "},{"$f":"AA362","v":1.7999999999999999E-2},"note",{"$f":"'master Improvements'!E187","v":0.83333333333333326},{"$f":"'Input A1'!W362","v":1.4999999999999998E-2},null,{"$f":"IF($V$20=AD362,$Z362,R362)","v":1.7999999999999999E-2},{"$f":"IF($V$20=AD362,$AB362,R362)","v":1.7999999999999999E-2},null,{"$f":"'master list of 10-90s'!D47","v":1.2E-2},{"$f":"'master list of 10-90s'!E47","v":1.7999999999999999E-2},{"$f":"'master list of 10-90s'!F47","v":2.1999999999999999E-2},{"$f":"Z362","v":1.2E-2},{"$f":"AE362","v":39},{"$f":"'LCOE Summary 10-90s'!B44","v":39},{"$f":"AD362-AE362","v":0},{"$f":"IF(W362=$R362,0,1)","v":0},{"$f":"IF(X362=$R362,0,1)","v":0}]
[null,null,null,null,1,null,null,null,null,null,null,null,null,"Cooling water treatment chemical dosage",null,"ppm",null,10,"note",{"$f":"'master Improvements'!E188","v":1},{"$f":"'Input A1'!W363","v":10}]
[null,null,null,null,1,null,null,null,null,null,null,null,null,"Chemical cost",null,"$/gal",null,{"$f":"IF('Input A1'!A$398=1,0,1)","v":1},null,{"$f":"'master Improvements'!E189","v":1},{"$f":"'Input A1'!W364","v":1}]
[null,null,null,null,{"$f":"MIN(E366:E379)","v":1},null,null,null,null,null,null,null,null,"Geothermal Production Pump Maintenance",null,null,null,{"$f":"IF('Input A1'!A$288=1,\" \",\"Wells not pumped - no O&M cost for pumping\")","v":"Wells not pumped - no O&M cost for pumping"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Calculated pump installation cost",null,null,null,{"$f":"'Input A1'!T366","v":0},null,null,{"$f":"'Input A1'!W366","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Installed pump cost",null,null,null,{"$f":"'Input A1'!T367","v":0},null,null,{"$f":"'Input A1'!W367","v":0}]
[null,null,null,null,{"$f":"IF(R368=U368,1,0)","v":1},null,null,null,null,null,null,null,null,"User adjustment for re-work cost (< 1)",null,null,null,1,null,null,{"$f":"'master Improvements'!E191","v":1}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Pump only cost used for rework",null,null,null,{"$f":"'Input A1'!T369","v":0},null,null,{"$f":"'Input A1'!W369","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Calculated cost to remove or install pump",null,null,null,{"$f":"'Input A1'!T370","v":0},"note",null,{"$f":"'Input A1'!W370","v":0}]
[{"$f":"'Input A1'!A371","v":1},null,null,null,null,null,null,null,null,null,null,null,null,"Use calculated pump removal/installation cost",null,null,null,"Yes"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"If No, input removal/installation cost"]
[null,null,null,null,{"$f":"IF(T373=1,1,0)","v":1},null,null,null,null,null,null,null,null,"Removal or installation cost used",null,null,null,{"$f":"'Input A1'!T373","v":0},"note",{"$f":"'master Improvements'!E193","v":1},{"$f":"'Input A1'!W373","v":0}]
[null,null,null,null,{"$f":"IF(T374=1,1,0)","v":1},null,null,null,null,null,null,null,null,"Lineshaft pump operating life [p]",null,"yr",{"$f":"IF(R374=AA374,\" \",1)","v":" "},{"$f":"AA374","v":3},null,{"$f":"'master Improvements'!E194","v":1},{"$f":"'Input A1'!W374","v":3},null,{"$f":"IF($V$20=AD374,$Z374,R374)","v":3},{"$f":"IF($V$20=AD374,$AB374,R374)","v":3},null,{"$f":"'master list of 10-90s'!D48","v":5},{"$f":"'master list of 10-90s'!E48","v":3},{"$f":"'master list of 10-90s'!F48","v":1},{"$f":"Z374","v":5},{"$f":"AE374","v":40},{"$f":"'LCOE Summary 10-90s'!B45","v":40},{"$f":"AD374-AE374","v":0},{"$f":"IF(W374=$R374,0,1)","v":0},{"$f":"IF(X374=$R374,0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Lineshaft  rework cost [p]",null,null,null,{"$f":"'Input A1'!T375","v":0},null,null,{"$f":"'Input A1'!W375","v":0}]
[null,null,null,null,{"$f":"IF(T376=1,1,0)","v":1},null,null,null,null,null,null,null,null,"Shaft lubricating oil dosage [o]",null,"ppm",null,1,null,{"$f":"'master Improvements'!E195","v":1},{"$f":"'Input A1'!W376","v":1}]
[null,null,null,null,1,null,null,null,null,null,null,null,null,"Lubricating oil cost [o]",null,"$/gal",null,4,null,{"$f":"'master Improvements'!E196","v":1},{"$f":"'Input A1'!W377","v":4}]
[null,null,null,null,1,null,null,null,null,null,null,null,null,"Submersible pump operating life [p]",null,"yr",null,2,null,{"$f":"'master Improvements'!E197","v":1},{"$f":"'Input A1'!W378","v":2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Submersible pump rework cost [p]",null,null,null,{"$f":"'Input A1'!T379","v":0},null,null,{"$f":"'Input A1'!W379","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Taxes and Insurance (Plant & Well Field Capital Costs)",null,null,null,7.4999999999999997E-3,null,{"$f":"'master Improvements'!E198","v":1},{"$f":"'Input A1'!W380","v":7.4999999999999997E-3}]
[null,null,null,null,{"$f":"MIN(E382:E527)","v":0},null,null,null,null,null,null,null,null,"POWER PLANT"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Transmission Cost (included in plant cost)",null,null,null,null," note"]
[{"$f":"'Input A1'!A383","v":1},null,null,null,null,null,null,null,null,null,null,null,null,"Are transmission line costs to be included?",null,null,null,"Yes"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Transmission Line Voltage",null,null,null,"≤115kV"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Terrain Conditions",null,null,null,"Flat"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Population Density",null,null,null,"Rural"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Number of Miles",null,null,{"$f":"IF(R387=AA387,\" \",1)","v":" "},{"$f":"AA387","v":0},null,null,null,null,{"$f":"IF($V$20=AD387,$Z387,R387)","v":0},{"$f":"IF($V$20=AD387,$AB387,R387)","v":0},null,{"$f":"'master list of 10-90s'!D49","v":0},{"$f":"'master list of 10-90s'!E49","v":0},{"$f":"'master list of 10-90s'!F49","v":50},{"$f":"Z387","v":0},{"$f":"AE387","v":41},{"$f":"'LCOE Summary 10-90s'!B46","v":41},{"$f":"AD387-AE387","v":0},{"$f":"IF(W387=$R387,0,1)","v":0},{"$f":"IF(X387=$R387,0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Estimated Cost per Mile based on input",null,null,null,{"$f":"'Input A1'!T388","v":1880000}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"User Adjustment (Multiplier)",null,null,null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Permitting Process Costs for Power Plant Construction",null,null,null,0,null,{"$f":"'master Improvements'!E200","v":1},{"$f":"'Input A1'!W390","v":0},null,"Plant and field are permitted in Utilization Plan - costs in WF development"]
[null,null,null,null,{"$f":"MIN(E392:E398)","v":1},null,null,null,null,null,null,null,null,"Power Plant Parameters"]
[{"$f":"'Input A1'!A392","v":0},null,null,null,null,null,null,null,null,null,null,null,null,"Are calculations to be based upon Fixed Power Sales or Fixed Number of Production Wells?",null,null,null,"Power Sales"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Power Sales ",null,"MW",{"$f":"IF(R393=AA393,\" \",1)","v":" "},{"$f":"AA393","v":25},null,{"$f":"'master Improvements'!E201","v":2},{"$f":"'Input A1'!W393","v":50},null,{"$f":"IF($V$20=AD393,$Z393,R393)","v":25},{"$f":"IF($V$20=AD393,$AB393,R393)","v":25},null,{"$f":"'master list of 10-90s'!D50","v":40},{"$f":"'master list of 10-90s'!E50","v":25},{"$f":"'master list of 10-90s'!F50","v":15},{"$f":"Z393","v":40},{"$f":"AE393","v":42},{"$f":"'LCOE Summary 10-90s'!B47","v":42},{"$f":"AD393-AE393","v":0},{"$f":"IF(W393=$R393,0,1)","v":0},{"$f":"IF(X393=$R393,0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Enter Number of Wells",null,"well count",null,4]
[null,null,null,null,{"$f":"IF(R395=U395,1,0)","v":1},null,null,null,null,null,null,null,null,"Number of independent power units (binary)",null,null,null,1," note",null,{"$f":"'master Improvements'!E202","v":1}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Apply performance improvement to adjusting flow requirement or changing power output",null,{"$f":"IF(AND('Input A1'!A392=1,'Input A1'!A396=0),\"Change to 'Power'\",\" \")","v":" "},null,"Power"," note"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Select Conversion System",{"$f":"IF(AND('Input A1'!A267=1,'Input A1'!A398=0),\"Stop- must use Annual Decline Rate for Thermal Drawdown with Flash plant\",\" \")","v":" "}]
[{"$f":"'Input A1'!A398","v":0},null,null,null,null,null,null,null,null,null,null,null,null,"Is the Conversion System Flash or Binary?",null,null,null,{"$f":"IF('master list of 10-90s'!D4='master list of 10-90s'!AJ4,E9,E8)","v":"Flash"}]
[null,null,null,null,{"$f":"MIN(E400:E452)","v":0},null,null,null,null,null,null,null,null,"Binary Power Plant"]
[null,null,null,null,{"$f":"MIN(E401:E409)","v":0},null,null,null,null,null,null,null,null,"Plant Performance"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Maximum brine effectiveness",null,"w-h/lb",null,{"$f":"'Input A1'!T401","v":14.171259797085233}," note"]
[{"$f":"'Input A1'!A402","v":0},null,null,null,null,null,null,null,null,null,null,null,null,"Use the calculated performance or input brine effectiveness?",null,null,null,"Calculate"]
[{"$f":"'Input A1'!C403","v":8.1380681322906998},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Input A1'!C403>R401,\"Stop - Inputted value exceeds maximum\",\"Input brine effectiveness\")","v":"Input brine effectiveness"},null,"w-h/lb",null,{"$f":"R406","v":8.1380681322906998},null,null,null,null,{"$f":"IF($V$20=AD403,$Z403,R408)","v":8.1380681322906998},{"$f":"IF($V$20=AD403,$AB403,R408)","v":8.1380681322906998},null,{"$f":"R401","v":14.171259797085233},"optimized",{"$f":"0.7*R401","v":9.9198818579596626},null,{"$f":"AE403","v":58},{"$f":"'LCOE Summary 10-90s'!B63","v":58},{"$f":"AD403-AE403","v":0},{"$f":"IF(W403=$R403,0,1)","v":0},{"$f":"IF(X403=$R403,0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Calculate Plant Performance"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CALCULATE"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Calculated Brine Effectiveness",null,"w-h/lb",null,{"$f":"'Input A1'!T406","v":8.1380681322906998},null,null,{"$f":"'Binary A1'!F29","v":6.9125204665779174}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(R408>R401,U408>R401),\"Either Reference or Improved Plant performance exceeds the upper limit GETEM uses for estimating cost\",\" \")","v":" "}]
[null,null,null,null,{"$f":"IF(T408=1,1,0)","v":0},null,null,null,null,null,null,null,null,"Brine Effectiveness Used",null,"w-h/lb",null,{"$f":"'Input A1'!T408","v":8.1380681322906998},null,{"$f":"'master Improvements'!E205","v":0},{"$f":"'Input A1'!W408","v":6.9125204665779174}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"kW-s/kg",null,{"$f":"'Input A1'!T409","v":64.588851956918603}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Calculated Plant Output",null,"kW",null,{"$f":"'Input A1'!T410","v":26604.918400424463},null,null,{"$f":"'Input A1'!W410","v":22598.366094387002}]
[null,null,null,null,{"$f":"MIN(E412:E439)","v":0},null,null,null,null,null,null,null,null,"Reference Scenario Plant Cost"]
[null,null,null,null,{"$f":"MIN(E413:E422)","v":0},null,null,null,null,null,null,null,null,"Major Component Costs"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Material of Construction- GF heaters",null,null,null,"carbon stl"," note"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Enter tube material cost multiplier ",null,null,null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Calculated Turbine-Generator Cost",null,"$/kW",null,{"$f":"'Input A1'!T415","v":421.22769609663419}," note",null,{"$f":"'Input A1'!W415","v":0},null,{"$f":"'Binary B2 10-90s'!E39","v":421.18146322535756},{"$f":"'Binary B2 10-90s'!E88","v":421.18146322535756}]
[null,null,null,null,{"$f":"IF(R416=U416,1,0)","v":0},null,null,null,null,null,null,null,null,"Adjustment to T-G cost",null,null,{"$f":"IF(R416=AA416,\" \",1)","v":" "},{"$f":"AA416","v":1},null,null,{"$f":"'master Improvements'!E207","v":0},null,{"$f":"IF($V$20=AD416,$Z416,R416)","v":1},{"$f":"IF($V$20=AD416,$AB416,R416)","v":1},null,{"$f":"'master list of 10-90s'!D57","v":0.5},{"$f":"'master list of 10-90s'!E57","v":1},{"$f":"'master list of 10-90s'!F57","v":2},{"$f":"Z416","v":0.5},{"$f":"AE416","v":49},{"$f":"'LCOE Summary 10-90s'!B54","v":49},{"$f":"AD416-AE416","v":0},{"$f":"IF(W416=$R416,0,1)","v":0},{"$f":"IF(X416=$R416,0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Calculated Air-Cooled Condenser Cost",null,"$/kW",null,{"$f":"'Input A1'!T417","v":110.18745899880842},null,null,{"$f":"'Input A1'!W417","v":0},null,{"$f":"'Binary B2 10-90s'!E37","v":110.20534896571976},{"$f":"'Binary B2 10-90s'!E90","v":110.20534896571976}]
[null,null,null,null,{"$f":"IF(R418=U418,1,0)","v":0},null,null,null,null,null,null,null,null,"Adjustment to ACC cost",null,null,{"$f":"IF(R418=AA418,\" \",1)","v":" "},{"$f":"AA418","v":1},null,null,{"$f":"'master Improvements'!E209","v":0},null,{"$f":"IF($V$20=AD418,$Z418,R418)","v":1},{"$f":"IF($V$20=AD418,$AB418,R418)","v":1},null,{"$f":"'master list of 10-90s'!D58","v":0.5},{"$f":"'master list of 10-90s'!E59","v":1},{"$f":"'master list of 10-90s'!F59","v":2},{"$f":"Z418","v":0.5},{"$f":"AE418","v":50},{"$f":"'LCOE Summary 10-90s'!B55","v":50},{"$f":"AD418-AE418","v":0},{"$f":"IF(W418=$R418,0,1)","v":0},{"$f":"IF(X418=$R418,0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Calculated GF Heat Exchanger Cost",null,"$/kW",null,{"$f":"'Input A1'!T419","v":25.472628843520287},null,null,{"$f":"'Input A1'!W419","v":0},null,{"$f":"'Binary B2 10-90s'!E36","v":25.474613084603135},{"$f":"'Binary B2 10-90s'!E85","v":25.474613084603135}]
[null,null,null,null,{"$f":"IF(R420=U420,1,0)","v":0},null,null,null,null,null,null,null,null,"Adjustment to GF HX cost",null,null,{"$f":"IF(R420=AA420,\" \",1)","v":" "},{"$f":"AA420","v":1},null,null,{"$f":"'master Improvements'!E211","v":0},null,{"$f":"IF($V$20=AD420,$Z420,R420)","v":1},{"$f":"IF($V$20=AD420,$AB420,R420)","v":1},null,{"$f":"'master list of 10-90s'!D59","v":0.5},{"$f":"'master list of 10-90s'!E59","v":1},{"$f":"'master list of 10-90s'!F59","v":2},0.5,{"$f":"AE420","v":51},{"$f":"'LCOE Summary 10-90s'!B56","v":51},{"$f":"AD420-AE420","v":0},{"$f":"IF(W420=$R420,0,1)","v":0},{"$f":"IF(X420=$R420,0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Calculated WF Pump Cost",null,"$/kW",null,{"$f":"'Input A1'!T421","v":16.017675104814952},null,null,{"$f":"'Input A1'!W421","v":0}]
[null,null,null,null,{"$f":"IF(R422=U422,1,0)","v":0},null,null,null,null,null,null,null,null,"Adjustment to WF Pump cost",null,null,null,1,null,null,{"$f":"'master Improvements'!E213","v":0}]
[null,null,null,null,{"$f":"MIN(E424:E429)","v":1},null,null,null,null,null,null,null,null,"Direct Construction Costs"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Tax",null,null,null,0.05," note"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Freight",null,null,null,0.05]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Calculated installation multiplier for direct construction costs",null,null,null,{"$f":"'Input A1'!T426","v":2.6905486355094306}," note",null,{"$f":"'Input A1'!W426","v":2.6965744361818884}]
[{"$f":"'Input A1'!A427","v":1},null,null,null,null,null,null,null,null,null,null,null,null,"Use the calculated installation multiplier?",null,null,null,"Yes"]
[null,null,null,null,{"$f":"IF(R428=T429,1,0)","v":1},null,null,null,null,null,null,null,null,"If No, input installation multiplier",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z429","v":2},{"$f":"AE428","v":55},{"$f":"'LCOE Summary 10-90s'!B60","v":55},{"$f":"AD428-AE428","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Installation multiplier used for direct costs",null,null,{"$f":"IF(R429=AA429,\" \",1)","v":" "},{"$f":"AA429","v":2.6905486355094306},null,{"$f":"'master Improvements'!E215","v":0},{"$f":"'Input A1'!W429","v":0},null,{"$f":"IF($V$20=AD428,$Z429,R426)","v":2.6905486355094306},{"$f":"IF($V$20=AD428,$AB429,R426)","v":2.6905486355094306},null,{"$f":"'master list of 10-90s'!D63","v":2},{"$f":"'Input A1'!T429","v":2.6905486355094306},{"$f":"'master list of 10-90s'!F63","v":3}]
[null,null,null,null,{"$f":"MIN(E431:M433)","v":0},null,null,null,null,null,null,null,null,"Indirect Project Costs"]
[{"$f":"'Input A1'!A431","v":1},null,null,null,null,null,null,null,null,null,null,null,null,"Are indirect plant costs determined as fixed value or % of direct construction cost?",null,null,null,"Percent"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Indirect Plant Cost",null,null,null,2500000,null,{"$f":"'master Improvements'!E216","v":0},{"$f":"'Input A1'!W432","v":0}]
[null,null,null,null,{"$f":"IF(T433=1,1,0)","v":0},null,null,null,null,null,null,null,null,"Indirect Cost Percentage Multiplier",null,null,{"$f":"IF(R433=AA433,\" \",1)","v":" "},{"$f":"AA433","v":0.12},null,{"$f":"'master Improvements'!E217","v":0},{"$f":"'Input A1'!W433","v":0},null,{"$f":"IF($V$20=AD433,$Z433,R433)","v":0.12},{"$f":"IF($V$20=AD433,$AB433,R433)","v":0.12},null,{"$f":"'master list of 10-90s'!D64","v":0.06},{"$f":"'master list of 10-90s'!E64","v":0.12},{"$f":"'master list of 10-90s'!F64","v":0.15},{"$f":"Z433","v":0.06},{"$f":"AE433","v":56},{"$f":"'LCOE Summary 10-90s'!B61","v":56},{"$f":"AD433-AE433","v":0},{"$f":"IF(W433=$R433,0,1)","v":0},{"$f":"IF(X433=$R433,0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Installed cost"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Installation Multiplier Used",null,null,null,{"$f":"'Input A1'!T435","v":3.0134144717705627}," note",null,{"$f":"'Input A1'!W435","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Calculated Reference Plant Cost",null,"$/kW",null,{"$f":"'Input A1'!T436","v":1726.4016012388777}]
[{"$f":"'Input A1'!A437","v":1},null,null,null,null,null,null,null,null,null,null,null,null,"Use Calculated Plant Cost for Reference Scenario ?",null,null,null,"Yes"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"If No, Input plant cost ($ per net kW plant output)",null,"$/kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Reference Plant Cost Used",null,"$/kW",null,{"$f":"'Input A1'!T439","v":1726.4016012388777},null,null,null,null,{"$f":"IF($V$20=AD439,$Z439,R439)","v":0.85},{"$f":"IF($V$20=AD439,$AB439,R439)","v":1.3332999999999999},null,{"$f":"'master list of 10-90s'!D65","v":0.85},{"$f":"'master list of 10-90s'!E65","v":1},{"$f":"'master list of 10-90s'!F65","v":1.3332999999999999},null,{"$f":"AE439","v":57},{"$f":"'LCOE Summary 10-90s'!B62","v":57},{"$f":"AD439-AE439","v":0}]
[null,null,null,null,{"$f":"MIN(E441:M447)","v":0},null,null,null,null,null,null,null,null,"Improved Scenario Plant Cost"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"If the improved scenario includes improvements to the plant performance, a means must be defined for characterizing the cost of the improved plant.  GETEM calculates an installed cost based on the brine effectiveness – cost increases as the plant performance increases.  If the reference plant performance has been established by minimizing the LCOE, then improving performance and using GETEM’s calculation of the corresponding improved plant cost will result in an increased LCOE – i.e., no benefit from the performance improvement.  In lieu of using GETEM's cost for the improved performance plant, one can use the reference plant cost and apply a cost multiplier (it should probably be >1) to reflect the added cost for the performance improvement."]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Improved Plant Cost - model calc based on brine effectiveness",null,"$/kW",null,null,null,null,{"$f":"'Input A1'!W443","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Improved Plant Cost - based on calculated reference plant equipment cost",null,"$/kW",null,null,null,null,{"$f":"'Input A1'!W444","v":1544.5875698732093}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Base improved plant cost on its performance or the reference plant equipment costs",null,null,null,"Performance"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Improved Plant Cost Before Adjustment",null,"$/kW",null,null,null,null,{"$f":"'Input A1'!W446","v":0}]
[null,null,null,null,{"$f":"IF(T447=1,1,0)","v":0},null,null,null,null,null,null,null,null,"Cost Change for Improved Plant",null,null,null,null,null,{"$f":"'master Improvements'!E218","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Installed Plant Costs Used",null,"$/kW",null,{"$f":"'Input A1'!T448","v":1726.4016012388777},null,null,{"$f":"'Input A1'!W448","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Binary Plant Footprint",null,null,null,null,"note"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Ratio of plant footprint to Air-Cooled Condenser footprint",null,null,null,7.5]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Reference Plant Footprint",null,"acre",null,{"$f":"'Input A1'!T451","v":3.8835645748790411},null,null,{"$f":"'Input A1'!W451","v":3.2633880618048887}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"acre/MW",null,{"$f":"'Input A1'!T452","v":0.14597167773373368},null,null,{"$f":"'Input A1'!W452","v":0.1444081420831328}]
[null,null,null,null,{"$f":"MIN(E454:E527)","v":0},null,null,null,null,null,null,null,null,"Flash-Steam Power Plant"]
[null,null,null,null,{"$f":"MIN(E455:E491)","v":0},null,null,null,null,null,null,null,null,"Plant Performance"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Ambient Conditions"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"T,wet bulb",null,"F",{"$f":"IF(OR(A398=1,R456=AA456),\" \",1)","v":" "},{"$f":"IF('Input A1'!A$398=0,AA456,50)","v":60},null,null,null,null,{"$f":"IF($V$20=AD456,$Z456,R456)","v":60},{"$f":"IF($V$20=AD456,$AB456,R456)","v":60},null,{"$f":"'master list of 10-90s'!D51","v":40},{"$f":"'master list of 10-90s'!E51","v":60},{"$f":"'master list of 10-90s'!F51","v":80},null,{"$f":"AE456","v":43},{"$f":"'LCOE Summary 10-90s'!B48","v":43},{"$f":"AD456-AE456","v":0},{"$f":"IF(W456=$R456,0,1)","v":0},{"$f":"IF(X456=$R456,0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Atmospheric pressure",null,"psi",null,14.7]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Component Efficiencies"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Turbine efficiency",null,null,{"$f":"IF(R459=AA459,\" \",1)","v":" "},{"$f":"AA459","v":0.8},null,null,{"$f":"R459*'master Improvements'!E221","v":0.85000000000000009},null,{"$f":"IF($V$20=AD459,$Z459,R459)","v":0.8},{"$f":"IF($V$20=AD459,$AB459,R459)","v":0.8},null,{"$f":"'master list of 10-90s'!D52","v":0.85},{"$f":"'master list of 10-90s'!E52","v":0.8},{"$f":"'master list of 10-90s'!F52","v":0.75},null,{"$f":"AE459","v":44},{"$f":"'LCOE Summary 10-90s'!B49","v":44},{"$f":"AD459-AE459","v":0},{"$f":"IF(W459=$R459,0,1)","v":0},{"$f":"IF(X459=$R459,0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Generator efficiency",null,null,null,0.98]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Cooling water and condensate pump efficiency",null,null,{"$f":"IF(R461=AA461,\" \",1)","v":" "},{"$f":"AA461","v":0.75},null,null,{"$f":"R461*'master Improvements'!E222","v":0.8},null,{"$f":"IF($V$20=AD461,$Z461,R461)","v":0.75},{"$f":"IF($V$20=AD461,$AB461,R461)","v":0.75},null,{"$f":"'master list of 10-90s'!D53","v":0.8},{"$f":"'master list of 10-90s'!E53","v":0.75},{"$f":"'master list of 10-90s'!F53","v":0.7},null,{"$f":"AE461","v":45},{"$f":"'LCOE Summary 10-90s'!B50","v":45},{"$f":"AD461-AE461","v":0},{"$f":"IF(W461=$R461,0,1)","v":0},{"$f":"IF(X461=$R461,0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Flash Pressure"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Is a constraint placed on the GF temperature leaving plant?",null,null,null,"Yes","note"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Number of flashes",null,"1 or 2",null,2]
[{"$f":"'Input A1'!A465","v":2},null,null,null,null,null,null,null,null,null,null,null,null,"Use calculated/estimated flash P's or input values",{"$f":"IF(AND(A398=1,A75=1),\"Must input pressure with EGS\",\" \")","v":" "},null,null,"Calculate","note"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Input High Pressure Flash pressure",null,"psi",null,null,{"$f":"IF(AND('Input A1'!A398=0,'Input A1'!E465<'Input A1'!T487),\"The HP flash pressure exceeds the calculated well head pressure\",IF(AND('Input A1'!A398=0,'Input A1'!A464>1,'Input A1'!T489<'Input A1'!E457),\"The LP flash pressure is < 1 atmosphere\",IF('Input A1'!T487<'Input A1'!E457,\"HP flash pressure <1 atmosphere\",\" \")))","v":" "}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Input Low Pressure Flash pressure",null,"psi"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Calculated/Estimated High Pressure Flash pressure",null,"psi",null,{"$f":"'Input A1'!T468","v":191.91498120410893}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Calculated/Estimated Low Pressure Flash pressure",null,"psi",null,{"$f":"'Input A1'!T469","v":52.145316043516146}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Define Steam Pressure Drops"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Input pressure drop between high pressure flash and turbine",null,"psi",null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Input pressure drop between low pressure flash and turbine",null,"psi",null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Cooling System"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Condenser type",null,"surface or direct contact",null,"surface"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"CW pump head",null,"ft",null,65]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Cooling Water temperature rise  -DT,cooling water",null,"F",{"$f":"IF(R476=AA476,\" \",1)","v":" "},{"$f":"AA476","v":20},null,null,null,null,{"$f":"IF($V$20=AD476,$Z476,R476)","v":20},{"$f":"IF($V$20=AD476,$AB476,R476)","v":20},null,{"$f":"'master list of 10-90s'!D54","v":15},{"$f":"'master list of 10-90s'!E54","v":20},{"$f":"'master list of 10-90s'!F54","v":30},null,{"$f":"AE476","v":46},{"$f":"'LCOE Summary 10-90s'!B51","v":46},{"$f":"AD476-AE476","v":0},{"$f":"IF(W476=$R476,0,1)","v":0},{"$f":"IF(X476=$R476,0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Pinch Point-condenser",null,"F",null,7.5]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Temperature approach-cooling tower",null,"F",null,5]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Condenser NCG partial pressure",null,"inch-Hg",null,{"$f":"'Input A1'!T479","v":0.315},"note"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Non-Condensable Gas (NCG) Removal"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"NCG level",null,"ppm",{"$f":"IF(R481=AA481,\" \",1)","v":" "},{"$f":"AA481","v":2000},null,null,null,null,{"$f":"IF($V$20=AD481,$Z481,R481)","v":2000},{"$f":"IF($V$20=AD481,$AB481,R481)","v":2000},null,{"$f":"'master list of 10-90s'!D55","v":200},{"$f":"'master list of 10-90s'!E55","v":2000},{"$f":"'master list of 10-90s'!F55","v":20000},null,{"$f":"AE481","v":47},{"$f":"'LCOE Summary 10-90s'!B52","v":47},{"$f":"AD481-AE481","v":0},{"$f":"IF(W481=$R481,0,1)","v":0},{"$f":"IF(X481=$R481,0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Molecular Weight of NCG's",null,null,null,44]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"H2S level",null,"ppm",{"$f":"IF(R483=AA483,\" \",1)","v":" "},{"$f":"AA483","v":20},null,null,null,null,{"$f":"IF($V$20=AD483,$Z483,R483)","v":20},{"$f":"IF($V$20=AD483,$AB483,R483)","v":20},null,{"$f":"'master list of 10-90s'!D56","v":0},{"$f":"'master list of 10-90s'!E56","v":20},{"$f":"'master list of 10-90s'!F56","v":200},null,{"$f":"AE483","v":48},{"$f":"'LCOE Summary 10-90s'!B53","v":48}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Method of NCG removal ",null,"Jet,VacPump or Hybrid",null,"Hybrid","note"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Number of stages: ncg removal",null,null,null,3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"NCG vacuum pump efficiency",null,null,null,0.7]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"High Pressure Flash pressure Used",null,"psi",null,{"$f":"'Input A1'!T487","v":191.91498120410893}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"bar",null,{"$f":"'Input A1'!T488","v":13.232075605453543}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Low Pressure Flash pressure Used",null,"psi",null,{"$f":"'Input A1'!T489","v":52.145316043516146}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"bar",null,{"$f":"'Input A1'!T490","v":3.5952939162380644}]
[null,null,null,null,{"$f":"IF(T491=1,1,0)","v":0},null,null,null,null,null,null,null,null,"Calculated Brine Effectiveness",null,null,null,{"$f":"'Input A1'!T491","v":12.877895206799021}]
[null,null,null,null,{"$f":"MIN(E493:E527)","v":1},null,null,null,null,null,null,null,null,"Flash-Steam Plant Cost"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Equipment Related Input"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Steam condenser heat transfer coefficient (U)",null,"btu/h-sqft-F",null,350]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Max droplet size in flash vessel",null,"micron",null,200]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Adjust estimated equipment costs"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Calculated Turbine-Generator Cost",null,"$/kW",null,{"$f":"'Input A1'!T497","v":405.22249209278834},null,null,{"$f":"'Input A1'!W497","v":297.93005847830932}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Adjustment to T-G cost",null,null,{"$f":"IF(R498=AA498,\" \",1)","v":" "},{"$f":"AA498","v":1},null,null,{"$f":"'master Improvements'!E226","v":0.9},null,{"$f":"IF($V$20=AD498,$Z498,R498)","v":1},{"$f":"IF($V$20=AD498,$AB498,R498)","v":1},null,{"$f":"'master list of 10-90s'!D57","v":0.5},{"$f":"'master list of 10-90s'!E57","v":1},{"$f":"'master list of 10-90s'!F57","v":2},null,{"$f":"AE498","v":49},{"$f":"'LCOE Summary 10-90s'!B54","v":49},{"$f":"AD498-AE498","v":0},{"$f":"IF(W498=$R498,0,1)","v":0},{"$f":"IF(X498=$R498,0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Calculated Flash Vessel Cost",null,"$/kW",null,{"$f":"'Input A1'!T499","v":7.2288821106281658},null,null,{"$f":"'Input A1'!W499","v":5.8963112778109537}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Adjustment to Flash Vessel Cost",null,null,null,1,null,null,{"$f":"'master Improvements'!E228","v":0.9}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Calculated Cooling Tower Cost",null,"$/kW",null,{"$f":"'Input A1'!T501","v":53.047874267768201},null,null,{"$f":"'Input A1'!W501","v":38.941588366181541}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Adjustment to Cooling Tower cost",null,null,{"$f":"IF(R502=AA502,\" \",1)","v":" "},{"$f":"AA502","v":1},null,null,{"$f":"'master Improvements'!E230","v":0.9},null,{"$f":"IF($V$20=AD502,$Z502,R502)","v":1},{"$f":"IF($V$20=AD502,$AB502,R502)","v":1},null,{"$f":"'master list of 10-90s'!D58","v":0.5},{"$f":"'master list of 10-90s'!E58","v":1},{"$f":"'master list of 10-90s'!F58","v":2},null,{"$f":"AE502","v":50},{"$f":"'LCOE Summary 10-90s'!B55","v":50},{"$f":"AD502-AE502","v":0},{"$f":"IF(W502=$R502,0,1)","v":0},{"$f":"IF(X502=$R502,0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Calculated Condenser Cost",null,"$/kW",null,{"$f":"'Input A1'!T503","v":75.818708561751578},null,null,{"$f":"'Input A1'!W503","v":57.434031559621808}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Adjustment to Condenser Cost",null,null,{"$f":"IF(R504=AA504,\" \",1)","v":" "},{"$f":"AA504","v":1},null,null,{"$f":"'master Improvements'!E232","v":0.9},null,{"$f":"IF($V$20=AD504,$Z504,R504)","v":1},{"$f":"IF($V$20=AD504,$AB504,R504)","v":1},null,{"$f":"'master list of 10-90s'!D58","v":0.5},{"$f":"'master list of 10-90s'!E58","v":1},{"$f":"'master list of 10-90s'!F58","v":2},null,{"$f":"AE504","v":50},{"$f":"'LCOE Summary 10-90s'!B55","v":50},{"$f":"AD504-AE504","v":0},{"$f":"IF(W504=$R504,0,1)","v":0},{"$f":"IF(X504=$R504,0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Calculated Plant Pump Cost (no GF pumps)",null,"$/kW",null,{"$f":"'Input A1'!T505","v":37.803370992130631},null,null,{"$f":"'Input A1'!W505","v":25.905512132764343}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Adjustment to Pump Cost",null,null,{"$f":"IF(R506=AA506,\" \",1)","v":" "},{"$f":"AA506","v":1},null,null,{"$f":"'master Improvements'!E234","v":0.9},null,{"$f":"IF($V$20=AD506,$Z506,R506)","v":1},{"$f":"IF($V$20=AD506,$AB506,R506)","v":1},null,{"$f":"'master list of 10-90s'!D60","v":0.5},{"$f":"'master list of 10-90s'!E60","v":1},{"$f":"'master list of 10-90s'!F60","v":2},null,{"$f":"AE506","v":52},{"$f":"'LCOE Summary 10-90s'!B57","v":52},{"$f":"AD506-AE506","v":0},{"$f":"IF(W506=$R506,0,1)","v":0},{"$f":"IF(X506=$R506,0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Calculated NCG Removal System Cost",null,"$/kW",null,{"$f":"'Input A1'!T507","v":31.590657126736666},null,null,{"$f":"'Input A1'!W507","v":19.594023276868022}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Adjustment to NCG Removal Cost",null,null,{"$f":"IF(R508=AA508,\" \",1)","v":" "},{"$f":"AA508","v":1},null,null,{"$f":"'master Improvements'!E236","v":0.9},null,{"$f":"IF($V$20=AD508,$Z508,R508)","v":1},{"$f":"IF($V$20=AD508,$AB508,R508)","v":1},null,{"$f":"'master list of 10-90s'!D61","v":0.5},{"$f":"'master list of 10-90s'!E61","v":1},{"$f":"'master list of 10-90s'!F61","v":3},null,{"$f":"AE508","v":53},{"$f":"'LCOE Summary 10-90s'!B58","v":53},{"$f":"AD508-AE508","v":0},{"$f":"IF(W508=$R508,0,1)","v":0},{"$f":"IF(X508=$R508,0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Calculated H2S Abatement System Cost",null,"$/kW",null,{"$f":"'Input A1'!T509","v":55.248411444590154},null,null,{"$f":"'Input A1'!W509","v":35.182702469223088}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Adjustment to H2S Abatement Sys Cost",null,null,{"$f":"IF(R510=AA510,\" \",1)","v":" "},{"$f":"AA510","v":1},null,null,{"$f":"'master Improvements'!E238","v":0.9},null,{"$f":"IF($V$20=AD510,$Z510,R510)","v":1},{"$f":"IF($V$20=AD510,$AB510,R510)","v":1},null,{"$f":"'master list of 10-90s'!D62","v":0.5},{"$f":"'master list of 10-90s'!E62","v":1},{"$f":"'master list of 10-90s'!F62","v":4},null,{"$f":"AE510","v":54},{"$f":"'LCOE Summary 10-90s'!B59","v":54},{"$f":"AD510-AE510","v":0},{"$f":"IF(W510=$R510,0,1)","v":0},{"$f":"IF(X510=$R510,0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Direct Construction Costs"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Tax",null,null,null,0.05]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Freight",null,null,null,0.05]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Calculated installation multiplier -direct costs",null,null,null,{"$f":"('Input A1'!T514)","v":2.4346566203566113},null,null,{"$f":"'Input A1'!W514","v":2.4216833398303863}]
[{"$f":"'Input A1'!A515","v":1},null,null,null,null,null,null,null,null,null,null,null,null,"Use the calculated installation multiplier?",null,null,null,"Yes"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"If No, input installation multiplier",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE516","v":55},{"$f":"'LCOE Summary 10-90s'!B60","v":55},{"$f":"AD516-AE516","v":0},{"$f":"IF('Input A1'!A398=1,0,IF(W517=$R516,0,1))","v":1},{"$f":"IF('Input A1'!A398=1,0,IF(X517=$R516,0,1))","v":1}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Installation multiplier used for direct costs",null,null,{"$f":"IF('Input A1'!A398=1,\" \",IF(R517=AA517,\" \",1))","v":" "},{"$f":"'Input A1'!T517","v":2.4346566203566113},null,{"$f":"IF('Input A1'!A398=1,0,'master Improvements'!E240)","v":0.9},{"$f":"'Input A1'!W517","v":2.1795150058473478},null,{"$f":"IF('Input A1'!A398=1,0,IF($V$20=AD516,$Z517,R514))","v":2.4346566203566113},{"$f":"IF('Input A1'!A398=1,0,IF($V$20=AD516,$AB517,R514))","v":2.4346566203566113},null,{"$f":"'master list of 10-90s'!D63","v":2},{"$f":"IF('Input A1'!A515=1,R514,R516)","v":2.4346566203566113},{"$f":"'master list of 10-90s'!F63","v":3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Indirect Plant Costs"]
[{"$f":"'Input A1'!A519","v":0},null,null,null,null,null,null,null,null,null,null,null,null,"Input indirect plant costs as fixed value or % of plant total direct cost?",null,null,null,"Percent"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Inputted Fixed Indirect Plant Cost"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Inputted % Multiplier for Indirect Cost",null,null,{"$f":"IF(R521=AA521,\" \",1)","v":" "},{"$f":"AA521","v":0.12},null,{"$f":"'master Improvements'!E241","v":0.66666666666666674},{"$f":"'Input A1'!W521","v":0.08},null,{"$f":"IF($V$20=AD521,$Z521,R521)","v":0.12},{"$f":"IF($V$20=AD521,$AB521,R521)","v":0.12},null,{"$f":"'master list of 10-90s'!D64","v":0.06},{"$f":"'master list of 10-90s'!E64","v":0.12},{"$f":"'master list of 10-90s'!F64","v":0.15},null,{"$f":"AE521","v":56},{"$f":"'LCOE Summary 10-90s'!B61","v":56},{"$f":"AD521-AE521","v":0},{"$f":"IF(W521=$R521,0,1)","v":0},{"$f":"IF(X521=$R521,0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Indirect plant cost used",null,null,null,{"$f":"'Input A1'!T522","v":5056931.3549779337}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Equipment Multiplier",null,null,null,{"$f":"'Input A1'!T523","v":2.7268154147994048}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Calculated Flash Plant Cost",null,"$/kW",null,{"$f":"'Input A1'!T524","v":1815.9510750849715}]
[{"$f":"'Input A1'!A525","v":1},null,null,null,null,null,null,null,null,null,null,null,null,"Use Calculated Flash Plant Cost ?",null,null,null,"Yes"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"If N (no), enter values",null,"$/kW",null,null,"note",{"$f":"'master Improvements'!E242","v":1}]
[null,null,null,null,{"$f":"IF(T526=1,1,0)","v":1},null,null,null,null,null,null,null,null,"Flash Plant Cost Used",null,"$/kW",{"$f":"IF('Input A1'!A408=1,\" \",IF(R527/R524=AA527,\" \",1))","v":" "},{"$f":"'Input A1'!T527","v":1815.9510750849715},null,null,{"$f":"'Input A1'!W527","v":1131.9419412475513},null,{"$f":"IF($V$20=AD527,$Z527,R527)","v":0.85},{"$f":"IF($V$20=AD527,$AB527,R527)","v":1.3332999999999999},null,{"$f":"'master list of 10-90s'!D65","v":0.85},{"$f":"'master list of 10-90s'!E65","v":1},{"$f":"'master list of 10-90s'!F65","v":1.3332999999999999},null,{"$f":"AE527","v":57},{"$f":"'LCOE Summary 10-90s'!B62","v":57},{"$f":"AD527-AE527","v":0},{"$f":"IF('Input A1'!A398=1,0,IF(W527=$R527,0,1))","v":1},{"$f":"IF('Input A1'!A398=1,0,IF(X527=$R527,0,1))","v":1}]

{"sheet":"SUMMARY ","index":3,"n_rows":320,"n_cols":15,"rows_kept":320,"cut":false,"hidden":false,"merged":[[20,5,20,11],[29,5,29,9]]}
[{"$f":"'Input A1'!A75","v":1}]
[{"$f":"'Input A1'!A398","v":0}]
[{"$f":"'Input A1'!A48","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,"GETEM  -  SUMMARY WORKSHEET"]
[null,null,null,null,null,"HIGH-LEVEL SUMMARY",null,"Reference Case",null,"Improved Scenario"]
[null,null,null,null,null,"TECHNOLOGY YEAR",null,{"$f":"'Summary A1'!H23","v":2012}]
[null,null,null,null,null,"COST OF ELECTRICITY","cent / kWh",{"$f":"'Summary A1'!H24","v":17.94306093469395},null,{"$f":"'Summary A1'!J24","v":5.1480388624842091}]
[null,null,null,null,null,"RESOURCE TYPE",null,{"$f":"'Summary A1'!H25","v":"EGS"}]
[null,null,null,null,null,"CONVERSION SYSTEM",null,{"$f":"'Summary A1'!H26","v":"FLASH-STEAM"}]
[null,null,null,null,null,"POWER SALES","kW",{"$f":"'Summary A1'!H27","v":25000},null,{"$f":"'Summary A1'!J27","v":50000}]
[null,null,null,null,null,null,"Number of Errors/Messages",{"$f":"'Summary A1'!H28","v":1},"note"]
[]
[null,null,null,null,null,"The sidebar to the left allows one to expand or collapse each section of the Input.  Use the ' + ' to expand; the ' - ' to collapse."]
[null,null,null,null,null,"SUMMARY of PROJECT PHASES & SCENARIOS"]
[null,null,null,null,null,"ECONOMIC PARAMETERS"]
[null,null,null,null,null,"Year of Scenario Estimate Dollars",null,{"$f":"'Summary A1'!H33","v":2011}]
[null,null,null,null,null,"Method Used to Determine Generation Costs",null,{"$f":"'Summary A1'!H34","v":"EERE Approach"}]
[null,null,null,null,null,"Discount Rate by Project Phase"]
[null,null,null,null,null,"Exploration",null,{"$f":"'Summary A1'!H36","v":0.3},null,{"$f":"'Summary A1'!J36","v":7.0000000000000007E-2}]
[null,null,null,null,null,"Confirmation",null,{"$f":"'Summary A1'!H37","v":0.3},null,{"$f":"'Summary A1'!J37","v":7.0000000000000007E-2}]
[null,null,null,null,null,"Well Field Development (&Stimulation)",null,{"$f":"'Summary A1'!H38","v":0.15},null,{"$f":"'Summary A1'!J38","v":7.0000000000000007E-2}]
[null,null,null,null,null,"Power Plant Construction",null,{"$f":"'Summary A1'!H39","v":7.0000000000000007E-2},null,{"$f":"'Summary A1'!J39","v":7.0000000000000007E-2}]
[null,null,null,null,null,"Plant Operation",null,{"$f":"'Summary A1'!H40","v":7.0000000000000007E-2},null,{"$f":"'Summary A1'!J40","v":7.0000000000000007E-2}]
[null,null,null,null,null,"Project Phase Duration"]
[null,null,null,null,null,"Exploration","yr",{"$f":"'Summary A1'!H42","v":1},null,{"$f":"'Summary A1'!J42","v":1}]
[null,null,null,null,null,"Confirmation","yr",{"$f":"'Summary A1'!H43","v":1.5},null,{"$f":"'Summary A1'!J43","v":1}]
[null,null,null,null,null,"Well Field Development (&Stimulation)","yr",{"$f":"'Summary A1'!H44","v":2},null,{"$f":"'Summary A1'!J44","v":1.5}]
[null,null,null,null,null,"Power Plant","yr",{"$f":"'Summary A1'!H45","v":1.5},null,{"$f":"'Summary A1'!J45","v":1.5}]
[null,null,null,null,null,"Project/Plant Life","yr",{"$f":"'Summary A1'!H46","v":20},null,{"$f":"'Summary A1'!J46","v":30}]
[null,null,null,null,null,"Plant Utilization Factor",null,{"$f":"'Summary A1'!H47","v":0.95},null,{"$f":"'Summary A1'!J47","v":0.95}]
[null,null,null,"+","B","RESOURCE DEFINITION"]
[null,null,null,null,null,"Resource Type",null,{"$f":"'Summary A1'!H49","v":"EGS"}]
[null,null,null,null,null,"Resource Temperature Used","C",{"$f":"'Summary A1'!H50","v":250},null,{"$f":"'Summary A1'!J50","v":250}]
[null,null,null,null,null,null,"F",{"$f":"'Summary A1'!H51","v":482},null,{"$f":"'Summary A1'!J51","v":482}]
[null,null,null,null,null,"Resource Depth Used","m",{"$f":"'Summary A1'!H52","v":3500},null,{"$f":"'Summary A1'!J52","v":3500}]
[null,null,null,null,null,null,"ft",{"$f":"'Summary A1'!H53","v":11482.904999999999},null,{"$f":"'Summary A1'!J53","v":11482.904999999999}]
[null,null,null,null,null,"Earth Temperature Gradient","C/m",{"$f":"'Summary A1'!H54","v":6.8114285714285711E-2},null,{"$f":"'Summary A1'!J54","v":6.8114285714285711E-2},null,null," "]
[null,null,null,null,null,null,"F/ ft",{"$f":"'Summary A1'!H55","v":3.7370334423214337E-2},null,{"$f":"'Summary A1'!J55","v":3.7370334423214337E-2}]
[null,null,null,null,null,"Geofluid Temperature Loss in Well","C",{"$f":"'Summary A1'!H56","v":6.0836062882203299},null,{"$f":"'Summary A1'!J56","v":3.0619371070467118}]
[null,null,null,null,null,null,"F",{"$f":"'Summary A1'!H57","v":10.950491318796594},null,{"$f":"'Summary A1'!J57","v":5.5114867926840816}]
[null,null,null,"+","C","RESOURCE EXPLORATION",null,{"$f":"'Summary A1'!H58","v":4457772.412608766},null,{"$f":"'Summary A1'!J58","v":2312431.9925569538}]
[null,null,null,null,null,"Project Scenario"]
[null,null,null,null,null,"Project Type",null,{"$f":"'Summary A1'!H60","v":"Greenfield"}]
[null,null,null,null,null,"Resource Potential Discovered","MW",{"$f":"'Summary A1'!H61","v":300},null,{"$f":"'Summary A1'!J61","v":300}]
[{"$f":"'Input A1'!A83","v":1},null,null,null,null,"Exploration Costs Proportioned with Resource Potential",null,{"$f":"'Summary A1'!H62","v":"No"},null,{"$f":"'Summary A1'!J62","v":"No"}]
[null,null,null,null,null,"Plant Power Output","MW",{"$f":"'Summary A1'!H63","v":26.604918400424463},null,{"$f":"'Summary A1'!J63","v":22.598366094387003}]
[null,null,null,null,null,"Number of Exploration Sites Evaluated",null,{"$f":"'Summary A1'!H64","v":3},null,{"$f":"'Summary A1'!J64","v":2}]
[null,null,null,null,null,"Cost of non-drilling activities per site",null,{"$f":"'Summary A1'!H65","v":250000},null,{"$f":"'Summary A1'!J65","v":150000}]
[null,null,null,null,null,"Permitting cost for non-drilling activities per site",null,{"$f":"'Summary A1'!H66","v":60000},null,{"$f":"'Summary A1'!J66","v":60000}]
[null,null,null,null,null,"Estimated Lease Size","acre",{"$f":"'Summary A1'!H67","v":462.87354347943233},null,{"$f":"'Summary A1'!J67","v":387.37761237675187}]
[null,null,null,null,null,"Leasing Costs per site",null,{"$f":"'Summary A1'!H68","v":13886.206304382969},null,{"$f":"'Summary A1'!J68","v":11621.328371302556}]
[null,null,null,null,null,"Number of sites where Exploration Drilling is Done","per project",{"$f":"'Summary A1'!H69","v":2},null,{"$f":"'Summary A1'!J69","v":1.5}]
[null,null,null,null,null,"Site Exploration Drilling Costs (if drilled)",null,{"$f":"'Summary A1'!H70","v":1500000},null,{"$f":"'Summary A1'!J70","v":1000000}]
[{"$f":"'Input A1'!#REF!","v":{"$error":"#REF!"}},null,null,null,null,"Permitting cost for Exploration/Confirmation Drilling per site",null,{"$f":"'Summary A1'!H71","v":250000},null,{"$f":"'Summary A1'!J71","v":250000}]
[null,null,null,null,null,"Other Costs incurred during drilling",null,{"$f":"'Summary A1'!H72","v":0},null,{"$f":"'Summary A1'!J72","v":0}]
[null,null,null,null,null,"# Successful Exploration Wells Supporting Fluid Production to Plant",null,{"$f":"'Summary A1'!H73","v":0},null,{"$f":"'Summary A1'!J73","v":0}]
[null,null,null,null,null,"Exploration Well Depth","ft",{"$f":"'Summary A1'!H74","v":11482.904999999999},null,{"$f":"'Summary A1'!J74","v":11482.904999999999}]
[null,null,null,null,null,"Estimated Exploration Costs"]
[null,null,null,null,null,"Total Exploration Drilling Costs ",null,{"$f":"'Summary A1'!H76","v":3000000},null,{"$f":"'Summary A1'!J76","v":1500000}]
[null,null,null,null,null,"Total Exploration Non-Drilling Costs Used",null,{"$f":"'Summary A1'!H77","v":750000},null,{"$f":"'Summary A1'!J77","v":300000}]
[null,null,null,null,null,"Permitting Costs for all Exploration Activities ",null,{"$f":"'Summary A1'!H78","v":680000},null,{"$f":"'Summary A1'!J78","v":495000}]
[null,null,null,null,null,"Leasing Costs",null,{"$f":"'Summary A1'!H79","v":27772.412608765939},null,{"$f":"'Summary A1'!J79","v":17431.992556953832}]
[null,null,null,null,null,"Total Lease Acreage for Successful Project","acre",{"$f":"'Summary A1'!H80","v":925.74708695886466},null,{"$f":"'Summary A1'!J80","v":581.06641856512783}]
[null,null,null,null,null,"Ratio of Exploration Costs if Proportioned (else 1)",null,{"$f":"'Summary A1'!H81","v":1},null,{"$f":"'Summary A1'!J81","v":1}]
[null,null,null,null,null,"Total Exploration Costs",null,{"$f":"'Summary A1'!H82","v":4457772.412608766},null,{"$f":"'Summary A1'!J82","v":2312431.9925569538}]
[null,null,null,"+","D","RESOURCE CONFIRMATION",null,{"$f":"'Summary A1'!H83","v":38344941.315221548},null,{"$f":"'Summary A1'!J83","v":9858651.0173924118}]
[null,null,null,null,null,"Confirmation Scenario"]
[null,null,null,null,null,"Number of Confirmation Sites",null,{"$f":"'Summary A1'!H85","v":1.5},null,{"$f":"'Summary A1'!J85","v":1}]
[null,null,null,null,null,"Number of Wells Drilled at each 'Unsuccessful Site'",null,{"$f":"'Summary A1'!H86","v":1.5},null,{"$f":"'Summary A1'!J86","v":0}]
[null,null,null,null,null,"Number of Stimulations at Unsuccessful Sites",null,{"$f":"'Summary A1'!H87","v":0.5},null,{"$f":"'Summary A1'!J87","v":0}]
[null,null,null,null,null,"Number of Confirmation Well is Based on ",null,{"$f":"'Summary A1'!H88","v":"Well Count"}]
[null,null,null,null,null,"Production Capacity to be Confirmed",null,{"$f":"'Summary A1'!H89","v":"NA"},null,{"$f":"'Summary A1'!J89","v":"NA"}]
[null,null,null,null,null,"Production Capacity per Well",null,{"$f":"'Summary A1'!H90","v":3.9324339706867675},null,{"$f":"'Summary A1'!J90","v":8.7124291445050694}]
[null,null,null,null,null,"Confirmation Drilling Success Rate at Successful Site",null,{"$f":"'Summary A1'!H91","v":1},null,{"$f":"'Summary A1'!J91","v":1}]
[null,null,null,null,null,"Cost per Confirmation Well",null,{"$f":"'Summary A1'!H92","v":8595540.6514848359},null,{"$f":"'Summary A1'!J92","v":4297770.3257424179}]
[{"$f":"'Input A1'!A181","v":1},null,null,null,null,"# of Confirmation Wells Drilled",null,{"$f":"'Summary A1'!H93","v":3.75},null,{"$f":"'Summary A1'!J93","v":2}]
[null,null,null,null,null,"Are successful confirmation wells stimulated?",null,{"$f":"'Summary A1'!H94","v":"Yes"},null,{"$f":"'Summary A1'!J94","v":"Yes"}]
[null,null,null,null,null,"Stimulation Cost per Injection Well",null,{"$f":"'Summary A1'!H95","v":2500000},null,{"$f":"'Summary A1'!J95","v":500000}]
[null,null,null,null,null,"# of Successful Confirmation Wells",null,{"$f":"'Summary A1'!H96","v":3},null,{"$f":"'Summary A1'!J96","v":2}]
[null,null,null,null,null,"Production Capacity Confirmed","MW",{"$f":"'Summary A1'!H97","v":11.797301912060302},null,{"$f":"'Summary A1'!J97","v":17.424858289010139}]
[null,null,null,null,null,null,"% of total",{"$f":"'Summary A1'!H98","v":0.4718920764824121},null,{"$f":"'Summary A1'!J98","v":0.34849716578020279}]
[null,null,null,null,null,"Estimated Confirmation Costs"]
[null,null,null,null,null,"Confirmation Drilling Costs",null,{"$f":"'Summary A1'!H100","v":32233277.443068136},null,{"$f":"'Summary A1'!J100","v":8595540.6514848359}]
[null,null,null,null,null,"Stimulation Cost",null,{"$f":"'Summary A1'!H101","v":3750000.0000000005},null,{"$f":"'Summary A1'!J101","v":333333.33333333331}]
[{"$f":"'Input A1'!A175","v":1},null,null,null,null,"Other Confirmation Non-Drilling Costs",null,{"$f":"'Summary A1'!H102","v":1611663.872153407},null,{"$f":"'Summary A1'!J102","v":429777.03257424181}]
[null,null,null,null,null,"Permitting Costs for Confirmation Activities",null,{"$f":"'Summary A1'!H103","v":0},null,{"$f":"'Summary A1'!J103","v":0}]
[null,null,null,null,null,"Well Testing",null,{"$f":"'Summary A1'!H104","v":750000},null,{"$f":"'Summary A1'!J104","v":500000}]
[null,null,null,null,null,"Total Cost",null,{"$f":"'Summary A1'!H105","v":38344941.315221548},null,{"$f":"'Summary A1'!J105","v":9858651.0173924118}]
[null,null,null,"+","E","WELL FIELD DEVELOPMENT (w/o STIMULATION)",null,{"$f":"'Summary A1'!H106","v":61940903.927376285},null,{"$f":"'Summary A1'!J106","v":32846495.812099356}]
[null,null,null,null,null,"Well Field Development Scenario"]
[null,null,null,null,null,"Well Cost Based on",null,{"$f":"'Summary A1'!H108","v":"Cost Curves"}]
[null,null,null,null,null,"Cost per Production Well",null,{"$f":"'Summary A1'!H109","v":7162950.5429040305},null,{"$f":"'Summary A1'!J109","v":3581475.2714520153}]
[null,null,null,null,null,"Cost per Injection Well",null,{"$f":"'Summary A1'!H110","v":9747962.9843682144},null,{"$f":"'Summary A1'!J110","v":4873981.4921841072}]
[null,null,null,null,null,"Ratio of Injection to Production Wells",null,{"$f":"'Summary A1'!H111","v":0.5},null,{"$f":"'Summary A1'!J111","v":0.5}]
[null,null,null,null,null,"# of Production Wells Required",null,{"$f":"'Summary A1'!H112","v":6.3573858293249241},null,{"$f":"'Summary A1'!J112","v":5.7389275907666937}]
[null,null,null,null,null,"Number of Successful Exploration & Confirmation Wells Used",null,{"$f":"'Summary A1'!H113","v":3},null,{"$f":"'Summary A1'!J113","v":2}]
[null,null,null,null,null,"# of Injection Wells Drilled",null,{"$f":"'Summary A1'!H114","v":3.1786929146624621},null,{"$f":"'Summary A1'!J114","v":2.8694637953833468}]
[null,null,null,null,null,"# of Production Wells Drilled (including spares and dry holes)",null,{"$f":"'Summary A1'!H115","v":3.3573858293249241},null,{"$f":"'Summary A1'!J115","v":3.7389275907666937}]
[null,null,null,null,null,"# of Spare Production Wells",null,{"$f":"'Summary A1'!H116","v":0},null,{"$f":"'Summary A1'!J116","v":0}]
[null,null,null,null,null,"# of Dry Holes (Unusable)",null,{"$f":"'Summary A1'!H117","v":0},null,{"$f":"'Summary A1'!J117","v":0}]
[null,null,null,null,null,"# of Production Successful Wells Drilled in This Phase",null,{"$f":"'Summary A1'!H118","v":3.3573858293249241},null,{"$f":"'Summary A1'!J118","v":3.7389275907666937}]
[null,null,null,null,null,"Production Well Depth","km",{"$f":"'Summary A1'!H119","v":3.4999999999999996},null,{"$f":"'Summary A1'!J119","v":3.4999999999999996}]
[null,null,null,null,null,"Injection Well Depth","km",{"$f":"'Summary A1'!H120","v":3.4999999999999996},null,{"$f":"'Summary A1'!J120","v":3.4999999999999996}]
[null,null,null,null,null,"Estimated Well Field Development Costs"]
[null,null,null,null,null,"Surface Equipment Costs","$/well",{"$f":"'Summary A1'!H122","v":225000},null,{"$f":"'Summary A1'!J122","v":225000}]
[null,null,null,null,null,"Total Surface Equipment Costs (production, injection & spare wells)",null,{"$f":"'Summary A1'!H123","v":2145617.7173971618},null,{"$f":"'Summary A1'!J123","v":1936888.0618837592}]
[null,null,null,null,null,"Production Pump Cost (total)",null,{"$f":"'Summary A1'!H124","v":0},null,{"$f":"'Summary A1'!J124","v":0}]
[null,null,null,null,null,"Injection Pump Cost",null,{"$f":"'Summary A1'!H125","v":811149.83659008099},null,{"$f":"'Summary A1'!J125","v":968898.7627490192}]
[null,null,null,null,null,"Permitting Cost During Well Field Development",null,{"$f":"'Summary A1'!H126","v":1000000},null,{"$f":"'Summary A1'!J126","v":1000000}]
[null,null,null,null,null,"Other Well Field Development Costs (non-drilling)",null,{"$f":"'Summary A1'!H127","v":2949566.8536845855},null,{"$f":"'Summary A1'!J127","v":1564118.8481952075}]
[null,null,null,null,null,"Subtotal - Well Field Development Costs (exclusive of Drilling or Stimulation)",null,{"$f":"'Summary A1'!H128","v":6906334.4076718278},null,{"$f":"'Summary A1'!J128","v":5469905.6728279861}]
[null,null,null,null,null,"Subtotal - Production Well Drilling Cost",null,{"$f":"'Summary A1'!H129","v":24048788.648901265},null,{"$f":"'Summary A1'!J129","v":13390876.708080573}]
[null,null,null,null,null,"Subtotal - Injection Well Drilling Cost",null,{"$f":"'Summary A1'!H130","v":30985780.870803192},null,{"$f":"'Summary A1'!J130","v":13985713.431190796}]
[null,null,null,null,null,"Total Well Field Development Costs (exclusive of Stimulation)",null,{"$f":"'Summary A1'!H131","v":61940903.927376285},null,{"$f":"'Summary A1'!J131","v":32846495.812099356}]
[null,null,null,"+","F","RESERVOIR DEFINITION"]
[null,null,null,null,null,"Well Flow Rate"]
[null,null,null,null,null,"Production Well Flow Rate","kg/s",{"$f":"'Summary A1'!H134","v":40},null,{"$f":"'Summary A1'!J134","v":80}]
[null,null,null,null,null,null,"lb/hr",{"$f":"'Summary A1'!H135","v":317465.27999999997},null,{"$f":"'Summary A1'!J135","v":634930.55999999994}]
[null,null,null,null,null,null,"gpm",{"$f":"'Summary A1'!H136","v":793.60033487420833},null,{"$f":"'Summary A1'!J136","v":1587.2006697484167}]
[{"$f":"'Input A1'!A75","v":1},{"$f":"IF(A137=1,H137*H143,0)","v":100912.46361873345},{"$f":"IF(A137=1,J137*J143,0)","v":36438.20509004948},null,null,"Subsurface Water Loss",null,{"$f":"'Summary A1'!H137","v":0.05},null,{"$f":"'Summary A1'!J137","v":1.0000000000000002E-2}]
[{"$f":"'Input A1'!A398","v":0},{"$f":"IF(AND($A139=1,$A138=0),H138*H143,0)","v":468197.60008554906},{"$f":"IF(AND($A139=1,$A138=0),J138*J143,0)","v":858265.39498813008},null,null,"Flash Steam Cycle Water Losses",null,{"$f":"'Summary A1'!H138","v":0.23198204825049606},null,{"$f":"'Summary A1'!J138","v":0.23553997593106055}]
[{"$f":"'Input A1'!A283","v":1},{"$f":"IF($A137=1,H137,0)","v":0.05},{"$f":"IF($A137=1,J137,0)","v":1.0000000000000002E-2},null,null,"Injection Well Flow Rate","kg/s",{"$f":"'Summary A1'!H139","v":84},null,{"$f":"'Summary A1'!J139","v":161.6}]
[null,{"$f":"IF(AND($A137=1,$A138=0),0,IF(AND($A137=0,$A138=0,$A139=1),0,-H138))","v":0},{"$f":"IF(AND($A137=1,$A138=0),0,IF(AND($A137=0,$A138=0,$A139=1),0,-J138))","v":0},null,null,null,"lb/hr",{"$f":"'Summary A1'!H140","v":666677.08799999999},null,{"$f":"'Summary A1'!J140","v":1282559.7311999998}]
[null,null,null,null,null,null,"gpm",{"$f":"'Summary A1'!H141","v":1666.5607032358375},null,{"$f":"'Summary A1'!J141","v":3206.1453528918018}]
[null,null,null,null,null,"Total Production Flow","kg/s",{"$f":"'Summary A1'!H142","v":254.29543317299698},null,{"$f":"'Summary A1'!J142","v":459.11420726133548}]
[null,null,null,null,null,null,"lb/hr",{"$f":"'Summary A1'!H143","v":2018249.2723746691},null,{"$f":"'Summary A1'!J143","v":3643820.5090049473}]
[null,null,null,null,null,"Total Injection Flow","kg/s",{"$f":"'Summary A1'!H144","v":267.01020483164683},null,{"$f":"'Summary A1'!J144","v":463.70534933394885}]
[null,null,null,null,null,null,"lb/hr",{"$f":"'Summary A1'!H145","v":2119161.7359934025},null,{"$f":"'Summary A1'!J145","v":3680258.7140949965}]
["note",null,null,null,null,"Reservoir Stimulation (Well Field Development Phase)",null,{"$f":"'Summary A1'!H146","v":5719068.9009889644},null,{"$f":"'Summary A1'!J146","v":1156468.4925762569}]
[{"$f":"'Input A1'!A243","v":1},null,null,null,null,"Are Wells Stimulated?",null,{"$f":"'Summary A1'!H147","v":"Yes"}]
[{"$f":"'Input A1'!A244","v":0},null,null,null,null,"Stimulation Cost an Inputted or Calculated Value?",null,{"$f":"'Summary A1'!H148","v":"Input Value"}]
[null,null,null,null,null,"Surface Area Calculated","meter^2",{"$f":"'Summary A1'!H149","v":" "},null,{"$f":"'Summary A1'!J149","v":" "}]
[null,null,null,null,null,null,"ft^2",{"$f":"'Summary A1'!H150","v":" "},null,{"$f":"'Summary A1'!J150","v":" "}]
[null,null,null,null,null,"Stimulation Set Up-cost",null,{"$f":"'Summary A1'!H151","v":200000},null,{"$f":"'Summary A1'!J151","v":200000}]
[null,null,null,null,null,"Unit cost - stimulation","$/ft^2",{"$f":"'Summary A1'!H152","v":0.1},null,{"$f":"'Summary A1'!J152","v":0.1}]
[null,null,null,null,null,"# of Wells Stimulated During Well Field Development",null,{"$f":"'Summary A1'!H153","v":2.1786929146624625},null,{"$f":"'Summary A1'!J153","v":2.2027971287166799}]
[null,null,null,null,null,"Well Stimulation Cost","$/well",{"$f":"'Summary A1'!H154","v":2500000},null,{"$f":"'Summary A1'!J154","v":500000}]
[null,null,null,null,null,"Estimated Stimulation Costs"]
[null,null,null,null,null,"Total Well Stimulation Cost",null,{"$f":"'Summary A1'!H156","v":5446732.2866561562},null,{"$f":"'Summary A1'!J156","v":1101398.5643583399}]
[null,null,null,null,null,"Other Cost",null,{"$f":"'Summary A1'!H157","v":272336.61433280783},null,{"$f":"'Summary A1'!J157","v":55069.928217916997}]
[null,null,null,null,null,"Total Stimulation Cost (Well Field Development Phase)",null,{"$f":"'Summary A1'!H158","v":5719068.9009889644},null,{"$f":"'Summary A1'!J158","v":1156468.4925762569}]
[null,null,null,null,null,"Hydraulic Drawdown"]
[{"$f":"'Input A1'!A254","v":0},null,null,null,null,"Hydraulic Drawdown an Input or Calculated Value?",null,{"$f":"'Summary A1'!H160","v":"Input Value"}]
[null,null,null,null,null,"Inputted Pressure Decline","psi-h/ 1000lb",{"$f":"'Summary A1'!H161","v":0.5},null,{"$f":"'Summary A1'!J161","v":0.25}]
[null,null,null,null,null,null,"kPa-s/kg",{"$f":"'Summary A1'!H162","v":27.360574519211998},null,{"$f":"'Summary A1'!J162","v":13.680287259605999}]
[null,null,null,null,null,"Ratio of Injection to Production Well Drawdown",null,{"$f":"'Summary A1'!H163","v":1},null,{"$f":"'Summary A1'!J163","v":1}]
[{"$f":"'Input A1'!A258","v":0},null,null,null,null,"Drawdown Calculated as kA (product of permeability and area) or Flow in Fracture",null,{"$f":"'Summary A1'!H164","v":"NA"}]
[null,null,null,null,null,"Permeability","darcy",{"$f":"'Summary A1'!H165","v":0},null,{"$f":"'Summary A1'!J165","v":0}]
[null,null,null,null,null,"Flow Area","sq ft",{"$f":"'Summary A1'!H166","v":0},null,{"$f":"'Summary A1'!J166","v":0}]
[null,null,null,null,null,"k*A","darcy-ft^2",{"$f":"'Summary A1'!H167","v":0},null,{"$f":"'Summary A1'!J167","v":0}]
[null,null,null,null,null,"Distance Between Wells","m",{"$f":"'Summary A1'!H168","v":1000},null,{"$f":"'Summary A1'!J168","v":1000}]
[null,null,null,null,null,null,"ft",{"$f":"'Summary A1'!H169","v":3280.83},null,{"$f":"'Summary A1'!J169","v":3280.83}]
[null,null,null,null,null,"# Fractures",null,{"$f":"'Summary A1'!H170","v":" "},null,{"$f":"'Summary A1'!J170","v":" "}]
[null,null,null,null,null,"Fracture Width","m",{"$f":"'Summary A1'!H171","v":" "},null,{"$f":"'Summary A1'!J171","v":" "}]
[null,null,null,"+",null,"Aperture","m",{"$f":"'Summary A1'!H172","v":" "},null,{"$f":"'Summary A1'!J172","v":" "}]
[null,null,null,"+",null,"Effective Fracture length","m",{"$f":"'Summary A1'!H173","v":" "},null,{"$f":"'Summary A1'!J173","v":" "}]
[null,null,null,"+",null,"Reservoir Pressure Drop","psi",{"$f":"'Summary A1'!H174","v":158.73263999999998},"note",{"$f":"'Summary A1'!J174","v":158.73263999999998}]
[null,null,null,null,null,null,"bar",{"$f":"'Summary A1'!H175","v":10.944233120078433},null,{"$f":"'Summary A1'!J175","v":10.944233120078433}]
[null,null,null,null,null,"Thermal Drawdown"]
[{"$f":"'Input A1'!A264","v":0},null,null,null,null,"Input Maximum Temperature Decline Allowed?",null,{"$f":"'Summary A1'!H177","v":"No"}]
[null,null,null,null,null,"Calculated Maximum Temperature Decline (Entingh - NGGPP)","∆C",{"$f":"'Summary A1'!H178","v":40.299999999999997},"note"]
[{"$f":"'Input A1'!A264","v":0},null,null,null,null,"Maximum Temperature Decline Allowed","∆C",{"$f":"'Summary A1'!H179","v":40.299999999999997},null,{"$f":"'Summary A1'!J179","v":40.299999999999997}]
[{"$f":"'Input A1'!A267","v":0},null,null,null,null,"Temperature Decline Based on ",null,{"$f":"'Summary A1'!H180","v":"Annual Decline Rate"}]
[null,null,null,null,null,"Annual Decline Rate","%/yr",{"$f":"'Summary A1'!H181","v":5.0000000000000001E-3},null,{"$f":"'Summary A1'!J181","v":2.5000000000000001E-3}]
[null,null,null,null,null,"Fracture Length","m",{"$f":"'Summary A1'!H182","v":""},null,{"$f":"'Summary A1'!J182","v":" "}]
[null,null,null,null,null,"# Fractures",null,{"$f":"'Summary A1'!H183","v":" "},null,{"$f":"'Summary A1'!J183","v":" "}]
[null,null,null,null,null,"Aperture","m",{"$f":"'Summary A1'!H184","v":" "},null,{"$f":"'Summary A1'!J184","v":" "}]
[null,null,null,null,null,"Fracture Width","m",{"$f":"'Summary A1'!H185","v":" "},null,{"$f":"'Summary A1'!J185","v":" "}]
[null,null,null,null,null,"Fracture Area","meter^2",{"$f":"'Summary A1'!H186","v":""},null,{"$f":"'Summary A1'!J186","v":" "}]
[{"$f":"3.28083^2","v":10.763845488899999},null,null,null,null,null,"ft^2",{"$f":"'Summary A1'!H187","v":""},null,{"$f":"'Summary A1'!J187","v":" "}]
[null,null,null,null,null,"Discount Rate for Used for Makeup calculations",null,{"$f":"'Summary A1'!H188","v":7.0000000000000007E-2},null,{"$f":"'Summary A1'!J188","v":7.0000000000000007E-2}]
[{"$f":"'Input A1'!A398","v":0},null,null,null,null,"Relative Revenue",null,{"$f":"'Summary A1'!H189","v":0.91156975043347077},null,{"$f":"'Summary A1'!J189","v":0.94157284575506417}]
[{"$f":"'Input A1'!A75","v":1},null,null,null,null,"1st Replacement","yr",{"$f":"'Summary A1'!H190","v":20},null,{"$f":"'Summary A1'!J190","v":"NA"}]
[{"$f":"'Input A1'!A267","v":0},null,null,"+",null,"# Reservoirs used",null,{"$f":"'Summary A1'!H191","v":1},null,{"$f":"'Summary A1'!J191","v":1}]
[null,null,null,null,null,"Σ of discounted reservoirs",null,{"$f":"'Summary A1'!H192","v":0},null,{"$f":"'Summary A1'!J192","v":0}]
[null,null,null,null,null,"Σ of 1 discounted",null,{"$f":"'Summary A1'!H193","v":10.811242037567913},null,{"$f":"'Summary A1'!J193","v":12.608963995651742}]
[{"$f":"'Input A1'!A398","v":0},null,null,null,null,"Water Makeup - Subsurface and Evaporative Cooling",null,{"$f":"'Summary A1'!H194","v":3618069.3110641045},"$/yr",{"$f":"'Summary A1'!J194","v":5688002.80366062}]
[null,null,null,"+",null,"Loss Rate (% of Injected Flow)","%",{"$f":"'Summary A1'!H195","v":0.05},null,{"$f":"'Summary A1'!J195","v":1.0000000000000002E-2}]
[null,null,null,"+",null,"Makeup water cost Used","$/acre-ft",{"$f":"'Summary A1'!H196","v":2000},null,{"$f":"'Summary A1'!J196","v":2000}]
[null,null,null,null,null,null,"$/m^3",{"$f":"'Summary A1'!H197","v":1.6214393192549161},null,{"$f":"'Summary A1'!J197","v":1.6214393192549161}]
[null,null,null,null,null,"Annual Water Loss","acre-ft",{"$f":"'Summary A1'!H198","v":1809.0346555320523},null,{"$f":"'Summary A1'!J198","v":2844.00140183031}]
[null,null,null,"+",null,"Annual Cost","$/yr",{"$f":"'Summary A1'!H199","v":3618069.3110641045},null,{"$f":"'Summary A1'!J199","v":5688002.80366062}]
[null,null,null,"+","G","GEOTHERMAL FLUID PUMPING"]
[null,null,null,"+",null,"Production Pumping",null,{"$f":"'Summary A1'!H201","v":0},null,{"$f":"'Summary A1'!J201","v":0}]
[null,null,null,null,null,"Production Well Flow Rate","kg/s",{"$f":"'Summary A1'!H202","v":40},null,{"$f":"'Summary A1'!J202","v":80}]
[null,null,null,null,null,null,"lb/hr",{"$f":"'Summary A1'!H203","v":317465.27999999997},null,{"$f":"'Summary A1'!J203","v":634930.55999999994}]
[{"$f":"'Input A1'!A288","v":0},null,null,null,null,"Are Production Pumps Used?",null,{"$f":"'Summary A1'!H204","v":"No"},null,{"$f":"'Summary A1'!J204","v":"No"}]
[null,null,null,null,null,"How is Pump Depth Determined?",null,{"$f":"'Summary A1'!H205","v":"Calculate"}]
[{"$f":"IF(H206>0,1,0)","v":0},null,null,null,null,"Pump Depth Setting","ft",{"$f":"'Summary A1'!H206","v":0},null,{"$f":"'Summary A1'!J206","v":0}]
[{"$f":"IF(J206>0,1,0)","v":0},null,null,null,null,null,"m",{"$f":"'Summary A1'!H207","v":0},null,{"$f":"'Summary A1'!J207","v":0}]
[null,null,null,null,null,"Is Flashing Occurring in Production Well?",null,{"$f":"'Summary A1'!H208","v":"Yes"},null,{"$f":"'Summary A1'!J208","v":"Yes"}]
[null,null,null,null,null,"Estimated Production Well Head Pressure","psi",{"$f":"'Summary A1'!H209","v":423.46695753685668},null,{"$f":"'Summary A1'!J209","v":435.00430576966505}]
[null,null,null,null,null,"Required Pump Suction Pressure/Production Well Head Pressure","psi",{"$f":"'Summary A1'!H210","v":569.69008669037305},null,{"$f":"'Summary A1'!J210","v":597.41471386045112}]
[null,null,null,"+",null,null,"bar",{"$f":"'Summary A1'!H211","v":39.278759018542978},null,{"$f":"'Summary A1'!J211","v":41.190305269626528}]
[null,null,null,"+",null,"Friction Loss in Well Below Pump","psid",{"$f":"'Summary A1'!H212","v":24.871080067339928},null,{"$f":"'Summary A1'!J212","v":99.014249600914169}]
[null,null,null,null,null,"Friction Loss in Production Casing","psid",{"$f":"'Summary A1'!H213","v":0},null,{"$f":"'Summary A1'!J213","v":0}]
[null,null,null,"+",null,"Pumping Power","hp/well",{"$f":"'Summary A1'!H214","v":0},null,{"$f":"'Summary A1'!J214","v":0}]
[null,null,null,null,null,null,"kW/well",{"$f":"'Summary A1'!H215","v":0},null,{"$f":"'Summary A1'!J215","v":0}]
[null,null,null,null,null,"Pump Type",null,{"$f":"'Summary A1'!H216","v":"Lineshaft"}]
[{"$f":"'Input A1'!A304","v":1},null,null,null,null,"Pump Cost Inputted or Calculated",null,{"$f":"'Summary A1'!H217","v":"Calculate"}]
[null,null,null,null,null,"Pump Cost","$/pump",{"$f":"'Summary A1'!H218","v":0},"note",{"$f":"'Summary A1'!J218","v":0}]
[null,null,null,null,null,"Total Production Pump Cost",null,{"$f":"'Summary A1'!H219","v":0},null,{"$f":"'Summary A1'!J219","v":0}]
[null,null,null,null,null,"Injection Pumping",null,{"$f":"'Summary A1'!H220","v":811149.83659008099},null,{"$f":"'Summary A1'!J220","v":968898.7627490192}]
[null,null,null,null,null,"Injection Well Flow Rate","kg/s",{"$f":"'Summary A1'!H221","v":84},null,{"$f":"'Summary A1'!J221","v":161.6}]
[null,null,null,null,null,null,"lb/hr",{"$f":"'Summary A1'!H222","v":666677.08799999999},null,{"$f":"'Summary A1'!J222","v":1282559.7311999998}]
[null,null,null,"+",null,"Friction Loss in Well","psid",{"$f":"'Summary A1'!H223","v":40.733579583708952},null,{"$f":"'Summary A1'!J223","v":149.46395403713748}]
[null,null,null,null,null,"Bottom Hole Pressure Less Hydrostatic Pressure","psid",{"$f":"'Summary A1'!H224","v":-2.1333059274029438},"note",{"$f":"'Summary A1'!J224","v":-108.09831281089646}]
[null,null,null,null,null,"Reservoir Pressure Buildup","psid",{"$f":"'Summary A1'!H225","v":333.33854400000001},null,{"$f":"'Summary A1'!J225","v":320.63993279999994}]
[null,null,null,null,null,"Injection Pressure Added","psid",{"$f":"'Summary A1'!H226","v":336.47184992740296},null,{"$f":"'Summary A1'!J226","v":429.7382456108964}]
[null,null,null,null,null,null,"bar",{"$f":"'Summary A1'!H227","v":23.198923447310801},null,{"$f":"'Summary A1'!J227","v":29.629416738606334}]
[null,null,null,null,null,null,"ft",{"$f":"'Summary A1'!H228","v":837.96883576775781},null,{"$f":"'Summary A1'!J228","v":1070.2824102355773}]
[null,null,null,null,null,"Pumping Power","hp",{"$f":"'Summary A1'!H229","v":1328.6879855697507},null,{"$f":"'Summary A1'!J229","v":2340.4136463529885}]
[null,null,null,null,null,null,"kW",{"$f":"'Summary A1'!H230","v":990.80263083936313},null,{"$f":"'Summary A1'!J230","v":1745.2464560854237}]
[null,null,null,null,null,"Total Injection Pump Cost",null,{"$f":"'Summary A1'!H231","v":811149.83659008099},null,{"$f":"'Summary A1'!J231","v":968898.7627490192}]
[null,null,null,null,null,"Pumping Summary",null,{"$f":"'Summary A1'!H232","v":990.80263083936325},"kW",{"$f":"'Summary A1'!J232","v":1745.2464560854237},"kW"]
[null,null,null,null,null,"Total GF Flow Rate - Production","lb/h",{"$f":"'Summary A1'!H233","v":2018249.2723746691},null,{"$f":"'Summary A1'!J233","v":3643820.5090049473}]
[null,null,null,null,null,null,"kg/s",{"$f":"'Summary A1'!H234","v":254.29543317299698},null,{"$f":"'Summary A1'!J234","v":459.11420726133548}]
[null,null,null,null,null,"Total GF Flow Rate - Injection","lb/h",{"$f":"'Summary A1'!H235","v":2119161.7359934025},null,{"$f":"'Summary A1'!J235","v":3680258.7140949965}]
[null,null,null,null,null,null,"kg/s",{"$f":"'Summary A1'!H236","v":267.01020483164683},null,{"$f":"'Summary A1'!J236","v":463.70534933394885}]
[null,null,null,null,null,"GF Pumping","w-hr/lb",{"$f":"'Summary A1'!H237","v":0.49092183230349257},null,{"$f":"'Summary A1'!J237","v":0.4789605996707052}]
[null,null,null,null,null,"Total GF Pumping Power","kW",{"$f":"'Summary A1'!H238","v":990.80263083936325},null,{"$f":"'Summary A1'!J238","v":1745.2464560854237}]
[null,null,null,null,null,"Production Pump Head","ft",{"$f":"'Summary A1'!H239","v":0},"note",{"$f":"'Summary A1'!J239","v":0}]
[null,null,null,null,null,"Production Pump Power","kW",{"$f":"'Summary A1'!H240","v":0},null,{"$f":"'Summary A1'!J240","v":0}]
[null,null,null,null,null,"Injection Pump Head","ft",{"$f":"'Summary A1'!H241","v":837.96883576775781},null,{"$f":"'Summary A1'!J241","v":1070.2824102355773}]
[null,null,null,null,null,"Injection Pump Power","kW",{"$f":"'Summary A1'!H242","v":990.80263083936336},null,{"$f":"'Summary A1'!J242","v":1745.2464560854237}]
[null,null,null,null,null,"OPERATING & MAINTENANCE COST SUMMARY"]
[null,null,null,null,null,"Type of Conversion System (Power Plant) Used",null,{"$f":"'Summary A1'!H244","v":"Flash"},null,{"$f":"'Summary A1'!J244","v":"Flash"}]
[{"$f":"'Input A1'!A328","v":0},null,null,null,null,"Input or Calculate Annual O&M Costs",null,{"$f":"'Summary A1'!H245","v":"Calculate"},null,{"$f":"'Summary A1'!J245","v":"Calculate"}]
[null,null,null,null,null,"Calculated Annual O&M Costs"]
[null,null,null,null,null,"Labor O&M Costs",null,{"$f":"'Summary A1'!H247","v":1026551.3625801943},null,{"$f":"'Summary A1'!J247","v":1078030.3155104527}]
[{"$f":"'Input A1'!A398","v":0},null,null,null,null,"Result O&M Labor Cost -Plant","per yr",{"$f":"'Summary A1'!H248","v":898629.9028700341},null,{"$f":"'Summary A1'!J248","v":949488.89352861559}]
[null,null,null,"+","G","Result O&M Labor Cost -Field","per yr",{"$f":"'Summary A1'!H249","v":127921.45971016012},null,{"$f":"'Summary A1'!J249","v":128541.42198183716}]
[null,null,null,null,null,"Non-Labor O&M Costs",null,{"$f":"'Summary A1'!H250","v":6133635.2040923815},null,{"$f":"'Summary A1'!J250","v":7427650.8291570442}]
[null,null,null,null,null,"Plant Non-Labor O&M - % of Capital Cost","per yr",{"$f":"'Summary A1'!H251","v":1.7999999999999999E-2},null,{"$f":"'Summary A1'!J251","v":1.4999999999999998E-2}]
[{"$f":"'Input A1'!A398","v":0},null,null,"+",null,"Result: O&M Non-Labor Cost - Plant","per yr",{"$f":"'Summary A1'!H252","v":1060021.0662382666},null,{"$f":"'Summary A1'!J252","v":1297588.5383332628}]
[null,null,null,null,null,"Result: Water Cost - Plant","per yr",{"$f":"'Summary A1'!H253","v":2976526.8204141278},null,{"$f":"'Summary A1'!J253","v":5456349.9828890804}]
[null,null,null,null,null,"Well Field Non-Labor O&M - % of Capital Cost","per yr",{"$f":"'Summary A1'!H254","v":1.4999999999999999E-2},null,{"$f":"'Summary A1'!J254","v":9.9999999999999985E-3}]
[null,null,null,"+",null,"Result: O&M Non-Labor Cost - Wells ","per yr",{"$f":"'Summary A1'!H255","v":1212317.8721123845},null,{"$f":"'Summary A1'!J255","v":359721.30790756195}]
[null,null,null,null,null,"Result: Other Field O&M","per yr",{"$f":"'Summary A1'!H256","v":243226.95467762556},null,{"$f":"'Summary A1'!J256","v":82338.179255599156}]
[null,null,null,null,null,"Result: O&M Non-Labor Cost - Field","per yr",{"$f":"'Summary A1'!H257","v":1455544.8267900101},null,{"$f":"'Summary A1'!J257","v":442059.4871631611}]
[null,null,null,null,null,"Result: Water Cost - Reservoir Makeup","per yr",{"$f":"'Summary A1'!H258","v":641542.49064997677},null,{"$f":"'Summary A1'!J258","v":231652.82077153958}]
[null,null,null,null,null,"Taxes and Insurance","per yr",{"$f":"'Summary A1'!H259","v":1198140.8655243728},null,{"$f":"'Summary A1'!J259","v":822754.03281494009}]
[null,null,null,null,null,"Calculated Total O&M Costs"]
[null,null,null,null,null,"Plant O&M Cost","per yr",{"$f":"'Summary A1'!H261","v":1958650.9691083007},null,{"$f":"'Summary A1'!J261","v":2247077.4318618784}]
[null,null,null,null,null,"Field O&M Cost","per yr",{"$f":"'Summary A1'!H262","v":1583466.2865001701},null,{"$f":"'Summary A1'!J262","v":570600.9091449983}]
[null,null,null,null,null,"Taxes and Insurance","per yr",{"$f":"'Summary A1'!H263","v":1198140.8655243728},null,{"$f":"'Summary A1'!J263","v":822754.03281494009}]
[null,null,null,null,null,"O&M Contribution to Cost of Power (EERE COE calculation)","¢/kW-hr",{"$f":"'Summary A1'!H264","v":4.7979492399366901},null,{"$f":"'Summary A1'!J264","v":2.4580607903501037}]
[null,null,null,null,null,"Labor (EERE COE)","¢ per kW-hr",{"$f":"'Summary A1'!H265","v":0.53875092047384632},null,{"$f":"'Summary A1'!J265","v":0.26926949852619775}]
[null,null,null,null,null,"Plant Maintenance (EERE COE)","¢ per kW-hr",{"$f":"'Summary A1'!H266","v":0.55631636757281178},null,{"$f":"'Summary A1'!J266","v":0.32411056533683524}]
[null,null,null,null,null,"Field Maintenance (EERE COE)","¢ per kW-hr",{"$f":"'Summary A1'!H267","v":0.76389369670999108},null,{"$f":"'Summary A1'!J267","v":0.11041724403715845}]
[null,null,null,null,null,"Makeup water (EERE COE)","¢ per kW-hr",{"$f":"'Summary A1'!H268","v":1.8988218638906016},null,{"$f":"'Summary A1'!J268","v":1.4207445194452435}]
[null,null,null,null,null,"Royalties, Taxes & Insurance (EERE COE)","¢ per kW-hr",{"$f":"'Summary A1'!H269","v":1.0401663912894388},null,{"$f":"'Summary A1'!J269","v":0.33351896300466866}]
[null,null,null,"+",null,"Present Value of Power Produced over Project Life (EERE COE)","kW-h/kW,design",{"$f":"'Summary A1'!H270","v":80744.547030107919},null,{"$f":"'Summary A1'!J270","v":99360.103208537112}]
[null,null,null,null,null,"O&M Contribution (FRC)","¢ per kW-hr",{"$f":"'Summary A1'!H271","v":4.8426071018746235},null,{"$f":"'Summary A1'!J271","v":2.544398370570998}]
[null,null,null,null,null,"Power Produced Annually (FCR)","MW-hr/yr",{"$f":"'Summary A1'!H272","v":189652.08657768357},null,{"$f":"'Summary A1'!J272","v":391788.46111868217}]
[null,null,null,null,null,"POWER PLANT SUMMARY",null,{"$f":"'Summary A1'!H273","v":47198025.979794048},null,{"$f":"'Summary A1'!J273","v":58572614.723834306}]
[null,null,null,null,null,"Power Plant Scenario"]
[{"$f":"'Input A1'!A392","v":0},null,null,null,null,"Calculations are based upon fixed",null,{"$f":"'Summary A1'!H275","v":"Power Sales"}]
[{"$f":"'Input A1'!A398","v":0},null,null,null,null,"Type of Conversion System",{"$f":"IF(A275=0,\"MW\",\" \")","v":"MW"},{"$f":"'Summary A1'!H276","v":"Flash"}]
[null,null,null,null,null,"Plant Design Temperature (used in all model calculations)","C",{"$f":"'Summary A1'!H277","v":243.91639371177968},null,{"$f":"'Summary A1'!J277","v":246.9380628929533}]
[null,null,null,null,null,null,"F",{"$f":"'Summary A1'!H278","v":471.04950868120341},null,{"$f":"'Summary A1'!J278","v":476.48851320731592}]
[null,null,null,null,null,"Power Sales",null,{"$f":"'Summary A1'!H279","v":25},null,{"$f":"'Summary A1'!J279","v":50}]
[null,null,null,null,null,"Net Plant Output",{"$f":"IF(A275=0,\" \",\"MW\")","v":" "},{"$f":"'Summary A1'!H280","v":25.990802630839365},null,{"$f":"'Summary A1'!J280","v":51.745246456085418}]
[null,null,null,null,null,"Transmission Line Cost Included",null,{"$f":"'Summary A1'!H281","v":"Yes"},null,{"$f":"'Summary A1'!J281","v":"Yes"}]
[null,null,null,null,null,"Transmission Cost",null,{"$f":"'Summary A1'!H282","v":0},null,{"$f":"'Summary A1'!J282","v":0}]
[null,null,null,null,null,"Transmission Line Voltage",null,{"$f":"'Summary A1'!H283","v":"≤115kV"},null,{"$f":"'Summary A1'!J283","v":"≤115kV"}]
[null,null,null,null,null,"Number of Miles",null,{"$f":"'Summary A1'!H284","v":0},null,{"$f":"'Summary A1'!J284","v":0}]
[null,null,null,null,null,"Cost Per Mile",null,{"$f":"'Summary A1'!H285","v":1880000},null,{"$f":"'Summary A1'!J285","v":1880000}]
[null,null,null,null,null,"Total Transmission Cost",null,{"$f":"'Summary A1'!H286","v":0},null,{"$f":"'Summary A1'!J286","v":0}]
[null,null,null,null,null,"Plant Permitting Cost",null,{"$f":"'Summary A1'!H287","v":0},null,{"$f":"'Summary A1'!J287","v":0}]
[null,null,null,null,null,"Air-Cooled Binary",null,{"$f":"'Summary A1'!H288","v":45930773.727322474},null,{"$f":"'Summary A1'!J288","v":0}]
[null,null,null,null,null,"Flow per Well","lb/hr",{"$f":"'Summary A1'!H289","v":317465.27999999997},null,{"$f":"'Summary A1'!J289","v":634930.55999999994}]
[null,null,null,"+",null,"Plant Performance","w-hr/lb",{"$f":"'Summary A1'!H290","v":8.1380681322906998},null,{"$f":"'Summary A1'!J290","v":6.9125204665779174}]
[null,null,null,null,null,"GF Pumping","w-hr/lb",{"$f":"'Summary A1'!H291","v":0.49092183230349257},null,{"$f":"'Summary A1'!J291","v":0.4789605996707052}]
[null,null,null,"+",null,"Brine Effectiveness -Sales","W-hr/lb",{"$f":"'Summary A1'!H292","v":7.6471462999872069},null,{"$f":"'Summary A1'!J292","v":6.4335598669072125}]
[null,null,null,null,null,"Total Geothermal Flow Rate","lb/hr",{"$f":"'Summary A1'!H293","v":3269193.3721788246},null,{"$f":"'Summary A1'!J293","v":3269193.3721788246}]
[null,null,null,null,null,"# Production Wells","count",{"$f":"'Summary A1'!H294","v":10.297798147182661},null,{"$f":"'Summary A1'!J294","v":5.1488990735913305}]
[null,null,null,null,null,"Net Plant Output","kW",{"$f":"'Summary A1'!H295","v":26604.918400424463},null,{"$f":"'Summary A1'!J295","v":22598.366094387002}]
[null,null,null,null,null,"Power Sales","kW",{"$f":"'Summary A1'!H296","v":25000},null,{"$f":"'Summary A1'!J296","v":21032.55127640874}]
[null,null,null,null,null,"Number of Units Needed for Sales",null,{"$f":"'Summary A1'!H297","v":1},null,{"$f":"'Summary A1'!J297","v":1}]
[{"$f":"'Input A1'!A445","v":0},null,null,null,null,"Improved Scenario Plant Cost Based on",null,null,"note",{"$f":"'Summary A1'!J298","v":"Performance"}]
[null,null,null,null,null,"User Cost Adjustment for Improved Scenario",null,null,"note",{"$f":"'Summary A1'!J299","v":0}]
[{"$f":"'Input A1'!A408","v":0},null,null,null,null,"Plant Size Used for Equipment Cost Estimates","kW",{"$f":"'Summary A1'!H300","v":26604.918400424463},null,{"$f":"'Summary A1'!J300","v":22598.366094387002}]
[null,null,null,null,null,"Major Component Costs","$/kW",{"$f":"'Summary A1'!H301","v":572.90545904377791},null,{"$f":"'Summary A1'!J301","v":0}]
[null,null,null,null,null,"Installation Multiplier",null,{"$f":"'Summary A1'!H302","v":3.0134144717705627},null,{"$f":"'Summary A1'!J302","v":{"$error":"#DIV/0!"}}]
[null,null,null,"+","H","Plant Cost Based on Net Output","$/kW",{"$f":"'Summary A1'!H303","v":1726.4016012388777},null,{"$f":"'Summary A1'!J303","v":0}]
[null,null,null,"+",null,"Plant Cost Used in LCOE Calculation",null,{"$f":"'Summary A1'!H304","v":45930773.727322474},null,{"$f":"'Summary A1'!J304","v":0}]
[null,null,null,null,null,"Flash Steam",null,{"$f":"'Summary A1'!H305","v":47198025.979794048},null,{"$f":"'Summary A1'!J305","v":58572614.723834306}]
[null,null,null,null,null,"Flow per Well","lb/hr",{"$f":"'Summary A1'!H306","v":317465.27999999997},null,{"$f":"'Summary A1'!J306","v":634930.55999999994},null,null,null,null," "]
[null,null,null,"+",null,"Plant Performance","w-hr/lb",{"$f":"'Summary A1'!H307","v":12.877895206799021},null,{"$f":"'Summary A1'!J307","v":14.200822002128746}]
[null,null,null,null,null,"GF Pumping","w-hr/lb",{"$f":"'Summary A1'!H308","v":0.49092183230349257},null,{"$f":"'Summary A1'!J308","v":0.4789605996707052}]
[null,null,null,"+",null,"Brine Effectiveness -Sales","W-hr/lb",{"$f":"'Summary A1'!H309","v":12.386973374495529},null,{"$f":"'Summary A1'!J309","v":13.721861402458041}]
[null,null,null,null,null,"Total Geothermal Flow Rate","lb/hr",{"$f":"'Summary A1'!H310","v":2018249.2723746691},null,{"$f":"'Summary A1'!J310","v":3643820.5090049473}]
[null,null,null,null,null,"# Production Wells","count",{"$f":"'Summary A1'!H311","v":6.3573858293249241},null,{"$f":"'Summary A1'!J311","v":5.7389275907666937}]
[null,null,null,null,null,"Net Plant Output","kW",{"$f":"'Summary A1'!H312","v":25990.802630839364},null,{"$f":"'Summary A1'!J312","v":51745.246456085421}]
[null,null,null,null,null,"Power Sales","kW",{"$f":"'Summary A1'!H313","v":25000},null,{"$f":"'Summary A1'!J313","v":50000}]
[null,null,null,null,null,"User Cost Adjustment for Improved Scenario",null,null,"note",{"$f":"'Summary A1'!J314","v":1}]
[null,null,null,null,null,"Number of Units Needed for Sales",null,{"$f":"'Summary A1'!H315","v":1},null,{"$f":"'Summary A1'!J315","v":1}]
[null,null,null,null,null,"Plant Size Used for Equipment Cost Estimates","kW",{"$f":"'Summary A1'!H316","v":25990.802630839364},null,{"$f":"'Summary A1'!J316","v":51745.246456085421}]
[null,null,null,null,null,"Major Component Costs","$/kW",{"$f":"'Summary A1'!H317","v":665.96039659639371},null,{"$f":"'Summary A1'!J317","v":480.8842275607791}]
[null,null,null,null,null,"Installation Multiplier",null,{"$f":"'Summary A1'!H318","v":2.7268154147994048},null,{"$f":"'Summary A1'!J318","v":2.3538762063151357}]
[null,null,null,"+","H","Plant Cost Based on Net Output","$/kW",{"$f":"'Summary A1'!H319","v":1815.9510750849715},null,{"$f":"'Summary A1'!J319","v":1131.9419412475513}]
[null,null,null,"+",null,"Plant Cost Used in LCOE Calculation",null,{"$f":"'Summary A1'!H320","v":47198025.979794048},null,{"$f":"'Summary A1'!J320","v":58572614.723834306}]

{"sheet":"Error-Warnings","index":4,"n_rows":142,"n_cols":6,"rows_kept":142,"cut":false,"hidden":false,"merged":[[80,15,82,15],[17,2,19,2],[17,3,19,3],[78,5,79,10],[39,5,39,8],[34,1,35,1],[6,5,8,10],[72,2,73,2],[72,3,73,3],[74,2,75,2],[74,3,75,3],[89,2,90,2],[89,3,90,3],[86,2,88,2],[86,3,88,3],[78,2,79,2],[78,3,79,3],[80,2,82,2],[80,3,82,3],[6,2,8,2],[6,3,8,3],[51,2,53,2],[69,3,71,3],[31,3,32,3],[31,2,32,2],[41,3,42,3],[41,2,42,2],[67,2,68,2],[67,3,68,3],[81,1,82,1],[0,1,0,2],[9,2,10,2],[9,3,10,3],[46,3,47,3],[25,2,26,2],[11,3,12,3],[11,2,12,2],[20,2,22,2],[20,3,22,3],[15,2,16,2],[15,3,16,3],[39,3,40,3],[29,3,30,3],[63,2,66,2],[63,3,66,3],[56,2,59,2],[56,3,59,3],[60,3,62,3],[13,2,14,2],[13,3,14,3],[23,2,24,2],[23,3,24,3],[80,19,82,19],[80,22,82,22],[80,23,82,23],[94,2,97,2],[94,3,97,3],[98,2,100,2],[98,3,100,3],[91,3,93,3],[80,18,82,18],[80,6,82,6],[80,7,82,7],[80,10,82,10],[80,11,82,11],[80,14,82,14],[25,0,26,0],[25,3,26,3],[48,3,50,3],[27,2,28,2],[27,3,28,3],[43,2,45,2],[43,3,45,3],[60,2,62,2],[33,2,35,2],[33,3,35,3],[54,2,55,2],[54,3,55,3],[51,3,53,3],[83,3,85,3],[69,2,71,2],[83,2,85,2],[76,2,77,2],[76,3,77,3],[80,55,82,55],[80,58,82,58],[80,59,82,59],[80,62,82,62],[80,63,82,63],[80,46,82,46],[80,47,82,47],[80,50,82,50],[80,51,82,51],[80,54,82,54],[80,35,82,35],[80,38,82,38],[80,39,82,39],[80,42,82,42],[80,43,82,43],[80,26,82,26],[80,27,82,27],[80,30,82,30],[80,31,82,31],[80,34,82,34],[80,95,82,95],[80,98,82,98],[80,99,82,99],[80,102,82,102],[80,103,82,103],[80,86,82,86],[80,87,82,87],[80,90,82,90],[80,91,82,91],[80,94,82,94],[80,75,82,75],[80,78,82,78],[80,79,82,79],[80,82,82,82],[80,83,82,83],[80,66,82,66],[80,67,82,67],[80,70,82,70],[80,71,82,71],[80,74,82,74],[80,135,82,135],[80,138,82,138],[80,139,82,139],[80,142,82,142],[80,143,82,143],[80,126,82,126],[80,127,82,127],[80,130,82,130],[80,131,82,131],[80,134,82,134],[80,115,82,115],[80,118,82,118],[80,119,82,119],[80,122,82,122],[80,123,82,123],[80,106,82,106],[80,107,82,107],[80,110,82,110],[80,111,82,111],[80,114,82,114],[80,175,82,175],[80,178,82,178],[80,179,82,179],[80,182,82,182],[80,183,82,183],[80,166,82,166],[80,167,82,167],[80,170,82,170],[80,171,82,171],[80,174,82,174],[80,155,82,155],[80,158,82,158],[80,159,82,159],[80,162,82,162],[80,163,82,163],[80,146,82,146],[80,147,82,147],[80,150,82,150],[80,151,82,151],[80,154,82,154],[80,215,82,215],[80,218,82,218],[80,219,82,219],[80,222,82,222],[80,223,82,223],[80,206,82,206],[80,207,82,207],[80,210,82,210],[80,211,82,211],[80,214,82,214],[80,195,82,195],[80,198,82,198],[80,199,82,199],[80,202,82,202],[80,203,82,203],[80,186,82,186],[80,187,82,187],[80,190,82,190],[80,191,82,191],[80,194,82,194],[80,255,82,255],[80,258,82,258],[80,259,82,259],[80,262,82,262],[80,263,82,263],[80,246,82,246],[80,247,82,247],[80,250,82,250],[80,251,82,251],[80,254,82,254],[80,235,82,235],[80,238,82,238],[80,239,82,239],[80,242,82,242],[80,243,82,243],[80,226,82,226],[80,227,82,227],[80,230,82,230],[80,231,82,231],[80,234,82,234],[80,295,82,295],[80,298,82,298],[80,299,82,299],[80,302,82,302],[80,303,82,303],[80,286,82,286],[80,287,82,287],[80,290,82,290],[80,291,82,291],[80,294,82,294],[80,275,82,275],[80,278,82,278],[80,279,82,279],[80,282,82,282],[80,283,82,283],[80,266,82,266],[80,267,82,267],[80,270,82,270],[80,271,82,271],[80,274,82,274],[80,335,82,335],[80,338,82,338],[80,339,82,339],[80,342,82,342],[80,343,82,343],[80,326,82,326],[80,327,82,327],[80,330,82,330],[80,331,82,331],[80,334,82,334],[80,315,82,315],[80,318,82,318],[80,319,82,319],[80,322,82,322],[80,323,82,323],[80,306,82,306],[80,307,82,307],[80,310,82,310],[80,311,82,311],[80,314,82,314],[80,375,82,375],[80,378,82,378],[80,379,82,379],[80,382,82,382],[80,383,82,383],[80,366,82,366],[80,367,82,367],[80,370,82,370],[80,371,82,371],[80,374,82,374],[80,355,82,355],[80,358,82,358],[80,359,82,359],[80,362,82,362],[80,363,82,363],[80,346,82,346],[80,347,82,347],[80,350,82,350],[80,351,82,351],[80,354,82,354],[80,415,82,415],[80,418,82,418],[80,419,82,419],[80,422,82,422],[80,423,82,423],[80,406,82,406],[80,407,82,407],[80,410,82,410],[80,411,82,411],[80,414,82,414],[80,395,82,395],[80,398,82,398],[80,399,82,399],[80,402,82,402],[80,403,82,403],[80,386,82,386],[80,387,82,387],[80,390,82,390],[80,391,82,391],[80,394,82,394],[80,455,82,455],[80,458,82,458],[80,459,82,459],[80,462,82,462],[80,463,82,463],[80,446,82,446],[80,447,82,447],[80,450,82,450],[80,451,82,451],[80,454,82,454],[80,435,82,435],[80,438,82,438],[80,439,82,439],[80,442,82,442],[80,443,82,443],[80,426,82,426],[80,427,82,427],[80,430,82,430],[80,431,82,431],[80,434,82,434],[80,495,82,495],[80,498,82,498],[80,499,82,499],[80,502,82,502],[80,503,82,503],[80,486,82,486],[80,487,82,487],[80,490,82,490],[80,491,82,491],[80,494,82,494],[80,475,82,475],[80,478,82,478],[80,479,82,479],[80,482,82,482],[80,483,82,483],[80,466,82,466],[80,467,82,467],[80,470,82,470],[80,471,82,471],[80,474,82,474],[80,535,82,535],[80,538,82,538],[80,539,82,539],[80,542,82,542],[80,543,82,543],[80,526,82,526],[80,527,82,527],[80,530,82,530],[80,531,82,531],[80,534,82,534],[80,515,82,515],[80,518,82,518],[80,519,82,519],[80,522,82,522],[80,523,82,523],[80,506,82,506],[80,507,82,507],[80,510,82,510],[80,511,82,511],[80,514,82,514],[80,575,82,575],[80,578,82,578],[80,579,82,579],[80,582,82,582],[80,583,82,583],[80,566,82,566],[80,567,82,567],[80,570,82,570],[80,571,82,571],[80,574,82,574],[80,555,82,555],[80,558,82,558],[80,559,82,559],[80,562,82,562],[80,563,82,563],[80,546,82,546],[80,547,82,547],[80,550,82,550],[80,551,82,551],[80,554,82,554],[80,615,82,615],[80,618,82,618],[80,619,82,619],[80,622,82,622],[80,623,82,623],[80,606,82,606],[80,607,82,607],[80,610,82,610],[80,611,82,611],[80,614,82,614],[80,595,82,595],[80,598,82,598],[80,599,82,599],[80,602,82,602],[80,603,82,603],[80,586,82,586],[80,587,82,587],[80,590,82,590],[80,591,82,591],[80,594,82,594],[80,655,82,655],[80,658,82,658],[80,659,82,659],[80,662,82,662],[80,663,82,663],[80,646,82,646],[80,647,82,647],[80,650,82,650],[80,651,82,651],[80,654,82,654],[80,635,82,635],[80,638,82,638],[80,639,82,639],[80,642,82,642],[80,643,82,643],[80,626,82,626],[80,627,82,627],[80,630,82,630],[80,631,82,631],[80,634,82,634],[80,695,82,695],[80,698,82,698],[80,699,82,699],[80,702,82,702],[80,703,82,703],[80,686,82,686],[80,687,82,687],[80,690,82,690],[80,691,82,691],[80,694,82,694],[80,675,82,675],[80,678,82,678],[80,679,82,679],[80,682,82,682],[80,683,82,683],[80,666,82,666],[80,667,82,667],[80,670,82,670],[80,671,82,671],[80,674,82,674],[80,735,82,735],[80,738,82,738],[80,739,82,739],[80,742,82,742],[80,743,82,743],[80,726,82,726],[80,727,82,727],[80,730,82,730],[80,731,82,731],[80,734,82,734],[80,715,82,715],[80,718,82,718],[80,719,82,719],[80,722,82,722],[80,723,82,723],[80,706,82,706],[80,707,82,707],[80,710,82,710],[80,711,82,711],[80,714,82,714],[80,775,82,775],[80,778,82,778],[80,779,82,779],[80,782,82,782],[80,783,82,783],[80,766,82,766],[80,767,82,767],[80,770,82,770],[80,771,82,771],[80,774,82,774],[80,755,82,755],[80,758,82,758],[80,759,82,759],[80,762,82,762],[80,763,82,763],[80,746,82,746],[80,747,82,747],[80,750,82,750],[80,751,82,751],[80,754,82,754],[80,815,82,815],[80,818,82,818],[80,819,82,819],[80,822,82,822],[80,823,82,823],[80,806,82,806],[80,807,82,807],[80,810,82,810],[80,811,82,811],[80,814,82,814],[80,795,82,795],[80,798,82,798],[80,799,82,799],[80,802,82,802],[80,803,82,803],[80,786,82,786],[80,787,82,787],[80,790,82,790],[80,791,82,791],[80,794,82,794],[80,855,82,855],[80,858,82,858],[80,859,82,859],[80,862,82,862],[80,863,82,863],[80,846,82,846],[80,847,82,847],[80,850,82,850],[80,851,82,851],[80,854,82,854],[80,835,82,835],[80,838,82,838],[80,839,82,839],[80,842,82,842],[80,843,82,843],[80,826,82,826],[80,827,82,827],[80,830,82,830],[80,831,82,831],[80,834,82,834],[80,895,82,895],[80,898,82,898],[80,899,82,899],[80,902,82,902],[80,903,82,903],[80,886,82,886],[80,887,82,887],[80,890,82,890],[80,891,82,891],[80,894,82,894],[80,875,82,875],[80,878,82,878],[80,879,82,879],[80,882,82,882],[80,883,82,883],[80,866,82,866],[80,867,82,867],[80,870,82,870],[80,871,82,871],[80,874,82,874],[80,935,82,935],[80,938,82,938],[80,939,82,939],[80,942,82,942],[80,943,82,943],[80,926,82,926],[80,927,82,927],[80,930,82,930],[80,931,82,931],[80,934,82,934],[80,915,82,915],[80,918,82,918],[80,919,82,919],[80,922,82,922],[80,923,82,923],[80,906,82,906],[80,907,82,907],[80,910,82,910],[80,911,82,911],[80,914,82,914],[80,975,82,975],[80,978,82,978],[80,979,82,979],[80,982,82,982],[80,983,82,983],[80,966,82,966],[80,967,82,967],[80,970,82,970],[80,971,82,971],[80,974,82,974],[80,955,82,955],[80,958,82,958],[80,959,82,959],[80,962,82,962],[80,963,82,963],[80,946,82,946],[80,947,82,947],[80,950,82,950],[80,951,82,951],[80,954,82,954],[80,1015,82,1015],[80,1018,82,1018],[80,1019,82,1019],[80,1022,82,1022],[80,1023,82,1023],[80,1006,82,1006],[80,1007,82,1007],[80,1010,82,1010],[80,1011,82,1011],[80,1014,82,1014],[80,995,82,995],[80,998,82,998],[80,999,82,999],[80,1002,82,1002],[80,1003,82,1003],[80,986,82,986],[80,987,82,987],[80,990,82,990],[80,991,82,991],[80,994,82,994],[80,1055,82,1055],[80,1058,82,1058],[80,1059,82,1059],[80,1062,82,1062],[80,1063,82,1063],[80,1046,82,1046],[80,1047,82,1047],[80,1050,82,1050],[80,1051,82,1051],[80,1054,82,1054],[80,1035,82,1035],[80,1038,82,1038],[80,1039,82,1039],[80,1042,82,1042],[80,1043,82,1043],[80,1026,82,1026],[80,1027,82,1027],[80,1030,82,1030],[80,1031,82,1031],[80,1034,82,1034],[80,1095,82,1095],[80,1098,82,1098],[80,1099,82,1099],[80,1102,82,1102],[80,1103,82,1103],[80,1086,82,1086],[80,1087,82,1087],[80,1090,82,1090],[80,1091,82,1091],[80,1094,82,1094],[80,1075,82,1075],[80,1078,82,1078],[80,1079,82,1079],[80,1082,82,1082],[80,1083,82,1083],[80,1066,82,1066],[80,1067,82,1067],[80,1070,82,1070],[80,1071,82,1071],[80,1074,82,1074],[80,1135,82,1135],[80,1138,82,1138],[80,1139,82,1139],[80,1142,82,1142],[80,1143,82,1143],[80,1126,82,1126],[80,1127,82,1127],[80,1130,82,1130],[80,1131,82,1131],[80,1134,82,1134],[80,1115,82,1115],[80,1118,82,1118],[80,1119,82,1119],[80,1122,82,1122],[80,1123,82,1123],[80,1106,82,1106],[80,1107,82,1107],[80,1110,82,1110],[80,1111,82,1111],[80,1114,82,1114],[80,1175,82,1175],[80,1178,82,1178],[80,1179,82,1179],[80,1182,82,1182],[80,1183,82,1183],[80,1166,82,1166],[80,1167,82,1167],[80,1170,82,1170],[80,1171,82,1171],[80,1174,82,1174],[80,1155,82,1155],[80,1158,82,1158],[80,1159,82,1159],[80,1162,82,1162],[80,1163,82,1163],[80,1146,82,1146],[80,1147,82,1147],[80,1150,82,1150],[80,1151,82,1151],[80,1154,82,1154],[80,1215,82,1215],[80,1218,82,1218],[80,1219,82,1219],[80,1222,82,1222],[80,1223,82,1223],[80,1206,82,1206],[80,1207,82,1207],[80,1210,82,1210],[80,1211,82,1211],[80,1214,82,1214],[80,1195,82,1195],[80,1198,82,1198],[80,1199,82,1199],[80,1202,82,1202],[80,1203,82,1203],[80,1186,82,1186],[80,1187,82,1187],[80,1190,82,1190],[80,1191,82,1191],[80,1194,82,1194],[80,1255,82,1255],[80,1258,82,1258],[80,1259,82,1259],[80,1262,82,1262],[80,1263,82,1263],[80,1246,82,1246],[80,1247,82,1247],[80,1250,82,1250],[80,1251,82,1251],[80,1254,82,1254],[80,1235,82,1235],[80,1238,82,1238],[80,1239,82,1239],[80,1242,82,1242],[80,1243,82,1243],[80,1226,82,1226],[80,1227,82,1227],[80,1230,82,1230],[80,1231,82,1231],[80,1234,82,1234],[80,1295,82,1295],[80,1298,82,1298],[80,1299,82,1299],[80,1302,82,1302],[80,1303,82,1303],[80,1286,82,1286],[80,1287,82,1287],[80,1290,82,1290],[80,1291,82,1291],[80,1294,82,1294],[80,1275,82,1275],[80,1278,82,1278],[80,1279,82,1279],[80,1282,82,1282],[80,1283,82,1283],[80,1266,82,1266],[80,1267,82,1267],[80,1270,82,1270],[80,1271,82,1271],[80,1274,82,1274],[80,1335,82,1335],[80,1338,82,1338],[80,1339,82,1339],[80,1342,82,1342],[80,1343,82,1343],[80,1326,82,1326],[80,1327,82,1327],[80,1330,82,1330],[80,1331,82,1331],[80,1334,82,1334],[80,1315,82,1315],[80,1318,82,1318],[80,1319,82,1319],[80,1322,82,1322],[80,1323,82,1323],[80,1306,82,1306],[80,1307,82,1307],[80,1310,82,1310],[80,1311,82,1311],[80,1314,82,1314],[80,1375,82,1375],[80,1378,82,1378],[80,1379,82,1379],[80,1382,82,1382],[80,1383,82,1383],[80,1366,82,1366],[80,1367,82,1367],[80,1370,82,1370],[80,1371,82,1371],[80,1374,82,1374],[80,1355,82,1355],[80,1358,82,1358],[80,1359,82,1359],[80,1362,82,1362],[80,1363,82,1363],[80,1346,82,1346],[80,1347,82,1347],[80,1350,82,1350],[80,1351,82,1351],[80,1354,82,1354],[80,1415,82,1415],[80,1418,82,1418],[80,1419,82,1419],[80,1422,82,1422],[80,1423,82,1423],[80,1406,82,1406],[80,1407,82,1407],[80,1410,82,1410],[80,1411,82,1411],[80,1414,82,1414],[80,1395,82,1395],[80,1398,82,1398],[80,1399,82,1399],[80,1402,82,1402],[80,1403,82,1403],[80,1386,82,1386],[80,1387,82,1387],[80,1390,82,1390],[80,1391,82,1391],[80,1394,82,1394],[80,1455,82,1455],[80,1458,82,1458],[80,1459,82,1459],[80,1462,82,1462],[80,1463,82,1463],[80,1446,82,1446],[80,1447,82,1447],[80,1450,82,1450],[80,1451,82,1451],[80,1454,82,1454],[80,1435,82,1435],[80,1438,82,1438],[80,1439,82,1439],[80,1442,82,1442],[80,1443,82,1443],[80,1426,82,1426],[80,1427,82,1427],[80,1430,82,1430],[80,1431,82,1431],[80,1434,82,1434],[80,1495,82,1495],[80,1498,82,1498],[80,1499,82,1499],[80,1502,82,1502],[80,1503,82,1503],[80,1486,82,1486],[80,1487,82,1487],[80,1490,82,1490],[80,1491,82,1491],[80,1494,82,1494],[80,1475,82,1475],[80,1478,82,1478],[80,1479,82,1479],[80,1482,82,1482],[80,1483,82,1483],[80,1466,82,1466],[80,1467,82,1467],[80,1470,82,1470],[80,1471,82,1471],[80,1474,82,1474],[80,1535,82,1535],[80,1538,82,1538],[80,1539,82,1539],[80,1542,82,1542],[80,1543,82,1543],[80,1526,82,1526],[80,1527,82,1527],[80,1530,82,1530],[80,1531,82,1531],[80,1534,82,1534],[80,1515,82,1515],[80,1518,82,1518],[80,1519,82,1519],[80,1522,82,1522],[80,1523,82,1523],[80,1506,82,1506],[80,1507,82,1507],[80,1510,82,1510],[80,1511,82,1511],[80,1514,82,1514],[80,1575,82,1575],[80,1578,82,1578],[80,1579,82,1579],[80,1582,82,1582],[80,1583,82,1583],[80,1566,82,1566],[80,1567,82,1567],[80,1570,82,1570],[80,1571,82,1571],[80,1574,82,1574],[80,1555,82,1555],[80,1558,82,1558],[80,1559,82,1559],[80,1562,82,1562],[80,1563,82,1563],[80,1546,82,1546],[80,1547,82,1547],[80,1550,82,1550],[80,1551,82,1551],[80,1554,82,1554],[80,1615,82,1615],[80,1618,82,1618],[80,1619,82,1619],[80,1622,82,1622],[80,1623,82,1623],[80,1606,82,1606],[80,1607,82,1607],[80,1610,82,1610],[80,1611,82,1611],[80,1614,82,1614],[80,1595,82,1595],[80,1598,82,1598],[80,1599,82,1599],[80,1602,82,1602],[80,1603,82,1603],[80,1586,82,1586],[80,1587,82,1587],[80,1590,82,1590],[80,1591,82,1591],[80,1594,82,1594],[80,1655,82,1655],[80,1658,82,1658],[80,1659,82,1659],[80,1662,82,1662],[80,1663,82,1663],[80,1646,82,1646],[80,1647,82,1647],[80,1650,82,1650],[80,1651,82,1651],[80,1654,82,1654],[80,1635,82,1635],[80,1638,82,1638],[80,1639,82,1639],[80,1642,82,1642],[80,1643,82,1643],[80,1626,82,1626],[80,1627,82,1627],[80,1630,82,1630],[80,1631,82,1631],[80,1634,82,1634],[80,1695,82,1695],[80,1698,82,1698],[80,1699,82,1699],[80,1702,82,1702],[80,1703,82,1703],[80,1686,82,1686],[80,1687,82,1687],[80,1690,82,1690],[80,1691,82,1691],[80,1694,82,1694],[80,1675,82,1675],[80,1678,82,1678],[80,1679,82,1679],[80,1682,82,1682],[80,1683,82,1683],[80,1666,82,1666],[80,1667,82,1667],[80,1670,82,1670],[80,1671,82,1671],[80,1674,82,1674],[80,1735,82,1735],[80,1738,82,1738],[80,1739,82,1739],[80,1742,82,1742],[80,1743,82,1743],[80,1726,82,1726],[80,1727,82,1727],[80,1730,82,1730],[80,1731,82,1731],[80,1734,82,1734],[80,1715,82,1715],[80,1718,82,1718],[80,1719,82,1719],[80,1722,82,1722],[80,1723,82,1723],[80,1706,82,1706],[80,1707,82,1707],[80,1710,82,1710],[80,1711,82,1711],[80,1714,82,1714],[80,1775,82,1775],[80,1778,82,1778],[80,1779,82,1779],[80,1782,82,1782],[80,1783,82,1783],[80,1766,82,1766],[80,1767,82,1767],[80,1770,82,1770],[80,1771,82,1771],[80,1774,82,1774],[80,1755,82,1755],[80,1758,82,1758],[80,1759,82,1759],[80,1762,82,1762],[80,1763,82,1763],[80,1746,82,1746],[80,1747,82,1747],[80,1750,82,1750],[80,1751,82,1751],[80,1754,82,1754],[80,1815,82,1815],[80,1818,82,1818],[80,1819,82,1819],[80,1822,82,1822],[80,1823,82,1823],[80,1806,82,1806],[80,1807,82,1807],[80,1810,82,1810],[80,1811,82,1811],[80,1814,82,1814],[80,1795,82,1795],[80,1798,82,1798],[80,1799,82,1799],[80,1802,82,1802],[80,1803,82,1803],[80,1786,82,1786],[80,1787,82,1787],[80,1790,82,1790],[80,1791,82,1791],[80,1794,82,1794],[80,1855,82,1855],[80,1858,82,1858],[80,1859,82,1859],[80,1862,82,1862],[80,1863,82,1863],[80,1846,82,1846],[80,1847,82,1847],[80,1850,82,1850],[80,1851,82,1851],[80,1854,82,1854],[80,1835,82,1835],[80,1838,82,1838],[80,1839,82,1839],[80,1842,82,1842],[80,1843,82,1843],[80,1826,82,1826]],"merged_total":8273,"flags":["merged_cut"]}
[null,"This sheet displays error and/or warning messages that occur when there is question regarding the user input.  Check these messages to see if input needs to be revised.  If the macro was used to minimize the binary plant LCOE by varying plant performance, run it again after any input changes.  "]
[null,null,"Number of Errors/Messages",null,{"$f":"SUM(D5:D171)","v":1}]
[null,"Location","Message"]
[]
[{"$f":"'Input A1'!N1","v":0},"Input - Cells C1 thru M17",{"$f":"IF(A5>0,\" Logic on Input Sheet has been compromised\",\" \")","v":" "},{"$f":"IF(A5>1,1,0)","v":0}]
[{"$f":"INPUT!P32","v":0},"Reference Scenario Input",{"$f":"IF(A6=0,\" \",\"Reference Scenario values differ from defined most likely values\")","v":" "},{"$f":"IF(A6>0,1,0)","v":0}]
[{"$f":"'Input A1'!A75","v":1},"Input: ",{"$f":"IF(AND(A7=1,OR(A8=1,A9=1)),\"Plant design temperature is less than fluid temperature at well field replacement\",\" \")","v":" "},{"$f":"IF(AND(A7=1,OR(A8=1,A9=1)),1,0)","v":0},null,{"$f":"IF(D7=0,\" \",\"Need to inrease the allowable resource ΔT before well replacement, and/or possibly inrease flow per well\")","v":" "}]
[null,{"$f":"INPUT!$N$239","v":"RESERVOIR DEFINITION "}]
[{"$f":"'Input A1'!E76","v":0}]
[{"$f":"'Resource A1'!D32","v":482},"Input: ",{"$f":"IF(A10<705,\" \",\"The input for Resource Definition is giving a Resource Temperature that exceeds the Critical Temperature of Water\")","v":" "},{"$f":"IF(A10<705,0,1)","v":0}]
[null,{"$f":"INPUT!N$74","v":"RESOURCE DEFINITION"}]
[{"$f":"'Input A1'!T82","v":300},"Input: ",{"$f":"IF(A13<A12,\" \",\"The plant net plant output exceeds the potential resource found\")","v":" "},{"$f":"IF(A13<A12,0,1)","v":0}]
[{"$f":"'Input A1'!A151","v":26.604918400424463},{"$f":"INPUT!N$79","v":"RESOURCE EXPLORATION"}]
[0,"Input: ",{"$f":"IF(AND(A14=1,A15<=1),\"Full sized exploration well cost should exceed production well cost\",\" \")","v":{"$error":"#REF!"}}]
[{"$f":"'Input A1'!#REF!","v":{"$error":"#REF!"}},{"$f":"INPUT!N$79","v":"RESOURCE EXPLORATION"}]
[{"$f":"'Input A1'!A75","v":1},"Input: ",{"$f":"IF(AND(A16=1,A17=0),\"Recommend not Proportioning EGS Exploration Costs with Resource Potential Found\",\" \")","v":" "},{"$f":"IF(AND(A16=1,A17=0),1,0)","v":0}]
[{"$f":"'Input A1'!A83","v":1},{"$f":"INPUT!N$79","v":"RESOURCE EXPLORATION"}]
[{"$f":"'Input A1'!T85","v":3},"Input: ",{"$f":"IF(A20>A18,\"Exploration wells are being drilled at more stites than were examined during pre-drilling evaluation\",\" \")","v":" "},{"$f":"IF(A20>A18,1,0)","v":0}]
[null,{"$f":"INPUT!N$79","v":"RESOURCE EXPLORATION"}]
[{"$f":"'Input A1'!T153","v":2}]
[{"$f":"'Input A1'!A81","v":1},"Input: ",{"$f":"IF(A21+A22+A23=3,\"No Explration Wells are being drilled for Hydrothermal Greenfield Project\",\" \")","v":" "},{"$f":"IF(A21+A22+A23=3,1,0)","v":0}]
[{"$f":"'Input A1'!A82","v":0},{"$f":"INPUT!N$79","v":"RESOURCE EXPLORATION"}]
[{"$f":"'Input A1'!A152","v":0},{"$f":"INPUT!N$74","v":"RESOURCE DEFINITION"}]
[{"$f":"'Input A1'!T162","v":1},"Input: ",{"$f":"IF(OR(A24<=0,A25<=0,A24>1,A25>1),\"Confirmation Drilling Success Rate should be >0% and <=100%\",\" \")","v":" "},{"$f":"IF(OR(AND(A24=0,A25=1),AND(A24=1,A25=0)),1,0)","v":0}]
[{"$f":"'Input A1'!W162","v":1},{"$f":"INPUT!N$158","v":"RESOURCE CONFIRMATION"}]
[{"$f":"'Input A1'!B164","v":3.3573858293249241},"Input: ",{"$f":"IF(A26<0,\"# of Successful Confirmation Wells exceeds # of Production Wells Required for Specified Power Sales, or # of Production Wells Specified\",\" \")","v":" "},{"$f":"IF(A26<0,1,0)","v":0}]
[null,{"$f":"INPUT!N$158","v":"RESOURCE CONFIRMATION"}]
[{"$f":"'Input A1'!A75","v":1},"Input: ",{"$f":"IF(AND(A28=1,A29<2),\"A minimum of two successful confirmation wells are required for EGS resource\",\" \")","v":" "},{"$f":"IF(AND(A28=1,A29<2),1,0)","v":0}]
[{"$f":"'Input A1'!T169","v":3},{"$f":"INPUT!N$158","v":"RESOURCE CONFIRMATION"}]
[{"$f":"'Input A1'!A75","v":1},"Input: ",{"$f":"IF(AND(A30=0,A31=1),\"Confirmation Wells are being stimulated for Hydrothermal Resource\",\" \")","v":" "},{"$f":"IF(OR(AND(A30=0,A31=1),AND(A30=1,A31=0)),1,0)","v":0}]
[{"$f":"'Input A1'!A181","v":1},{"$f":"INPUT!N$158","v":"RESOURCE CONFIRMATION"},{"$f":"IF(AND(A30=1,A31=0),\"Stop - Confirmation Wells are not being stimulated for EGS Resource\",\" \")","v":" "}]
[{"$f":"'Input A1'!T170","v":1.2},"Input: ",{"$f":"IF(OR(A32<1,A33<1),\"Confirmaiton well cost is less than production well cost\",\" \")","v":" "},{"$f":"IF(OR(A32<1,A33<1),1,0)","v":0}]
[{"$f":"IF('Input A1'!T170*'Input A1'!V172<'Input A1'!V225,0,1)","v":1},{"$f":"INPUT!N$158","v":"RESOURCE CONFIRMATION"}]
[{"$f":"'Input A1'!A181","v":1},"Input: ",{"$f":"IF(AND(A34=1,A35>A36),\"Confirmation Simulation Cost is less than that used in Well Field Development Phase\",\" \")","v":" "},{"$f":"IF(AND(A34=1,A35>A36),1,0)","v":0}]
[{"$f":"'Input A1'!T182","v":2500000},"RESOURCE CONFIRMATION"]
[{"$f":"'Input A1'!T183","v":2500000}]
[null,"Input: ",null,{"$f":"IF(OR(A38=0,A39=30),0,1)","v":0}]
[{"$f":"'Input A1'!A48","v":0},null,{"$f":"IF(OR(A39=30,A38=0),\" \",\"When using Fixed Charge Rate Method, project life for all cases = 30 yr\")","v":" "}]
[{"$f":"MIN('EERE COE'!D7,'EERE COE'!D151,'EERE COE 10-90'!D7,'EERE COE 10-90'!D151)","v":20},{"$f":"INPUT!N37","v":"ECONOMIC PARAMETERS"}]
[{"$f":"MAX('Revised COE - DCF'!F21,'Revised COE - DCF'!F149,'Revised COE 10-90 - DCF'!F149,'Revised COE 10-90 - DCF'!F21)","v":6},"Input: ",{"$f":"IF(A40<14,\" \",\"The duration of pre-startup activities exceeds Discounted Cash Flow allowable\")","v":" "},{"$f":"IF(AND(A40<14,A41<=40),0,1)","v":0},null,"The Discounted Cash Flow Sheet allows for up to 15 yrs for pre-startup activities"]
[{"$f":"MAX('EERE COE'!D7,'EERE COE'!D151,'EERE COE 10-90'!D7,'EERE COE 10-90'!D151)","v":30},{"$f":"INPUT!N37","v":"ECONOMIC PARAMETERS"},{"$f":"IF(A41>40,\"Model can not evaluate projects operating longer than 40 years\",\" \")","v":" "}]
[{"$f":"'Input A1'!T189","v":1},"Input: ",{"$f":"IF(OR(A42<=0,A43<=0,A42>1,A43>1),\"Drilling success rate during final well field development phase should be >0% and <=100%\",\" \")","v":" "},{"$f":"IF(OR(A42<=0,A43<=0,A42>1,A43>1),1,0)","v":0}]
[{"$f":"'Input A1'!T189*'Input A1'!V189","v":1},{"$f":"INPUT!N$187","v":"WELL FIELD DEVELOPMENT"}]
[{"$f":"'Input A1'!A197","v":1},"Input: ",{"$f":"IF(A44=1,\" \",IF(OR(A45>7171,A46>7171),\"The resource depth exceeds the maximum for using the GETEM methodology for well cost\",\" \"))","v":" "},{"$f":"IF(A44=1,0,IF(OR(A45>7171,A46>7171),1,0))","v":0}]
[{"$f":"'Input A1'!T78*'Input A1'!T193","v":3500},{"$f":"INPUT!N$74","v":"RESOURCE DEFINITION"}]
[{"$f":"MAX('Resource A1'!D33:H33)","v":3500},{"$f":"INPUT!N$187","v":"WELL FIELD DEVELOPMENT"}]
[{"$f":"'Input A1'!B220","v":0},"Input: ",{"$f":"IF(A47=10000,\"Production Interval Diameter specified is too large\",\" \")","v":" "},{"$f":"IF(OR(A47=10000,A48=10000),1,0)","v":0}]
[{"$f":"'Input A1'!B221","v":0},{"$f":"INPUT!N$187","v":"WELL FIELD DEVELOPMENT"},{"$f":"IF(A48=10000,\"Injection Interval Diameter specified is too large\",\" \")","v":" "}]
[null,"Input: ",null,{"$f":"IF(OR(AND(A51=0,A50=1),AND(A51=1,A50=0)),1,0)","v":0}]
[{"$f":"'Input A1'!A243","v":1},{"$f":"INPUT!N$239","v":"RESERVOIR DEFINITION "},{"$f":"IF(AND(A51=0,A50=1),\"Stimulation has been specified with a Hydrothermal Resouce scenario\",\" \")","v":" "}]
[{"$f":"'Input A1'!A75","v":1},{"$f":"INPUT!N$74","v":"RESOURCE DEFINITION"},{"$f":"IF(AND(A51=1,A50=0),\"STOP - Must simulate wells with EGS Resource\",\" \")","v":" "}]
[{"$f":"'Input A1'!A243","v":1},"Input: ",{"$f":"IF(AND(A52=1,A53=1,A54=0),\"If the model is to calculate well stimulaiton cost, Carslaw Jaeger solution must be used for thermal decline\",\" \")","v":" "},{"$f":"IF(AND(A52=1,A53=1,A54=0),1,0)","v":0}]
[{"$f":"'Input A1'!A244","v":0},{"$f":"INPUT!N$239","v":"RESERVOIR DEFINITION "}]
[{"$f":"'Input A1'!A267","v":0}]
[{"$f":"'Input A1'!A290","v":1},"Input: ",{"$f":"IF(AND(A55=1,A56=1),\"The calculated pump depth exceeds the depth of the resource/production well.  The well flow rate and/or the hdyraulic drawdown need to be reduced.\", \" \")","v":" "},{"$f":"IF(AND(A55=1,A56=1),1,0)","v":0}]
[{"$f":"'Input A1'!A257","v":0},{"$f":"INPUT!N$239","v":"RESERVOIR DEFINITION "}]
[{"$f":"'Input A1'!A75","v":1},"Input: ",{"$f":"IF(AND(A57=1,A58=1,A59=1,A60=0),\"When characterizing the hydraulic drawdown with a fracture system, the Carslaw Jaeger solution for temperature decline must be used to define he fracture system - if not a circular reference is created\",\" \")","v":" "},{"$f":"IF(AND(A57=1,A58=1,A59=1,A60=0),1,0)","v":0}]
[{"$f":"'Input A1'!A254","v":0},{"$f":"INPUT!N$239","v":"RESERVOIR DEFINITION "}]
[{"$f":"'Input A1'!A258","v":0},{"$f":"INPUT!N$74","v":"RESOURCE DEFINITION"}]
[{"$f":"'Input A1'!A267","v":0}]
[{"$f":"'Input A1'!A75","v":1},"Input: ",{"$f":"IF(AND(A61=0,A62=1),\"Must use Annual Decline Rate to determine Thermal Drawdown for Hydrothermal Resource\",\" \")","v":" "},{"$f":"IF(AND(A61=0,A62=1),1,0)","v":0}]
[{"$f":"'Input A1'!A267","v":0},{"$f":"INPUT!N$239","v":"RESERVOIR DEFINITION "}]
[null,{"$f":"INPUT!N$74","v":"RESOURCE DEFINITION"}]
[{"$f":"'Input A1'!A75","v":1},"Input: ",{"$f":"IF(AND(A64=1,A65=1,OR(A66=1,A67=1)),\"Flow in fractures is not laminar, increase number of fractures\",\" \")","v":" "},{"$f":"IF(AND(A64=1,A65=1,OR(A66=1,A67=1)),1,0)","v":0}]
[{"$f":"'Input A1'!A267","v":0},{"$f":"INPUT!N$239","v":"RESERVOIR DEFINITION "}]
[{"$f":"'Input A1'!A272","v":0},{"$f":"INPUT!N$74","v":"RESOURCE DEFINITION"}]
[{"$f":"'Input A1'!A273","v":0}]
[{"$f":"'Input A1'!T282","v":0.05},"Input: ",{"$f":"IF(OR(A68>1,A68*A69>1),\"Subsurface water loss is >100% of produced flow\",\" \")","v":" "},{"$f":"IF(OR(A68>1,A68*A69>1),1,0)","v":0}]
[{"$f":"'Input A1'!V282","v":0.2},{"$f":"INPUT!N$239","v":"RESERVOIR DEFINITION "}]
[{"$f":"'Input A1'!B220","v":0},"Input: ",{"$f":"IF(A70>48,\"Specified bottom hole dimension for Production Well is too large - using Well Cost Curves go to GF Pumping Input; if using GETEM Well Cost estimates fo to Well Filed Development Input \",\" \")","v":" "},{"$f":"IF(A70>48,1,0)","v":0}]
[{"$f":"'Input A1'!A288","v":0},{"$f":"INPUT!N$285","v":"GEOTHERMAL FLUID PUMPING"}]
[null,{"$f":"INPUT!N$187","v":"WELL FIELD DEVELOPMENT"}]
[{"$f":"'Input A1'!T286","v":0.67500000000000004},"Input: ",{"$f":"IF(OR(A73>=1,A74>=1,A73<=0,A74<=0),\"Pump efficiency should be >0% & 100%\",\" \")","v":" "},{"$f":"IF(OR(A73>=1,A74>=1,A73<=0,A74<=0),1,0)","v":0}]
[{"$f":"'Input A1'!T286*'Input A1'!V286","v":0.85},{"$f":"INPUT!N$285","v":"GEOTHERMAL FLUID PUMPING"}]
[{"$f":"'Input A1'!B303","v":0},"Input: ",{"$f":"IF(AND(A71=1,OR(A75=1,A76=1)),\"Pump depth exceeds 2,000 ft limit for specified Lineshaft Pump\",\" \")","v":" "},{"$f":"IF(AND(A71=1,OR(A75=1,A76=1)),1,0)","v":0}]
[{"$f":"'Input A1'!K303","v":0},{"$f":"INPUT!N$285","v":"GEOTHERMAL FLUID PUMPING"}]
[{"$f":"'Input A1'!C291","v":0},"Input: ",{"$f":"IF(AND(A78=0,A77=1),\"Inputted Pump Depth exceeds resource depth\",\" \")","v":" "},{"$f":"IF(AND(A78=0,A77=1),1,0)","v":0}]
[{"$f":"'Input A1'!A290","v":1},{"$f":"INPUT!N$285","v":"GEOTHERMAL FLUID PUMPING"}]
[{"$f":"'GF Pumping A2'!A238","v":1},"Input: ",{"$f":"IF(A79=1,\"Flashing is occuring in Production Well\",\" \")","v":"Flashing is occuring in Production Well"},{"$f":"IF(A79=1,1,0)","v":1},null,"If the flash plant is used, scenarios can be defined that allow flashing in the wells - binary plants should have pumped wells"]
[null,{"$f":"INPUT!N$285","v":"GEOTHERMAL FLUID PUMPING"}]
[{"$f":"'GF Pumping A2'!A238","v":1},"Input: ",{"$f":"IF(AND(A81=1,A83=1,A82=1),\"Flashing is occuring in Production Well for a Binary Plant\",\" \")","v":" "},{"$f":"IF(AND(A81=1,A83=1,A82=1),1,0)","v":0}]
[{"$f":"'Input A1'!A290","v":1},"GEOTHERMAL FLUID PUMPING"]
[{"$f":"'Input A1'!A398","v":0}]
[null,"Input: ",{"$f":"IF(A85>48,\"Specified bottom hole dimension for Injection Well is too large - using Well Cost Curves go to GF Pumping Input; if using GETEM Well Cost estimates fo to Well Filed Development Input \",\" \")","v":" "},{"$f":"IF(A85>48,1,0)","v":0}]
[{"$f":"'Input A1'!B221","v":0},{"$f":"INPUT!N$285","v":"GEOTHERMAL FLUID PUMPING"}]
[null,{"$f":"INPUT!N$187","v":"WELL FIELD DEVELOPMENT"}]
[null,"Input: ",{"$f":"IF(AND(A88=1,A89=0),\"Must use Annual Decline Rate to characterize thermal drawdown when specifying Flash plant\",\" \")","v":" "},{"$f":"IF(AND(A88=1,A89=0),1,0)","v":0}]
[{"$f":"'Input A1'!A267","v":0},{"$f":"INPUT!N$239","v":"RESERVOIR DEFINITION "}]
[{"$f":"'Input A1'!A398","v":0},{"$f":"INPUT!N$381","v":"POWER PLANT"}]
[{"$f":"'Input A1'!A392","v":0},"Input: ",{"$f":"IF(AND(A90=1,A91=0),\"When using fixed number of production wells to define reference scenario, need assess impact of improved plant performance by varying power output (for fixed flow rate)\",\" \")","v":" "},{"$f":"IF(AND(A90=1,A91=0),1,0)","v":0}]
[{"$f":"'Input A1'!A396","v":1},{"$f":"INPUT!N$381","v":"POWER PLANT"}]
[{"$f":"'Input A1'!T401","v":14.171259797085233},"Input: ",{"$f":"IF(AND(A89=1,A93>A92),\"Reference Binary Plant Performance exceeds that allowed in GETEM's Cost Correlations\",\" \")","v":" "},{"$f":"IF(AND(A89=1,OR(A93>A92,A94>A92)),1,0)","v":0}]
[{"$f":"'Input A1'!T408","v":8.1380681322906998},{"$f":"INPUT!N$381","v":"POWER PLANT"},{"$f":"IF(AND(A89=1,A94>A92),\"Improved Binary Plant Performance exceeds that allowed in GETEM's Cost Correlations\",\" \")","v":" "}]
[{"$f":"'Input A1'!W408","v":6.9125204665779174}]
[{"$f":"'Input A1'!A398","v":0},"Input: ",{"$f":"IF(AND(A95=0,OR(A98>A96,A98<A101,A97>0)),\"The HP Flash pressure is out of range - it exceeds the estimated well head pressure or is less than 1 atmosphere; production well needs to be pumped.\",\" \")","v":" "},{"$f":"IF(AND(A95=0,OR(A98>A96,A98<A101)),1,0)","v":0},null,"If the flash pressure is out of range, the estimated well head pressure is either less than the calculated value or is less than 1 atm.  Recommend that the production wells be pumped."]
[{"$f":"'GF Pumping A2'!G245","v":423.46695753685668},{"$f":"INPUT!N$381","v":"POWER PLANT"}]
[{"$f":"'Flash Plant F1-P90%'!A58+'Flash Plant F1-P10%'!A58+'Flash Plant F1- Improved'!A58+'Flash Plant F1- Reference'!A58","v":0},{"$f":"INPUT!N$285","v":"GEOTHERMAL FLUID PUMPING"}]
[{"$f":"'Input A1'!T487","v":191.91498120410893}]
[{"$f":"'Input A1'!A464","v":2},"Input: ",{"$f":"IF(AND(A95=0,A99>1,A100<A101),\"The LP Flash pressure is less than 1 atmosphere\",\" \")","v":" "},{"$f":"IF(AND(A95=0,A99>1,A100<A101),1,0)","v":0}]
[{"$f":"'Input A1'!T489","v":52.145316043516146}]
[{"$f":"'Input A1'!E457","v":14.7},{"$f":"INPUT!N$381","v":"POWER PLANT"}]
[null,"Input: ",{"$f":"IF(A103>A104,\" \",\"The geothermal pumping power exceeds the plant output - define more efficient plant, change well diameter, or decrease flow and/or hydraulic drawdown\")","v":" "},{"$f":"IF(A103<A104,1,0)","v":0}]
[{"$f":"'Summary A1'!H280*1000000/'Summary A1'!H233","v":12.877895206799023},{"$f":"INPUT!N$381","v":"POWER PLANT"}]
[{"$f":"'Summary A1'!H237","v":0.49092183230349257},{"$f":"INPUT!N$285","v":"GEOTHERMAL FLUID PUMPING"}]
[]
[null,{"$f":"INPUT!N$239","v":"RESERVOIR DEFINITION "}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Input: ",{"$f":"IF(AND(A139>5,A140>5,A141>5,A142>5),\" \",\"For the scenario defined, the plant output will go to 0 before the end of project life; decrease the production well flow, number of injection wells, hydraulic drawdown, thermal drawdown, and/or increase resource potential found\")","v":" "},{"$f":"IF(AND(A139>5,A140>5,A141>5,A142>5),0,1)","v":0}]
[{"$f":"'EERE COE'!D38","v":20},{"$f":"INPUT!N79","v":"RESOURCE EXPLORATION"}]
[{"$f":"'EERE COE'!D182","v":30},{"$f":"INPUT!N187","v":"WELL FIELD DEVELOPMENT"}]
[{"$f":"'EERE COE 10-90'!D38","v":20}]
[{"$f":"'EERE COE 10-90'!D182","v":20},{"$f":"INPUT!N$239","v":"RESERVOIR DEFINITION "}]

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

{"sheet":"TornadoInput","index":6,"n_rows":67,"n_cols":18,"rows_kept":67,"cut":false,"hidden":false,"merged":[[0,0,0,14]]}
["In order to sort the results this sheet in not protected.  Do not change any values on this sheet other than performing the sorting accordingper the dropdown menus"]
["Exclude","No","WBS 1","WBS2","Category","Blank","P10-z","P10 Values","P10","ML Values","Most Likely","P90 Values","P90","P90-z","Range LCOE"]
[{"$f":"IF(OR(AND(ISBLANK('LCOE Summary 10-90s'!R27),ISBLANK('LCOE Summary 10-90s'!S27)),OR('LCOE Summary 10-90s'!R27='LCOE Summary 10-90s'!$R$3,'LCOE Summary 10-90s'!S27='LCOE Summary 10-90s'!$S$3)),0,\"x\")","v":0},{"$f":"'LCOE Summary 10-90s'!B27","v":22},{"$f":"'LCOE Summary 10-90s'!N27","v":"2b"},{"$f":"IF(ISBLANK('LCOE Summary 10-90s'!O27),\"\",'LCOE Summary 10-90s'!O27)","v":""},{"$f":"IF(A3=0,IF(ISBLANK('LCOE Summary 10-90s'!O27),C3&\":\"&'LCOE Summary 10-90s'!A27,C3&\",\"&D3&\":\"&'LCOE Summary 10-90s'!A27),\"\")","v":"2b: Production Well Cost"},{"$f":"IF(A3=0,IF('LCOE Summary 10-90s'!G27<'LCOE Summary 10-90s'!H27,'LCOE Summary 10-90s'!G27,'LCOE Summary 10-90s'!H27),\"\")","v":16.86655441976955},0,{"$f":"IF(A3=0,'LCOE Summary 10-90s'!D27,\"\")","v":6000000},{"$f":"IF(A3=0,ABS('LCOE Summary 10-90s'!G27-'LCOE Summary 10-90s'!H27),\"\")","v":1.0765065149244002},{"$f":"IF(A3=0,'LCOE Summary 10-90s'!C27,\"\")","v":"curve"},0,{"$f":"IF(A3=0,'LCOE Summary 10-90s'!E27,\"\")","v":15000000},{"$f":"IF(A3=0,'LCOE Summary 10-90s'!I27-'LCOE Summary 10-90s'!G27,\"\")","v":7.2945166587370061},0,{"$f":"IF(A3=0,IF('LCOE Summary 10-90s'!G27-'LCOE Summary 10-90s'!H27<0,MAX(ABS(I3),ABS(M3)),I3+M3),-0.00001)","v":8.3710231736614062},null,1,{"$f":"B3-Q3","v":21}]
[{"$f":"IF(OR(AND(ISBLANK('LCOE Summary 10-90s'!R9),ISBLANK('LCOE Summary 10-90s'!S9)),OR('LCOE Summary 10-90s'!R9='LCOE Summary 10-90s'!$R$3,'LCOE Summary 10-90s'!S9='LCOE Summary 10-90s'!$S$3)),0,\"x\")","v":0},{"$f":"'LCOE Summary 10-90s'!B9","v":4},{"$f":"'LCOE Summary 10-90s'!N9","v":"6a"},{"$f":"IF(ISBLANK('LCOE Summary 10-90s'!O9),\"\",'LCOE Summary 10-90s'!O9)","v":""},{"$f":"IF(A4=0,IF(ISBLANK('LCOE Summary 10-90s'!O9),C4&\":\"&'LCOE Summary 10-90s'!A9,C4&\",\"&D4&\":\"&'LCOE Summary 10-90s'!A9),\"\")","v":"6a:Project Life"},{"$f":"IF(A4=0,IF('LCOE Summary 10-90s'!G9<'LCOE Summary 10-90s'!H9,'LCOE Summary 10-90s'!G9,'LCOE Summary 10-90s'!H9),\"\")","v":16.483086897083915},0,{"$f":"IF(A4=0,'LCOE Summary 10-90s'!D9,\"\")","v":30},{"$f":"IF(A4=0,ABS('LCOE Summary 10-90s'!G9-'LCOE Summary 10-90s'!H9),\"\")","v":1.459974037610035},{"$f":"IF(A4=0,'LCOE Summary 10-90s'!C9,\"\")","v":20},0,{"$f":"IF(A4=0,'LCOE Summary 10-90s'!E9,\"\")","v":10},{"$f":"IF(A4=0,'LCOE Summary 10-90s'!I9-'LCOE Summary 10-90s'!G9,\"\")","v":5.7328056566748913},0,{"$f":"IF(A4=0,IF('LCOE Summary 10-90s'!G9-'LCOE Summary 10-90s'!H9<0,MAX(ABS(I4),ABS(M4)),I4+M4),-0.00001)","v":7.1927796942849263},null,2,{"$f":"B4-Q4","v":2}]
[{"$f":"IF(OR(AND(ISBLANK('LCOE Summary 10-90s'!R47),ISBLANK('LCOE Summary 10-90s'!S47)),OR('LCOE Summary 10-90s'!R47='LCOE Summary 10-90s'!$R$3,'LCOE Summary 10-90s'!S47='LCOE Summary 10-90s'!$S$3)),0,\"x\")","v":0},{"$f":"'LCOE Summary 10-90s'!B47","v":42},{"$f":"'LCOE Summary 10-90s'!N47","v":"6b"},{"$f":"IF(ISBLANK('LCOE Summary 10-90s'!O47),\"\",'LCOE Summary 10-90s'!O47)","v":""},{"$f":"IF(A5=0,IF(ISBLANK('LCOE Summary 10-90s'!O47),C5&\":\"&'LCOE Summary 10-90s'!A47,C5&\",\"&D5&\":\"&'LCOE Summary 10-90s'!A47),\"\")","v":"6b:Power Sales "},{"$f":"IF(A5=0,IF('LCOE Summary 10-90s'!G47<'LCOE Summary 10-90s'!H47,'LCOE Summary 10-90s'!G47,'LCOE Summary 10-90s'!H47),\"\")","v":15.874885922975229},0,{"$f":"IF(A5=0,'LCOE Summary 10-90s'!D47,\"\")","v":40},{"$f":"IF(A5=0,ABS('LCOE Summary 10-90s'!G47-'LCOE Summary 10-90s'!H47),\"\")","v":2.0681750117187203},{"$f":"IF(A5=0,'LCOE Summary 10-90s'!C47,\"\")","v":25},0,{"$f":"IF(A5=0,'LCOE Summary 10-90s'!E47,\"\")","v":15},{"$f":"IF(A5=0,'LCOE Summary 10-90s'!I47-'LCOE Summary 10-90s'!G47,\"\")","v":3.4058507337103734},0,{"$f":"IF(A5=0,IF('LCOE Summary 10-90s'!G47-'LCOE Summary 10-90s'!H47<0,MAX(ABS(I5),ABS(M5)),I5+M5),-0.00001)","v":5.4740257454290937},null,3,39]
[{"$f":"IF(OR(AND(ISBLANK('LCOE Summary 10-90s'!R31),ISBLANK('LCOE Summary 10-90s'!S31)),OR('LCOE Summary 10-90s'!R31='LCOE Summary 10-90s'!$R$3,'LCOE Summary 10-90s'!S31='LCOE Summary 10-90s'!$S$3)),0,\"x\")","v":0},{"$f":"'LCOE Summary 10-90s'!B31","v":26},{"$f":"'LCOE Summary 10-90s'!N31","v":"2a"},{"$f":"IF(ISBLANK('LCOE Summary 10-90s'!O31),\"\",'LCOE Summary 10-90s'!O31)","v":""},{"$f":"IF(A6=0,IF(ISBLANK('LCOE Summary 10-90s'!O31),C6&\":\"&'LCOE Summary 10-90s'!A31,C6&\",\"&D6&\":\"&'LCOE Summary 10-90s'!A31),\"\")","v":"2a:Production Well Flow Rate (kg/s)"},{"$f":"IF(A6=0,IF('LCOE Summary 10-90s'!G31<'LCOE Summary 10-90s'!H31,'LCOE Summary 10-90s'!G31,'LCOE Summary 10-90s'!H31),\"\")","v":15.615342712091337},0,{"$f":"IF(A6=0,'LCOE Summary 10-90s'!D31,\"\")","v":60},{"$f":"IF(A6=0,ABS('LCOE Summary 10-90s'!G31-'LCOE Summary 10-90s'!H31),\"\")","v":2.3277182226026127},{"$f":"IF(A6=0,'LCOE Summary 10-90s'!C31,\"\")","v":40},0,{"$f":"IF(A6=0,'LCOE Summary 10-90s'!E31,\"\")","v":30},{"$f":"IF(A6=0,'LCOE Summary 10-90s'!I31-'LCOE Summary 10-90s'!G31,\"\")","v":2.5678383504309323},0,{"$f":"IF(A6=0,IF('LCOE Summary 10-90s'!G31-'LCOE Summary 10-90s'!H31<0,MAX(ABS(I6),ABS(M6)),I6+M6),-0.00001)","v":4.8955565730335451},null,4,22]
[{"$f":"IF(OR(AND(ISBLANK('LCOE Summary 10-90s'!R20),ISBLANK('LCOE Summary 10-90s'!S20)),OR('LCOE Summary 10-90s'!R20='LCOE Summary 10-90s'!$R$3,'LCOE Summary 10-90s'!S20='LCOE Summary 10-90s'!$S$3)),0,\"x\")","v":0},{"$f":"'LCOE Summary 10-90s'!B20","v":15},{"$f":"'LCOE Summary 10-90s'!N20","v":"1b"},{"$f":"IF(ISBLANK('LCOE Summary 10-90s'!O20),\"\",'LCOE Summary 10-90s'!O20)","v":""},{"$f":"IF(A7=0,IF(ISBLANK('LCOE Summary 10-90s'!O20),C7&\":\"&'LCOE Summary 10-90s'!A20,C7&\",\"&D7&\":\"&'LCOE Summary 10-90s'!A20),\"\")","v":"1b:Number of Confirmation Sites Needed per Successful Project"},{"$f":"IF(A7=0,IF('LCOE Summary 10-90s'!G20<'LCOE Summary 10-90s'!H20,'LCOE Summary 10-90s'!G20,'LCOE Summary 10-90s'!H20),\"\")","v":16.924631047399956},0,{"$f":"IF(A7=0,'LCOE Summary 10-90s'!D20,\"\")","v":1},{"$f":"IF(A7=0,ABS('LCOE Summary 10-90s'!G20-'LCOE Summary 10-90s'!H20),\"\")","v":1.0184298872939941},{"$f":"IF(A7=0,'LCOE Summary 10-90s'!C20,\"\")","v":1.5},0,{"$f":"IF(A7=0,'LCOE Summary 10-90s'!E20,\"\")","v":3},{"$f":"IF(A7=0,'LCOE Summary 10-90s'!I20-'LCOE Summary 10-90s'!G20,\"\")","v":3.1318112331447381},0,{"$f":"IF(A7=0,IF('LCOE Summary 10-90s'!G20-'LCOE Summary 10-90s'!H20<0,MAX(ABS(I7),ABS(M7)),I7+M7),-0.00001)","v":4.1502411204387322},null,5,10]
[{"$f":"IF(OR(AND(ISBLANK('LCOE Summary 10-90s'!R52),ISBLANK('LCOE Summary 10-90s'!S52)),OR('LCOE Summary 10-90s'!R52='LCOE Summary 10-90s'!$R$3,'LCOE Summary 10-90s'!S52='LCOE Summary 10-90s'!$S$3)),0,\"x\")","v":0},{"$f":"'LCOE Summary 10-90s'!B52","v":47},{"$f":"'LCOE Summary 10-90s'!N52","v":"3a"},{"$f":"IF(ISBLANK('LCOE Summary 10-90s'!O52),\"\",'LCOE Summary 10-90s'!O52)","v":""},{"$f":"IF(A8=0,IF(ISBLANK('LCOE Summary 10-90s'!O52),C8&\":\"&'LCOE Summary 10-90s'!A52,C8&\",\"&D8&\":\"&'LCOE Summary 10-90s'!A52),\"\")","v":"3a:Flash Plant NCG level "},{"$f":"IF(A8=0,IF('LCOE Summary 10-90s'!G52<'LCOE Summary 10-90s'!H52,'LCOE Summary 10-90s'!G52,'LCOE Summary 10-90s'!H52),\"\")","v":17.271138330629306},0,{"$f":"IF(A8=0,'LCOE Summary 10-90s'!D52,\"\")","v":200},{"$f":"IF(A8=0,ABS('LCOE Summary 10-90s'!G52-'LCOE Summary 10-90s'!H52),\"\")","v":0.67192260406464399},{"$f":"IF(A8=0,'LCOE Summary 10-90s'!C52,\"\")","v":2000},0,{"$f":"IF(A8=0,'LCOE Summary 10-90s'!E52,\"\")","v":20000},{"$f":"IF(A8=0,'LCOE Summary 10-90s'!I52-'LCOE Summary 10-90s'!G52,\"\")","v":3.4179926343290923},0,{"$f":"IF(A8=0,IF('LCOE Summary 10-90s'!G52-'LCOE Summary 10-90s'!H52<0,MAX(ABS(I8),ABS(M8)),I8+M8),-0.00001)","v":4.0899152383937363},null,6,41]
[{"$f":"IF(OR(AND(ISBLANK('LCOE Summary 10-90s'!R54),ISBLANK('LCOE Summary 10-90s'!S54)),OR('LCOE Summary 10-90s'!R54='LCOE Summary 10-90s'!$R$3,'LCOE Summary 10-90s'!S54='LCOE Summary 10-90s'!$S$3)),0,\"x\")","v":0},{"$f":"'LCOE Summary 10-90s'!B54","v":49},{"$f":"'LCOE Summary 10-90s'!N54","v":"3a"},{"$f":"IF(ISBLANK('LCOE Summary 10-90s'!O54),\"\",'LCOE Summary 10-90s'!O54)","v":""},{"$f":"IF(A9=0,IF(ISBLANK('LCOE Summary 10-90s'!O54),C9&\":\"&'LCOE Summary 10-90s'!A54,C9&\",\"&D9&\":\"&'LCOE Summary 10-90s'!A54),\"\")","v":"3a:Turbine-Generator Cost"},{"$f":"IF(A9=0,IF('LCOE Summary 10-90s'!G54<'LCOE Summary 10-90s'!H54,'LCOE Summary 10-90s'!G54,'LCOE Summary 10-90s'!H54),\"\")","v":16.782164777535051},0,{"$f":"IF(A9=0,'LCOE Summary 10-90s'!D54,\"\")","v":0.5},{"$f":"IF(A9=0,ABS('LCOE Summary 10-90s'!G54-'LCOE Summary 10-90s'!H54),\"\")","v":1.1608961571588985},{"$f":"IF(A9=0,'LCOE Summary 10-90s'!C54,\"\")","v":1},0,{"$f":"IF(A9=0,'LCOE Summary 10-90s'!E54,\"\")","v":2},{"$f":"IF(A9=0,'LCOE Summary 10-90s'!I54-'LCOE Summary 10-90s'!G54,\"\")","v":2.3373014177018625},0,{"$f":"IF(A9=0,IF('LCOE Summary 10-90s'!G54-'LCOE Summary 10-90s'!H54<0,MAX(ABS(I9),ABS(M9)),I9+M9),-0.00001)","v":3.498197574860761},null,7,42]
[{"$f":"IF(OR(AND(ISBLANK('LCOE Summary 10-90s'!R8),ISBLANK('LCOE Summary 10-90s'!S8)),OR('LCOE Summary 10-90s'!R8='LCOE Summary 10-90s'!$R$3,'LCOE Summary 10-90s'!S8='LCOE Summary 10-90s'!$S$3)),0,\"x\")","v":0},{"$f":"'LCOE Summary 10-90s'!B8","v":3},{"$f":"'LCOE Summary 10-90s'!N8","v":"6a"},{"$f":"IF(ISBLANK('LCOE Summary 10-90s'!O8),\"\",'LCOE Summary 10-90s'!O8)","v":""},{"$f":"IF(A10=0,IF(ISBLANK('LCOE Summary 10-90s'!O8),C10&\":\"&'LCOE Summary 10-90s'!A8,C10&\",\"&D10&\":\"&'LCOE Summary 10-90s'!A8),\"\")","v":"6a:Discount Rate During Operation"},{"$f":"IF(A10=0,IF('LCOE Summary 10-90s'!G8<'LCOE Summary 10-90s'!H8,'LCOE Summary 10-90s'!G8,'LCOE Summary 10-90s'!H8),\"\")","v":16.833229833781274},0,{"$f":"IF(A10=0,'LCOE Summary 10-90s'!D8,\"\")","v":0.06},{"$f":"IF(A10=0,ABS('LCOE Summary 10-90s'!G8-'LCOE Summary 10-90s'!H8),\"\")","v":1.1098311009126753},{"$f":"IF(A10=0,'LCOE Summary 10-90s'!C8,\"\")","v":7.0000000000000007E-2},0,{"$f":"IF(A10=0,'LCOE Summary 10-90s'!E8,\"\")","v":0.09},{"$f":"IF(A10=0,'LCOE Summary 10-90s'!I8-'LCOE Summary 10-90s'!G8,\"\")","v":2.3762256650893256},0,{"$f":"IF(A10=0,IF('LCOE Summary 10-90s'!G8-'LCOE Summary 10-90s'!H8<0,MAX(ABS(I10),ABS(M10)),I10+M10),-0.00001)","v":3.486056766002001},null,8,-5]
[{"$f":"IF(OR(AND(ISBLANK('LCOE Summary 10-90s'!R46),ISBLANK('LCOE Summary 10-90s'!S46)),OR('LCOE Summary 10-90s'!R46='LCOE Summary 10-90s'!$R$3,'LCOE Summary 10-90s'!S46='LCOE Summary 10-90s'!$S$3)),0,\"x\")","v":0},{"$f":"'LCOE Summary 10-90s'!B46","v":41},{"$f":"'LCOE Summary 10-90s'!N46","v":"n/a"},{"$f":"IF(ISBLANK('LCOE Summary 10-90s'!O46),\"\",'LCOE Summary 10-90s'!O46)","v":""},{"$f":"IF(A11=0,IF(ISBLANK('LCOE Summary 10-90s'!O46),C11&\":\"&'LCOE Summary 10-90s'!A46,C11&\",\"&D11&\":\"&'LCOE Summary 10-90s'!A46),\"\")","v":"n/a:Transmission cost - miles of line"},{"$f":"IF(A11=0,IF('LCOE Summary 10-90s'!G46<'LCOE Summary 10-90s'!H46,'LCOE Summary 10-90s'!G46,'LCOE Summary 10-90s'!H46),\"\")","v":17.94306093469395},0,{"$f":"IF(A11=0,'LCOE Summary 10-90s'!D46,\"\")","v":0},{"$f":"IF(A11=0,ABS('LCOE Summary 10-90s'!G46-'LCOE Summary 10-90s'!H46),\"\")","v":5.1697011280182892E-3},{"$f":"IF(A11=0,'LCOE Summary 10-90s'!C46,\"\")","v":0},0,{"$f":"IF(A11=0,'LCOE Summary 10-90s'!E46,\"\")","v":50},{"$f":"IF(A11=0,'LCOE Summary 10-90s'!I46-'LCOE Summary 10-90s'!G46,\"\")","v":3.3673195875822941},0,{"$f":"IF(A11=0,IF('LCOE Summary 10-90s'!G46-'LCOE Summary 10-90s'!H46<0,MAX(ABS(I11),ABS(M11)),I11+M11),-0.00001)","v":3.3673195875822941},null,9,32]
[{"$f":"IF(OR(AND(ISBLANK('LCOE Summary 10-90s'!R26),ISBLANK('LCOE Summary 10-90s'!S26)),OR('LCOE Summary 10-90s'!R26='LCOE Summary 10-90s'!$R$3,'LCOE Summary 10-90s'!S26='LCOE Summary 10-90s'!$S$3)),0,\"x\")","v":0},{"$f":"'LCOE Summary 10-90s'!B26","v":21},{"$f":"'LCOE Summary 10-90s'!N26","v":"2a"},{"$f":"IF(ISBLANK('LCOE Summary 10-90s'!O26),\"\",'LCOE Summary 10-90s'!O26)","v":""},{"$f":"IF(A12=0,IF(ISBLANK('LCOE Summary 10-90s'!O26),C12&\":\"&'LCOE Summary 10-90s'!A26,C12&\",\"&D12&\":\"&'LCOE Summary 10-90s'!A26),\"\")","v":"2a:Ratio of Injection Wells to Production Wells"},{"$f":"IF(A12=0,IF('LCOE Summary 10-90s'!G26<'LCOE Summary 10-90s'!H26,'LCOE Summary 10-90s'!G26,'LCOE Summary 10-90s'!H26),\"\")","v":17.94306093469395},0,{"$f":"IF(A12=0,'LCOE Summary 10-90s'!D26,\"\")","v":0.5},{"$f":"IF(A12=0,ABS('LCOE Summary 10-90s'!G26-'LCOE Summary 10-90s'!H26),\"\")","v":5.1697011280182892E-3},{"$f":"IF(A12=0,'LCOE Summary 10-90s'!C26,\"\")","v":0.5},0,{"$f":"IF(A12=0,'LCOE Summary 10-90s'!E26,\"\")","v":1},{"$f":"IF(A12=0,'LCOE Summary 10-90s'!I26-'LCOE Summary 10-90s'!G26,\"\")","v":3.0416496371573594},0,{"$f":"IF(A12=0,IF('LCOE Summary 10-90s'!G26-'LCOE Summary 10-90s'!H26<0,MAX(ABS(I12),ABS(M12)),I12+M12),-0.00001)","v":3.0416496371573594},null,10,11]
[{"$f":"IF(OR(AND(ISBLANK('LCOE Summary 10-90s'!R22),ISBLANK('LCOE Summary 10-90s'!S22)),OR('LCOE Summary 10-90s'!R22='LCOE Summary 10-90s'!$R$3,'LCOE Summary 10-90s'!S22='LCOE Summary 10-90s'!$S$3)),0,\"x\")","v":0},{"$f":"'LCOE Summary 10-90s'!B22","v":17},{"$f":"'LCOE Summary 10-90s'!N22","v":"1b"},{"$f":"IF(ISBLANK('LCOE Summary 10-90s'!O22),\"\",'LCOE Summary 10-90s'!O22)","v":""},{"$f":"IF(A13=0,IF(ISBLANK('LCOE Summary 10-90s'!O22),C13&\":\"&'LCOE Summary 10-90s'!A22,C13&\",\"&D13&\":\"&'LCOE Summary 10-90s'!A22),\"\")","v":"1b:Number of Confirmation Wells Required"},{"$f":"IF(A13=0,IF('LCOE Summary 10-90s'!G22<'LCOE Summary 10-90s'!H22,'LCOE Summary 10-90s'!G22,'LCOE Summary 10-90s'!H22),\"\")","v":17.273988147847046},0,{"$f":"IF(A13=0,'LCOE Summary 10-90s'!D22,\"\")","v":2},{"$f":"IF(A13=0,ABS('LCOE Summary 10-90s'!G22-'LCOE Summary 10-90s'!H22),\"\")","v":0.66907278684690397},{"$f":"IF(A13=0,'LCOE Summary 10-90s'!C22,\"\")","v":3},0,{"$f":"IF(A13=0,'LCOE Summary 10-90s'!E22,\"\")","v":6},{"$f":"IF(A13=0,'LCOE Summary 10-90s'!I22-'LCOE Summary 10-90s'!G22,\"\")","v":2.0278971650527886},0,{"$f":"IF(A13=0,IF('LCOE Summary 10-90s'!G22-'LCOE Summary 10-90s'!H22<0,MAX(ABS(I13),ABS(M13)),I13+M13),-0.00001)","v":2.6969699518996926},null,11,6]
[{"$f":"IF(OR(AND(ISBLANK('LCOE Summary 10-90s'!R34),ISBLANK('LCOE Summary 10-90s'!S34)),OR('LCOE Summary 10-90s'!R34='LCOE Summary 10-90s'!$R$3,'LCOE Summary 10-90s'!S34='LCOE Summary 10-90s'!$S$3)),0,\"x\")","v":0},{"$f":"'LCOE Summary 10-90s'!B34","v":29},{"$f":"'LCOE Summary 10-90s'!N34","v":"2a"},{"$f":"IF(ISBLANK('LCOE Summary 10-90s'!O34),\"\",'LCOE Summary 10-90s'!O34)","v":""},{"$f":"IF(A14=0,IF(ISBLANK('LCOE Summary 10-90s'!O34),C14&\":\"&'LCOE Summary 10-90s'!A34,C14&\",\"&D14&\":\"&'LCOE Summary 10-90s'!A34),\"\")","v":"2a:Annual Rate of Temperature Decline"},{"$f":"IF(A14=0,IF('LCOE Summary 10-90s'!G34<'LCOE Summary 10-90s'!H34,'LCOE Summary 10-90s'!G34,'LCOE Summary 10-90s'!H34),\"\")","v":17.032024039081136},0,{"$f":"IF(A14=0,'LCOE Summary 10-90s'!D34,\"\")","v":2E-3},{"$f":"IF(A14=0,ABS('LCOE Summary 10-90s'!G34-'LCOE Summary 10-90s'!H34),\"\")","v":0.91103689561281342},{"$f":"IF(A14=0,'LCOE Summary 10-90s'!C34,\"\")","v":5.0000000000000001E-3},0,{"$f":"IF(A14=0,'LCOE Summary 10-90s'!E34,\"\")","v":0.01},{"$f":"IF(A14=0,'LCOE Summary 10-90s'!I34-'LCOE Summary 10-90s'!G34,\"\")","v":1.6496189266319696},0,{"$f":"IF(A14=0,IF('LCOE Summary 10-90s'!G34-'LCOE Summary 10-90s'!H34<0,MAX(ABS(I14),ABS(M14)),I14+M14),-0.00001)","v":2.5606558222447831},null,12,17]
[{"$f":"IF(OR(AND(ISBLANK('LCOE Summary 10-90s'!R28),ISBLANK('LCOE Summary 10-90s'!S28)),OR('LCOE Summary 10-90s'!R28='LCOE Summary 10-90s'!$R$3,'LCOE Summary 10-90s'!S28='LCOE Summary 10-90s'!$S$3)),0,\"x\")","v":0},{"$f":"'LCOE Summary 10-90s'!B28","v":23},{"$f":"'LCOE Summary 10-90s'!N28","v":"2b"},{"$f":"IF(ISBLANK('LCOE Summary 10-90s'!O28),\"\",'LCOE Summary 10-90s'!O28)","v":""},{"$f":"IF(A15=0,IF(ISBLANK('LCOE Summary 10-90s'!O28),C15&\":\"&'LCOE Summary 10-90s'!A28,C15&\",\"&D15&\":\"&'LCOE Summary 10-90s'!A28),\"\")","v":"2b:Injection Well Cost "},{"$f":"IF(A15=0,IF('LCOE Summary 10-90s'!G28<'LCOE Summary 10-90s'!H28,'LCOE Summary 10-90s'!G28,'LCOE Summary 10-90s'!H28),\"\")","v":16.91966665311659},0,{"$f":"IF(A15=0,'LCOE Summary 10-90s'!D28,\"\")","v":6000000},{"$f":"IF(A15=0,ABS('LCOE Summary 10-90s'!G28-'LCOE Summary 10-90s'!H28),\"\")","v":1.0233942815773602},{"$f":"IF(A15=0,'LCOE Summary 10-90s'!C28,\"\")","v":"curve"},0,{"$f":"IF(A15=0,'LCOE Summary 10-90s'!E28,\"\")","v":15000000},{"$f":"IF(A15=0,'LCOE Summary 10-90s'!I28-'LCOE Summary 10-90s'!G28,\"\")","v":1.4465009342925121},0,{"$f":"IF(A15=0,IF('LCOE Summary 10-90s'!G28-'LCOE Summary 10-90s'!H28<0,MAX(ABS(I15),ABS(M15)),I15+M15),-0.00001)","v":2.4698952158698724},null,13,10]
[{"$f":"IF(OR(AND(ISBLANK('LCOE Summary 10-90s'!R7),ISBLANK('LCOE Summary 10-90s'!S7)),OR('LCOE Summary 10-90s'!R7='LCOE Summary 10-90s'!$R$3,'LCOE Summary 10-90s'!S7='LCOE Summary 10-90s'!$S$3)),0,\"x\")","v":0},{"$f":"'LCOE Summary 10-90s'!B7","v":2},{"$f":"'LCOE Summary 10-90s'!N7","v":"6a"},{"$f":"IF(ISBLANK('LCOE Summary 10-90s'!O7),\"\",'LCOE Summary 10-90s'!O7)","v":""},{"$f":"IF(A16=0,IF(ISBLANK('LCOE Summary 10-90s'!O7),C16&\":\"&'LCOE Summary 10-90s'!A7,C16&\",\"&D16&\":\"&'LCOE Summary 10-90s'!A7),\"\")","v":"6a:Contingency"},{"$f":"IF(A16=0,IF('LCOE Summary 10-90s'!G7<'LCOE Summary 10-90s'!H7,'LCOE Summary 10-90s'!G7,'LCOE Summary 10-90s'!H7),\"\")","v":16.722025852087103},0,{"$f":"IF(A16=0,'LCOE Summary 10-90s'!D7,\"\")","v":0.05},{"$f":"IF(A16=0,ABS('LCOE Summary 10-90s'!G7-'LCOE Summary 10-90s'!H7),\"\")","v":1.2210350826068463},{"$f":"IF(A16=0,'LCOE Summary 10-90s'!C7,\"\")","v":0.15},0,{"$f":"IF(A16=0,'LCOE Summary 10-90s'!E7,\"\")","v":0.25},{"$f":"IF(A16=0,'LCOE Summary 10-90s'!I7-'LCOE Summary 10-90s'!G7,\"\")","v":1.2313744848628865},0,{"$f":"IF(A16=0,IF('LCOE Summary 10-90s'!G7-'LCOE Summary 10-90s'!H7<0,MAX(ABS(I16),ABS(M16)),I16+M16),-0.00001)","v":2.4524095674697328},null,14,-12]
[{"$f":"IF(OR(AND(ISBLANK('LCOE Summary 10-90s'!R48),ISBLANK('LCOE Summary 10-90s'!S48)),OR('LCOE Summary 10-90s'!R48='LCOE Summary 10-90s'!$R$3,'LCOE Summary 10-90s'!S48='LCOE Summary 10-90s'!$S$3)),0,\"x\")","v":0},{"$f":"'LCOE Summary 10-90s'!B48","v":43},{"$f":"'LCOE Summary 10-90s'!N48","v":"3a"},{"$f":"IF(ISBLANK('LCOE Summary 10-90s'!O48),\"\",'LCOE Summary 10-90s'!O48)","v":""},{"$f":"IF(A17=0,IF(ISBLANK('LCOE Summary 10-90s'!O48),C17&\":\"&'LCOE Summary 10-90s'!A48,C17&\",\"&D17&\":\"&'LCOE Summary 10-90s'!A48),\"\")","v":"3a:Flash Plant Wet Bulb Temperature"},{"$f":"IF(A17=0,IF('LCOE Summary 10-90s'!G48<'LCOE Summary 10-90s'!H48,'LCOE Summary 10-90s'!G48,'LCOE Summary 10-90s'!H48),\"\")","v":16.844752579437369},0,{"$f":"IF(A17=0,'LCOE Summary 10-90s'!D48,\"\")","v":40},{"$f":"IF(A17=0,ABS('LCOE Summary 10-90s'!G48-'LCOE Summary 10-90s'!H48),\"\")","v":1.0983083552565809},{"$f":"IF(A17=0,'LCOE Summary 10-90s'!C48,\"\")","v":60},0,{"$f":"IF(A17=0,'LCOE Summary 10-90s'!E48,\"\")","v":80},{"$f":"IF(A17=0,'LCOE Summary 10-90s'!I48-'LCOE Summary 10-90s'!G48,\"\")","v":1.2700474059096365},0,{"$f":"IF(A17=0,IF('LCOE Summary 10-90s'!G48-'LCOE Summary 10-90s'!H48<0,MAX(ABS(I17),ABS(M17)),I17+M17),-0.00001)","v":2.3683557611662174},null,15,28]
[{"$f":"IF(OR(AND(ISBLANK('LCOE Summary 10-90s'!R36),ISBLANK('LCOE Summary 10-90s'!S36)),OR('LCOE Summary 10-90s'!R36='LCOE Summary 10-90s'!$R$3,'LCOE Summary 10-90s'!S36='LCOE Summary 10-90s'!$S$3)),0,\"x\")","v":0},{"$f":"'LCOE Summary 10-90s'!B36","v":31},{"$f":"'LCOE Summary 10-90s'!N36","v":"4b"},{"$f":"IF(ISBLANK('LCOE Summary 10-90s'!O36),\"\",'LCOE Summary 10-90s'!O36)","v":""},{"$f":"IF(A18=0,IF(ISBLANK('LCOE Summary 10-90s'!O36),C18&\":\"&'LCOE Summary 10-90s'!A36,C18&\",\"&D18&\":\"&'LCOE Summary 10-90s'!A36),\"\")","v":"4b:Make-up Water Cost ($/acre-ft)"},{"$f":"IF(A18=0,IF('LCOE Summary 10-90s'!G36<'LCOE Summary 10-90s'!H36,'LCOE Summary 10-90s'!G36,'LCOE Summary 10-90s'!H36),\"\")","v":16.781955460750485},0,{"$f":"IF(A18=0,'LCOE Summary 10-90s'!D36,\"\")","v":800},{"$f":"IF(A18=0,ABS('LCOE Summary 10-90s'!G36-'LCOE Summary 10-90s'!H36),\"\")","v":1.161105473943465},{"$f":"IF(A18=0,'LCOE Summary 10-90s'!C36,\"\")","v":2000},0,{"$f":"IF(A18=0,'LCOE Summary 10-90s'!E36,\"\")","v":3000},{"$f":"IF(A18=0,'LCOE Summary 10-90s'!I36-'LCOE Summary 10-90s'!G36,\"\")","v":0.97706568035425434},0,{"$f":"IF(A18=0,IF('LCOE Summary 10-90s'!G36-'LCOE Summary 10-90s'!H36<0,MAX(ABS(I18),ABS(M18)),I18+M18),-0.00001)","v":2.1381711542977193},null,16,15]
[{"$f":"IF(OR(AND(ISBLANK('LCOE Summary 10-90s'!R13),ISBLANK('LCOE Summary 10-90s'!S13)),OR('LCOE Summary 10-90s'!R13='LCOE Summary 10-90s'!$R$3,'LCOE Summary 10-90s'!S13='LCOE Summary 10-90s'!$S$3)),0,\"x\")","v":0},{"$f":"'LCOE Summary 10-90s'!B13","v":8},{"$f":"'LCOE Summary 10-90s'!N13","v":"2b"},{"$f":"IF(ISBLANK('LCOE Summary 10-90s'!O13),\"\",'LCOE Summary 10-90s'!O13)","v":""},{"$f":"IF(A19=0,IF(ISBLANK('LCOE Summary 10-90s'!O13),C19&\":\"&'LCOE Summary 10-90s'!A13,C19&\",\"&D19&\":\"&'LCOE Summary 10-90s'!A13),\"\")","v":"2b:Duration of Well Field Development Phase"},{"$f":"IF(A19=0,IF('LCOE Summary 10-90s'!G13<'LCOE Summary 10-90s'!H13,'LCOE Summary 10-90s'!G13,'LCOE Summary 10-90s'!H13),\"\")","v":17.94306093469395},0,{"$f":"IF(A19=0,'LCOE Summary 10-90s'!D13,\"\")","v":2},{"$f":"IF(A19=0,ABS('LCOE Summary 10-90s'!G13-'LCOE Summary 10-90s'!H13),\"\")","v":5.1697011280182892E-3},{"$f":"IF(A19=0,'LCOE Summary 10-90s'!C13,\"\")","v":2},0,{"$f":"IF(A19=0,'LCOE Summary 10-90s'!E13,\"\")","v":3},{"$f":"IF(A19=0,'LCOE Summary 10-90s'!I13-'LCOE Summary 10-90s'!G13,\"\")","v":2.0473084728514692},0,{"$f":"IF(A19=0,IF('LCOE Summary 10-90s'!G13-'LCOE Summary 10-90s'!H13<0,MAX(ABS(I19),ABS(M19)),I19+M19),-0.00001)","v":2.0473084728514692},null,17,-9]
[{"$f":"IF(OR(AND(ISBLANK('LCOE Summary 10-90s'!R23),ISBLANK('LCOE Summary 10-90s'!S23)),OR('LCOE Summary 10-90s'!R23='LCOE Summary 10-90s'!$R$3,'LCOE Summary 10-90s'!S23='LCOE Summary 10-90s'!$S$3)),0,\"x\")","v":0},{"$f":"'LCOE Summary 10-90s'!B23","v":18},{"$f":"'LCOE Summary 10-90s'!N23","v":"1b"},{"$f":"IF(ISBLANK('LCOE Summary 10-90s'!O23),\"\",'LCOE Summary 10-90s'!O23)","v":""},{"$f":"IF(A20=0,IF(ISBLANK('LCOE Summary 10-90s'!O23),C20&\":\"&'LCOE Summary 10-90s'!A23,C20&\",\"&D20&\":\"&'LCOE Summary 10-90s'!A23),\"\")","v":"1b:Multiplier for Confirmation Well Costs (>= 1)"},{"$f":"IF(A20=0,IF('LCOE Summary 10-90s'!G23<'LCOE Summary 10-90s'!H23,'LCOE Summary 10-90s'!G23,'LCOE Summary 10-90s'!H23),\"\")","v":17.184053586964961},0,{"$f":"IF(A20=0,'LCOE Summary 10-90s'!D23,\"\")","v":1},{"$f":"IF(A20=0,ABS('LCOE Summary 10-90s'!G23-'LCOE Summary 10-90s'!H23),\"\")","v":0.75900734772898915},{"$f":"IF(A20=0,'LCOE Summary 10-90s'!C23,\"\")","v":1.2},0,{"$f":"IF(A20=0,'LCOE Summary 10-90s'!E23,\"\")","v":1.5},{"$f":"IF(A20=0,'LCOE Summary 10-90s'!I23-'LCOE Summary 10-90s'!G23,\"\")","v":1.1514352744135259},0,{"$f":"IF(A20=0,IF('LCOE Summary 10-90s'!G23-'LCOE Summary 10-90s'!H23<0,MAX(ABS(I20),ABS(M20)),I20+M20),-0.00001)","v":1.910442622142515},null,18,0]
[{"$f":"IF(OR(AND(ISBLANK('LCOE Summary 10-90s'!R62),ISBLANK('LCOE Summary 10-90s'!S62)),OR('LCOE Summary 10-90s'!R62='LCOE Summary 10-90s'!$R$3,'LCOE Summary 10-90s'!S62='LCOE Summary 10-90s'!$S$3)),0,\"x\")","v":0},{"$f":"'LCOE Summary 10-90s'!B62","v":57},{"$f":"'LCOE Summary 10-90s'!N62","v":"3a"},{"$f":"IF(ISBLANK('LCOE Summary 10-90s'!O62),\"\",'LCOE Summary 10-90s'!O62)","v":""},{"$f":"IF(A21=0,IF(ISBLANK('LCOE Summary 10-90s'!O62),C21&\":\"&'LCOE Summary 10-90s'!A62,C21&\",\"&D21&\":\"&'LCOE Summary 10-90s'!A62),\"\")","v":"3a:Plant Capital Cost"},{"$f":"IF(A21=0,IF('LCOE Summary 10-90s'!G62<'LCOE Summary 10-90s'!H62,'LCOE Summary 10-90s'!G62,'LCOE Summary 10-90s'!H62),\"\")","v":17.373090170342024},0,{"$f":"IF(A21=0,'LCOE Summary 10-90s'!D62,\"\")","v":0.85},{"$f":"IF(A21=0,ABS('LCOE Summary 10-90s'!G62-'LCOE Summary 10-90s'!H62),\"\")","v":0.5699707643519254},{"$f":"IF(A21=0,'LCOE Summary 10-90s'!C62,\"\")","v":1},0,{"$f":"IF(A21=0,'LCOE Summary 10-90s'!E62,\"\")","v":1.3332999999999999},{"$f":"IF(A21=0,'LCOE Summary 10-90s'!I62-'LCOE Summary 10-90s'!G62,\"\")","v":1.2823881014632583},0,{"$f":"IF(A21=0,IF('LCOE Summary 10-90s'!G62-'LCOE Summary 10-90s'!H62<0,MAX(ABS(I21),ABS(M21)),I21+M21),-0.00001)","v":1.8523588658151837},null,19,38]
[{"$f":"IF(OR(AND(ISBLANK('LCOE Summary 10-90s'!R43),ISBLANK('LCOE Summary 10-90s'!S43)),OR('LCOE Summary 10-90s'!R43='LCOE Summary 10-90s'!$R$3,'LCOE Summary 10-90s'!S43='LCOE Summary 10-90s'!$S$3)),0,\"x\")","v":0},{"$f":"'LCOE Summary 10-90s'!B43","v":38},{"$f":"'LCOE Summary 10-90s'!N43","v":"4b"},{"$f":"IF(ISBLANK('LCOE Summary 10-90s'!O43),\"\",'LCOE Summary 10-90s'!O43)","v":""},{"$f":"IF(A22=0,IF(ISBLANK('LCOE Summary 10-90s'!O43),C22&\":\"&'LCOE Summary 10-90s'!A43,C22&\",\"&D22&\":\"&'LCOE Summary 10-90s'!A43),\"\")","v":"4b:Field Annual Maintenance (non-labor)"},{"$f":"IF(A22=0,IF('LCOE Summary 10-90s'!G43<'LCOE Summary 10-90s'!H43,'LCOE Summary 10-90s'!G43,'LCOE Summary 10-90s'!H43),\"\")","v":17.431246739016931},0,{"$f":"IF(A22=0,'LCOE Summary 10-90s'!D43,\"\")","v":5.0000000000000001E-3},{"$f":"IF(A22=0,ABS('LCOE Summary 10-90s'!G43-'LCOE Summary 10-90s'!H43),\"\")","v":0.5118141956770188},{"$f":"IF(A22=0,'LCOE Summary 10-90s'!C43,\"\")","v":1.4999999999999999E-2},0,{"$f":"IF(A22=0,'LCOE Summary 10-90s'!E43,\"\")","v":0.04},{"$f":"IF(A22=0,'LCOE Summary 10-90s'!I43-'LCOE Summary 10-90s'!G43,\"\")","v":1.297629443140611},0,{"$f":"IF(A22=0,IF('LCOE Summary 10-90s'!G43-'LCOE Summary 10-90s'!H43<0,MAX(ABS(I22),ABS(M22)),I22+M22),-0.00001)","v":1.8094436388176298},null,20,18]
[{"$f":"IF(OR(AND(ISBLANK('LCOE Summary 10-90s'!R6),ISBLANK('LCOE Summary 10-90s'!S6)),OR('LCOE Summary 10-90s'!R6='LCOE Summary 10-90s'!$R$3,'LCOE Summary 10-90s'!S6='LCOE Summary 10-90s'!$S$3)),0,\"x\")","v":0},{"$f":"'LCOE Summary 10-90s'!B6","v":1},{"$f":"'LCOE Summary 10-90s'!N6","v":"6b"},{"$f":"IF(ISBLANK('LCOE Summary 10-90s'!O6),\"\",'LCOE Summary 10-90s'!O6)","v":""},{"$f":"IF(A23=0,IF(ISBLANK('LCOE Summary 10-90s'!O6),C23&\":\"&'LCOE Summary 10-90s'!A6,C23&\",\"&D23&\":\"&'LCOE Summary 10-90s'!A6),\"\")","v":"6b:Utilization Factor"},{"$f":"IF(A23=0,IF('LCOE Summary 10-90s'!G6<'LCOE Summary 10-90s'!H6,'LCOE Summary 10-90s'!G6,'LCOE Summary 10-90s'!H6),\"\")","v":17.762518138243564},0,{"$f":"IF(A23=0,'LCOE Summary 10-90s'!D6,\"\")","v":0.96},{"$f":"IF(A23=0,ABS('LCOE Summary 10-90s'!G6-'LCOE Summary 10-90s'!H6),\"\")","v":0.18054279645038562},{"$f":"IF(A23=0,'LCOE Summary 10-90s'!C6,\"\")","v":0.95},0,{"$f":"IF(A23=0,'LCOE Summary 10-90s'!E6,\"\")","v":0.88},{"$f":"IF(A23=0,'LCOE Summary 10-90s'!I6-'LCOE Summary 10-90s'!G6,\"\")","v":1.4233378644539734},0,{"$f":"IF(A23=0,IF('LCOE Summary 10-90s'!G6-'LCOE Summary 10-90s'!H6<0,MAX(ABS(I23),ABS(M23)),I23+M23),-0.00001)","v":1.603880660904359},null,21,-20]
[{"$f":"IF(OR(AND(ISBLANK('LCOE Summary 10-90s'!R60),ISBLANK('LCOE Summary 10-90s'!S60)),OR('LCOE Summary 10-90s'!R60='LCOE Summary 10-90s'!$R$3,'LCOE Summary 10-90s'!S60='LCOE Summary 10-90s'!$S$3)),0,\"x\")","v":0},{"$f":"'LCOE Summary 10-90s'!B60","v":55},{"$f":"'LCOE Summary 10-90s'!N60","v":"3d"},{"$f":"IF(ISBLANK('LCOE Summary 10-90s'!O60),\"\",'LCOE Summary 10-90s'!O60)","v":""},{"$f":"IF(A24=0,IF(ISBLANK('LCOE Summary 10-90s'!O60),C24&\":\"&'LCOE Summary 10-90s'!A60,C24&\",\"&D24&\":\"&'LCOE Summary 10-90s'!A60),\"\")","v":"3d:Plant Direct Construction Cost Multiplier"},{"$f":"IF(A24=0,IF('LCOE Summary 10-90s'!G60<'LCOE Summary 10-90s'!H60,'LCOE Summary 10-90s'!G60,'LCOE Summary 10-90s'!H60),\"\")","v":17.263936105539443},0,{"$f":"IF(A24=0,'LCOE Summary 10-90s'!D60,\"\")","v":2},{"$f":"IF(A24=0,ABS('LCOE Summary 10-90s'!G60-'LCOE Summary 10-90s'!H60),\"\")","v":0.67912482915450667},{"$f":"IF(A24=0,'LCOE Summary 10-90s'!C60,\"\")","v":2.4346566203566113},0,{"$f":"IF(A24=0,'LCOE Summary 10-90s'!E60,\"\")","v":3},{"$f":"IF(A24=0,'LCOE Summary 10-90s'!I60-'LCOE Summary 10-90s'!G60,\"\")","v":0.89520879015422139},0,{"$f":"IF(A24=0,IF('LCOE Summary 10-90s'!G60-'LCOE Summary 10-90s'!H60<0,MAX(ABS(I24),ABS(M24)),I24+M24),-0.00001)","v":1.5743336193087281},null,22,33]
[{"$f":"IF(OR(AND(ISBLANK('LCOE Summary 10-90s'!R49),ISBLANK('LCOE Summary 10-90s'!S49)),OR('LCOE Summary 10-90s'!R49='LCOE Summary 10-90s'!$R$3,'LCOE Summary 10-90s'!S49='LCOE Summary 10-90s'!$S$3)),0,\"x\")","v":0},{"$f":"'LCOE Summary 10-90s'!B49","v":44},{"$f":"'LCOE Summary 10-90s'!N49","v":"3a"},{"$f":"IF(ISBLANK('LCOE Summary 10-90s'!O49),\"\",'LCOE Summary 10-90s'!O49)","v":""},{"$f":"IF(A25=0,IF(ISBLANK('LCOE Summary 10-90s'!O49),C25&\":\"&'LCOE Summary 10-90s'!A49,C25&\",\"&D25&\":\"&'LCOE Summary 10-90s'!A49),\"\")","v":"3a:Steam Turbine Efficiency"},{"$f":"IF(A25=0,IF('LCOE Summary 10-90s'!G49<'LCOE Summary 10-90s'!H49,'LCOE Summary 10-90s'!G49,'LCOE Summary 10-90s'!H49),\"\")","v":17.261752396846379},0,{"$f":"IF(A25=0,'LCOE Summary 10-90s'!D49,\"\")","v":0.85},{"$f":"IF(A25=0,ABS('LCOE Summary 10-90s'!G49-'LCOE Summary 10-90s'!H49),\"\")","v":0.68130853784757051},{"$f":"IF(A25=0,'LCOE Summary 10-90s'!C49,\"\")","v":0.8},0,{"$f":"IF(A25=0,'LCOE Summary 10-90s'!E49,\"\")","v":0.75},{"$f":"IF(A25=0,'LCOE Summary 10-90s'!I49-'LCOE Summary 10-90s'!G49,\"\")","v":0.78418004393405738},0,{"$f":"IF(A25=0,IF('LCOE Summary 10-90s'!G49-'LCOE Summary 10-90s'!H49<0,MAX(ABS(I25),ABS(M25)),I25+M25),-0.00001)","v":1.4654885817816279},null,23,21]
[{"$f":"IF(OR(AND(ISBLANK('LCOE Summary 10-90s'!R33),ISBLANK('LCOE Summary 10-90s'!S33)),OR('LCOE Summary 10-90s'!R33='LCOE Summary 10-90s'!$R$3,'LCOE Summary 10-90s'!S33='LCOE Summary 10-90s'!$S$3)),0,\"x\")","v":0},{"$f":"'LCOE Summary 10-90s'!B33","v":28},{"$f":"'LCOE Summary 10-90s'!N33","v":"2a"},{"$f":"IF(ISBLANK('LCOE Summary 10-90s'!O33),\"\",'LCOE Summary 10-90s'!O33)","v":""},{"$f":"IF(A26=0,IF(ISBLANK('LCOE Summary 10-90s'!O33),C26&\":\"&'LCOE Summary 10-90s'!A33,C26&\",\"&D26&\":\"&'LCOE Summary 10-90s'!A33),\"\")","v":"2a:Reservoir Hydraulic Drawdown"},{"$f":"IF(A26=0,IF('LCOE Summary 10-90s'!G33<'LCOE Summary 10-90s'!H33,'LCOE Summary 10-90s'!G33,'LCOE Summary 10-90s'!H33),\"\")","v":17.593493573805695},0,{"$f":"IF(A26=0,'LCOE Summary 10-90s'!D33,\"\")","v":0.2},{"$f":"IF(A26=0,ABS('LCOE Summary 10-90s'!G33-'LCOE Summary 10-90s'!H33),\"\")","v":0.3495673608882548},{"$f":"IF(A26=0,'LCOE Summary 10-90s'!C33,\"\")","v":0.5},0,{"$f":"IF(A26=0,'LCOE Summary 10-90s'!E33,\"\")","v":1.2},{"$f":"IF(A26=0,'LCOE Summary 10-90s'!I33-'LCOE Summary 10-90s'!G33,\"\")","v":0.8826601272291974},0,{"$f":"IF(A26=0,IF('LCOE Summary 10-90s'!G33-'LCOE Summary 10-90s'!H33<0,MAX(ABS(I26),ABS(M26)),I26+M26),-0.00001)","v":1.2322274881174522},null,24,4]
[{"$f":"IF(OR(AND(ISBLANK('LCOE Summary 10-90s'!R53),ISBLANK('LCOE Summary 10-90s'!S53)),OR('LCOE Summary 10-90s'!R53='LCOE Summary 10-90s'!$R$3,'LCOE Summary 10-90s'!S53='LCOE Summary 10-90s'!$S$3)),0,\"x\")","v":0},{"$f":"'LCOE Summary 10-90s'!B53","v":48},{"$f":"'LCOE Summary 10-90s'!N53","v":"3a"},{"$f":"IF(ISBLANK('LCOE Summary 10-90s'!O53),\"\",'LCOE Summary 10-90s'!O53)","v":""},{"$f":"IF(A27=0,IF(ISBLANK('LCOE Summary 10-90s'!O53),C27&\":\"&'LCOE Summary 10-90s'!A53,C27&\",\"&D27&\":\"&'LCOE Summary 10-90s'!A53),\"\")","v":"3a:Flash Plant H2S level"},{"$f":"IF(A27=0,IF('LCOE Summary 10-90s'!G53<'LCOE Summary 10-90s'!H53,'LCOE Summary 10-90s'!G53,'LCOE Summary 10-90s'!H53),\"\")","v":17.630168597066746},0,{"$f":"IF(A27=0,'LCOE Summary 10-90s'!D53,\"\")","v":0},{"$f":"IF(A27=0,ABS('LCOE Summary 10-90s'!G53-'LCOE Summary 10-90s'!H53),\"\")","v":0.31289233762720414},{"$f":"IF(A27=0,'LCOE Summary 10-90s'!C53,\"\")","v":20},0,{"$f":"IF(A27=0,'LCOE Summary 10-90s'!E53,\"\")","v":200},{"$f":"IF(A27=0,'LCOE Summary 10-90s'!I53-'LCOE Summary 10-90s'!G53,\"\")","v":0.8963458074411399},0,{"$f":"IF(A27=0,IF('LCOE Summary 10-90s'!G53-'LCOE Summary 10-90s'!H53<0,MAX(ABS(I27),ABS(M27)),I27+M27),-0.00001)","v":1.209238145068344},null,25,23]
[{"$f":"IF(OR(AND(ISBLANK('LCOE Summary 10-90s'!R59),ISBLANK('LCOE Summary 10-90s'!S59)),OR('LCOE Summary 10-90s'!R59='LCOE Summary 10-90s'!$R$3,'LCOE Summary 10-90s'!S59='LCOE Summary 10-90s'!$S$3)),0,\"x\")","v":0},{"$f":"'LCOE Summary 10-90s'!B59","v":54},{"$f":"'LCOE Summary 10-90s'!N59","v":"3a"},{"$f":"IF(ISBLANK('LCOE Summary 10-90s'!O59),\"\",'LCOE Summary 10-90s'!O59)","v":""},{"$f":"IF(A28=0,IF(ISBLANK('LCOE Summary 10-90s'!O59),C28&\":\"&'LCOE Summary 10-90s'!A59,C28&\",\"&D28&\":\"&'LCOE Summary 10-90s'!A59),\"\")","v":"3a:Flash Plant H2S Abatement System Cost"},{"$f":"IF(A28=0,IF('LCOE Summary 10-90s'!G59<'LCOE Summary 10-90s'!H59,'LCOE Summary 10-90s'!G59,'LCOE Summary 10-90s'!H59),\"\")","v":17.789199616444357},0,{"$f":"IF(A28=0,'LCOE Summary 10-90s'!D59,\"\")","v":0.5},{"$f":"IF(A28=0,ABS('LCOE Summary 10-90s'!G59-'LCOE Summary 10-90s'!H59),\"\")","v":0.15386131824959293},{"$f":"IF(A28=0,'LCOE Summary 10-90s'!C59,\"\")","v":1},0,{"$f":"IF(A28=0,'LCOE Summary 10-90s'!E59,\"\")","v":4},{"$f":"IF(A28=0,'LCOE Summary 10-90s'!I59-'LCOE Summary 10-90s'!G59,\"\")","v":0.95935581739368203},0,{"$f":"IF(A28=0,IF('LCOE Summary 10-90s'!G59-'LCOE Summary 10-90s'!H59<0,MAX(ABS(I28),ABS(M28)),I28+M28),-0.00001)","v":1.113217135643275},null,26,28]
[{"$f":"IF(OR(AND(ISBLANK('LCOE Summary 10-90s'!R55),ISBLANK('LCOE Summary 10-90s'!S55)),OR('LCOE Summary 10-90s'!R55='LCOE Summary 10-90s'!$R$3,'LCOE Summary 10-90s'!S55='LCOE Summary 10-90s'!$S$3)),0,\"x\")","v":0},{"$f":"'LCOE Summary 10-90s'!B55","v":50},{"$f":"'LCOE Summary 10-90s'!N55","v":"3b"},{"$f":"IF(ISBLANK('LCOE Summary 10-90s'!O55),\"\",'LCOE Summary 10-90s'!O55)","v":""},{"$f":"IF(A29=0,IF(ISBLANK('LCOE Summary 10-90s'!O55),C29&\":\"&'LCOE Summary 10-90s'!A55,C29&\",\"&D29&\":\"&'LCOE Summary 10-90s'!A55),\"\")","v":"3b:Heat Rejection Equipment Cost "},{"$f":"IF(A29=0,IF('LCOE Summary 10-90s'!G55<'LCOE Summary 10-90s'!H55,'LCOE Summary 10-90s'!G55,'LCOE Summary 10-90s'!H55),\"\")","v":17.577380586055959},0,{"$f":"IF(A29=0,'LCOE Summary 10-90s'!D55,\"\")","v":0.5},{"$f":"IF(A29=0,ABS('LCOE Summary 10-90s'!G55-'LCOE Summary 10-90s'!H55),\"\")","v":0.3656803486379907},{"$f":"IF(A29=0,'LCOE Summary 10-90s'!C55,\"\")","v":1},0,{"$f":"IF(A29=0,'LCOE Summary 10-90s'!E55,\"\")","v":2},{"$f":"IF(A29=0,'LCOE Summary 10-90s'!I55-'LCOE Summary 10-90s'!G55,\"\")","v":0.74686980066003983},0,{"$f":"IF(A29=0,IF('LCOE Summary 10-90s'!G55-'LCOE Summary 10-90s'!H55<0,MAX(ABS(I29),ABS(M29)),I29+M29),-0.00001)","v":1.1125501492980305},null,27,23]
[{"$f":"IF(OR(AND(ISBLANK('LCOE Summary 10-90s'!R21),ISBLANK('LCOE Summary 10-90s'!S21)),OR('LCOE Summary 10-90s'!R21='LCOE Summary 10-90s'!$R$3,'LCOE Summary 10-90s'!S21='LCOE Summary 10-90s'!$S$3)),0,\"x\")","v":0},{"$f":"'LCOE Summary 10-90s'!B21","v":16},{"$f":"'LCOE Summary 10-90s'!N21","v":"1b"},{"$f":"IF(ISBLANK('LCOE Summary 10-90s'!O21),\"\",'LCOE Summary 10-90s'!O21)","v":""},{"$f":"IF(A30=0,IF(ISBLANK('LCOE Summary 10-90s'!O21),C30&\":\"&'LCOE Summary 10-90s'!A21,C30&\",\"&D30&\":\"&'LCOE Summary 10-90s'!A21),\"\")","v":"1b:Drilling Success Rate at Successful Confirmation Site"},{"$f":"IF(A30=0,IF('LCOE Summary 10-90s'!G21<'LCOE Summary 10-90s'!H21,'LCOE Summary 10-90s'!G21,'LCOE Summary 10-90s'!H21),\"\")","v":17.94306093469395},0,{"$f":"IF(A30=0,'LCOE Summary 10-90s'!D21,\"\")","v":1},{"$f":"IF(A30=0,ABS('LCOE Summary 10-90s'!G21-'LCOE Summary 10-90s'!H21),\"\")","v":5.1697011280182892E-3},{"$f":"IF(A30=0,'LCOE Summary 10-90s'!C21,\"\")","v":1},0,{"$f":"IF(A30=0,'LCOE Summary 10-90s'!E21,\"\")","v":0.8},{"$f":"IF(A30=0,'LCOE Summary 10-90s'!I21-'LCOE Summary 10-90s'!G21,\"\")","v":0.85587239588917186},0,{"$f":"IF(A30=0,IF('LCOE Summary 10-90s'!G21-'LCOE Summary 10-90s'!H21<0,MAX(ABS(I30),ABS(M30)),I30+M30),-0.00001)","v":0.85587239588917186},null,28,-12]
[{"$f":"IF(OR(AND(ISBLANK('LCOE Summary 10-90s'!R24),ISBLANK('LCOE Summary 10-90s'!S24)),OR('LCOE Summary 10-90s'!R24='LCOE Summary 10-90s'!$R$3,'LCOE Summary 10-90s'!S24='LCOE Summary 10-90s'!$S$3)),0,\"x\")","v":0},{"$f":"'LCOE Summary 10-90s'!B24","v":19},{"$f":"'LCOE Summary 10-90s'!N24","v":"2a"},{"$f":"IF(ISBLANK('LCOE Summary 10-90s'!O24),\"\",'LCOE Summary 10-90s'!O24)","v":""},{"$f":"IF(A31=0,IF(ISBLANK('LCOE Summary 10-90s'!O24),C31&\":\"&'LCOE Summary 10-90s'!A24,C31&\",\"&D31&\":\"&'LCOE Summary 10-90s'!A24),\"\")","v":"2a:Confirmation Well Simulation Cost"},{"$f":"IF(A31=0,IF('LCOE Summary 10-90s'!G24<'LCOE Summary 10-90s'!H24,'LCOE Summary 10-90s'!G24,'LCOE Summary 10-90s'!H24),\"\")","v":17.637016227232433},0,{"$f":"IF(A31=0,'LCOE Summary 10-90s'!D24,\"\")","v":1000000},{"$f":"IF(A31=0,ABS('LCOE Summary 10-90s'!G24-'LCOE Summary 10-90s'!H24),\"\")","v":0.30604470746151691},{"$f":"IF(A31=0,'LCOE Summary 10-90s'!C24,\"\")","v":2500000},0,{"$f":"IF(A31=0,'LCOE Summary 10-90s'!E24,\"\")","v":5000000},{"$f":"IF(A31=0,'LCOE Summary 10-90s'!I24-'LCOE Summary 10-90s'!G24,\"\")","v":0.5238603821105805},0,{"$f":"IF(A31=0,IF('LCOE Summary 10-90s'!G24-'LCOE Summary 10-90s'!H24<0,MAX(ABS(I31),ABS(M31)),I31+M31),-0.00001)","v":0.82990508957209741},null,29,-10]
[{"$f":"IF(OR(AND(ISBLANK('LCOE Summary 10-90s'!R12),ISBLANK('LCOE Summary 10-90s'!S12)),OR('LCOE Summary 10-90s'!R12='LCOE Summary 10-90s'!$R$3,'LCOE Summary 10-90s'!S12='LCOE Summary 10-90s'!$S$3)),0,\"x\")","v":0},{"$f":"'LCOE Summary 10-90s'!B12","v":7},{"$f":"'LCOE Summary 10-90s'!N12","v":"1b"},{"$f":"IF(ISBLANK('LCOE Summary 10-90s'!O12),\"\",'LCOE Summary 10-90s'!O12)","v":""},{"$f":"IF(A32=0,IF(ISBLANK('LCOE Summary 10-90s'!O12),C32&\":\"&'LCOE Summary 10-90s'!A12,C32&\",\"&D32&\":\"&'LCOE Summary 10-90s'!A12),\"\")","v":"1b:Duration of Confirmation Phase"},{"$f":"IF(A32=0,IF('LCOE Summary 10-90s'!G12<'LCOE Summary 10-90s'!H12,'LCOE Summary 10-90s'!G12,'LCOE Summary 10-90s'!H12),\"\")","v":17.220596511785029},0,{"$f":"IF(A32=0,'LCOE Summary 10-90s'!D12,\"\")","v":1},{"$f":"IF(A32=0,ABS('LCOE Summary 10-90s'!G12-'LCOE Summary 10-90s'!H12),\"\")","v":0.72246442290892077},{"$f":"IF(A32=0,'LCOE Summary 10-90s'!C12,\"\")","v":1.5},0,{"$f":"IF(A32=0,'LCOE Summary 10-90s'!E12,\"\")","v":2},{"$f":"IF(A32=0,'LCOE Summary 10-90s'!I12-'LCOE Summary 10-90s'!G12,\"\")","v":0.10447544433323586},0,{"$f":"IF(A32=0,IF('LCOE Summary 10-90s'!G12-'LCOE Summary 10-90s'!H12<0,MAX(ABS(I32),ABS(M32)),I32+M32),-0.00001)","v":0.82693986724215662},null,30,-23]
[{"$f":"IF(OR(AND(ISBLANK('LCOE Summary 10-90s'!R32),ISBLANK('LCOE Summary 10-90s'!S32)),OR('LCOE Summary 10-90s'!R32='LCOE Summary 10-90s'!$R$3,'LCOE Summary 10-90s'!S32='LCOE Summary 10-90s'!$S$3)),0,\"x\")","v":0},{"$f":"'LCOE Summary 10-90s'!B32","v":27},{"$f":"'LCOE Summary 10-90s'!N32","v":"2a"},{"$f":"IF(ISBLANK('LCOE Summary 10-90s'!O32),\"\",'LCOE Summary 10-90s'!O32)","v":""},{"$f":"IF(A33=0,IF(ISBLANK('LCOE Summary 10-90s'!O32),C33&\":\"&'LCOE Summary 10-90s'!A32,C33&\",\"&D33&\":\"&'LCOE Summary 10-90s'!A32),\"\")","v":"2a:Production/Injection Well Stimulation Cost"},{"$f":"IF(A33=0,IF('LCOE Summary 10-90s'!G32<'LCOE Summary 10-90s'!H32,'LCOE Summary 10-90s'!G32,'LCOE Summary 10-90s'!H32),\"\")","v":17.681921669137594},0,{"$f":"IF(A33=0,'LCOE Summary 10-90s'!D32,\"\")","v":1000000},{"$f":"IF(A33=0,ABS('LCOE Summary 10-90s'!G32-'LCOE Summary 10-90s'!H32),\"\")","v":0.26113926555635558},{"$f":"IF(A33=0,'LCOE Summary 10-90s'!C32,\"\")","v":2500000},0,{"$f":"IF(A33=0,'LCOE Summary 10-90s'!E32,\"\")","v":5000000},{"$f":"IF(A33=0,'LCOE Summary 10-90s'!I32-'LCOE Summary 10-90s'!G32,\"\")","v":0.44901797893530571},0,{"$f":"IF(A33=0,IF('LCOE Summary 10-90s'!G32-'LCOE Summary 10-90s'!H32<0,MAX(ABS(I33),ABS(M33)),I33+M33),-0.00001)","v":0.71015724449166129},null,31,-4]
[{"$f":"IF(OR(AND(ISBLANK('LCOE Summary 10-90s'!R25),ISBLANK('LCOE Summary 10-90s'!S25)),OR('LCOE Summary 10-90s'!R25='LCOE Summary 10-90s'!$R$3,'LCOE Summary 10-90s'!S25='LCOE Summary 10-90s'!$S$3)),0,\"x\")","v":0},{"$f":"'LCOE Summary 10-90s'!B25","v":20},{"$f":"'LCOE Summary 10-90s'!N25","v":"2b"},{"$f":"IF(ISBLANK('LCOE Summary 10-90s'!O25),\"\",'LCOE Summary 10-90s'!O25)","v":""},{"$f":"IF(A34=0,IF(ISBLANK('LCOE Summary 10-90s'!O25),C34&\":\"&'LCOE Summary 10-90s'!A25,C34&\",\"&D34&\":\"&'LCOE Summary 10-90s'!A25),\"\")","v":"2b:Drilling Success Rate During Final Well Field Development"},{"$f":"IF(A34=0,IF('LCOE Summary 10-90s'!G25<'LCOE Summary 10-90s'!H25,'LCOE Summary 10-90s'!G25,'LCOE Summary 10-90s'!H25),\"\")","v":17.94306093469395},0,{"$f":"IF(A34=0,'LCOE Summary 10-90s'!D25,\"\")","v":1},{"$f":"IF(A34=0,ABS('LCOE Summary 10-90s'!G25-'LCOE Summary 10-90s'!H25),\"\")","v":5.1697011280182892E-3},{"$f":"IF(A34=0,'LCOE Summary 10-90s'!C25,\"\")","v":1},0,{"$f":"IF(A34=0,'LCOE Summary 10-90s'!E25,\"\")","v":0.8},{"$f":"IF(A34=0,'LCOE Summary 10-90s'!I25-'LCOE Summary 10-90s'!G25,\"\")","v":0.69326544248319522},0,{"$f":"IF(A34=0,IF('LCOE Summary 10-90s'!G25-'LCOE Summary 10-90s'!H25<0,MAX(ABS(I34),ABS(M34)),I34+M34),-0.00001)","v":0.69326544248319522},null,32,-12]
[{"$f":"IF(OR(AND(ISBLANK('LCOE Summary 10-90s'!R35),ISBLANK('LCOE Summary 10-90s'!S35)),OR('LCOE Summary 10-90s'!R35='LCOE Summary 10-90s'!$R$3,'LCOE Summary 10-90s'!S35='LCOE Summary 10-90s'!$S$3)),0,\"x\")","v":0},{"$f":"'LCOE Summary 10-90s'!B35","v":30},{"$f":"'LCOE Summary 10-90s'!N35","v":"2a"},{"$f":"IF(ISBLANK('LCOE Summary 10-90s'!O35),\"\",'LCOE Summary 10-90s'!O35)","v":""},{"$f":"IF(A35=0,IF(ISBLANK('LCOE Summary 10-90s'!O35),C35&\":\"&'LCOE Summary 10-90s'!A35,C35&\",\"&D35&\":\"&'LCOE Summary 10-90s'!A35),\"\")","v":"2a:EGS Water Loss"},{"$f":"IF(A35=0,IF('LCOE Summary 10-90s'!G35<'LCOE Summary 10-90s'!H35,'LCOE Summary 10-90s'!G35,'LCOE Summary 10-90s'!H35),\"\")","v":17.704428110261031},0,{"$f":"IF(A35=0,'LCOE Summary 10-90s'!D35,\"\")","v":0.02},{"$f":"IF(A35=0,ABS('LCOE Summary 10-90s'!G35-'LCOE Summary 10-90s'!H35),\"\")","v":0.23863282443291922},{"$f":"IF(A35=0,'LCOE Summary 10-90s'!C35,\"\")","v":0.05},0,{"$f":"IF(A35=0,'LCOE Summary 10-90s'!E35,\"\")","v":0.1},{"$f":"IF(A35=0,'LCOE Summary 10-90s'!I35-'LCOE Summary 10-90s'!G35,\"\")","v":0.41733622338540144},0,{"$f":"IF(A35=0,IF('LCOE Summary 10-90s'!G35-'LCOE Summary 10-90s'!H35<0,MAX(ABS(I35),ABS(M35)),I35+M35),-0.00001)","v":0.65596904781832066},null,33,-3]
[{"$f":"IF(OR(AND(ISBLANK('LCOE Summary 10-90s'!R17),ISBLANK('LCOE Summary 10-90s'!S17)),OR('LCOE Summary 10-90s'!R17='LCOE Summary 10-90s'!$R$3,'LCOE Summary 10-90s'!S17='LCOE Summary 10-90s'!$S$3)),0,\"x\")","v":0},{"$f":"'LCOE Summary 10-90s'!B17","v":12},{"$f":"'LCOE Summary 10-90s'!N17","v":"1b"},{"$f":"IF(ISBLANK('LCOE Summary 10-90s'!O17),\"\",'LCOE Summary 10-90s'!O17)","v":""},{"$f":"IF(A36=0,IF(ISBLANK('LCOE Summary 10-90s'!O17),C36&\":\"&'LCOE Summary 10-90s'!A17,C36&\",\"&D36&\":\"&'LCOE Summary 10-90s'!A17),\"\")","v":"1b:Number of Sites where Exploration Drilling Occurs"},{"$f":"IF(A36=0,IF('LCOE Summary 10-90s'!G17<'LCOE Summary 10-90s'!H17,'LCOE Summary 10-90s'!G17,'LCOE Summary 10-90s'!H17),\"\")","v":17.675583402219559},0,{"$f":"IF(A36=0,'LCOE Summary 10-90s'!D17,\"\")","v":1},{"$f":"IF(A36=0,ABS('LCOE Summary 10-90s'!G17-'LCOE Summary 10-90s'!H17),\"\")","v":0.26747753247439121},{"$f":"IF(A36=0,'LCOE Summary 10-90s'!C17,\"\")","v":2},0,{"$f":"IF(A36=0,'LCOE Summary 10-90s'!E17,\"\")","v":3},{"$f":"IF(A36=0,'LCOE Summary 10-90s'!I17-'LCOE Summary 10-90s'!G17,\"\")","v":0.30549028204589845},0,{"$f":"IF(A36=0,IF('LCOE Summary 10-90s'!G17-'LCOE Summary 10-90s'!H17<0,MAX(ABS(I36),ABS(M36)),I36+M36),-0.00001)","v":0.57296781452028966},null,34,-22]
[{"$f":"IF(OR(AND(ISBLANK('LCOE Summary 10-90s'!R58),ISBLANK('LCOE Summary 10-90s'!S58)),OR('LCOE Summary 10-90s'!R58='LCOE Summary 10-90s'!$R$3,'LCOE Summary 10-90s'!S58='LCOE Summary 10-90s'!$S$3)),0,\"x\")","v":0},{"$f":"'LCOE Summary 10-90s'!B58","v":53},{"$f":"'LCOE Summary 10-90s'!N58","v":"3a"},{"$f":"IF(ISBLANK('LCOE Summary 10-90s'!O58),\"\",'LCOE Summary 10-90s'!O58)","v":""},{"$f":"IF(A37=0,IF(ISBLANK('LCOE Summary 10-90s'!O58),C37&\":\"&'LCOE Summary 10-90s'!A58,C37&\",\"&D37&\":\"&'LCOE Summary 10-90s'!A58),\"\")","v":"3a:Flash Plant NCG Removal System Cost"},{"$f":"IF(A37=0,IF('LCOE Summary 10-90s'!G58<'LCOE Summary 10-90s'!H58,'LCOE Summary 10-90s'!G58,'LCOE Summary 10-90s'!H58),\"\")","v":17.857293524555452},0,{"$f":"IF(A37=0,'LCOE Summary 10-90s'!D58,\"\")","v":0.5},{"$f":"IF(A37=0,ABS('LCOE Summary 10-90s'!G58-'LCOE Summary 10-90s'!H58),\"\")","v":8.5767410138497979E-2},{"$f":"IF(A37=0,'LCOE Summary 10-90s'!C58,\"\")","v":1},0,{"$f":"IF(A37=0,'LCOE Summary 10-90s'!E58,\"\")","v":3},{"$f":"IF(A37=0,'LCOE Summary 10-90s'!I58-'LCOE Summary 10-90s'!G58,\"\")","v":0.36891814619409757},0,{"$f":"IF(A37=0,IF('LCOE Summary 10-90s'!G58-'LCOE Summary 10-90s'!H58<0,MAX(ABS(I37),ABS(M37)),I37+M37),-0.00001)","v":0.45468555633259555},null,35,18]
[{"$f":"IF(OR(AND(ISBLANK('LCOE Summary 10-90s'!R11),ISBLANK('LCOE Summary 10-90s'!S11)),OR('LCOE Summary 10-90s'!R11='LCOE Summary 10-90s'!$R$3,'LCOE Summary 10-90s'!S11='LCOE Summary 10-90s'!$S$3)),0,\"x\")","v":0},{"$f":"'LCOE Summary 10-90s'!B11","v":6},{"$f":"'LCOE Summary 10-90s'!N11","v":"1a"},{"$f":"IF(ISBLANK('LCOE Summary 10-90s'!O11),\"\",'LCOE Summary 10-90s'!O11)","v":""},{"$f":"IF(A38=0,IF(ISBLANK('LCOE Summary 10-90s'!O11),C38&\":\"&'LCOE Summary 10-90s'!A11,C38&\",\"&D38&\":\"&'LCOE Summary 10-90s'!A11),\"\")","v":"1a:Duration of Exploration Phase"},{"$f":"IF(A38=0,IF('LCOE Summary 10-90s'!G11<'LCOE Summary 10-90s'!H11,'LCOE Summary 10-90s'!G11,'LCOE Summary 10-90s'!H11),\"\")","v":17.848924892616751},0,{"$f":"IF(A38=0,'LCOE Summary 10-90s'!D11,\"\")","v":0.5},{"$f":"IF(A38=0,ABS('LCOE Summary 10-90s'!G11-'LCOE Summary 10-90s'!H11),\"\")","v":9.4136042077199278E-2},{"$f":"IF(A38=0,'LCOE Summary 10-90s'!C11,\"\")","v":1},0,{"$f":"IF(A38=0,'LCOE Summary 10-90s'!E11,\"\")","v":3},{"$f":"IF(A38=0,'LCOE Summary 10-90s'!I11-'LCOE Summary 10-90s'!G11,\"\")","v":0.31764148246567103},0,{"$f":"IF(A38=0,IF('LCOE Summary 10-90s'!G11-'LCOE Summary 10-90s'!H11<0,MAX(ABS(I38),ABS(M38)),I38+M38),-0.00001)","v":0.41177752454287031},null,36,-30]
[{"$f":"IF(OR(AND(ISBLANK('LCOE Summary 10-90s'!R18),ISBLANK('LCOE Summary 10-90s'!S18)),OR('LCOE Summary 10-90s'!R18='LCOE Summary 10-90s'!$R$3,'LCOE Summary 10-90s'!S18='LCOE Summary 10-90s'!$S$3)),0,\"x\")","v":0},{"$f":"'LCOE Summary 10-90s'!B18","v":13},{"$f":"'LCOE Summary 10-90s'!N18","v":"1b"},{"$f":"IF(ISBLANK('LCOE Summary 10-90s'!O18),\"\",'LCOE Summary 10-90s'!O18)","v":""},{"$f":"IF(A39=0,IF(ISBLANK('LCOE Summary 10-90s'!O18),C39&\":\"&'LCOE Summary 10-90s'!A18,C39&\",\"&D39&\":\"&'LCOE Summary 10-90s'!A18),\"\")","v":"1b:Site Exploration Drilling Cost"},{"$f":"IF(A39=0,IF('LCOE Summary 10-90s'!G18<'LCOE Summary 10-90s'!H18,'LCOE Summary 10-90s'!G18,'LCOE Summary 10-90s'!H18),\"\")","v":17.784914711630677},0,{"$f":"IF(A39=0,'LCOE Summary 10-90s'!D18,\"\")","v":1000000},{"$f":"IF(A39=0,ABS('LCOE Summary 10-90s'!G18-'LCOE Summary 10-90s'!H18),\"\")","v":0.15814622306327308},{"$f":"IF(A39=0,'LCOE Summary 10-90s'!C18,\"\")","v":1500000},0,{"$f":"IF(A39=0,'LCOE Summary 10-90s'!E18,\"\")","v":2000000},{"$f":"IF(A39=0,'LCOE Summary 10-90s'!I18-'LCOE Summary 10-90s'!G18,\"\")","v":0.16848562531930611},0,{"$f":"IF(A39=0,IF('LCOE Summary 10-90s'!G18-'LCOE Summary 10-90s'!H18<0,MAX(ABS(I39),ABS(M39)),I39+M39),-0.00001)","v":0.32663184838257919},null,37,-24]
[{"$f":"IF(OR(AND(ISBLANK('LCOE Summary 10-90s'!R57),ISBLANK('LCOE Summary 10-90s'!S57)),OR('LCOE Summary 10-90s'!R57='LCOE Summary 10-90s'!$R$3,'LCOE Summary 10-90s'!S57='LCOE Summary 10-90s'!$S$3)),0,\"x\")","v":0},{"$f":"'LCOE Summary 10-90s'!B57","v":52},{"$f":"'LCOE Summary 10-90s'!N57","v":"3a"},{"$f":"IF(ISBLANK('LCOE Summary 10-90s'!O57),\"\",'LCOE Summary 10-90s'!O57)","v":""},{"$f":"IF(A40=0,IF(ISBLANK('LCOE Summary 10-90s'!O57),C40&\":\"&'LCOE Summary 10-90s'!A57,C40&\",\"&D40&\":\"&'LCOE Summary 10-90s'!A57),\"\")","v":"3a:Plant Pump Cost"},{"$f":"IF(A40=0,IF('LCOE Summary 10-90s'!G57<'LCOE Summary 10-90s'!H57,'LCOE Summary 10-90s'!G57,'LCOE Summary 10-90s'!H57),\"\")","v":17.83944003156936},0,{"$f":"IF(A40=0,'LCOE Summary 10-90s'!D57,\"\")","v":0.5},{"$f":"IF(A40=0,ABS('LCOE Summary 10-90s'!G57-'LCOE Summary 10-90s'!H57),\"\")","v":0.1036209031245896},{"$f":"IF(A40=0,'LCOE Summary 10-90s'!C57,\"\")","v":1},0,{"$f":"IF(A40=0,'LCOE Summary 10-90s'!E57,\"\")","v":2},{"$f":"IF(A40=0,'LCOE Summary 10-90s'!I57-'LCOE Summary 10-90s'!G57,\"\")","v":0.22275090963323052},0,{"$f":"IF(A40=0,IF('LCOE Summary 10-90s'!G57-'LCOE Summary 10-90s'!H57<0,MAX(ABS(I40),ABS(M40)),I40+M40),-0.00001)","v":0.32637181275782012},null,38,14]
[{"$f":"IF(OR(AND(ISBLANK('LCOE Summary 10-90s'!R61),ISBLANK('LCOE Summary 10-90s'!S61)),OR('LCOE Summary 10-90s'!R61='LCOE Summary 10-90s'!$R$3,'LCOE Summary 10-90s'!S61='LCOE Summary 10-90s'!$S$3)),0,\"x\")","v":0},{"$f":"'LCOE Summary 10-90s'!B61","v":56},{"$f":"'LCOE Summary 10-90s'!N61","v":"3d"},{"$f":"IF(ISBLANK('LCOE Summary 10-90s'!O61),\"\",'LCOE Summary 10-90s'!O61)","v":""},{"$f":"IF(A41=0,IF(ISBLANK('LCOE Summary 10-90s'!O61),C41&\":\"&'LCOE Summary 10-90s'!A61,C41&\",\"&D41&\":\"&'LCOE Summary 10-90s'!A61),\"\")","v":"3d:Indirect Plant Construction Cost %"},{"$f":"IF(A41=0,IF('LCOE Summary 10-90s'!G61<'LCOE Summary 10-90s'!H61,'LCOE Summary 10-90s'!G61,'LCOE Summary 10-90s'!H61),\"\")","v":17.742893398202327},0,{"$f":"IF(A41=0,'LCOE Summary 10-90s'!D61,\"\")","v":0.06},{"$f":"IF(A41=0,ABS('LCOE Summary 10-90s'!G61-'LCOE Summary 10-90s'!H61),\"\")","v":0.20016753649162311},{"$f":"IF(A41=0,'LCOE Summary 10-90s'!C61,\"\")","v":0.12},0,{"$f":"IF(A41=0,'LCOE Summary 10-90s'!E61,\"\")","v":0.15},{"$f":"IF(A41=0,'LCOE Summary 10-90s'!I61-'LCOE Summary 10-90s'!G61,\"\")","v":0.10783831993784432},0,{"$f":"IF(A41=0,IF('LCOE Summary 10-90s'!G61-'LCOE Summary 10-90s'!H61<0,MAX(ABS(I41),ABS(M41)),I41+M41),-0.00001)","v":0.30800585642946743},null,39,17]
[{"$f":"IF(OR(AND(ISBLANK('LCOE Summary 10-90s'!R41),ISBLANK('LCOE Summary 10-90s'!S41)),OR('LCOE Summary 10-90s'!R41='LCOE Summary 10-90s'!$R$3,'LCOE Summary 10-90s'!S41='LCOE Summary 10-90s'!$S$3)),0,\"x\")","v":0},{"$f":"'LCOE Summary 10-90s'!B41","v":36},{"$f":"'LCOE Summary 10-90s'!N41","v":"4a"},{"$f":"IF(ISBLANK('LCOE Summary 10-90s'!O41),\"\",'LCOE Summary 10-90s'!O41)","v":"4b"},{"$f":"IF(A42=0,IF(ISBLANK('LCOE Summary 10-90s'!O41),C42&\":\"&'LCOE Summary 10-90s'!A41,C42&\",\"&D42&\":\"&'LCOE Summary 10-90s'!A41),\"\")","v":"4a,4b:Labor Rate Multiplier (for Benefits, Overhead,, G&A)"},{"$f":"IF(A42=0,IF('LCOE Summary 10-90s'!G41<'LCOE Summary 10-90s'!H41,'LCOE Summary 10-90s'!G41,'LCOE Summary 10-90s'!H41),\"\")","v":17.764428470710119},0,{"$f":"IF(A42=0,'LCOE Summary 10-90s'!D41,\"\")","v":1.2},{"$f":"IF(A42=0,ABS('LCOE Summary 10-90s'!G41-'LCOE Summary 10-90s'!H41),\"\")","v":0.17863246398383126},{"$f":"IF(A42=0,'LCOE Summary 10-90s'!C41,\"\")","v":1.8},0,{"$f":"IF(A42=0,'LCOE Summary 10-90s'!E41,\"\")","v":2.2000000000000002},{"$f":"IF(A42=0,'LCOE Summary 10-90s'!I41-'LCOE Summary 10-90s'!G41,\"\")","v":0.12770447786925132},0,{"$f":"IF(A42=0,IF('LCOE Summary 10-90s'!G41-'LCOE Summary 10-90s'!H41<0,MAX(ABS(I42),ABS(M42)),I42+M42),-0.00001)","v":0.30633694185308258},null,40,-4]
[{"$f":"IF(OR(AND(ISBLANK('LCOE Summary 10-90s'!R44),ISBLANK('LCOE Summary 10-90s'!S44)),OR('LCOE Summary 10-90s'!R44='LCOE Summary 10-90s'!$R$3,'LCOE Summary 10-90s'!S44='LCOE Summary 10-90s'!$S$3)),0,\"x\")","v":0},{"$f":"'LCOE Summary 10-90s'!B44","v":39},{"$f":"'LCOE Summary 10-90s'!N44","v":"4a"},{"$f":"IF(ISBLANK('LCOE Summary 10-90s'!O44),\"\",'LCOE Summary 10-90s'!O44)","v":""},{"$f":"IF(A43=0,IF(ISBLANK('LCOE Summary 10-90s'!O44),C43&\":\"&'LCOE Summary 10-90s'!A44,C43&\",\"&D43&\":\"&'LCOE Summary 10-90s'!A44),\"\")","v":"4a:Plant Annual Maintenance (non-labor)"},{"$f":"IF(A43=0,IF('LCOE Summary 10-90s'!G44<'LCOE Summary 10-90s'!H44,'LCOE Summary 10-90s'!G44,'LCOE Summary 10-90s'!H44),\"\")","v":17.796107150628718},0,{"$f":"IF(A43=0,'LCOE Summary 10-90s'!D44,\"\")","v":1.2E-2},{"$f":"IF(A43=0,ABS('LCOE Summary 10-90s'!G44-'LCOE Summary 10-90s'!H44),\"\")","v":0.14695378406523218},{"$f":"IF(A43=0,'LCOE Summary 10-90s'!C44,\"\")","v":1.7999999999999999E-2},0,{"$f":"IF(A43=0,'LCOE Summary 10-90s'!E44,\"\")","v":2.1999999999999999E-2},{"$f":"IF(A43=0,'LCOE Summary 10-90s'!I44-'LCOE Summary 10-90s'!G44,\"\")","v":0.10658535792352097},0,{"$f":"IF(A43=0,IF('LCOE Summary 10-90s'!G44-'LCOE Summary 10-90s'!H44<0,MAX(ABS(I43),ABS(M43)),I43+M43),-0.00001)","v":0.25353914198875316},null,41,-2]
[{"$f":"IF(OR(AND(ISBLANK('LCOE Summary 10-90s'!R14),ISBLANK('LCOE Summary 10-90s'!S14)),OR('LCOE Summary 10-90s'!R14='LCOE Summary 10-90s'!$R$3,'LCOE Summary 10-90s'!S14='LCOE Summary 10-90s'!$S$3)),0,\"x\")","v":0},{"$f":"'LCOE Summary 10-90s'!B14","v":9},{"$f":"'LCOE Summary 10-90s'!N14","v":"3d"},{"$f":"IF(ISBLANK('LCOE Summary 10-90s'!O14),\"\",'LCOE Summary 10-90s'!O14)","v":""},{"$f":"IF(A44=0,IF(ISBLANK('LCOE Summary 10-90s'!O14),C44&\":\"&'LCOE Summary 10-90s'!A14,C44&\",\"&D44&\":\"&'LCOE Summary 10-90s'!A14),\"\")","v":"3d:Duration of Plant Design and Construction"},{"$f":"IF(A44=0,IF('LCOE Summary 10-90s'!G14<'LCOE Summary 10-90s'!H14,'LCOE Summary 10-90s'!G14,'LCOE Summary 10-90s'!H14),\"\")","v":17.94306093469395},0,{"$f":"IF(A44=0,'LCOE Summary 10-90s'!D14,\"\")","v":1.25},{"$f":"IF(A44=0,ABS('LCOE Summary 10-90s'!G14-'LCOE Summary 10-90s'!H14),\"\")","v":5.1697011280182892E-3},{"$f":"IF(A44=0,'LCOE Summary 10-90s'!C14,\"\")","v":1.5},0,{"$f":"IF(A44=0,'LCOE Summary 10-90s'!E14,\"\")","v":2.5},{"$f":"IF(A44=0,'LCOE Summary 10-90s'!I14-'LCOE Summary 10-90s'!G14,\"\")","v":0.22265977275313986},0,{"$f":"IF(A44=0,IF('LCOE Summary 10-90s'!G14-'LCOE Summary 10-90s'!H14<0,MAX(ABS(I44),ABS(M44)),I44+M44),-0.00001)","v":0.22265977275313986},null,42,-33]
[{"$f":"IF(OR(AND(ISBLANK('LCOE Summary 10-90s'!R15),ISBLANK('LCOE Summary 10-90s'!S15)),OR('LCOE Summary 10-90s'!R15='LCOE Summary 10-90s'!$R$3,'LCOE Summary 10-90s'!S15='LCOE Summary 10-90s'!$S$3)),0,\"x\")","v":0},{"$f":"'LCOE Summary 10-90s'!B15","v":10},{"$f":"'LCOE Summary 10-90s'!N15","v":"1a"},{"$f":"IF(ISBLANK('LCOE Summary 10-90s'!O15),\"\",'LCOE Summary 10-90s'!O15)","v":""},{"$f":"IF(A45=0,IF(ISBLANK('LCOE Summary 10-90s'!O15),C45&\":\"&'LCOE Summary 10-90s'!A15,C45&\",\"&D45&\":\"&'LCOE Summary 10-90s'!A15),\"\")","v":"1a:Number of Pre-Drilling Exploration Sites Evaluated "},{"$f":"IF(A45=0,IF('LCOE Summary 10-90s'!G15<'LCOE Summary 10-90s'!H15,'LCOE Summary 10-90s'!G15,'LCOE Summary 10-90s'!H15),\"\")","v":17.841095389552482},0,{"$f":"IF(A45=0,'LCOE Summary 10-90s'!D15,\"\")","v":1},{"$f":"IF(A45=0,ABS('LCOE Summary 10-90s'!G15-'LCOE Summary 10-90s'!H15),\"\")","v":0.10196554514146783},{"$f":"IF(A45=0,'LCOE Summary 10-90s'!C15,\"\")","v":3},0,{"$f":"IF(A45=0,'LCOE Summary 10-90s'!E15,\"\")","v":5},{"$f":"IF(A45=0,'LCOE Summary 10-90s'!I15-'LCOE Summary 10-90s'!G15,\"\")","v":0.11230494739750441},0,{"$f":"IF(A45=0,IF('LCOE Summary 10-90s'!G15-'LCOE Summary 10-90s'!H15<0,MAX(ABS(I45),ABS(M45)),I45+M45),-0.00001)","v":0.21427049253897223},null,43,-33]
[{"$f":"IF(OR(AND(ISBLANK('LCOE Summary 10-90s'!R40),ISBLANK('LCOE Summary 10-90s'!S40)),OR('LCOE Summary 10-90s'!R40='LCOE Summary 10-90s'!$R$3,'LCOE Summary 10-90s'!S40='LCOE Summary 10-90s'!$S$3)),0,\"x\")","v":0},{"$f":"'LCOE Summary 10-90s'!B40","v":35},{"$f":"'LCOE Summary 10-90s'!N40","v":"2b"},{"$f":"IF(ISBLANK('LCOE Summary 10-90s'!O40),\"\",'LCOE Summary 10-90s'!O40)","v":""},{"$f":"IF(A46=0,IF(ISBLANK('LCOE Summary 10-90s'!O40),C46&\":\"&'LCOE Summary 10-90s'!A40,C46&\",\"&D46&\":\"&'LCOE Summary 10-90s'!A40),\"\")","v":"2b:Hole or Casing Diameter in Injection Interval"},{"$f":"IF(A46=0,IF('LCOE Summary 10-90s'!G40<'LCOE Summary 10-90s'!H40,'LCOE Summary 10-90s'!G40,'LCOE Summary 10-90s'!H40),\"\")","v":17.94306093469395},0,{"$f":"IF(A46=0,'LCOE Summary 10-90s'!D40,\"\")","v":8.625},{"$f":"IF(A46=0,ABS('LCOE Summary 10-90s'!G40-'LCOE Summary 10-90s'!H40),\"\")","v":5.1697011280182892E-3},{"$f":"IF(A46=0,'LCOE Summary 10-90s'!C40,\"\")","v":"default"},0,{"$f":"IF(A46=0,'LCOE Summary 10-90s'!E40,\"\")","v":6.625},{"$f":"IF(A46=0,'LCOE Summary 10-90s'!I40-'LCOE Summary 10-90s'!G40,\"\")","v":0.20839307857511002},0,{"$f":"IF(A46=0,IF('LCOE Summary 10-90s'!G40-'LCOE Summary 10-90s'!H40<0,MAX(ABS(I46),ABS(M46)),I46+M46),-0.00001)","v":0.20839307857511002},null,44,-9]
[{"$f":"IF(OR(AND(ISBLANK('LCOE Summary 10-90s'!R42),ISBLANK('LCOE Summary 10-90s'!S42)),OR('LCOE Summary 10-90s'!R42='LCOE Summary 10-90s'!$R$3,'LCOE Summary 10-90s'!S42='LCOE Summary 10-90s'!$S$3)),0,\"x\")","v":0},{"$f":"'LCOE Summary 10-90s'!B42","v":37},{"$f":"'LCOE Summary 10-90s'!N42","v":"4a"},{"$f":"IF(ISBLANK('LCOE Summary 10-90s'!O42),\"\",'LCOE Summary 10-90s'!O42)","v":"4b"},{"$f":"IF(A47=0,IF(ISBLANK('LCOE Summary 10-90s'!O42),C47&\":\"&'LCOE Summary 10-90s'!A42,C47&\",\"&D47&\":\"&'LCOE Summary 10-90s'!A42),\"\")","v":"4a,4b:Adjustment to Staff"},{"$f":"IF(A47=0,IF('LCOE Summary 10-90s'!G42<'LCOE Summary 10-90s'!H42,'LCOE Summary 10-90s'!G42,'LCOE Summary 10-90s'!H42),\"\")","v":17.810379011988079},0,{"$f":"IF(A47=0,'LCOE Summary 10-90s'!D42,\"\")","v":0.75},{"$f":"IF(A47=0,ABS('LCOE Summary 10-90s'!G42-'LCOE Summary 10-90s'!H42),\"\")","v":0.13268192270587065},{"$f":"IF(A47=0,'LCOE Summary 10-90s'!C42,\"\")","v":1},0,{"$f":"IF(A47=0,'LCOE Summary 10-90s'!E42,\"\")","v":1.5},{"$f":"IF(A47=0,'LCOE Summary 10-90s'!I42-'LCOE Summary 10-90s'!G42,\"\")","v":7.4095513044962757E-2},0,{"$f":"IF(A47=0,IF('LCOE Summary 10-90s'!G42-'LCOE Summary 10-90s'!H42<0,MAX(ABS(I47),ABS(M47)),I47+M47),-0.00001)","v":0.2067774357508334},null,45,-8]
[{"$f":"IF(OR(AND(ISBLANK('LCOE Summary 10-90s'!R29),ISBLANK('LCOE Summary 10-90s'!S29)),OR('LCOE Summary 10-90s'!R29='LCOE Summary 10-90s'!$R$3,'LCOE Summary 10-90s'!S29='LCOE Summary 10-90s'!$S$3)),0,\"x\")","v":0},{"$f":"'LCOE Summary 10-90s'!B29","v":24},{"$f":"'LCOE Summary 10-90s'!N29","v":"2b"},{"$f":"IF(ISBLANK('LCOE Summary 10-90s'!O29),\"\",'LCOE Summary 10-90s'!O29)","v":""},{"$f":"IF(A48=0,IF(ISBLANK('LCOE Summary 10-90s'!O29),C48&\":\"&'LCOE Summary 10-90s'!A29,C48&\",\"&D48&\":\"&'LCOE Summary 10-90s'!A29),\"\")","v":"2b:Surface Equipment Cost per Well"},{"$f":"IF(A48=0,IF('LCOE Summary 10-90s'!G29<'LCOE Summary 10-90s'!H29,'LCOE Summary 10-90s'!G29,'LCOE Summary 10-90s'!H29),\"\")","v":17.886483255425219},0,{"$f":"IF(A48=0,'LCOE Summary 10-90s'!D29,\"\")","v":150000},{"$f":"IF(A48=0,ABS('LCOE Summary 10-90s'!G29-'LCOE Summary 10-90s'!H29),\"\")","v":5.6577679268730918E-2},{"$f":"IF(A48=0,'LCOE Summary 10-90s'!C29,\"\")","v":225000},0,{"$f":"IF(A48=0,'LCOE Summary 10-90s'!E29,\"\")","v":400000},{"$f":"IF(A48=0,'LCOE Summary 10-90s'!I29-'LCOE Summary 10-90s'!G29,\"\")","v":0.14924692205376289},0,{"$f":"IF(A48=0,IF('LCOE Summary 10-90s'!G29-'LCOE Summary 10-90s'!H29<0,MAX(ABS(I48),ABS(M48)),I48+M48),-0.00001)","v":0.20582460132249381},null,46,-22]
[{"$f":"IF(OR(AND(ISBLANK('LCOE Summary 10-90s'!R51),ISBLANK('LCOE Summary 10-90s'!S51)),OR('LCOE Summary 10-90s'!R51='LCOE Summary 10-90s'!$R$3,'LCOE Summary 10-90s'!S51='LCOE Summary 10-90s'!$S$3)),0,\"x\")","v":0},{"$f":"'LCOE Summary 10-90s'!B51","v":46},{"$f":"'LCOE Summary 10-90s'!N51","v":"3a"},{"$f":"IF(ISBLANK('LCOE Summary 10-90s'!O51),\"\",'LCOE Summary 10-90s'!O51)","v":""},{"$f":"IF(A49=0,IF(ISBLANK('LCOE Summary 10-90s'!O51),C49&\":\"&'LCOE Summary 10-90s'!A51,C49&\",\"&D49&\":\"&'LCOE Summary 10-90s'!A51),\"\")","v":"3a:Flash Plant Cooling Water Temperature Rise"},{"$f":"IF(A49=0,IF('LCOE Summary 10-90s'!G51<'LCOE Summary 10-90s'!H51,'LCOE Summary 10-90s'!G51,'LCOE Summary 10-90s'!H51),\"\")","v":17.94306093469395},0,{"$f":"IF(A49=0,'LCOE Summary 10-90s'!D51,\"\")","v":15},{"$f":"IF(A49=0,ABS('LCOE Summary 10-90s'!G51-'LCOE Summary 10-90s'!H51),\"\")","v":7.3453090115943809E-2},{"$f":"IF(A49=0,'LCOE Summary 10-90s'!C51,\"\")","v":20},0,{"$f":"IF(A49=0,'LCOE Summary 10-90s'!E51,\"\")","v":30},{"$f":"IF(A49=0,'LCOE Summary 10-90s'!I51-'LCOE Summary 10-90s'!G51,\"\")","v":0.19583620176518579},0,{"$f":"IF(A49=0,IF('LCOE Summary 10-90s'!G51-'LCOE Summary 10-90s'!H51<0,MAX(ABS(I49),ABS(M49)),I49+M49),-0.00001)","v":0.19583620176518579},null,47,-1]
[{"$f":"IF(OR(AND(ISBLANK('LCOE Summary 10-90s'!R16),ISBLANK('LCOE Summary 10-90s'!S16)),OR('LCOE Summary 10-90s'!R16='LCOE Summary 10-90s'!$R$3,'LCOE Summary 10-90s'!S16='LCOE Summary 10-90s'!$S$3)),0,\"x\")","v":0},{"$f":"'LCOE Summary 10-90s'!B16","v":11},{"$f":"'LCOE Summary 10-90s'!N16","v":"1a"},{"$f":"IF(ISBLANK('LCOE Summary 10-90s'!O16),\"\",'LCOE Summary 10-90s'!O16)","v":""},{"$f":"IF(A50=0,IF(ISBLANK('LCOE Summary 10-90s'!O16),C50&\":\"&'LCOE Summary 10-90s'!A16,C50&\",\"&D50&\":\"&'LCOE Summary 10-90s'!A16),\"\")","v":"1a:Pre-Drilling Exploration Costs"},{"$f":"IF(A50=0,IF('LCOE Summary 10-90s'!G16<'LCOE Summary 10-90s'!H16,'LCOE Summary 10-90s'!G16,'LCOE Summary 10-90s'!H16),\"\")","v":17.899235858564584},0,{"$f":"IF(A50=0,'LCOE Summary 10-90s'!D16,\"\")","v":150000},{"$f":"IF(A50=0,ABS('LCOE Summary 10-90s'!G16-'LCOE Summary 10-90s'!H16),\"\")","v":4.3825076129365925E-2},{"$f":"IF(A50=0,'LCOE Summary 10-90s'!C16,\"\")","v":250000},0,{"$f":"IF(A50=0,'LCOE Summary 10-90s'!E16,\"\")","v":500000},{"$f":"IF(A50=0,'LCOE Summary 10-90s'!I16-'LCOE Summary 10-90s'!G16,\"\")","v":0.12765664427148593},0,{"$f":"IF(A50=0,IF('LCOE Summary 10-90s'!G16-'LCOE Summary 10-90s'!H16<0,MAX(ABS(I50),ABS(M50)),I50+M50),-0.00001)","v":0.17148172040085186},null,48,-37]
[{"$f":"IF(OR(AND(ISBLANK('LCOE Summary 10-90s'!R37),ISBLANK('LCOE Summary 10-90s'!S37)),OR('LCOE Summary 10-90s'!R37='LCOE Summary 10-90s'!$R$3,'LCOE Summary 10-90s'!S37='LCOE Summary 10-90s'!$S$3)),0,\"x\")","v":0},{"$f":"'LCOE Summary 10-90s'!B37","v":32},{"$f":"'LCOE Summary 10-90s'!N37","v":"4b"},{"$f":"IF(ISBLANK('LCOE Summary 10-90s'!O37),\"\",'LCOE Summary 10-90s'!O37)","v":""},{"$f":"IF(A51=0,IF(ISBLANK('LCOE Summary 10-90s'!O37),C51&\":\"&'LCOE Summary 10-90s'!A37,C51&\",\"&D51&\":\"&'LCOE Summary 10-90s'!A37),\"\")","v":"4b:Production and Injection Pump & Driver Efficiency"},{"$f":"IF(A51=0,IF('LCOE Summary 10-90s'!G37<'LCOE Summary 10-90s'!H37,'LCOE Summary 10-90s'!G37,'LCOE Summary 10-90s'!H37),\"\")","v":17.854134665362768},0,{"$f":"IF(A51=0,'LCOE Summary 10-90s'!D37,\"\")","v":0.8},{"$f":"IF(A51=0,ABS('LCOE Summary 10-90s'!G37-'LCOE Summary 10-90s'!H37),\"\")","v":8.8926269331182084E-2},{"$f":"IF(A51=0,'LCOE Summary 10-90s'!C37,\"\")","v":0.67500000000000004},0,{"$f":"IF(A51=0,'LCOE Summary 10-90s'!E37,\"\")","v":0.6},{"$f":"IF(A51=0,'LCOE Summary 10-90s'!I37-'LCOE Summary 10-90s'!G37,\"\")","v":8.1012665938121842E-2},0,{"$f":"IF(A51=0,IF('LCOE Summary 10-90s'!G37-'LCOE Summary 10-90s'!H37<0,MAX(ABS(I51),ABS(M51)),I51+M51),-0.00001)","v":0.16993893526930393},null,49,-17]
[{"$f":"IF(OR(AND(ISBLANK('LCOE Summary 10-90s'!R19),ISBLANK('LCOE Summary 10-90s'!S19)),OR('LCOE Summary 10-90s'!R19='LCOE Summary 10-90s'!$R$3,'LCOE Summary 10-90s'!S19='LCOE Summary 10-90s'!$S$3)),0,\"x\")","v":0},{"$f":"'LCOE Summary 10-90s'!B19","v":14},{"$f":"'LCOE Summary 10-90s'!N19","v":"5b"},{"$f":"IF(ISBLANK('LCOE Summary 10-90s'!O19),\"\",'LCOE Summary 10-90s'!O19)","v":""},{"$f":"IF(A52=0,IF(ISBLANK('LCOE Summary 10-90s'!O19),C52&\":\"&'LCOE Summary 10-90s'!A19,C52&\",\"&D52&\":\"&'LCOE Summary 10-90s'!A19),\"\")","v":"5b:Leasing Cost "},{"$f":"IF(A52=0,IF('LCOE Summary 10-90s'!G19<'LCOE Summary 10-90s'!H19,'LCOE Summary 10-90s'!G19,'LCOE Summary 10-90s'!H19),\"\")","v":17.94306093469395},0,{"$f":"IF(A52=0,'LCOE Summary 10-90s'!D19,\"\")","v":2},{"$f":"IF(A52=0,ABS('LCOE Summary 10-90s'!G19-'LCOE Summary 10-90s'!H19),\"\")","v":9.3419849296694224E-4},{"$f":"IF(A52=0,'LCOE Summary 10-90s'!C19,\"\")","v":30},0,{"$f":"IF(A52=0,'LCOE Summary 10-90s'!E19,\"\")","v":1000},{"$f":"IF(A52=0,'LCOE Summary 10-90s'!I19-'LCOE Summary 10-90s'!G19,\"\")","v":0.1518996138423887},0,{"$f":"IF(A52=0,IF('LCOE Summary 10-90s'!G19-'LCOE Summary 10-90s'!H19<0,MAX(ABS(I52),ABS(M52)),I52+M52),-0.00001)","v":0.1518996138423887},null,50,-36]
[{"$f":"IF(OR(AND(ISBLANK('LCOE Summary 10-90s'!R30),ISBLANK('LCOE Summary 10-90s'!S30)),OR('LCOE Summary 10-90s'!R30='LCOE Summary 10-90s'!$R$3,'LCOE Summary 10-90s'!S30='LCOE Summary 10-90s'!$S$3)),0,\"x\")","v":0},{"$f":"'LCOE Summary 10-90s'!B30","v":25},{"$f":"'LCOE Summary 10-90s'!N30","v":"5b"},{"$f":"IF(ISBLANK('LCOE Summary 10-90s'!O30),\"\",'LCOE Summary 10-90s'!O30)","v":""},{"$f":"IF(A53=0,IF(ISBLANK('LCOE Summary 10-90s'!O30),C53&\":\"&'LCOE Summary 10-90s'!A30,C53&\",\"&D53&\":\"&'LCOE Summary 10-90s'!A30),\"\")","v":"5b:Permitting (Utilization Plan) for Field and Plant"},{"$f":"IF(A53=0,IF('LCOE Summary 10-90s'!G30<'LCOE Summary 10-90s'!H30,'LCOE Summary 10-90s'!G30,'LCOE Summary 10-90s'!H30),\"\")","v":17.903548882080184},0,{"$f":"IF(A53=0,'LCOE Summary 10-90s'!D30,\"\")","v":500000},{"$f":"IF(A53=0,ABS('LCOE Summary 10-90s'!G30-'LCOE Summary 10-90s'!H30),\"\")","v":3.9512052613766002E-2},{"$f":"IF(A53=0,'LCOE Summary 10-90s'!C30,\"\")","v":1000000},0,{"$f":"IF(A53=0,'LCOE Summary 10-90s'!E30,\"\")","v":2000000},{"$f":"IF(A53=0,'LCOE Summary 10-90s'!I30-'LCOE Summary 10-90s'!G30,\"\")","v":9.4533208611590425E-2},0,{"$f":"IF(A53=0,IF('LCOE Summary 10-90s'!G30-'LCOE Summary 10-90s'!H30<0,MAX(ABS(I53),ABS(M53)),I53+M53),-0.00001)","v":0.13404526122535643},null,51,-26]
[{"$f":"IF(OR(AND(ISBLANK('LCOE Summary 10-90s'!R50),ISBLANK('LCOE Summary 10-90s'!S50)),OR('LCOE Summary 10-90s'!R50='LCOE Summary 10-90s'!$R$3,'LCOE Summary 10-90s'!S50='LCOE Summary 10-90s'!$S$3)),0,\"x\")","v":0},{"$f":"'LCOE Summary 10-90s'!B50","v":45},{"$f":"'LCOE Summary 10-90s'!N50","v":"3a"},{"$f":"IF(ISBLANK('LCOE Summary 10-90s'!O50),\"\",'LCOE Summary 10-90s'!O50)","v":""},{"$f":"IF(A54=0,IF(ISBLANK('LCOE Summary 10-90s'!O50),C54&\":\"&'LCOE Summary 10-90s'!A50,C54&\",\"&D54&\":\"&'LCOE Summary 10-90s'!A50),\"\")","v":"3a:Flash Plant Pump Efficiency"},{"$f":"IF(A54=0,IF('LCOE Summary 10-90s'!G50<'LCOE Summary 10-90s'!H50,'LCOE Summary 10-90s'!G50,'LCOE Summary 10-90s'!H50),\"\")","v":17.907289597252298},0,{"$f":"IF(A54=0,'LCOE Summary 10-90s'!D50,\"\")","v":0.8},{"$f":"IF(A54=0,ABS('LCOE Summary 10-90s'!G50-'LCOE Summary 10-90s'!H50),\"\")","v":3.5771337441651951E-2},{"$f":"IF(A54=0,'LCOE Summary 10-90s'!C50,\"\")","v":0.75},0,{"$f":"IF(A54=0,'LCOE Summary 10-90s'!E50,\"\")","v":0.7},{"$f":"IF(A54=0,'LCOE Summary 10-90s'!I50-'LCOE Summary 10-90s'!G50,\"\")","v":5.197633987783945E-2},0,{"$f":"IF(A54=0,IF('LCOE Summary 10-90s'!G50-'LCOE Summary 10-90s'!H50<0,MAX(ABS(I54),ABS(M54)),I54+M54),-0.00001)","v":8.7747677319491402E-2},null,52,-7]
[{"$f":"IF(OR(AND(ISBLANK('LCOE Summary 10-90s'!R38),ISBLANK('LCOE Summary 10-90s'!S38)),OR('LCOE Summary 10-90s'!R38='LCOE Summary 10-90s'!$R$3,'LCOE Summary 10-90s'!S38='LCOE Summary 10-90s'!$S$3)),0,\"x\")","v":0},{"$f":"'LCOE Summary 10-90s'!B38","v":33},{"$f":"'LCOE Summary 10-90s'!N38","v":"2b"},{"$f":"IF(ISBLANK('LCOE Summary 10-90s'!O38),\"\",'LCOE Summary 10-90s'!O38)","v":""},{"$f":"IF(A55=0,IF(ISBLANK('LCOE Summary 10-90s'!O38),C55&\":\"&'LCOE Summary 10-90s'!A38,C55&\",\"&D55&\":\"&'LCOE Summary 10-90s'!A38),\"\")","v":"2b:Hole or Casing Diameter in Production Interval"},{"$f":"IF(A55=0,IF('LCOE Summary 10-90s'!G38<'LCOE Summary 10-90s'!H38,'LCOE Summary 10-90s'!G38,'LCOE Summary 10-90s'!H38),\"\")","v":17.94306093469395},0,{"$f":"IF(A55=0,'LCOE Summary 10-90s'!D38,\"\")","v":8.625},{"$f":"IF(A55=0,ABS('LCOE Summary 10-90s'!G38-'LCOE Summary 10-90s'!H38),\"\")","v":1.3344952182254843E-2},{"$f":"IF(A55=0,'LCOE Summary 10-90s'!C38,\"\")","v":"default"},0,{"$f":"IF(A55=0,'LCOE Summary 10-90s'!E38,\"\")","v":6.625},{"$f":"IF(A55=0,'LCOE Summary 10-90s'!I38-'LCOE Summary 10-90s'!G38,\"\")","v":4.8916350234584627E-3},0,{"$f":"IF(A55=0,IF('LCOE Summary 10-90s'!G38-'LCOE Summary 10-90s'!H38<0,MAX(ABS(I55),ABS(M55)),I55+M55),-0.00001)","v":1.3344952182254843E-2},null,53,-20]
[{"$f":"IF(OR(AND(ISBLANK('LCOE Summary 10-90s'!R45),ISBLANK('LCOE Summary 10-90s'!S45)),OR('LCOE Summary 10-90s'!R45='LCOE Summary 10-90s'!$R$3,'LCOE Summary 10-90s'!S45='LCOE Summary 10-90s'!$S$3)),0,\"x\")","v":0},{"$f":"'LCOE Summary 10-90s'!B45","v":40},{"$f":"'LCOE Summary 10-90s'!N45","v":"4b"},{"$f":"IF(ISBLANK('LCOE Summary 10-90s'!O45),\"\",'LCOE Summary 10-90s'!O45)","v":""},{"$f":"IF(A56=0,IF(ISBLANK('LCOE Summary 10-90s'!O45),C56&\":\"&'LCOE Summary 10-90s'!A45,C56&\",\"&D56&\":\"&'LCOE Summary 10-90s'!A45),\"\")","v":"4b:Geothermal Production Pump Life"},{"$f":"IF(A56=0,IF('LCOE Summary 10-90s'!G45<'LCOE Summary 10-90s'!H45,'LCOE Summary 10-90s'!G45,'LCOE Summary 10-90s'!H45),\"\")","v":17.94306093469395},0,{"$f":"IF(A56=0,'LCOE Summary 10-90s'!D45,\"\")","v":5},{"$f":"IF(A56=0,ABS('LCOE Summary 10-90s'!G45-'LCOE Summary 10-90s'!H45),\"\")","v":5.1697011280182892E-3},{"$f":"IF(A56=0,'LCOE Summary 10-90s'!C45,\"\")","v":3},0,{"$f":"IF(A56=0,'LCOE Summary 10-90s'!E45,\"\")","v":1},{"$f":"IF(A56=0,'LCOE Summary 10-90s'!I45-'LCOE Summary 10-90s'!G45,\"\")","v":5.1697011280182892E-3},0,{"$f":"IF(A56=0,IF('LCOE Summary 10-90s'!G45-'LCOE Summary 10-90s'!H45<0,MAX(ABS(I56),ABS(M56)),I56+M56),-0.00001)","v":5.1697011280182892E-3},null,54,-14]
[{"$f":"IF(OR(AND(ISBLANK('LCOE Summary 10-90s'!R39),ISBLANK('LCOE Summary 10-90s'!S39)),OR('LCOE Summary 10-90s'!R39='LCOE Summary 10-90s'!$R$3,'LCOE Summary 10-90s'!S39='LCOE Summary 10-90s'!$S$3)),0,\"x\")","v":0},{"$f":"'LCOE Summary 10-90s'!B39","v":34},{"$f":"'LCOE Summary 10-90s'!N39","v":"4b"},{"$f":"IF(ISBLANK('LCOE Summary 10-90s'!O39),\"\",'LCOE Summary 10-90s'!O39)","v":""},{"$f":"IF(A57=0,IF(ISBLANK('LCOE Summary 10-90s'!O39),C57&\":\"&'LCOE Summary 10-90s'!A39,C57&\",\"&D57&\":\"&'LCOE Summary 10-90s'!A39),\"\")","v":"4b:Production Pump Cost"},{"$f":"IF(A57=0,IF('LCOE Summary 10-90s'!G39<'LCOE Summary 10-90s'!H39,'LCOE Summary 10-90s'!G39,'LCOE Summary 10-90s'!H39),\"\")","v":17.94306093469395},0,{"$f":"IF(A57=0,'LCOE Summary 10-90s'!D39,\"\")","v":0.7},{"$f":"IF(A57=0,ABS('LCOE Summary 10-90s'!G39-'LCOE Summary 10-90s'!H39),\"\")","v":5.1697011280182892E-3},{"$f":"IF(A57=0,'LCOE Summary 10-90s'!C39,\"\")","v":1},0,{"$f":"IF(A57=0,'LCOE Summary 10-90s'!E39,\"\")","v":2},{"$f":"IF(A57=0,'LCOE Summary 10-90s'!I39-'LCOE Summary 10-90s'!G39,\"\")","v":5.1697011280182892E-3},0,{"$f":"IF(A57=0,IF('LCOE Summary 10-90s'!G39-'LCOE Summary 10-90s'!H39<0,MAX(ABS(I57),ABS(M57)),I57+M57),-0.00001)","v":5.1697011280182892E-3},null,55,-21]
[{"$f":"IF(OR(AND(ISBLANK('LCOE Summary 10-90s'!R10),ISBLANK('LCOE Summary 10-90s'!S10)),OR('LCOE Summary 10-90s'!R10='LCOE Summary 10-90s'!$R$3,'LCOE Summary 10-90s'!S10='LCOE Summary 10-90s'!$S$3)),0,\"x\")","v":0},{"$f":"'LCOE Summary 10-90s'!B10","v":5},{"$f":"'LCOE Summary 10-90s'!N10","v":"6a"},{"$f":"IF(ISBLANK('LCOE Summary 10-90s'!O10),\"\",'LCOE Summary 10-90s'!O10)","v":""},{"$f":"IF(A58=0,IF(ISBLANK('LCOE Summary 10-90s'!O10),C58&\":\"&'LCOE Summary 10-90s'!A10,C58&\",\"&D58&\":\"&'LCOE Summary 10-90s'!A10),\"\")","v":"6a:Fixed Charge Rate"},{"$f":"IF(A58=0,IF('LCOE Summary 10-90s'!G10<'LCOE Summary 10-90s'!H10,'LCOE Summary 10-90s'!G10,'LCOE Summary 10-90s'!H10),\"\")","v":17.94306093469395},0,{"$f":"IF(A58=0,'LCOE Summary 10-90s'!D10,\"\")","v":0.09},{"$f":"IF(A58=0,ABS('LCOE Summary 10-90s'!G10-'LCOE Summary 10-90s'!H10),\"\")","v":5.1697011280182892E-3},{"$f":"IF(A58=0,'LCOE Summary 10-90s'!C10,\"\")","v":0.108},0,{"$f":"IF(A58=0,'LCOE Summary 10-90s'!E10,\"\")","v":0.13},{"$f":"IF(A58=0,'LCOE Summary 10-90s'!I10-'LCOE Summary 10-90s'!G10,\"\")","v":5.1697011280182892E-3},0,{"$f":"IF(A58=0,IF('LCOE Summary 10-90s'!G10-'LCOE Summary 10-90s'!H10<0,MAX(ABS(I58),ABS(M58)),I58+M58),-0.00001)","v":5.1697011280182892E-3},null,56,-51]
[{"$f":"IF(OR(AND(ISBLANK('LCOE Summary 10-90s'!R63),ISBLANK('LCOE Summary 10-90s'!S63)),OR('LCOE Summary 10-90s'!R63='LCOE Summary 10-90s'!$R$3,'LCOE Summary 10-90s'!S63='LCOE Summary 10-90s'!$S$3)),0,\"x\")","v":"x"},{"$f":"'LCOE Summary 10-90s'!B63","v":58},{"$f":"'LCOE Summary 10-90s'!N63","v":"6a"},{"$f":"IF(ISBLANK('LCOE Summary 10-90s'!O63),\"\",'LCOE Summary 10-90s'!O63)","v":""},{"$f":"IF(A59=0,IF(ISBLANK('LCOE Summary 10-90s'!O63),C59&\":\"&'LCOE Summary 10-90s'!A63,C59&\",\"&D59&\":\"&'LCOE Summary 10-90s'!A63),\"\")","v":""},{"$f":"IF(A59=0,IF('LCOE Summary 10-90s'!G63<'LCOE Summary 10-90s'!H63,'LCOE Summary 10-90s'!G63,'LCOE Summary 10-90s'!H63),\"\")","v":""},0,{"$f":"IF(A59=0,'LCOE Summary 10-90s'!D63,\"\")","v":""},{"$f":"IF(A59=0,ABS('LCOE Summary 10-90s'!G63-'LCOE Summary 10-90s'!H63),\"\")","v":""},{"$f":"IF(A59=0,'LCOE Summary 10-90s'!C63,\"\")","v":""},0,{"$f":"IF(A59=0,'LCOE Summary 10-90s'!E63,\"\")","v":""},{"$f":"IF(A59=0,'LCOE Summary 10-90s'!I63-'LCOE Summary 10-90s'!G63,\"\")","v":""},0,{"$f":"IF(A59=0,IF('LCOE Summary 10-90s'!G63-'LCOE Summary 10-90s'!H63<0,MAX(ABS(I59),ABS(M59)),I59+M59),-0.00001)","v":-1.0000000000000001E-5},null,57,1]
[{"$f":"IF(OR(AND(ISBLANK('LCOE Summary 10-90s'!R56),ISBLANK('LCOE Summary 10-90s'!S56)),OR('LCOE Summary 10-90s'!R56='LCOE Summary 10-90s'!$R$3,'LCOE Summary 10-90s'!S56='LCOE Summary 10-90s'!$S$3)),0,\"x\")","v":"x"},{"$f":"'LCOE Summary 10-90s'!B56","v":51},{"$f":"'LCOE Summary 10-90s'!N56","v":"3a"},{"$f":"IF(ISBLANK('LCOE Summary 10-90s'!O56),\"\",'LCOE Summary 10-90s'!O56)","v":""},{"$f":"IF(A60=0,IF(ISBLANK('LCOE Summary 10-90s'!O56),C60&\":\"&'LCOE Summary 10-90s'!A56,C60&\",\"&D60&\":\"&'LCOE Summary 10-90s'!A56),\"\")","v":""},{"$f":"IF(A60=0,IF('LCOE Summary 10-90s'!G56<'LCOE Summary 10-90s'!H56,'LCOE Summary 10-90s'!G56,'LCOE Summary 10-90s'!H56),\"\")","v":""},0,{"$f":"IF(A60=0,'LCOE Summary 10-90s'!D56,\"\")","v":""},{"$f":"IF(A60=0,ABS('LCOE Summary 10-90s'!G56-'LCOE Summary 10-90s'!H56),\"\")","v":""},{"$f":"IF(A60=0,'LCOE Summary 10-90s'!C56,\"\")","v":""},0,{"$f":"IF(A60=0,'LCOE Summary 10-90s'!E56,\"\")","v":""},{"$f":"IF(A60=0,'LCOE Summary 10-90s'!I56-'LCOE Summary 10-90s'!G56,\"\")","v":""},0,{"$f":"IF(A60=0,IF('LCOE Summary 10-90s'!G56-'LCOE Summary 10-90s'!H56<0,MAX(ABS(I60),ABS(M60)),I60+M60),-0.00001)","v":-1.0000000000000001E-5},null,58,-7]
[null,null,null,{"$f":"IF(ISBLANK('LCOE Summary 10-90s'!O64),\"\",'LCOE Summary 10-90s'!O64)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,59]
[null,null,null,{"$f":"IF(ISBLANK('LCOE Summary 10-90s'!O65),\"\",'LCOE Summary 10-90s'!O65)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,60]
[null,null,null,{"$f":"IF(ISBLANK('LCOE Summary 10-90s'!O66),\"\",'LCOE Summary 10-90s'!O66)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,61]
[null,null,null,{"$f":"IF(ISBLANK('LCOE Summary 10-90s'!O67),\"\",'LCOE Summary 10-90s'!O67)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,62]
[null,null,null,{"$f":"IF(ISBLANK('LCOE Summary 10-90s'!O68),\"\",'LCOE Summary 10-90s'!O68)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,63]
[null,null,null,{"$f":"IF(ISBLANK('LCOE Summary 10-90s'!O69),\"\",'LCOE Summary 10-90s'!O69)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,64]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,65]

{"sheet":"LCOE Summary 10-90s","index":7,"n_rows":177,"n_cols":22,"rows_kept":177,"cut":false,"hidden":false,"merged":[[2,6,2,8],[2,10,2,11],[2,2,2,4],[0,0,0,11]]}
["In order to run the macros this sheet in not protected.  Do not change any values on this sheet other than Cell B2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Input A1'!A48","v":0}]
[null,57,{"$f":"LOOKUP($B2,$B$5:$B$75,C$5:C$78)","v":1},{"$f":"LOOKUP($B2,$B$5:$B$75,D$5:D$78)","v":0.85},{"$f":"LOOKUP($B2,$B$5:$B$75,E$5:E$75)","v":1.3332999999999999},null,{"$f":"'Summary A1'!H24","v":17.94306093469395},{"$f":"'Summary A1'!L24","v":17.373090170342024},{"$f":"'Summary A1'!M24","v":19.225449036157208},null,{"$f":"IF(S2=1,'Summary A1'!L280*(1+'Binary B2 10-90s'!Y42/'Binary B2 10-90s'!Y43),('Flash Plant F1-P10%'!J23+'Flash Plant F1-P10%'!J24)/1000)","v":27.409479530157203},{"$f":"IF(S2=1,'Summary A1'!M280*(1+'Binary B2 10-90s'!Y99/'Binary B2 10-90s'!Y100),('Flash Plant F1-P90%'!J23+'Flash Plant F1-P90%'!J24)/1000)","v":27.409479530157203},null,null,null,null,null,null,{"$f":"'Input A1'!$A$398","v":0}]
["Input Parameter",null,"Input Value",null,null,null,"LCOE's",null,null,null,"Gross Plant Output",null,null,null,null,null,null,{"$f":"IF('Input A1'!$A$75=0,\"Hydro\",\"EGS\")","v":"EGS"},{"$f":"IF('Input A1'!$A$398=0,\"Flash\",\"Binary\")","v":"Flash"}]
[null,null,"likely",0.1,0.9,null,"likely",0.1,0.9,null,0.1,0.9,null,"WBS 1","WBS 2","Water Fall","Cost Summary","EGS/Hydro Only","Binary/Flash\nOnly"]
[null,0,0,0,0]
["Utilization Factor",1,{"$f":"INPUT!AA40","v":0.95},{"$f":"INPUT!Z40","v":0.96},{"$f":"INPUT!AB40","v":0.88},null,17.94306093469395,17.762518138243564,19.366398799147923,null,27.409479530157203,27.409479530157203,null,"6b",null,5]
["Contingency",2,{"$f":"INPUT!AA41","v":0.15},{"$f":"INPUT!Z41","v":0.05},{"$f":"INPUT!AB41","v":0.25},null,17.94306093469395,16.722025852087103,19.174435419556836,null,27.409479530157203,27.409479530157203,null,"6a",null,5]
["Discount Rate During Operation",3,{"$f":"INPUT!AA44","v":7.0000000000000007E-2},{"$f":"INPUT!Z44","v":0.06},{"$f":"INPUT!AB44","v":0.09},null,17.94306093469395,16.833229833781274,20.319286599783275,null,27.409479530157203,27.409479530157203,null,"6a",null,5]
["Project Life",4,{"$f":"INPUT!AA46","v":20},{"$f":"INPUT!Z46","v":30},{"$f":"INPUT!AB46","v":10},null,17.94306093469395,16.483086897083915,23.675866591368841,null,27.409479530157203,27.409479530157203,null,"6a",null,5]
["Fixed Charge Rate",5,{"$f":"INPUT!AA47","v":0.108},{"$f":"INPUT!Z47","v":0.09},{"$f":"INPUT!AB47","v":0.13},null,17.94306093469395,17.948230635821968,17.948230635821968,null,27.409479530157203,27.409479530157203,null,"6a",null,5]
["Duration of Exploration Phase",6,{"$f":"INPUT!AA52","v":1},{"$f":"INPUT!Z52","v":0.5},{"$f":"INPUT!AB52","v":3},null,17.94306093469395,17.848924892616751,18.260702417159621,null,27.409479530157203,27.409479530157203,null,"1a",null,1]
["Duration of Confirmation Phase",7,{"$f":"INPUT!AA53","v":1.5},{"$f":"INPUT!Z53","v":1},{"$f":"INPUT!AB53","v":2},null,17.94306093469395,17.220596511785029,18.047536379027186,null,27.409479530157203,27.409479530157203,null,"1b",null,1]
["Duration of Well Field Development Phase",8,{"$f":"INPUT!AA55","v":2},{"$f":"INPUT!Z55","v":2},{"$f":"INPUT!AB55","v":3},null,17.94306093469395,17.948230635821968,19.990369407545419,null,27.409479530157203,27.409479530157203,null,"2b",null,1]
["Duration of Plant Design and Construction",9,{"$f":"INPUT!AA56","v":1.5},{"$f":"INPUT!Z56","v":1.25},{"$f":"INPUT!AB56","v":2.5},null,17.94306093469395,17.948230635821968,18.16572070744709,null,27.409479530157203,27.409479530157203,null,"3d",null,2]
["Number of Pre-Drilling Exploration Sites Evaluated ",10,{"$f":"INPUT!AA85","v":3},{"$f":"INPUT!Z85","v":1},{"$f":"INPUT!AB85","v":5},null,17.94306093469395,17.841095389552482,18.055365882091454,null,27.409479530157203,27.409479530157203,null,"1a",null,1]
["Pre-Drilling Exploration Costs",11,{"$f":"INPUT!AA89","v":250000},{"$f":"INPUT!Z89","v":150000},{"$f":"INPUT!AB89","v":500000},null,17.94306093469395,17.899235858564584,18.070717578965436,null,27.409479530157203,27.409479530157203,null,"1a",null,1]
["Number of Sites where Exploration Drilling Occurs",12,{"$f":"INPUT!AA153","v":2},{"$f":"INPUT!Z153","v":1},{"$f":"INPUT!AB153","v":3},null,17.94306093469395,17.675583402219559,18.248551216739848,null,27.409479530157203,27.409479530157203,null,"1b",null,1]
["Site Exploration Drilling Cost",13,{"$f":"INPUT!AA154","v":1500000},{"$f":"INPUT!Z154","v":1000000},{"$f":"INPUT!AB154","v":2000000},null,17.94306093469395,17.784914711630677,18.111546560013256,null,27.409479530157203,27.409479530157203,null,"1b"]
["Leasing Cost ",14,{"$f":"INPUT!AA156","v":30},{"$f":"INPUT!Z156","v":2},{"$f":"INPUT!AB156","v":1000},null,17.94306093469395,17.943995133186917,18.094960548536339,null,27.409479530157203,27.409479530157203,null,"5b",null,1]
["Number of Confirmation Sites Needed per Successful Project",15,{"$f":"INPUT!AA159","v":1.5},{"$f":"INPUT!Z159","v":1},{"$f":"INPUT!AB159","v":3},null,17.94306093469395,16.924631047399956,21.074872167838688,null,27.409479530157203,27.409479530157203,null,"1b",null,1]
["Drilling Success Rate at Successful Confirmation Site",16,{"$f":"INPUT!AA162","v":1},{"$f":"INPUT!Z162","v":1},{"$f":"INPUT!AB162","v":0.8},null,17.94306093469395,17.948230635821968,18.798933330583122,null,27.409479530157203,27.409479530157203,null,"1b",null,1]
["Number of Confirmation Wells Required",17,{"$f":"INPUT!AA164","v":3},{"$f":"INPUT!Z164","v":2},{"$f":"INPUT!AB164","v":6},null,17.94306093469395,17.273988147847046,19.970958099746738,null,27.409479530157203,27.409479530157203,null,"1b",null,1]
["Multiplier for Confirmation Well Costs (>= 1)",18,{"$f":"INPUT!AA170","v":1.2},{"$f":"INPUT!Z170","v":1},{"$f":"INPUT!AB170","v":1.5},null,17.94306093469395,17.184053586964961,19.094496209107476,null,27.409479530157203,27.409479530157203,null,"1b",null,1]
["Confirmation Well Simulation Cost",19,{"$f":"INPUT!AA183","v":2500000},{"$f":"INPUT!Z183","v":1000000},{"$f":"INPUT!AB183","v":5000000},null,17.94306093469395,17.637016227232433,18.46692131680453,null,27.409479530157203,27.409479530157203,null,"2a",null,1]
["Drilling Success Rate During Final Well Field Development",20,{"$f":"INPUT!AA189","v":1},{"$f":"INPUT!Z189","v":1},{"$f":"INPUT!AB189","v":0.8},null,17.94306093469395,17.948230635821968,18.636326377177145,null,27.409479530157203,27.409479530157203,null,"2b",null,1]
["Ratio of Injection Wells to Production Wells",21,{"$f":"INPUT!AA194","v":0.5},{"$f":"INPUT!Z194","v":0.5},{"$f":"INPUT!AB194","v":1},null,17.94306093469395,17.948230635821968,20.984710571851309,null,27.409479530157203,26.807109705031689,null,"2a",null,1]
[" Production Well Cost",22,{"$f":"INPUT!AA225","v":"curve"},{"$f":"INPUT!Z225","v":6000000},{"$f":"INPUT!AB225","v":15000000},null,17.94306093469395,16.86655441976955,25.237577593430956,null,27.409479530157203,27.409479530157203,null,"2b",null,1]
["Injection Well Cost ",23,{"$f":"INPUT!AA228","v":"curve"},{"$f":"INPUT!Z228","v":6000000},{"$f":"INPUT!AB228","v":15000000},null,17.94306093469395,16.91966665311659,19.389561868986462,null,27.409479530157203,27.409479530157203,null,"2b",null,1]
["Surface Equipment Cost per Well",24,{"$f":"INPUT!AA232","v":225000},{"$f":"INPUT!Z232","v":150000},{"$f":"INPUT!AB232","v":400000},null,17.94306093469395,17.886483255425219,18.092307856747713,null,27.409479530157203,27.409479530157203,null,"2b",null,1]
["Permitting (Utilization Plan) for Field and Plant",25,{"$f":"INPUT!AA238","v":1000000},{"$f":"INPUT!Z238","v":500000},{"$f":"INPUT!AB238","v":2000000},null,17.94306093469395,17.903548882080184,18.03759414330554,null,27.409479530157203,27.409479530157203,null,"5b",null,4]
["Production Well Flow Rate (kg/s)",26,{"$f":"INPUT!AA241","v":40},{"$f":"INPUT!Z241","v":60},{"$f":"INPUT!AB241","v":30},null,17.94306093469395,15.615342712091337,20.510899285124882,null,28.075306188864118,27.114480536960922,null,"2a",null,1]
["Production/Injection Well Stimulation Cost",27,{"$f":"INPUT!AA246","v":2500000},{"$f":"INPUT!Z246","v":1000000},{"$f":"INPUT!AB246","v":5000000},null,17.94306093469395,17.681921669137594,18.392078913629256,null,27.409479530157203,27.409479530157203,null,"2a",null,1]
["Reservoir Hydraulic Drawdown",28,{"$f":"INPUT!AA255","v":0.5},{"$f":"INPUT!Z255","v":0.2},{"$f":"INPUT!AB255","v":1.2},null,17.94306093469395,17.593493573805695,18.825721061923147,null,26.778337382569141,29.004222569578573,null,"2a",null,1]
["Annual Rate of Temperature Decline",29,{"$f":"INPUT!AA268","v":5.0000000000000001E-3},{"$f":"INPUT!Z268","v":2E-3},{"$f":"INPUT!AB268","v":0.01},null,17.94306093469395,17.032024039081136,19.592679861325919,null,27.409479530157203,27.409479530157203,null,"2a",null,1]
["EGS Water Loss",30,{"$f":"INPUT!AA282","v":0.05},{"$f":"INPUT!Z282","v":0.02},{"$f":"INPUT!AB282","v":0.1},null,17.94306093469395,17.704428110261031,18.360397158079351,null,27.342148656502435,27.527815163076223,null,"2a",null,1,null,"EGS"]
["Make-up Water Cost ($/acre-ft)",31,{"$f":"INPUT!AA284","v":2000},{"$f":"INPUT!Z284","v":800},{"$f":"INPUT!AB284","v":3000},null,17.94306093469395,16.781955460750485,18.920126615048204,null,27.409479530157203,27.409479530157203,null,"4b",null,1]
["Production and Injection Pump & Driver Efficiency",32,{"$f":"INPUT!AA286","v":0.67500000000000004},{"$f":"INPUT!Z286","v":0.8},{"$f":"INPUT!AB286","v":0.6},null,17.94306093469395,17.854134665362768,18.024073600632072,null,27.24069634279082,27.546019504398771,null,"4b",null,1]
["Hole or Casing Diameter in Production Interval",33,{"$f":"INPUT!AA300","v":"default"},{"$f":"INPUT!Z300","v":8.625},{"$f":"INPUT!AB300","v":6.625},null,17.94306093469395,17.956405886876205,17.947952569717408,null,27.410727509329146,27.409437081902208,null,"2b",null,null,1]
["Production Pump Cost",34,{"$f":"INPUT!R312","v":1},{"$f":"INPUT!Z312","v":0.7},{"$f":"INPUT!AB312","v":2},null,17.94306093469395,17.948230635821968,17.948230635821968,null,27.409479530157203,27.409479530157203,null,"4b",null,1]
["Hole or Casing Diameter in Injection Interval",35,{"$f":"INPUT!AA317","v":"default"},{"$f":"INPUT!Z317","v":8.625},{"$f":"INPUT!AB317","v":6.625},null,17.94306093469395,17.948230635821968,18.15145401326906,null,27.409479530157203,27.776089848886119,null,"2b",null,null,1]
["Labor Rate Multiplier (for Benefits, Overhead,, G&A)",36,{"$f":"INPUT!AA353","v":1.8},{"$f":"INPUT!Z353","v":1.2},{"$f":"INPUT!AB353","v":2.2000000000000002},null,17.94306093469395,17.764428470710119,18.070765412563201,null,27.409479530157203,27.409479530157203,null,"4a","4b",3]
["Adjustment to Staff",37,{"$f":"INPUT!AA355","v":1},{"$f":"INPUT!Z355","v":0.75},{"$f":"INPUT!AB355","v":1.5},null,17.94306093469395,17.810379011988079,18.017156447738913,null,27.409479530157203,27.409479530157203,null,"4a","4b",3]
["Field Annual Maintenance (non-labor)",38,{"$f":"INPUT!AA358","v":1.4999999999999999E-2},{"$f":"INPUT!Z358","v":5.0000000000000001E-3},{"$f":"INPUT!AB358","v":0.04},null,17.94306093469395,17.431246739016931,19.240690377834561,null,27.409479530157203,27.409479530157203,null,"4b",null,3]
["Plant Annual Maintenance (non-labor)",39,{"$f":"INPUT!AA362","v":1.7999999999999999E-2},{"$f":"INPUT!Z362","v":1.2E-2},{"$f":"INPUT!AB362","v":2.1999999999999999E-2},null,17.94306093469395,17.796107150628718,18.049646292617471,null,27.409479530157203,27.409479530157203,null,"4a",null,3]
["Geothermal Production Pump Life",40,{"$f":"INPUT!AA374","v":3},{"$f":"INPUT!Z374","v":5},{"$f":"INPUT!AB374","v":1},null,17.94306093469395,17.948230635821968,17.948230635821968,null,27.409479530157203,27.409479530157203,null,"4b",null,3]
["Transmission cost - miles of line",41,{"$f":"INPUT!AA387","v":0},{"$f":"INPUT!Z387","v":0},{"$f":"INPUT!AB387","v":50},null,17.94306093469395,17.948230635821968,21.310380522276244,null,27.409479530157203,27.409479530157203,null,"n/a",null,null,2]
["Power Sales ",42,{"$f":"INPUT!AA393","v":25},{"$f":"INPUT!Z393","v":40},{"$f":"INPUT!AB393","v":15},null,17.94306093469395,15.874885922975229,21.348911668404323,null,43.855167248251519,16.44568771809432,null,"6b",null,5]
["Flash Plant Wet Bulb Temperature",43,{"$f":"INPUT!R456","v":60},{"$f":"INPUT!Z456","v":40},{"$f":"INPUT!AB456","v":80},null,17.94306093469395,16.844752579437369,19.213108340603586,null,27.395737825382589,27.534318041939066,null,"3a",null,null,2,null,"Flash"]
["Steam Turbine Efficiency",44,{"$f":"INPUT!R459","v":0.8},{"$f":"INPUT!Z459","v":0.85},{"$f":"INPUT!AB459","v":0.75},null,17.94306093469395,17.261752396846379,18.727240978628007,null,27.248350258828076,27.592598751885976,null,"3a",null,2,null,null,"Flash"]
["Flash Plant Pump Efficiency",45,{"$f":"INPUT!R461","v":0.75},{"$f":"INPUT!Z461","v":0.8},{"$f":"INPUT!AB461","v":0.7},null,17.94306093469395,17.907289597252298,17.995037274571789,null,27.344229807203309,27.48443299361276,null,"3a",null,2,null,null,"Flash"]
["Flash Plant Cooling Water Temperature Rise",46,{"$f":"INPUT!R476","v":20},{"$f":"INPUT!Z476","v":15},{"$f":"INPUT!AB476","v":30},null,17.94306093469395,18.016514024809894,18.138897136459136,null,27.747907028054311,27.091406819891834,null,"3a",null,null,2,null,"Flash"]
["Flash Plant NCG level ",47,{"$f":"INPUT!R481","v":2000},{"$f":"INPUT!Z481","v":200},{"$f":"INPUT!AB481","v":20000},null,17.94306093469395,17.271138330629306,21.361053569023042,null,27.167492348329571,28.778968200601202,null,"3a",null,null,2,null,"Flash"]
["Flash Plant H2S level",48,{"$f":"INPUT!R483","v":20},{"$f":"INPUT!Z483","v":0},{"$f":"INPUT!AB483","v":200},null,17.94306093469395,17.630168597066746,18.83940674213509,null,27.409479530157203,27.409479530157203,null,"3a",null,null,2,null,"Flash"]
["Turbine-Generator Cost",49,{"$f":"IF($S$2=0,INPUT!AA498,INPUT!AA416)","v":1},{"$f":"IF($S$2=0,INPUT!Z498,INPUT!Z416)","v":0.5},{"$f":"IF($S$2=0,INPUT!AB498,INPUT!AB416)","v":2},null,17.94306093469395,16.782164777535051,20.280362352395812,null,27.409479530157203,27.409479530157203,null,"3a",null,2]
["Heat Rejection Equipment Cost ",50,{"$f":"IF($S$2=0,INPUT!AA504,INPUT!AA418)","v":1},{"$f":"IF($S$2=0,INPUT!Z504,INPUT!Z418)","v":0.5},{"$f":"IF($S$2=0,INPUT!AB504,INPUT!AB418)","v":2},null,17.94306093469395,17.577380586055959,18.68993073535399,null,27.409479530157203,27.409479530157203,null,"3b",null,2]
["Geofluid Heat Exchanger Cost",51,{"$f":"INPUT!AA420","v":1},{"$f":"INPUT!Z420","v":0.5},{"$f":"INPUT!AB420","v":2},null,17.94306093469395,17.948230635821968,17.948230635821968,null,27.409479530157203,27.409479530157203,null,"3a",null,2,null,null,"Binary"]
["Plant Pump Cost",52,{"$f":"INPUT!AA506","v":1},{"$f":"INPUT!Z506","v":0.5},{"$f":"INPUT!AB506","v":2},null,17.94306093469395,17.83944003156936,18.16581184432718,null,27.409479530157203,27.409479530157203,null,"3a",null,2,null,null,"Flash"]
["Flash Plant NCG Removal System Cost",53,{"$f":"INPUT!AA508","v":1},{"$f":"INPUT!Z508","v":0.5},{"$f":"INPUT!AB508","v":3},null,17.94306093469395,17.857293524555452,18.311979080888047,null,27.409479530157203,27.409479530157203,null,"3a",null,2,null,null,"Flash"]
["Flash Plant H2S Abatement System Cost",54,{"$f":"INPUT!AA510","v":1},{"$f":"INPUT!Z510","v":0.5},{"$f":"INPUT!AB510","v":4},null,17.94306093469395,17.789199616444357,18.902416752087632,null,27.409479530157203,27.409479530157203,null,"3a",null,2,null,null,"Flash"]
["Plant Direct Construction Cost Multiplier",55,{"$f":"IF($S$2=0,INPUT!AA517,INPUT!AA429)","v":2.4346566203566113},{"$f":"IF($S$2=0,INPUT!Z517,INPUT!Z429)","v":2},{"$f":"IF($S$2=0,INPUT!AB517,INPUT!AB429)","v":3},null,17.94306093469395,17.263936105539443,18.838269724848171,null,27.409479530157203,27.409479530157203,null,"3d",null,2]
["Indirect Plant Construction Cost %",56,{"$f":"IF($S$2=0,INPUT!AA521,INPUT!AA433)","v":0.12},{"$f":"IF($S$2=0,INPUT!Z521,INPUT!Z433)","v":0.06},{"$f":"IF($S$2=0,INPUT!AB521,INPUT!AB433)","v":0.15},null,17.94306093469395,17.742893398202327,18.050899254631794,null,27.409479530157203,27.409479530157203,null,"3d",null,2]
["Plant Capital Cost",57,{"$f":"IF($S$2=0,INPUT!AA527,INPUT!AA439)","v":1},{"$f":"IF($S$2=0,INPUT!Z527,INPUT!Z439)","v":0.85},{"$f":"IF($S$2=0,INPUT!AB527,INPUT!AB439)","v":1.3332999999999999},null,17.94306093469395,17.373090170342024,19.225449036157208,null,27.409479530157203,27.409479530157203,null,"3a",null,2]
["Binary Plant Performance",58,{"$f":"INPUT!R406","v":8.1380681322906998},{"$f":"INPUT!R401","v":14.171259797085233},{"$f":"C63*0.7","v":5.6966476926034897},null,24.766700799320262,25.818527488608588,26.156112050734642,null,24.761433965830278,24.091930808933213,null,"6a",null,2,null,null,"Binary"]
[]
[]
[]
[]
[]
[]
[]
[null,null,57,null,null,null,null,20.425704699326808,19.475287811601856,21.376121587051756,null,24.589569781313269,null,24.589569781313269]
[null,"Stimulation Cost per Well",null,{"$f":"INPUT!AA183","v":2500000},{"$f":"INPUT!Z183","v":1000000},{"$f":"INPUT!AB183","v":5000000},null,20.425704699326808,21.224841005396293,24.013449447287407,null,24.908296346104738,null,24.311882465456858]
[]
[]
[]
["Labor Rate Multiplier (for Benefits, Overhead,, G&A)",36,null,null,null,null,14.560340751625198,14.372286411479799,14.6855379254686,null,null,null,null,{"$f":"H42-G42","v":-0.13268192270587065},{"$f":"H76-G76","v":-0.18805434014539912},null,null,null,{"$f":"I41-G41","v":0.12770447786925132},{"$f":"I76-G76","v":0.1251971738434019},null,{"$f":"N76-O76","v":5.5372417439528476E-2}]
["Adjustment to Staff",37,null,null,null,null,14.560340751625198,14.418043211618301,14.839685272361642,null,null,null,null,{"$f":"H43-G43","v":-0.5118141956770188},{"$f":"H77-G77","v":-0.14229754000689709},null,null,null,{"$f":"I42-G42","v":7.4095513044962757E-2},{"$f":"I77-G77","v":0.27934452073644422},null,{"$f":"N77-O77","v":-0.36951665567012171}]
["Field Annual Maintenance (non-labor)",38,null,null,null,null,14.560340751625198,14.321261519107825,15.149277923107018,null,null,null,null,{"$f":"H44-G44","v":-0.14695378406523218},-0.23907923251737273,null,null,null,{"$f":"I43-G43","v":1.297629443140611},0.58893717148182034,null,9.2125448452140546E-2]
["Plant Annual Maintenance (non-labor)",39,null,null,null,null,14.560340751625198,14.355144174381184,14.696268646127431,null,null,null,null,{"$f":"H45-G45","v":5.1697011280182892E-3},-0.20519657724401341,null,null,null,{"$f":"I44-G44","v":0.10658535792352097},0.13592789450223286,null,0.2103662783720317]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N76:N79)","v":-0.78628020132010334},{"$f":"SUM(O76:O79)","v":-0.77462768991368236},null,null,null,{"$f":"SUM(S76:S79)","v":1.6060147919783461},{"$f":"SUM(T76:T79)","v":1.1294067605638993},null,{"$f":"SUM(V76:V79)","v":-1.1652511406420984E-2}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Well Testing Cost (per site)",15,{"$f":"INPUT!Z185","v":0},{"$f":"INPUT!#REF!","v":{"$error":"#REF!"}},{"$f":"INPUT!#REF!","v":{"$error":"#REF!"}},null,20.425704699326808,20.384697236704294,20.493556603300888,null,24.584918938200691,24.584928993154072,null,"1b"]
["Adjustment to calculated production pump cost",29,{"$f":"INPUT!AA312","v":1},{"$f":"INPUT!Z312","v":0.7},{"$f":"INPUT!AB312","v":2},null,20.425704699326808,20.358653721538968,20.647969484387914,null,24.58304096913162,24.591149342700284,null,"2b"]
["Adjustment to calculated injection pump cost",31,{"$f":"INPUT!AA326","v":0},{"$f":"INPUT!Z326","v":0},{"$f":"INPUT!AB326","v":0},null,20.425704699326808,20.408814789750906,20.481194981278943,null,24.584687165023041,24.585707353859135,null,"2b"]
["Annual O&M cost",32,{"$f":"INPUT!AA328","v":0},{"$f":"INPUT!Z328","v":0},{"$f":"INPUT!AB328","v":0},null,20.425704699326808,20.425519499382567,20.425519499382577,null,24.584922662029165,24.584922642806497,null,"4a","4b"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,0.1,0.9]
[null,{"$f":"B6","v":1},{"$f":"H6-G6","v":-0.18054279645038562},{"$f":"I6-G6","v":1.4233378644539734}]
[null,2,-1.2210350826068463,1.2313744848628865]
[null,3,-1.1098311009126753,2.3762256650893256]
[null,4,-1.459974037610035,5.7328056566748913]
[null,5,5.1697011280182892E-3,5.1697011280182892E-3]
[null,6,-9.4136042077199278E-2,0.31764148246567103]
[null,7,-0.72246442290892077,0.10447544433323586]
[null,8,5.1697011280182892E-3,2.0473084728514692]
[null,9,5.1697011280182892E-3,0.22265977275313986]
[null,10,-0.10196554514146783,0.11230494739750441]
[null,11,-4.3825076129365925E-2,0.12765664427148593]
[null,12,-0.26747753247439121,0.30549028204589845]
[null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}}]
[null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}}]
[null,{"$f":"B19","v":14},{"$f":"H19-G19","v":9.3419849296694224E-4},{"$f":"I19-G19","v":0.1518996138423887}]
[null,15,-1.0184298872939941,3.1318112331447381]
[null,16,5.1697011280182892E-3,0.85587239588917186]
[null,17,-0.66907278684690397,2.0278971650527886]
[null,18,-0.75900734772898915,1.1514352744135259]
[null,19,-0.30604470746151691,0.5238603821105805]
[null,20,5.1697011280182892E-3,0.69326544248319522]
[null,21,5.1697011280182892E-3,3.0416496371573594]
[null,22,-1.0765065149244002,7.2945166587370061]
[null,23,-1.0233942815773602,1.4465009342925121]
[null,24,-5.6577679268730918E-2,0.14924692205376289]
[null,25,{"$f":"H30-G30","v":-3.9512052613766002E-2},{"$f":"I30-G30","v":9.4533208611590425E-2}]
[null,26,-2.3277182226026127,2.5678383504309323]
[null,27,-0.26113926555635558,0.44901797893530571]
[null,28,-0.3495673608882548,0.8826601272291974]
[null,29,-0.91103689561281342,1.6496189266319696]
[null,30,-0.23863282443291922,0.41733622338540144]
[null,31,-1.161105473943465,0.97706568035425434]
[null,32,-8.8926269331182084E-2,8.1012665938121842E-2]
[null,33,1.3344952182254843E-2,4.8916350234584627E-3]
[null,{"$f":"B40","v":35},{"$f":"H40-G40","v":5.1697011280182892E-3},{"$f":"I40-G40","v":0.20839307857511002}]
[null,36,{"$f":"H41-G41","v":-0.17863246398383126},{"$f":"I41-G41","v":0.12770447786925132}]
[null,37,-0.13268192270587065,7.4095513044962757E-2]
[null,38,-0.5118141956770188,1.297629443140611]
[null,39,-0.14695378406523218,0.10658535792352097]
[null,40,5.1697011280182892E-3,5.1697011280182892E-3]
[null,41,{"$f":"H46-G46","v":5.1697011280182892E-3},{"$f":"I46-G46","v":3.3673195875822941}]
[null,42,-2.0681750117187203,3.4058507337103734]
[null,43,-1.0983083552565809,1.2700474059096365]
[null,44,-0.68130853784757051,0.78418004393405738]
[null,45,-3.5771337441651951E-2,5.197633987783945E-2]
[null,46,7.3453090115943809E-2,0.19583620176518579]
[null,47,-0.67192260406464399,3.4179926343290923]
[null,{"$f":"B54","v":49},{"$f":"H54-G54","v":-1.1608961571588985},{"$f":"I54-G54","v":2.3373014177018625}]
[null,50,-0.3656803486379907,0.74686980066003983]
[null,51,5.1697011280182892E-3,5.1697011280182892E-3]
[null,52,-0.1036209031245896,0.22275090963323052]
[null,53,-8.5767410138497979E-2,0.36891814619409757]
[null,54,-0.15386131824959293,0.95935581739368203]
[null,55,-0.67912482915450667,0.89520879015422139]
[null,56,-0.20016753649162311,0.10783831993784432]
[null,57,-0.5699707643519254,1.2823881014632583]
[null,58,1.0518266892883261,1.3894112514143799]

{"sheet":"master list of 10-90s","index":8,"n_rows":66,"n_cols":74,"rows_kept":66,"cut":false,"hidden":false,"merged":[[2,35,2,37],[2,38,2,40],[3,26,3,28],[3,29,3,31],[3,32,3,34],[3,35,3,37],[3,38,3,40],[2,3,2,5],[3,3,3,5],[2,26,2,28],[2,29,2,31],[2,32,2,34],[4,47,4,49],[5,47,5,49],[6,47,6,49],[6,42,6,44],[2,42,2,44],[3,42,3,44],[4,42,4,44],[5,42,5,44],[2,47,2,49],[3,47,3,49],[0,3,0,5],[4,23,4,25],[5,23,5,25],[6,23,6,25],[3,23,3,25],[2,23,2,25],[2,7,2,9],[2,10,2,12],[2,13,2,15],[2,16,2,18],[2,19,2,21],[3,7,3,9],[3,10,3,12],[3,13,3,15],[3,16,3,18],[3,19,3,21]]}
[null,null,null,"MASTER LIST - COPY CASE INTO THE CELLS BELOW"]
[null,null,null,{"$f":"INPUT!W23","v":17.373090170342024},{"$f":"INPUT!R23","v":17.94306093469395},{"$f":"INPUT!X23","v":19.225449036157208}]
[null,"Resource",null,"EGS",null,null,null,"HYDROTHERMAL",null,null,"HYDROTHERMAL",null,null,"HYDROTHERMAL",null,null,"HYDROTHERMAL",null,null,"HYDROTHERMAL",null,null,null,"HYDROTHERMAL",null,null,"EGS",null,null,"EGS",null,null,"EGS",null,null,"EGS",null,null,"EGS",null,null,null,"HYDROTHERMAL",null,null,null,null,"EGS"]
[null,"Conversion System",null,"FLASH",null,null,null,"BINARY",null,null,"FLASH",null,null,"BINARY",null,null,"FLASH",null,null,"BINARY",null,null,null,"BINARY",null,null,"BINARY",null,null,"BINARY",null,null,"BINARY",null,null,"FLASH",null,null,"FLASH",null,null,null,"BINARY",null,null,null,null,"BINARY"]
[null,"Case",null,null,"EGS D",null,null,null,"Hydro A",null,null,"Hydro B",null,null,"Hydro C",null,null,"Hydro D",null,null,"Hydro E",null,null,"Hydro C",null,null,null,"EGS A",null,null,"EGS B",null,null,"EGS C",null,null,"EGS D",null,null,"EGS E",null,null," C- Dec 2011",null,null,null,null," C- Dec 2011"]
[null,"Resource Temperature","°C",null,250,null,null,null,140,null,null,175,null,null,175,null,null,225,null,null,140,null,null,175,null,null,null,100,null,null,150,null,null,175,null,null,250,null,null,325,null,null,175,null,null,null,null,175]
[null,"Resource Depth","m",null,3500,null,null,null,1500,null,null,1500,null,null,1500,null,null,2500,null,null,2500,null,null,1500,null,null,null,2000,null,null,2500,null,null,3000,null,null,3500,null,null,4000,null,null,1500,null,null,null,null,3000]
[null,null,null,0.1,"Most Likely",0.9,null,0.1,"Most Likely",0.9,0.1,"Most Likely",0.9,0.1,"Most Likely",0.9,0.1,"Most Likely",0.9,0.1,"Most Likely",0.9,null,0.1,"Most Likely",0.9,0.1,"Most Likely",0.9,0.1,"Most Likely",0.9,0.1,"Most Likely",0.9,0.1,"Most Likely",0.9,0.1,"Most Likely",0.9,null,0.1,"Most Likely",0.9,null,null,0.1,"Most Likely",0.9,null,null,null,null,null,null,null,null,null,null,null,null,null,"b",null,null,"c",null,null,"d",null,null,"e"]
[null,"Utilization Factor",null,0.96,0.95,0.88,null,0.96,0.95,0.88,0.96,0.95,0.88,0.96,0.95,0.88,0.96,0.95,0.88,0.96,0.95,0.88,null,0.96,0.95,0.88,0.96,0.95,0.88,0.96,0.95,0.88,0.96,0.95,0.88,0.96,0.95,0.88,0.96,0.95,0.88,null,0.96,0.95,0.88,null,null,0.96,0.95,0.88,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"H9-K9","v":0},{"$f":"I9-L9","v":0},0,{"$f":"H9-N9","v":0},{"$f":"I9-O9","v":0},0,{"$f":"H9-Q9","v":0},{"$f":"I9-R9","v":0},0,{"$f":"H9-T9","v":0},{"$f":"I9-U9","v":0},0]
[null,"Contingency",null,0.05,0.15,0.25,null,0.05,0.15,0.25,0.05,0.15,0.25,0.05,0.15,0.25,0.05,0.15,0.25,0.05,0.15,0.25,null,0.05,0.15,0.25,0.05,0.15,0.25,0.05,0.15,0.25,0.05,0.15,0.25,0.05,0.15,0.25,0.05,0.15,0.25,null,0.05,0.15,0.25,null,null,0.05,0.15,0.25,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"H10-K10","v":0},{"$f":"I10-L10","v":0},{"$f":"J10-M10","v":0},{"$f":"H10-N10","v":0},{"$f":"I10-O10","v":0},{"$f":"J10-P10","v":0},{"$f":"H10-Q10","v":0},{"$f":"I10-R10","v":0},{"$f":"J10-S10","v":0},{"$f":"H10-T10","v":0},{"$f":"I10-U10","v":0},{"$f":"J10-V10","v":0}]
[null,"Discount Rate During Operation",null,0.06,7.0000000000000007E-2,0.09,null,0.06,7.0000000000000007E-2,0.09,0.06,7.0000000000000007E-2,0.09,0.06,7.0000000000000007E-2,0.09,0.06,7.0000000000000007E-2,0.09,0.06,7.0000000000000007E-2,0.09,null,0.06,7.0000000000000007E-2,0.09,0.06,7.0000000000000007E-2,0.09,0.06,7.0000000000000007E-2,0.09,0.06,7.0000000000000007E-2,0.09,0.06,7.0000000000000007E-2,0.09,0.06,7.0000000000000007E-2,0.09,null,0.06,7.0000000000000007E-2,0.09,null,null,0.06,7.0000000000000007E-2,0.09,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Project Life","yr",30,20,10,null,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,null,30,30,30,30,20,10,30,20,10,30,20,10,30,20,10,30,20,10,null,30,30,30,null,null,30,20,10,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Fixed Charge Rate",null,0.09,0.108,0.13,null,0.09,0.108,0.13,0.09,0.108,0.13,0.09,0.108,0.13,0.09,0.108,0.13,0.09,0.108,0.13,null,0.09,0.108,0.13,0.09,0.108,0.13,0.09,0.108,0.13,0.09,0.108,0.13,0.09,0.108,0.13,0.09,0.108,0.13,null,0.09,0.108,0.13,null,null,0.09,0.108,0.13,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Duration of Exploration Phase","yr",{"$f":"0.5","v":0.5},1,3,null,1.5,2,4,1.5,2,4,1.5,2,4,1.5,2,4,1.5,2,4,null,1.5,2,4,{"$f":"0.5","v":0.5},1,3,{"$f":"0.5","v":0.5},1,3,0.5,1,3,{"$f":"0.5","v":0.5},1,3,{"$f":"0.5","v":0.5},1,3,null,1.5,2,4,null,null,0.5,1,4,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Duration of Confirmation Phase","yr",1,1.5,2,null,1,1.5,2,1,1.5,2,1,1.5,2,1,1.5,2,1,1.5,2,null,1,1.5,2,1,1.5,2,1,1.5,2,1,1.5,2,1,1.5,2,1,1.5,2,null,1,1.5,2,null,null,1,1.5,2,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Duration of Well Field Development Phase","yr",2,2,3,null,1,1.5,2,1,1.5,2,1,1.5,2,1,1.5,2,1,1.5,2,null,1,1.5,2,2,2,3,2,2,3,2,2,3,2,2,3,2,2,3,null,1,1.5,2,null,null,2,2,3,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Duration of Plant Design and Construction","yr",1.25,1.5,2.5,null,1.25,2,2.5,1.25,1.5,2.5,1.25,2,2.5,1.25,1.5,2.5,1.25,2,2.5,null,1.25,2,2.5,1.25,2,2.5,1.25,2,2.5,1.25,2,2.5,1.25,1.5,2.5,1.25,1.5,2.5,null,1.25,2,2.5,null,null,1.25,2,2.5,null,null,null,null,null,null,null,null,null,null,null,null,0,0.5,0,0,0,0,0,0.5,0,0,0,0]
[null,"Number of Locations Evaluated Before Exploration Drilling Begins",null,1,3,5,null,1,6,10,1,6,10,1,6,10,1,6,10,1,6,10,null,1,6,10,1,3,5,1,3,5,1,3,5,1,3,5,1,3,5,null,1,7,10,null,null,1,1,4,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Pre-Drilling Exploration Costs","per site",150000,250000,500000,null,100000,500000,1000000,100000,500000,1000000,100000,500000,1000000,100000,500000,1000000,100000,500000,1000000,null,100000,500000,1000000,150000,250000,500000,150000,250000,500000,150000,250000,500000,150000,250000,500000,150000,250000,500000,null,100000,500000,1000000,null,null,100000,500000,1000000,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Number of Sites where Exploration Drilling Occurs",null,1,2,3,null,1,5,10,1,5,10,1,5,10,1,5,10,1,5,10,null,1,5,10,1,2,3,1,2,3,1,2,3,1,2,3,1,2,3,null,1,5,10,null,null,1,1,4,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null," Site Exploration Drilling Cost","per site",1000000,1500000,2000000,null,1000000,3000000,7000000,1000000,3000000,7000000,1000000,3000000,7000000,1000000,3000000,7000000,1000000,3000000,7000000,null,null,null,null,1000000,1500000,2000000,1000000,1500000,2000000,1000000,1500000,2000000,1000000,1500000,2000000,1000000,1500000,2000000]
[null,"Leasing Cost ","$/acre",2,30,1000,null,2,30,1000,2,30,1000,2,30,1000,2,30,1000,2,30,1000,null,2,30,1000,2,30,1000,2,30,1000,2,30,1000,2,30,1000,2,30,1000,null,2,30,1000,null,null,2,30,1000,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Number of Confirmation Drilling Sites Needed per Successful Project",null,1,1.5,3,null,1,2,4,1,2,4,1,2,4,1,2,4,1,2,4,null,1,2,4,1,1.5,3,1,1.5,3,1,1.5,3,1,1.5,3,1,1.5,3,null,1,2,4,null,null,1,1.3333333333333333,2,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Confirmation Well Success Ratio at Successful Site",null,1,1,0.8,null,0.8,0.6,0.4,0.8,0.6,0.4,0.8,0.6,0.4,0.8,0.6,0.4,0.8,0.6,0.4,null,0.8,0.6,0.4,1,1,0.8,1,1,0.8,1,1,0.8,1,1,0.8,1,1,0.8,null,0.8,0.6,0.4,null,null,1,1,0.8,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Number of Confirmation Wells Required",null,2,3,6,null,1,3,6,1,3,6,1,3,6,1,3,6,1,3,6,null,1,3,6,2,3,6,2,3,6,2,3,6,2,3,6,2,3,6,null,1,3,6,null,null,2,3,6,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Multiplier for Confirmation Well Costs (>= 1)",null,1,1.2,1.5,null,1,1.2,1.5,1,1.2,1.5,1,1.2,1.5,1,1.2,1.5,1,1.2,1.5,null,1,1.2,1.5,1,1.2,1.5,1,1.2,1.5,1,1.2,1.5,1,1.2,1.5,1,1.2,1.5,null,1,1.2,1.5,null,null,1,1.2,1.5,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Confirmation Well Simulation Cost","per injection well",1000000,2500000,5000000,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,1000000,2500000,5000000,1000000,2500000,5000000,1000000,2500000,5000000,1000000,2500000,5000000,1000000,2500000,5000000,null,null,null,null,null,null,1000000,2500000,5000000,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Drilling Success Rate during the final phase of well field development",null,1,1,0.8,null,0.9,0.8,0.6,0.9,0.8,0.6,0.9,0.8,0.6,0.9,0.8,0.6,0.9,0.8,0.6,null,0.9,0.8,0.6,1,1,0.8,1,1,0.8,1,1,0.8,1,1,0.8,1,1,0.8,null,0.9,0.8,0.6,null,null,1,1,0.8,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Ratio of Injection Wells to Production Wells",null,0.5,0.5,1,null,0.75,{"$f":"3/4","v":0.75},2,0.4,{"$f":"3/4","v":0.75},2,0.6,{"$f":"3/4","v":0.75},2,0.3,{"$f":"3/4","v":0.75},2,0.75,{"$f":"3/4","v":0.75},2,null,{"$f":"1/3","v":0.33333333333333331},{"$f":"2/3","v":0.66666666666666663},2,{"$f":"1/2","v":0.5},{"$f":"1/2","v":0.5},1,0.5,0.5,1,0.5,0.5,1,0.5,0.5,1,0.5,0.5,1,null,{"$f":"1/3","v":0.33333333333333331},{"$f":"2/3","v":0.66666666666666663},2,null,null,0.33333333333333331,0.5,1,null,null,null,null,null,null,null,null,null,null,null,null,0.35,0,0,0.15000000000000002,0,0,0.45,0,0,0,0,0]
[null," Production Well Cost Used","per well",6000000,"curve",15000000,null,1500000,"curve",7000000,1500000,"curve",7000000,1500000,"curve",7000000,3000000,"curve",9000000,3000000,"curve",9000000,null,2000000,4500000,7000000,3250000,"curve",7250000,3500000,"curve",9000000,6000000,"curve",10000000,6000000,"curve",15000000,7500000,"curve",17500000,null,2000000,4500000,7000000,null,null,6000000,8000000,10000000,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$error":"#VALUE!"},0,0,{"$error":"#VALUE!"},0,-1500000,{"$error":"#VALUE!"},-2000000,-1500000,{"$error":"#VALUE!"},-2000000]
[null,"Injection Well Cost Used","per well",6000000,"curve",15000000,null,1500000,"curve",7000000,1500000,"curve",7000000,1500000,"curve",7000000,3000000,"curve",9000000,3000000,"curve",9000000,null,2000000,4500000,7000000,3250000,"curve",7250000,3500000,"curve",9000000,6000000,"curve",10000000,6000000,"curve",15000000,7500000,"curve",17500000,null,2000000,4500000,7000000,null,null,6000000,8000000,10000000,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$error":"#VALUE!"},0,0,{"$error":"#VALUE!"},0,-1500000,{"$error":"#VALUE!"},-2000000,-1500000,{"$error":"#VALUE!"},-2000000]
[null,"Surface Equipment Cost per Well",null,150000,225000,400000,null,100000,200000,400000,150000,250000,450000,100000,200000,400000,150000,250000,450000,100000,200000,400000,null,100000,200000,400000,100000,200000,400000,100000,200000,400000,100000,200000,400000,150000,225000,400000,150000,225000,400000,null,100000,200000,400000,null,null,100000,200000,400000,null,null,null,null,null,null,null,null,null,null,null,null,-50000,-50000,-50000,0,0,0,-50000,-50000,-50000,0,0,0]
[null,"Permitting (Utilization Plan) for Field and Plant",null,500000,1000000,2000000,null,500000,1000000,2000000,500000,1000000,2000000,500000,1000000,2000000,500000,1000000,2000000,500000,1000000,2000000,null,500000,1000000,2000000,500000,1000000,2000000,500000,1000000,2000000,500000,1000000,2000000,500000,1000000,2000000,500000,1000000,2000000,null,500000,1000000,2000000,null,null,500000,1000000,2000000,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Production Well Flow Rate","kg/s",60,40,30,null,160,100,70,110,80,50,160,100,70,110,80,50,160,100,70,null,180,100,70,60,40,30,60,40,30,60,40,30,60,40,30,60,40,30,null,180,100,70,null,null,60,40,30,null,null,null,null,null,null,null,null,null,null,null,null,50,20,20,0,0,0,50,20,20,0,0,0]
[null,"Production/Injection Well Stimulation Cost",null,1000000,2500000,5000000,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,1000000,2500000,5000000,1000000,2500000,5000000,1000000,2500000,5000000,1000000,2500000,5000000,1000000,2500000,5000000,null,null,null,null,null,null,1000000,2500000,5000000,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Reservoir Hydraulic Drawdown",null,0.2,0.5,1.2,null,0.2,0.4,1.2,0.2,0.4,1.2,0.2,0.4,1.2,0.2,0.5,1.2,0.2,0.5,1.2,null,0.2,0.4,1.2,0.2,0.4,1,0.2,0.4,1.2,0.2,0.4,1.2,0.2,0.5,1.2,0.2,0.5,1.2,null,0.2,0.4,1.2,null,null,0.2,0.4,1.2,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,-9.9999999999999978E-2,0,0,-9.9999999999999978E-2,0]
[null,"Annual Rate of Temperature Decline",null,2E-3,5.0000000000000001E-3,0.01,null,2E-3,4.0000000000000001E-3,0.01,3.0000000000000001E-3,5.0000000000000001E-3,7.4999999999999997E-3,2E-3,4.0000000000000001E-3,0.01,3.0000000000000001E-3,5.0000000000000001E-3,7.4999999999999997E-3,2E-3,4.0000000000000001E-3,0.01,null,2E-3,3.0000000000000001E-3,0.01,2E-3,5.0000000000000001E-3,0.01,2E-3,5.0000000000000001E-3,0.01,2E-3,5.0000000000000001E-3,0.01,2E-3,5.0000000000000001E-3,0.01,2E-3,5.0000000000000001E-3,0.01,null,2E-3,3.0000000000000001E-3,0.01,null,null,2E-3,5.0000000000000001E-3,0.01,null,null,null,null,null,null,null,null,null,null,null,null,-1E-3,-1E-3,2.5000000000000005E-3,0,0,0,-1E-3,-1E-3,2.5000000000000005E-3,0,0,0]
[null,"EGS Water Loss",null,0.02,0.05,0.1,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0.02,0.05,0.1,0.02,0.05,0.1,0.02,0.05,0.1,0.02,0.05,0.1,0.02,0.05,0.1,null,0,0,0,null,null,0.02,0.05,0.1,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Make-up Water Cost","per acre-ft",800,2000,3000,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,800,2000,3000,800,2000,3000,800,2000,3000,800,2000,3000,800,2000,3000,null,0,0,0,null,null,800,2000,3000,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Pump & Driver Efficiency for Production and Injection Pump",null,0.8,0.67500000000000004,0.6,null,0.8,{"$f":"0.75*0.9","v":0.67500000000000004},0.6,0.8,{"$f":"0.75*0.9","v":0.67500000000000004},0.6,0.8,{"$f":"0.75*0.9","v":0.67500000000000004},0.6,0.8,{"$f":"0.75*0.9","v":0.67500000000000004},0.6,0.8,{"$f":"0.75*0.9","v":0.67500000000000004},0.6,null,0.8,{"$f":"0.75*0.9","v":0.67500000000000004},0.6,0.8,0.67500000000000004,0.6,0.8,0.67500000000000004,0.6,0.8,0.67500000000000004,0.6,0.8,0.67500000000000004,0.6,0.8,0.67500000000000004,0.6,null,0.8,{"$f":"0.75*0.9","v":0.67500000000000004},0.6,null,null,0.8,0.67500000000000004,0.6,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Hole or Casing Diameter in Production Interval","inch",8.625,"default",6.625,null,14.5,"default",8.25,14.5,"default",8.25,14.5,"default",8.25,14.5,"default",8.25,14.5,"default",8.25,null,14.5,13.5,8.25,11.75,"default",8.625,11.75,"default",8.625,11.75,"default",6.625,8.625,"default",6.625,8.625,"default",6.625,null,14.5,13.5,8.25,null,null,8.625,7.625,6.625,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$error":"#VALUE!"},0,0,{"$error":"#VALUE!"},0,0,{"$error":"#VALUE!"},0,0,{"$error":"#VALUE!"},0]
[null,"Adjustment to calculated production pump cost",null,0.7,1,2,null,0.7,1,2,0.7,1,2,0.7,1,2,0.7,1,2,0.7,1,2,null,0.7,1,2,0.7,1,2,0.7,1,2,0.7,1,2,0.7,1,2,0.7,1,2,null,0.7,null,null,null,null,0.7,0.1,2,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Hole or Casing Diameter in Injection Interval","inch",8.625,"default",6.625,null,14.5,"default",8.25,14.5,"default",8.25,14.5,"default",8.25,14.5,"default",8.25,14.5,"default",8.25,null,14.5,13.5,8.25,11.75,"default",8.625,11.75,"default",8.625,11.75,"default",6.625,8.625,"default",6.625,8.625,"default",6.625,null,14.5,13.5,8.25,null,null,8.625,7.625,6.625,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$error":"#VALUE!"},0,0,{"$error":"#VALUE!"},0,0,{"$error":"#VALUE!"},0,0,{"$error":"#VALUE!"},0]
[null,"Labor Rate Multiplier (for Benefits, Overhead,, G&A)",null,1.2,1.8,2.2000000000000002,null,1.2,1.8,2.2000000000000002,1.2,1.8,2.2000000000000002,1.2,1.8,2.2000000000000002,1.2,1.8,2.2000000000000002,1.2,1.8,2.2000000000000002,null,1.2,1.8,2.2000000000000002,1.2,1.8,2.2000000000000002,1.2,1.8,2.2000000000000002,1.2,1.8,2.2000000000000002,1.2,1.8,2.2000000000000002,1.2,1.8,2.2000000000000002,null,1.2,1.8,2.2000000000000002,null,null,1.2,1.8,2.2000000000000002,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Adjustment to Staff",null,0.75,1,1.5,null,0.75,1,1.5,0.75,1,1.5,0.75,1,1.5,0.75,1,1.5,0.75,1,1.5,null,0.75,1,1.5,0.75,1,1.5,0.75,1,1.5,0.75,1,1.5,0.75,1,1.5,0.75,1,1.5,null,0.74781320246334304,1,1.4956264049266861,null,null,0.74781320246334304,1,1.4956264049266861,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Field Annual Maintenance (non-labor)","of capital ",5.0000000000000001E-3,1.4999999999999999E-2,0.04,null,5.0000000000000001E-3,1.4999999999999999E-2,0.04,5.0000000000000001E-3,1.4999999999999999E-2,0.04,5.0000000000000001E-3,1.4999999999999999E-2,0.04,5.0000000000000001E-3,1.4999999999999999E-2,0.04,5.0000000000000001E-3,1.4999999999999999E-2,0.04,null,5.0000000000000001E-3,1.4999999999999999E-2,0.04,5.0000000000000001E-3,1.4999999999999999E-2,0.04,5.0000000000000001E-3,1.4999999999999999E-2,0.04,5.0000000000000001E-3,1.4999999999999999E-2,0.04,5.0000000000000001E-3,1.4999999999999999E-2,0.04,5.0000000000000001E-3,1.4999999999999999E-2,0.04,null,5.0000000000000001E-3,1.4999999999999999E-2,0.04,null,null,5.0000000000000001E-3,1.4999999999999999E-2,0.04,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Plant Annual Maintenance (non-labor)","of capital ",1.2E-2,1.7999999999999999E-2,2.1999999999999999E-2,null,1.2E-2,1.7999999999999999E-2,2.1999999999999999E-2,1.2E-2,1.7999999999999999E-2,2.1999999999999999E-2,1.2E-2,1.7999999999999999E-2,2.1999999999999999E-2,1.2E-2,1.7999999999999999E-2,2.1999999999999999E-2,1.2E-2,1.7999999999999999E-2,2.1999999999999999E-2,null,1.2E-2,1.7999999999999999E-2,2.1999999999999999E-2,1.2E-2,1.7999999999999999E-2,2.1999999999999999E-2,1.2E-2,1.7999999999999999E-2,2.1999999999999999E-2,1.2E-2,1.7999999999999999E-2,2.1999999999999999E-2,1.2E-2,1.7999999999999999E-2,2.1999999999999999E-2,1.2E-2,1.7999999999999999E-2,2.1999999999999999E-2,null,1.2E-2,1.7999999999999999E-2,2.1999999999999999E-2,null,null,1.2E-2,1.7999999999999999E-2,2.1999999999999999E-2,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Geothermal Production Pump Life","yr",5,3,1,null,5,3,1,5,3,1,5,3,1,5,3,1,5,3,1,null,5,3,1,5,3,1,5,3,1,5,3,1,5,3,1,5,3,1,null,5,3,1,null,null,5,3,1,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Transmission cost - miles of line","miles",0,0,50,null,0,0,50,0,0,50,0,0,50,0,0,50,0,0,50,null,0,0,50,0,0,50,0,0,50,0,0,50,0,0,50,0,0,50,null,0,0,50,null,null,0,0,50,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Power Sales ","MW",40,25,15,null,25,15,5,50,30,20,50,30,10,50,40,20,25,15,5,null,50,30,10,15,10,5,25,15,7,30,20,10,40,25,15,40,30,20,null,50,30,10,null,null,30,20,10,null,null,null,null,null,null,null,null,null,null,null,null,-25,-15,-15,-25,-15,-5,-25,-25,-15,0,0,0]
[null,"Flash Plant Wet Bulb Temperature","F",40,60,80,null,40,60,80,40,60,80,40,60,80,40,60,80,40,60,80,null,40,60,80,40,60,80,40,60,80,40,60,80,40,60,80,40,60,80,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Steam Turbine Efficiency",null,0.85,0.8,0.75,null,0.85,0.8,0.75,0.85,0.8,0.75,0.85,0.8,0.75,0.85,0.8,0.75,0.85,0.8,0.75,null,0.85,0.8,0.75,0.85,0.8,0.75,0.85,0.8,0.75,0.85,0.8,0.75,0.85,0.8,0.75,0.85,0.8,0.75,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Flash Plant Pump Efficiency",null,0.8,0.75,0.7,null,0.8,0.75,0.7,0.8,0.75,0.7,0.8,0.75,0.7,0.8,0.75,0.7,0.8,0.75,0.7,null,0.8,0.75,0.7,0.8,0.75,0.7,0.8,0.75,0.7,0.8,0.75,0.7,0.8,0.75,0.7,0.8,0.75,0.7,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Flash Plant Cooling Water Temperature Rise","ΔF",15,20,30,null,15,22.5,30,15,20,30,15,22.5,30,15,22.5,30,15,22.5,30,null,15,22.5,30,15,22.5,30,15,22.5,30,15,22.5,30,15,20,30,15,24,30,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,2.5,0,0,0,0,0,0,0,0,0,0]
[null,"Flash Plant ncg level ","ppm",200,2000,20000,null,200,2000,20000,200,2000,20000,200,2000,20000,200,2000,20000,200,2000,20000,null,200,2000,20000,200,2000,20000,200,2000,20000,200,2000,20000,200,2000,20000,200,2000,20000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Flash Plant H2S level","ppm",0,20,200,null,0,20,200,0,20,200,0,20,200,0,20,200,0,20,200,null,0,20,200,0,20,200,0,20,200,0,20,200,0,20,200,0,20,200,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Turbine-Generator Cost",null,0.5,1,2,null,0.5,1,2,0.5,1,2,0.5,1,2,0.5,1,2,0.5,1,2,null,0.5,1,2,0.5,1,2,0.5,1,2,0.5,1,2,0.5,1,2,0.5,1,2,null,0.5,1,2,null,null,0.5,1,2,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Heat Rejection Equipment",null,0.5,1,2,null,0.5,1,2,0.5,1,2,0.5,1,2,0.5,1,2,0.5,1,2,null,0.5,1,2,0.5,1,2,0.5,1,2,0.5,1,2,0.5,1,2,0.5,1,2,null,0.5,1,2,null,null,0.5,1,2,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"GF Heaters",null,0.5,1,2,null,0.5,1,2,0.5,1,2,0.5,1,2,0.5,1,2,0.5,1,2,null,0.5,1,2,0.5,1,2,0.5,1,2,0.5,1,2,0.5,1,2,0.5,1,2,null,0.5,1,2,null,null,0.5,1,2,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Plant Pumps",null,0.5,1,2,null,0.5,1,2,0.5,1,2,0.5,1,2,0.5,1,2,0.5,1,2,null,0.5,1,2,0.5,1,2,0.5,1,2,0.5,1,2,0.5,1,2,0.5,1,2,null,0.5,1,2,null,null,0.5,1,2,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"NCG Removal System Cost",null,0.5,1,3,null,0.5,1,3,0.5,1,3,0.5,1,3,0.5,1,3,0.5,1,3,null,0.5,1,3,0.5,1,3,0.5,1,3,0.5,1,3,0.5,1,3,0.5,1,3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"H2S Abatement System Cost",null,0.5,1,4,null,0.5,1,4,0.5,1,4,0.5,1,4,0.5,1,4,0.5,1,4,null,0.5,1,4,0.5,1,4,0.5,1,4,0.5,1,4,0.5,1,4,0.5,1,4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Direct Construction Cost Multiplier",null,2,"calc",3,null,2.25,"calc",3,2,"calc",3,2.25,"calc",3,2,"calc",3,2.25,"calc",3,null,2.25,"calc",3,2.25,"calc",3,2.25,"calc",3,2.25,"calc",3,2,"calc",3,2,"calc",3,null,2.25,"calc",3,null,null,2.25,"calc",3,null,null,null,null,null,null,null,null,null,null,null,null,0.25,{"$error":"#VALUE!"},0,0,{"$error":"#VALUE!"},0,0.25,{"$error":"#VALUE!"},0,0,{"$error":"#VALUE!"},0]
[null,"Indirect Plant Construction Cost %",null,0.06,0.12,0.15,null,0.06,0.12,0.15,0.06,0.12,0.15,0.06,0.12,0.15,0.06,0.12,0.15,0.06,0.12,0.15,null,{"$f":"AM64","v":0.06},0.08,0.15,0.06,0.12,0.15,0.06,0.12,0.15,0.06,0.12,0.15,0.06,0.12,0.15,0.06,0.12,0.15,null,0.06,0.08,0.15,null,null,0.06,0.08,0.15,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Plant Capital cost",null,0.85,1,1.3332999999999999,null,0.8,1,1.5,0.85,1,1.3332999999999999,0.8,1,1.5,0.85,1,1.3332999999999999,0.8,1,1.5,null,{"$f":"AM65","v":0.85},1,1.5,0.8,1,1.5,0.8,1,1.5,0.8,1,1.5,0.85,1,1.3332999999999999,0.85,1,1.3332999999999999,null,0.8,1,1.5,null,null,0.85,1,1.1499999999999999,null,null,null,null,null,null,null,null,null,null,null,null,-4.9999999999999933E-2,0,0.16670000000000007,0,0,0,-4.9999999999999933E-2,0,0.16670000000000007,0,0,0]
[null,"Plant Performance","w-hr/lb"]

{"sheet":"Waterfall","index":9,"n_rows":14,"n_cols":20,"rows_kept":14,"cut":false,"hidden":false,"merged":[[3,3,3,8],[0,0,2,18],[4,2,4,9]]}
["This sheet prepares a 'waterfall' chart that graphically shows how technology improvements in the GTP work breakdown structure (WBS) categories impact the calculated LCOE's.  Confirm that the technology years (yellow boxes) are correctly match the years shown in Cells C5 and J5 - if not modify text in Cells C6 and J6.  To run the scenarios that fill results into the waterfall chart, click on the blue bar, which runs a macro that steps thru the calculations.  If an error occurs, check sheet 'Binary A1' and confirm the initial estimate of the brine effectiveness is ~50% of the maximum value (Cell D28).  Note if a scenario utilizes a flash plant, the model will attempt to optimize the binary plant - this is not an issue, the results using a flash plant will be displayed.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Input A1'!A48","v":0}]
[]
[]
[null,"Technology Year",{"$f":"INPUT!R35","v":2012},"NEED TO CHANGE YEAR IN CELLS WITH YELLOW BACKGROUND BELOW TO MATCH TECHNOLOGY YEAR",null,null,null,null,null,{"$f":"INPUT!T35","v":2030}]
[null,null,"WBS Level"]
["Component ",null,"2011 LCOE\n","1. Characterize Resource & Develop Well Field","2. Power Plant","3. O&M","4. Deployment Barriers","5. System Validation","2030 LCOE\n",null,null,"Ref","Imp",null,"Improved Financing","Improved WBS 1-4","Improved WBS 1-5"]
["Blank Space",null,null,{"$f":"C14-SUM(D9:D13)","v":12.002879558000089},{"$f":"D7-SUM(E8:E13)","v":0},{"$f":"E7-SUM(F8:F13)","v":-11.135222226792848},{"$f":"F7-SUM(G8:G13)","v":-20.203365026912778},{"$f":"G7-SUM(H8:H13)","v":-27.60842323615357},null,null,null,{"$f":"SUM(L8:L13)","v":0.17943060934693952},{"$f":"SUM(M8:M13)","v":0.1794306093469395},null,{"$f":"SUM(O8:O13)","v":0.1794306093469395},{"$f":"SUM(P8:P13)","v":0.1794306093469395},{"$f":"SUM(Q8:Q13)","v":0.1794306093469395}]
["Blank Space",null,null,{"$f":"C14-SUM(D9:D13)","v":12.002879558000089},{"$f":"D8-SUM(E9:E13)","v":11.135222226792848},{"$f":"E8-SUM(F9:F13)","v":9.0681428001199276},{"$f":"F8-SUM(G9:G13)","v":7.4050582092407922},{"$f":"G8-SUM(H9:H13)","v":5.1480388624842117},0]
["Financing Risk Premium",null,{"$f":"O9*100","v":2.4559908072688765},null,null,null,{"$f":"2/3*O9*100","v":1.6373272048459175},{"$f":"1/3*O9*100","v":0.81866360242295877},0,null,null,null,{"$f":"L14-M14","v":0.12795022072209741},null,2.4559908072688763E-2,0.11356666327876118,0.12795022072209741]
["Deployment Barriers & Costs",null,0.13057342320607154,null,null,null,{"$f":"(O10-P10)*100","v":2.5757386033217776E-2},{"$f":"(P10-Q10)*100","v":6.2226266250773349E-2},{"$f":"Q10*100","v":4.2589770922080425E-2},null,null,{"$f":"IF(T1=0,'EERE COE'!D132,'FRC cost summary'!C27*(1+'FRC cost summary'!C5))","v":2.2458480001116749E-3},{"$f":"IF(T1=0,'EERE COE'!D276,'FRC cost summary'!D27*(1+'FRC cost summary'!D5))","v":4.2589770922080427E-4},null,1.3057342320607155E-3,1.0481603717285377E-3,4.2589770922080427E-4]
["Operation & Maintenance (O&M) Costs",null,4.7416432107965214,null,null,{"$f":"(O11-P11)*100","v":2.0670794266729211},null,{"$f":"(P11-Q11)*100","v":0.21650299377349719},{"$f":"Q11*100","v":2.4580607903501033},null,null,{"$f":"IF(T1=0,'EERE COE'!D133+'EERE COE'!E135,'FRC cost summary'!C40)","v":4.7979492399366892E-2},{"$f":"IF(T1=0,'EERE COE'!D277+'EERE COE'!E279,'FRC cost summary'!D40)","v":2.4580607903501032E-2},null,4.7416432107965215E-2,2.6745637841236004E-2,2.4580607903501032E-2]
["Power Plant Cost/Performance",null,3.0852220860820827,null,{"$f":"(O12-P12)*100","v":0.8676573312072402},null,null,{"$f":"(P12-Q12)*100","v":0.72949521802581629},{"$f":"Q12*100","v":1.4880695368490262},null,null,{"$f":"IF(T1=0,'EERE COE'!D131,'FRC cost summary'!C30*(1+'FRC cost summary'!C5))","v":3.0852220860820827E-2},{"$f":"IF(T1=0,'EERE COE'!D275,'FRC cost summary'!D30*(1+'FRC cost summary'!D5))","v":1.4880695368490262E-2},null,3.0852220860820827E-2,2.2175647548748425E-2,1.4880695368490262E-2]
["Characterize Resources & Develop Well Field",null,7.529631407340398,{"$f":"(O13-P13)*100","v":5.9401813766938636},null,null,null,{"$f":"(P13-Q13)*100","v":0.43013126628353487},{"$f":"Q13*100","v":1.1593187643629996},null,null,{"$f":"IF(T1=0,'EERE COE'!D127+'EERE COE'!D128+'EERE COE'!D129+'EERE COE'!D130,('FRC cost summary'!C25+'FRC cost summary'!C26+'FRC cost summary'!C28+'FRC cost summary'!C29)*(1+'FRC cost summary'!C5))","v":9.8353048086640124E-2},{"$f":"IF(T1=0,'EERE COE'!D271+'EERE COE'!D272+'EERE COE'!D273+'EERE COE'!D274,('FRC cost summary'!D25+'FRC cost summary'!D26+'FRC cost summary'!D28+'FRC cost summary'!D29)*('FRC cost summary'!D5+1))","v":1.1593187643629996E-2},null,7.529631407340398E-2,1.5894500306465345E-2,1.1593187643629996E-2]
["LCOE",null,{"$f":"SUM(C9:C13)","v":17.943060934693953},null,null,null,null,null,{"$f":"SUM(I9:I13)","v":5.1480388624842091},null,null,{"$f":"IF(T1=0,'EERE COE'!D124,'FRC cost summary'!C42)","v":0.1794306093469395},{"$f":"IF(T1=0,'EERE COE'!D268,'FRC cost summary'!D42)","v":5.148038862484209E-2},null,0.15487070127425073,6.5863946068178317E-2,5.148038862484209E-2]

{"sheet":"master Improvements","index":10,"n_rows":242,"n_cols":30,"rows_kept":242,"cut":false,"hidden":false,"merged":[[15,6,17,6],[15,4,17,4]]}
[null,null,null,null,{"$f":"'Input A1'!A75","v":1}]
[null,null,null,"Do You wish to run the improved scenario defaults enter 1 if yes, 0 if no",1,null,null,null,"Ref LCOE","Imp LCOE"]
[null,null,null,"Run all improvements (1) or by WBS (0)",0,null,null,null,{"$f":"INPUT!R23","v":17.94306093469395},{"$f":"INPUT!U23","v":5.1480388624842091}]
[null,null,null," Financing Risk Premium",1]
[null,null,null,"1. Characterize, Access & Create Reseroirs, Develop Well Fields",1]
[null,null,null," 2. Power Plant Cost and Performance",1]
[null,null,null,"3. Operation & Maintenance (O&M) Costs",1]
[null,null,null,"4. Deployment Barriers & Costs",1]
[null,null,null,"5. System Validation",1]
[null,null,null,null,0]
[]
[null,null,null,null,{"$f":"MATCH(E13,I13:S13,0)","v":10},null,null,null,1,2,3,4,5,6,7,8,9,10,11]
["RESOURCE DEFINITION",null,null,null,{"$f":"'master list of 10-90s'!E5","v":"EGS D"},null,{"$f":"LOOKUP($E12,$I$12:$S$12,I13:S13)","v":"EGS D"},null,{"$f":"'master list of 10-90s'!I5","v":"Hydro A"},{"$f":"'master list of 10-90s'!L5","v":"Hydro B"},{"$f":"'master list of 10-90s'!O5","v":"Hydro C"},{"$f":"'master list of 10-90s'!R5","v":"Hydro D"},{"$f":"'master list of 10-90s'!U5","v":"Hydro E"},null,{"$f":"'master list of 10-90s'!AB5","v":"EGS A"},{"$f":"'master list of 10-90s'!AE5","v":"EGS B"},{"$f":"'master list of 10-90s'!AH5","v":"EGS C"},{"$f":"'master list of 10-90s'!AK5","v":"EGS D"},{"$f":"'master list of 10-90s'!AN5","v":"EGS E"},null,null,null,null,null,null,null,null,null,"EGS - C","Hydrothermal -C"]
[null,null,null,null,null,null,{"$f":"LOOKUP($E$12,$I$12:$S$12,I14:S14)","v":"D"},null,"A","B","C","D","E",null,"A","B","C","D","E",null,null,null,null,null,null,null,null,null,"2011-12-01","2011-12-01"]
["TECHNOLOGY YEAR",null,null,null,{"$f":"IF(E2=0,INPUT!R35,G15)","v":2030},null,{"$f":"LOOKUP($E$12,$I$12:$S$12,I15:S15)","v":2030},null,2020,2020,2020,2020,2020,null,2030,2030,2030,2030,2030,null,null,null,null,null,null,null,null,null,2030,2020]
["Case Being Evaluated",null,null,null,"Values Used",null,"Improvements for Evaluated Case"]
["ECONOMIC PARAMETERS"]
["General Project Variables :",null,{"$f":"SUM(C19:C242)","v":-3.248518518518515},{"$f":"SUM(D19:D242)","v":0}]
["Utilization Factor",null,{"$f":"G19-K19","v":0},{"$f":"IF(E$2=0,0,IF(E19=G19,0,1))","v":0},{"$f":"IF(E$2=0,1,IF(E$3=1,G19,IF(E$9=1,G19,1)))","v":1},null,{"$f":"LOOKUP($E$12,$I$12:$S$12,I19:S19)","v":1},null,1,1,1,1,1,null,1,1,1,1,1,null,null,null,null,null,null,null,null,null,1,1]
["Contingency",null,0,{"$f":"IF(E$2=0,0,IF(E20=G20,0,1))","v":0},{"$f":"IF(E$2=0,1,IF(E$3=1,G20,IF(E$9=1,G20,1)))","v":0.66666666666666663},null,{"$f":"LOOKUP($E$12,$I$12:$S$12,I20:S20)","v":0.66666666666666663},null,0.66666666666666663,0.66666666666666663,0.66666666666666663,0.66666666666666663,0.66666666666666663,null,{"$f":"2/3","v":0.66666666666666663},0.66666666666666663,0.66666666666666663,0.66666666666666663,0.66666666666666663,null,null,null,null,null,null,null,null,null,0.66666666666666663,{"$f":"10/15","v":0.66666666666666663}]
["Royalty (thru Yr 10)",null,0,0,{"$f":"IF(E$2=0,1,IF(E$3=1,G21,IF(E$7=1,G21,1)))","v":1},null,1,null,1,1,1,1,1,null,1,1,1,1,1,null,null,null,null,null,null,null,null,null,1,1]
["Royalty (after Yr 10)",null,0,0,{"$f":"IF(E$2=0,1,IF(E$3=1,G22,IF(E$7=1,G22,1)))","v":1},null,1,null,1,1,1,1,1,null,1,1,1,1,1,null,null,null,null,null,null,null,null,null,1,1]
["Discount Rate",null,0,0,1,null,1,null,1,1,1,1,1,null,1,1,1,1,1,null,null,null,null,null,null,null,null,null,1,1]
["Effective Tax Rate",null,0,0,{"$f":"IF(E$2=0,1,IF(E$3=1,G24,IF(E$7=1,G24,1)))","v":1},null,1,null,1,1,1,1,1,null,1,1,1,1,1,null,null,null,null,null,null,null,null,null,1,1]
["Project Life (Period of Operation)",null,0.5,0,1.5,null,1.5,null,1,1,1,1,1,null,1.5,1.5,1.5,1.5,1.5,null,null,null,null,null,null,null,null,null,1.5,1]
["Calculations based on Fixed Charge Rate (FCR) of",null,0,0,{"$f":"IF(E$2=0,1,IF(E$3=1,G26,IF(E$4=1,G26,1)))","v":1},null,1,null,1,1,1,1,1,null,1,1,1,1,1,null,null,null,null,null,null,null,null,null,1,1]
["Project Schedule & Durations :",null,0]
["Duration of Exploration Phase",null,0,0,{"$f":"IF(E$2=0,INPUT!R52,IF(E$3=1,G28,IF(E$5=1,G28,INPUT!R52)))","v":1},null,{"$f":"LOOKUP($E$12,$I$12:$S$12,I28:S28)","v":1},null,1,1,1,1,1,null,1,1,1,1,1,null,null,null,null,null,null,null,null,null,1,1]
["Duration of Confirmation Phase",null,0,0,{"$f":"IF(E$2=0,INPUT!R53,IF(E$3=1,G29,IF(E$5=1,G29,INPUT!R53)))","v":1},null,1,null,1,1,1,1,1,null,1,1,1,1,1,null,null,null,null,null,null,null,null,null,1,1]
["Duration of Well Field Development Phase",null,0.25,0,{"$f":"IF(E$2=0,INPUT!R55,IF(E$3=1,G30,IF(E$5=1,G30,INPUT!R55)))","v":1.5},null,1.5,null,1.25,1.25,1.25,1.25,1.25,null,1.5,1.5,1.5,1.5,1.5,null,null,null,null,null,null,null,null,null,1.5,1.5]
["Duration of Plant Design and Construction",null,0,0,{"$f":"IF(E$2=0,INPUT!R56,IF(E$3=1,G31,IF(E$6=1,G31,INPUT!R56)))","v":1.5},null,1.5,null,1.5,1.5,1.5,1.5,1.5,null,1.5,1.5,1.5,1.5,1.5,null,null,null,null,null,null,null,null,null,1.5,1.5]
["Duration of Decommissioning, Dismantlement, & Demolition ",null,0,0,{"$f":"IF(E$2=0,INPUT!R59,G32)","v":0},null,0,null,0,0,0,0,0,null,0,0,0,0,0,null,null,null,null,null,null,null,null,null,0,0]
["Pre-Operation Discount Rate (by Project Phase)",null,0]
["Exploration",null,0,0,{"$f":"IF(E$2=0,INPUT!R62,IF(E$3=1,G34,IF(E$4=1,G34,INPUT!R62)))","v":7.0000000000000007E-2},null,{"$f":"LOOKUP($E$12,$I$12:$S$12,I34:S34)","v":7.0000000000000007E-2},null,{"$f":"7%*1+0.3*0","v":7.0000000000000007E-2},7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,null,{"$f":"7%*1+0.3*0","v":7.0000000000000007E-2},{"$f":"7%*1+0.3*0","v":7.0000000000000007E-2},7.0000000000000007E-2,7.0000000000000007E-2,{"$f":"7%*1+0.3*0","v":7.0000000000000007E-2},null,null,null,null,null,null,null,null,null,7.0000000000000007E-2,7.0000000000000007E-2]
["Confirmation",null,0,0,{"$f":"IF(E$2=0,INPUT!R63,IF(E$3=1,G35,IF(E$4=1,G35,INPUT!R63)))","v":7.0000000000000007E-2},null,7.0000000000000007E-2,null,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,null,{"$f":"7%*1+0.3*0","v":7.0000000000000007E-2},7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,{"$f":"7%*1+0.3*0","v":7.0000000000000007E-2},null,null,null,null,null,null,null,null,null,7.0000000000000007E-2,7.0000000000000007E-2]
["Well Field Development (including Stimulation)",null,0,0,{"$f":"IF(E$2=0,INPUT!R64,IF(E$3=1,G36,IF(E$4=1,G36,INPUT!R64)))","v":7.0000000000000007E-2},null,7.0000000000000007E-2,null,{"$f":"7%*1+0.15*0","v":7.0000000000000007E-2},7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,null,{"$f":"7%*1+0.15*0","v":7.0000000000000007E-2},{"$f":"7%*1+0.15*0","v":7.0000000000000007E-2},7.0000000000000007E-2,7.0000000000000007E-2,{"$f":"7%*1+0.15*0","v":7.0000000000000007E-2},null,null,null,null,null,null,null,null,null,7.0000000000000007E-2,7.0000000000000007E-2]
["Plant Construction & Startup",null,0,0,{"$f":"IF(E$2=0,INPUT!R65,IF(E$3=1,G37,IF(E$4=1,G37,INPUT!R65)))","v":7.0000000000000007E-2},null,7.0000000000000007E-2,null,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,null,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,null,null,null,null,null,null,null,null,null,7.0000000000000007E-2,7.0000000000000007E-2]
["RESOURCE EXPLORATION",null,0]
["Exploration Parameters:",null,0]
["Potential Resource found by Exploration & Confirmation activities ",null,0,{"$f":"IF(E$2=0,0,IF(E40=G40,0,1))","v":0},{"$f":"IF(E$2=0,1,IF(E$3=1,G40,IF(E$5=1,G40,1)))","v":1},null,{"$f":"LOOKUP($E$12,$I$12:$S$12,I40:S40)","v":1},null,1,1,1,1,1,null,1,1,1,1,1,null,null,null,null,null,null,null,null,null,1,1]
["Exploration  -  Pre-Drilling Costs :",null,0]
["Number of Locations Evaluated Before Exploration Drilling Begins",null,-0.16666666666666674,{"$f":"IF(E$2=0,0,IF(E42=G42,0,1))","v":0},{"$f":"IF(E$2=0,1,IF(E$3=1,G42,IF(E$5=1,G42,1)))","v":0.66666666666666663},null,{"$f":"LOOKUP($E$12,$I$12:$S$12,I42:S42)","v":0.66666666666666663},null,{"$f":"5/6","v":0.83333333333333337},0.83333333333333337,0.83333333333333337,0.83333333333333337,0.83333333333333337,null,{"$f":"2/3","v":0.66666666666666663},{"$f":"2/3","v":0.66666666666666663},{"$f":"2/3","v":0.66666666666666663},{"$f":"2/3","v":0.66666666666666663},{"$f":"2/3","v":0.66666666666666663},null,null,null,null,null,null,null,null,null,1,1]
["Permitting Process Costs for Pre-Drilling Activities",null,0,null,{"$f":"IF(E$2=0,1,IF(E$3=1,G43,IF(E$8=1,G43,1)))","v":1},null,1,null,1,1,1,1,1,null,1,1,1,1,1,null,null,null,null,null,null,null,null,null,1,1]
["Lump Sum Cost for Pre-Drilling Exploration Activities at each site",null,-9.9999999999999978E-2,{"$f":"IF(E$2=0,0,IF(E44=G44,0,1))","v":0},0.6,null,0.6,null,{"$f":"3.5/5","v":0.7},{"$f":"3.5/5","v":0.7},{"$f":"3.5/5","v":0.7},{"$f":"3.5/5","v":0.7},{"$f":"3.5/5","v":0.7},null,{"$f":"150/250","v":0.6},{"$f":"150/250","v":0.6},0.6,0.6,0.6,null,null,null,null,null,null,null,null,null,0.1,{"$f":"2/5","v":0.4}]
["By Activity :",null,0]
["Surveying existing information on the area's geology and hydrology ",null,0,null,{"$f":"IF(E$2=0,1,G46)","v":1},null,{"$f":"LOOKUP($E$12,$I$12:$S$12,I46:S46)","v":1},null,1,1,1,1,1,null,1,1,1,1,1,null,null,null,null,null,null,null,null,null,1,1]
["Field Reconnaissance and Sampling",null,0,null,1,null,1,null,1,1,1,1,1,null,1,1,1,1,1,null,null,null,null,null,null,null,null,null,1,1]
["Water & Gas Sample Analysis, including geothermometry",null,0,null,1,null,1,null,1,1,1,1,1,null,1,1,1,1,1,null,null,null,null,null,null,null,null,null,1,1]
["Rock & Soil Sample Analysis",null,0,null,1,null,1,null,1,1,1,1,1,null,1,1,1,1,1,null,null,null,null,null,null,null,null,null,1,1]
["Soil Gas Flux Analysis",null,0,null,1,null,1,null,1,1,1,1,1,null,1,1,1,1,1,null,null,null,null,null,null,null,null,null,1,1]
[" Fluid Inclusion Stratigraphy",null,0,null,1,null,1,null,1,1,1,1,1,null,1,1,1,1,1,null,null,null,null,null,null,null,null,null,1,1]
["Analysis of Field Structural (including modeling)",null,0,null,1,null,1,null,1,1,1,1,1,null,1,1,1,1,1,null,null,null,null,null,null,null,null,null,1,1]
["Multispectral imaging  ",null,0,null,1,null,1,null,1,1,1,1,1,null,1,1,1,1,1,null,null,null,null,null,null,null,null,null,1,1]
["Hyperspectral imaging",null,0,null,1,null,1,null,1,1,1,1,1,null,1,1,1,1,1,null,null,null,null,null,null,null,null,null,1,1]
["LiDAR",null,0,null,1,null,1,null,1,1,1,1,1,null,1,1,1,1,1,null,null,null,null,null,null,null,null,null,1,1]
["Aerial Photography",null,0,null,1,null,1,null,1,1,1,1,1,null,1,1,1,1,1,null,null,null,null,null,null,null,null,null,1,1]
["FLIR",null,0,null,1,null,1,null,1,1,1,1,1,null,1,1,1,1,1,null,null,null,null,null,null,null,null,null,1,1]
["Geophysics",null,0]
["Gravity",null,0,null,{"$f":"IF(E$2=0,1,G59)","v":1},null,{"$f":"LOOKUP($E$12,$I$12:$S$12,I59:S59)","v":1},null,1,1,1,1,1,null,1,1,1,1,1,null,null,null,null,null,null,null,null,null,1,1]
["Aeromagnetic",null,0,null,1,null,1,null,1,1,1,1,1,null,1,1,1,1,1,null,null,null,null,null,null,null,null,null,1,1]
["2D Seismic Reflection / Refraction",null,0,null,1,null,1,null,1,1,1,1,1,null,1,1,1,1,1,null,null,null,null,null,null,null,null,null,1,1]
["3D Seismic Reflection / Refraction",null,0,null,1,null,1,null,1,1,1,1,1,null,1,1,1,1,1,null,null,null,null,null,null,null,null,null,1,1]
["Vertical Seismic Profiling  (in well)",null,0,null,1,null,1,null,1,1,1,1,1,null,1,1,1,1,1,null,null,null,null,null,null,null,null,null,1,1]
["Single Borehole and cross well seismic",null,0,null,1,null,1,null,1,1,1,1,1,null,1,1,1,1,1,null,null,null,null,null,null,null,null,null,1,1]
["Direct Current / Resistivity",null,0,null,1,null,1,null,1,1,1,1,1,null,1,1,1,1,1,null,null,null,null,null,null,null,null,null,1,1]
["Self-Potential",null,0,null,1,null,1,null,1,1,1,1,1,null,1,1,1,1,1,null,null,null,null,null,null,null,null,null,1,1]
["Electromagnetic",null,0,null,1,null,1,null,1,1,1,1,1,null,1,1,1,1,1,null,null,null,null,null,null,null,null,null,1,1]
["Magnetotelluric",null,0,null,1,null,{"$f":"LOOKUP(G$13,O$13:T$13,O68:T68)","v":1},null,1,1,1,1,1,null,1,1,1,1,1,null,null,null,null,null,null,null,null,null,1,1]
["Temperature Gradient Measurements",null,0]
["Drill Temperature Gradient holes",null,0,null,{"$f":"IF(E$2=0,1,G70)","v":1},null,{"$f":"LOOKUP($E$12,$I$12:$S$12,I70:S70)","v":1},null,1,1,1,1,1,null,1,1,1,1,1,null,null,null,null,null,null,null,null,null,1,1]
["2-meter probes",null,0,null,1,null,1,null,1,1,1,1,1,null,1,1,1,1,1,null,null,null,null,null,null,null,null,null,1,1]
["Interpretation and Reporting",null,0]
[null,null,0,null,{"$f":"IF(E$2=0,1,G73)","v":1},null,{"$f":"LOOKUP($E$12,$I$12:$S$12,I73:S73)","v":1},null,1,1,1,1,1,null,1,1,1,1,1,null,null,null,null,null,null,null,null,null,1,1]
["Other Costs ",null,0]
["Technical & Office Support  (% of Exploration Costs )",null,0,null,{"$f":"IF(E$2=0,1,G75)","v":1},null,{"$f":"LOOKUP($E$12,$I$12:$S$12,I75:S75)","v":1},null,1,1,1,1,1,null,1,1,1,1,1,null,null,null,null,null,null,null,null,null,1,1]
["Exploration  -  Drilling Costs :",null,0]
["Number of Sites where Exploration Drilling Occurs",null,0.15000000000000002,{"$f":"IF(E$2=0,0,IF(E77=G77,0,1))","v":0},{"$f":"IF(E$2=0,1,IF(E$3=1,G77,IF(E$5=1,G77,1)))","v":0.75},null,{"$f":"LOOKUP($E$12,$I$12:$S$12,I77:S77)","v":0.75},null,{"$f":"3/5","v":0.6},0.6,0.6,0.6,0.6,null,{"$f":"1.5/2","v":0.75},{"$f":"1.5/2","v":0.75},{"$f":"1.5/2","v":0.75},{"$f":"1.5/2","v":0.75},{"$f":"1.5/2","v":0.75},null,null,null,null,null,null,null,null,null,0,{"$f":"3/5","v":0.6}]
["Site Exploration Drilling Costs ",null,null,null,0.66666666666666663,null,0.66666666666666663,null,0.6,0.6,0.6,0.6,0.6,null,{"$f":"1/1.5","v":0.66666666666666663},{"$f":"1/1.5","v":0.66666666666666663},0.66666666666666663,0.66666666666666663,0.66666666666666663]
["Number of Small Diameter Exploration Holes/Wells Drilled per site",null,-0.66666666666666663,0,0,null,0,null,{"$f":"2/3","v":0.66666666666666663},0.66666666666666663,0.66666666666666663,0.66666666666666663,0.66666666666666663,null,0,0,0,0,0,null,null,null,null,null,null,null,null,null,0,{"$f":"2/3","v":0.66666666666666663}]
["Exploration Well Cost Used",null,-0.6,0,0,null,0,null,0.6,0.6,0.6,0.6,0.6,null,0,0,0,0,0,null,null,null,null,null,null,null,null,null,0,{"$f":"25/90","v":0.27777777777777779}]
["Permitting Process Costs for Exploration/Confirmation Phases ",null,0,0,{"$f":"IF(E$2=0,1,IF(E$3=1,G81,IF(E$8=1,G81,1)))","v":1},null,1,null,1,1,1,1,1,null,1,1,1,1,1,null,null,null,null,null,null,null,null,null,1,1]
["Leasing Cost ",null,0,0,1,null,1,null,1,1,1,1,1,null,1,1,1,1,1,null,null,null,null,null,null,null,null,null,1,1]
["Costs Incurred not Associated with Drilling Exploration Wells",null,{"$f":"G83-K83","v":0},0,1,null,1,null,1,1,1,1,1,null,1,1,1,1,1,null,null,null,null,null,null,null,null,null,1,1]
["RESOURCE CONFIRMATION",null,0]
["Number of Confirmation Drilling Sites Needed per Successful Project",null,-8.333333333333337E-2,{"$f":"IF(E$2=0,0,IF(E85=G85,0,1))","v":0},{"$f":"IF(E$2=0,1,IF(E$3=1,G85,IF(E$5=1,G85,1)))","v":0.66666666666666663},null,{"$f":"LOOKUP($E$12,$I$12:$S$12,I85:S85)","v":0.66666666666666663},null,{"$f":"1.5/2","v":0.75},0.75,0.75,0.75,0.75,null,{"$f":"1/1.5","v":0.66666666666666663},{"$f":"1/1.5","v":0.66666666666666663},0.66666666666666663,0.66666666666666663,0.66666666666666663,null,null,null,null,null,null,null,null,null,0.75,0.75]
["Confirmation Well - Drilling Costs :",null,0]
["Number of failed wells at Each Unsuccessful Site",null,-1,{"$f":"IF(E$2=0,0,IF(E87=G87,0,1))","v":0},{"$f":"IF(E$2=0,1,IF(E$3=1,G87,IF(E$5=1,G87,1)))","v":0},null,{"$f":"LOOKUP($E$12,$I$12:$S$12,I87:S87)","v":0},null,1,1,1,1,1,null,0,0,0,0,0,null,null,null,null,null,null,null,null,null,1,1]
["Confirmation Well Success Ratio at Successful Site",null,-0.25,0,1,null,1,null,1.25,1.25,1.25,1.25,1.25,null,1,1,1,1,1,null,null,null,null,null,null,null,null,null,1,1.25]
["\"Number of Successful Confirmation Wells Required",null,0,0,0.66666666666666663,null,0.66666666666666663,null,{"$f":"2/3","v":0.66666666666666663},0.66666666666666663,0.66666666666666663,0.66666666666666663,0.66666666666666663,null,{"$f":"2/3","v":0.66666666666666663},{"$f":"2/3","v":0.66666666666666663},0.66666666666666663,0.66666666666666663,0.66666666666666663,null,null,null,null,null,null,null,null,null,0.66666666666666663,0.66666666666666663]
["Production Capacity to be Confirmed ",null,0,0,1,null,1,null,1,1,1,1,1,null,1,1,1,1,1,null,null,null,null,null,null,null,null,null,1,1]
["Confirmation Well Cost Used",null,-9.9999999999999978E-2,0,0.5,null,0.5,null,0.6,0.6,0.6,0.6,0.6,null,0.5,0.5,0.5,0.5,0.5,null,null,null,null,null,null,null,null,null,0.45,0.6]
["Confirmation Well  -  Non-Drilling Costs :",null,0]
["Permitting Process Cost during Confirmation Phase",null,0,{"$f":"IF(E$2=0,0,IF(E93=G93,0,1))","v":0},{"$f":"IF(E$2=0,1,IF(E$3=1,G93,IF(E$8=1,G93,1)))","v":1},null,{"$f":"LOOKUP($E$12,$I$12:$S$12,I93:S93)","v":1},null,1,1,1,1,1,null,1,1,1,1,1,null,null,null,null,null,null,null,null,null,1,1]
["Lump Sum for Non-Drilling Confirmation Costs (exclusive of stimulation) ",null,0,null,{"$f":"IF(E$2=0,1,G94)","v":1},null,1,null,1,1,1,1,1,null,1,1,1,1,1,null,null,null,null,null,null,null,null,null,1,1]
["Percentage of Confirmation costs",null,0]
["% of total confirmation costs attributed to non-drilling activities (exclusive of stimulation & permitting)",null,0,{"$f":"IF(E$2=0,0,IF(E96=G96,0,1))","v":0},{"$f":"IF(E$2=0,1,IF(E$3=1,G96,IF(E$5=1,G96,1)))","v":1},null,{"$f":"LOOKUP($E$12,$I$12:$S$12,I96:S96)","v":1},null,1,1,1,1,1,null,1,1,1,1,1,null,null,null,null,null,null,null,null,null,1,1]
[null,null,0]
["enter Stimulation Cost per well",null,-0.8,{"$f":"IF(E$2=0,0,IF(E98=G98,0,1))","v":0},{"$f":"IF(E$2=0,1,IF(E$3=1,G98,IF(E$5=1,G98,1)))","v":0.2},null,{"$f":"LOOKUP($E$12,$I$12:$S$12,I98:S98)","v":0.2},null,1,1,1,1,1,null,0.2,0.2,0.2,0.2,0.2,null,null,null,null,null,null,null,null,null,0.2,1]
["Well Testing",null,0]
["Well Testing Cost at each site",null,0,{"$f":"IF(E$2=0,0,IF(E100=G100,0,1))","v":0},{"$f":"IF(E$2=0,1,IF(E$3=1,G100,IF(E$5=1,G100,1)))","v":1},null,{"$f":"LOOKUP($E$12,$I$12:$S$12,I100:S100)","v":1},null,1,1,1,1,1,null,1,1,1,1,1,null,null,null,null,null,null,null,null,null,1,1]
["WELL FIELD DEVELOPMENT",null,0]
["Well Field Details:",null,0]
["Drilling Success Rate during the final phase of well field development",null,-6.25E-2,{"$f":"IF(E$2=0,0,IF(E103=G103,0,1))","v":0},{"$f":"IF(E$2=0,1,IF(E$3=1,G103,IF(E$5=1,G103,1)))","v":1},null,{"$f":"LOOKUP($E$12,$I$12:$S$12,I103:S103)","v":1},null,{"$f":"85/80","v":1.0625},1.0625,1.0625,1.0625,1.0625,null,1,1,1,1,1,null,null,null,null,null,null,null,null,null,1,{"$f":"85/80","v":1.0625}]
["Number of Spare Production Wells",null,0,0,{"$f":"IF(E$2=0,1,IF(E$3=1,G104,IF(E$5=1,G104,1)))","v":1},null,1,null,1,1,1,1,1,null,1,1,1,1,1,null,null,null,null,null,null,null,null,null,1,1]
["Ratio of Injection Wells to Production Wells",null,0,0,1,null,1,null,1,1,1,1,1,null,1,1,1,1,1,null,null,null,null,null,null,null,null,null,0.66700000000000004,1]
[" Production Well Cost Used",null,-9.9999999999999978E-2,0,0.5,null,0.5,null,0.6,0.6,0.6,0.6,0.6,null,0.5,0.5,0.5,0.5,0.5,null,null,null,null,null,null,null,null,null,0.45,0.6]
["Injection Well Cost Used",null,-9.9999999999999978E-2,0,0.5,null,0.5,null,0.6,0.6,0.6,0.6,0.6,null,0.5,0.5,0.5,0.5,0.5,null,null,null,null,null,null,null,null,null,0.45,0.6]
["Other Field Costs :",null,0]
["Surface Equipment Cost ",null,0,{"$f":"IF(E$2=0,0,IF(E109=G109,0,1))","v":0},{"$f":"IF(E$2=0,1,IF(E$3=1,G109,IF(E$5=1,G109,1)))","v":1},null,1,null,1,1,1,1,1,null,1,1,1,1,1,null,null,null,null,null,null,null,null,null,1,1]
["Other Well Field Development Costs, ( % of total cost )",null,0,0,{"$f":"IF(E$2=0,1,IF(E$3=1,G110,IF(E$5=1,G110,1)))","v":1},null,1,null,1,1,1,1,1,null,1,1,1,1,1,null,null,null,null,null,null,null,null,null,1,1]
["Permitting (Utilization Plant) Cost for Well Field & Power Plant",null,0,0,{"$f":"IF(E$2=0,1,IF(E$3=1,G111,IF(E$8=1,G111,1)))","v":1},null,1,null,1,1,1,1,1,null,1,1,1,1,1,null,null,null,null,null,null,null,null,null,1,1]
["RESERVOIR DEFINITION ",null,0]
["Production Well Flow Rate",null,1,{"$f":"IF(E$2=0,0,IF(E113=G113,0,1))","v":0},{"$f":"IF(E$2=0,1,IF(E$3=1,G113,IF(E$5=1,G113,1)))","v":2},null,2,null,1,1,1,1,1,null,2.5,2.5,2.5,2,2,null,null,null,null,null,null,null,null,null,3.6,1]
["Input Fixed Stimulation Cost per well",null,-0.8,0,{"$f":"IF(E$2=0,1,IF(E$3=1,G114,IF(E$5=1,G114,1)))","v":0.2},null,0.2,null,1,1,1,1,1,null,0.2,0.2,0.2,0.2,0.2,null,null,null,null,null,null,null,null,null,0.2,1]
["\"Calculated :\"",null,0]
["What is distance between Production and Injection wells",null,0,null,{"$f":"IF(E$2=0,1,G116)","v":1},null,1,null,1,1,1,1,1,null,1,1,1,1,1,null,null,null,null,null,null,null,null,null,1,1]
["Stimulation Set Up-cost",null,0,null,1,null,1,null,1,1,1,1,1,null,1,1,1,1,1,null,null,null,null,null,null,null,null,null,1,1]
["Unit Cost for Surface Area Created by Stimulation",null,0,null,1,null,1,null,1,1,1,1,1,null,1,1,1,1,1,null,null,null,null,null,null,null,null,null,1,1]
["Number of Wells Stimulated ",null,0,null,2,null,2,null,2,2,2,2,2,null,2,2,2,2,2,null,null,null,null,null,null,null,null,null,2,2]
["Hydraulic Drawdown ",null,0]
["Input Production Well Drawdown",null,-0.5,{"$f":"IF(E$2=0,0,IF(E121=G121,0,1))","v":0},{"$f":"IF(E$2=0,1,IF(E$3=1,G121,IF(E$5=1,G121,1)))","v":0.5},null,0.5,null,1,1,1,1,1,null,0.5,0.5,0.5,0.5,0.5,null,null,null,null,null,null,null,null,null,0.5,1]
["Ratio of Injection Well Buildup to Production Well Drawdown",null,0,0,{"$f":"IF(E$2=0,1,IF(E$3=1,G122,IF(E$5=1,G122,1)))","v":1},null,1,null,1,1,1,1,1,null,1,1,1,1,1,null,null,null,null,null,null,null,null,null,1,1]
["Calculated: (A circular reference will occur if drawdown is based on fracture flow and thermal drawdown is based on decline rate)",null,0]
["Is reservoir drawdown to be based on k*A (permeability* Area) or simple fracture flow?",null,0]
["Reservoir Permeability (k)",null,0,null,{"$f":"IF(E$2=0,1,G125)","v":1},null,{"$f":"LOOKUP($E$12,$I$12:$S$12,I125:S125)","v":1},null,1,1,1,1,1,null,1,1,1,1,1,null,null,null,null,null,null,null,null,null,1,1]
["Reservoir Height",null,0,null,1,null,1,null,1,1,1,1,1,null,1,1,1,1,1,null,null,null,null,null,null,null,null,null,1,1]
["Reservoir Width",null,0,null,1,null,1,null,1,1,1,1,1,null,1,1,1,1,1,null,null,null,null,null,null,null,null,null,1,1]
["Thermal Drawdown ",null,0]
["enter - Maximum production temperature decline allowed",null,0,{"$f":"IF(E$2=0,0,IF(E129=G129,0,1))","v":0},{"$f":"IF(E$2=0,1,IF(E$3=1,G129,IF(E$5=1,G129,1)))","v":1},null,{"$f":"LOOKUP($E$12,$I$12:$S$12,I129:S129)","v":1},null,1,1,1,1,1,null,1,1,1,1,1,null,null,null,null,null,null,null,null,null,1,1]
[null,null,0]
["Annual Rate of Decline",null,-0.5,{"$f":"IF(E$2=0,0,IF(E131=G131,0,1))","v":0},{"$f":"IF(E$2=0,1,IF(E$3=1,G131,IF(E$5=1,G131,1)))","v":0.5},null,{"$f":"LOOKUP($E$12,$I$12:$S$12,I131:S131)","v":0.5},null,1,1,1,1,1,null,0.5,0.5,0.5,0.5,0.5,null,null,null,null,null,null,null,null,null,0.4,1]
["Carslaw-Jaeger Solution for transient conduction",null,0]
["Fracture aperture",null,0,null,{"$f":"IF(E$2=0,1,G133)","v":1},null,{"$f":"LOOKUP($E$12,$I$12:$S$12,I133:S133)","v":1},null,1,1,1,1,1,null,1,1,1,1,1,null,null,null,null,null,null,null,null,null,1,1]
["Fracture width",null,0,null,1,null,1,null,1,1,1,1,1,null,1,1,1,1,1,null,null,null,null,null,null,null,null,null,1,1]
["Number of fractures",null,0,null,1,null,1,null,1,1,1,1,1,null,1,1,1,1,1,null,null,null,null,null,null,null,null,null,1,1]
["Fracture angle (off horizontal)",null,0,null,1,null,1,null,1,1,1,1,1,null,1,1,1,1,1,null,null,null,null,null,null,null,null,null,1,1]
["Adjustment to fracture length (>= 1)",null,0,null,1,null,1,null,1,1,1,1,1,null,1,1,1,1,1,null,null,null,null,null,null,null,null,null,1,1]
["Rock Properties",null,0]
["Thermal conductivity, k",null,0,null,{"$f":"IF(E$2=0,1,G139)","v":1},null,{"$f":"LOOKUP($E$12,$I$12:$S$12,I139:S139)","v":1},null,1,1,1,1,1,null,1,1,1,1,1,null,null,null,null,null,null,null,null,null,1,1]
["Specific Heat, Cp",null,0,null,1,null,1,null,1,1,1,1,1,null,1,1,1,1,1,null,null,null,null,null,null,null,null,null,1,1]
["Density, rho",null,0,null,1,null,1,null,1,1,1,1,1,null,1,1,1,1,1,null,null,null,null,null,null,null,null,null,1,1]
["Water Loss ",null,0]
["Subsurface Water loss as % of injected flow (> 0)",null,-0.8,{"$f":"IF(E$2=0,0,IF(E143=G143,0,1))","v":0},{"$f":"IF(E$2=0,1,IF(E$3=1,G143,IF(E$5=1,G143,1)))","v":0.2},null,{"$f":"LOOKUP($E$12,$I$12:$S$12,I143:S143)","v":0.2},null,1,1,1,1,1,null,0.2,0.2,0.2,0.2,0.2,null,null,null,null,null,null,null,null,null,0.2,1]
["Makeup Water cost ",null,0,0,{"$f":"IF(E$2=0,1,IF(E$3=1,G144,IF(E$5=1,G144,1)))","v":1},null,1,null,1,1,1,1,1,null,1,1,1,1,1,null,null,null,null,null,null,null,null,null,1,1]
["GEOTHERMAL FLUID PUMPING",null,0]
["Pump & Driver Efficiency for Production and Injection Pump",null,0.14814814814814814,{"$f":"IF(E$2=0,0,IF(E146=G146,0,1))","v":0},{"$f":"IF(E$2=0,1,IF(E$3=1,G146,IF(E$5=1,G146,1)))","v":1.2592592592592591},null,{"$f":"LOOKUP($E$12,$I$12:$S$12,I146:S146)","v":1.2592592592592591},null,{"$f":"0.75/'master list of 10-90s'!I40","v":1.1111111111111109},{"$f":"0.75/'master list of 10-90s'!L40","v":1.1111111111111109},{"$f":"0.75/'master list of 10-90s'!O40","v":1.1111111111111109},{"$f":"0.75/'master list of 10-90s'!R40","v":1.1111111111111109},{"$f":"0.75/'master list of 10-90s'!U40","v":1.1111111111111109},null,{"$f":"0.85/'master list of 10-90s'!AB40","v":1.2592592592592591},{"$f":"0.85/'master list of 10-90s'!AE40","v":1.2592592592592591},{"$f":"0.85/'master list of 10-90s'!AH40","v":1.2592592592592591},{"$f":"0.85/'master list of 10-90s'!AK40","v":1.2592592592592591},{"$f":"0.85/'master list of 10-90s'!AN40","v":1.2592592592592591},null,null,null,null,null,null,null,null,null,{"$f":"0.75/'master list of 10-90s'!AW40","v":1.1111111111111109},{"$f":"0.75/'master list of 10-90s'!AR40","v":1.1111111111111109}]
["Production Pump setting depth",null,{"$f":"G147-K147","v":0},0,{"$f":"IF(E$2=0,1,G147)","v":1},null,1,null,1,1,1,1,1,null,1,1,1,1,1,null,null,null,null,null,null,null,null,null,1,1]
["Calculation Pump Depth :",null,0]
["Excess Pressure at pump Suction and/or well head",null,0,{"$f":"IF(E$2=0,0,IF(E149=G149,0,1))","v":0},{"$f":"IF(E$2=0,1,IF(E$3=1,G149,IF(E$5=1,G149,1)))","v":1},null,{"$f":"LOOKUP($E$12,$I$12:$S$12,I149:S149)","v":1},null,1,1,1,1,1,null,1,1,1,1,1,null,null,null,null,null,null,null,null,null,1,1]
["Inside diameter of production pump casing",null,0,0,1,null,1,null,1,1,1,1,1,null,1,1,1,1,1,null,null,null,null,null,null,null,null,null,1,1]
["Input Installed Production Pump Cost",null,0,0,1,null,1,null,1,1,1,1,1,null,1,1,1,1,1,null,null,null,null,null,null,null,null,null,1,1]
["Calculate Pump Cost :",null,0]
["Casing cost",null,0,{"$f":"IF(E$2=0,0,IF(E153=G153,0,1))","v":0},{"$f":"IF(E$2=0,1,IF(E$3=1,G153,IF(E$5=1,G153,1)))","v":1},null,{"$f":"LOOKUP($E$12,$I$12:$S$12,I153:S153)","v":1},null,1,1,1,1,1,null,1,1,1,1,1,null,null,null,null,null,null,null,null,null,1,1]
["Installation Cost",null,0,0,1,null,1,null,1,1,1,1,1,null,1,1,1,1,1,null,null,null,null,null,null,null,null,null,1,1]
["Other Costs",null,0,0,1,null,1,null,1,1,1,1,1,null,1,1,1,1,1,null,null,null,null,null,null,null,null,null,1,1]
["Adjustment to calculated pump cost",null,0,0,1,null,1,null,1,1,1,1,1,null,1,1,1,1,1,null,null,null,null,null,null,null,null,null,1,1]
["Injection Pump :",null,0]
["Surface Equipment ΔP for binary conversion system",null,0,{"$f":"IF(E$2=0,0,IF(E158=G158,0,1))","v":0},{"$f":"IF(E$2=0,1,IF(E$3=1,G158,IF(E$5=1,G158,1)))","v":1},null,{"$f":"LOOKUP($E$12,$I$12:$S$12,I158:S158)","v":1},null,1,1,1,1,1,null,1,1,1,1,1,null,null,null,null,null,null,null,null,null,1,1]
["Additional Injection Pressure ",null,0,0,1,null,1,null,1,1,1,1,1,null,1,1,1,1,1,null,null,null,null,null,null,null,null,null,1,1]
["Adjustment to calculated injection pump cost",null,-3.0000000000000027E-2,0,0.9,null,0.9,null,0.93,0.93,0.93,0.93,0.93,null,0.9,0.9,0.9,0.9,0.9,null,null,null,null,null,null,null,null,null,0.9,0.9]
["OPERATION & MAINTENANCE",null,0]
["Input the annual O&M Cost for the Power Plant",null,0,null,{"$f":"IF(E$2=0,1,G162)","v":1},null,{"$f":"LOOKUP($E$12,$I$12:$S$12,I162:S162)","v":1},null,1,1,1,1,1,null,1,1,1,1,1,null,null,null,null,null,null,null,null,null,1,1]
["Input the annual O&M cost for the Field (including production pumps)",null,0,null,1,null,1,null,1,1,1,1,1,null,1,1,1,1,1,null,null,null,null,null,null,null,null,null,1,1]
["Fraction of operator labor assigned to field",null,0,{"$f":"IF(E$2=0,0,IF(E164=G164,0,1))","v":0},{"$f":"IF(E$2=0,1,IF(E$3=1,G164,IF(E$7=1,G164,1)))","v":1},null,1,null,1,1,1,1,1,null,1,1,1,1,1,null,null,null,null,null,null,null,null,null,1,1]
["Labor Rates Used",null,0]
["Operators",null,0]
[null,null,0,null,{"$f":"IF(E$2=0,1,G167)","v":1},null,{"$f":"LOOKUP($E$12,$I$12:$S$12,I167:S167)","v":1},null,1,1,1,1,1,null,1,1,1,1,1,null,null,null,null,null,null,null,null,null,1,1]
["maintenance mechanic",null,0]
[null,null,0,null,{"$f":"IF(E$2=0,1,G169)","v":1},null,{"$f":"LOOKUP($E$12,$I$12:$S$12,I169:S169)","v":1},null,1,1,1,1,1,null,1,1,1,1,1,null,null,null,null,null,null,null,null,null,1,1]
["electrician",null,0]
[null,null,0,null,{"$f":"IF(E$2=0,1,G171)","v":1},null,{"$f":"LOOKUP($E$12,$I$12:$S$12,I171:S171)","v":1},null,1,1,1,1,1,null,1,1,1,1,1,null,null,null,null,null,null,null,null,null,1,1]
["general maintenance labor",null,0]
[null,null,0,null,{"$f":"IF(E$2=0,1,G173)","v":1},null,{"$f":"LOOKUP($E$12,$I$12:$S$12,I173:S173)","v":1},null,1,1,1,1,1,null,1,1,1,1,1,null,null,null,null,null,null,null,null,null,1,1]
["facility manager/plant engineer",null,0]
[null,null,0,null,{"$f":"IF(E$2=0,1,G175)","v":1},null,{"$f":"LOOKUP($E$12,$I$12:$S$12,I175:S175)","v":1},null,1,1,1,1,1,null,1,1,1,1,1,null,null,null,null,null,null,null,null,null,1,1]
["operations manager",null,0]
[null,null,0,null,{"$f":"IF(E$2=0,1,G177)","v":1},null,{"$f":"LOOKUP($E$12,$I$12:$S$12,I177:S177)","v":1},null,1,1,1,1,1,null,1,1,1,1,1,null,null,null,null,null,null,null,null,null,1,1]
["clerical",null,0]
[null,null,0,null,{"$f":"IF(E$2=0,1,G179)","v":1},null,{"$f":"LOOKUP($E$12,$I$12:$S$12,I179:S179)","v":1},null,1,1,1,1,1,null,1,1,1,1,1,null,null,null,null,null,null,null,null,null,1,1]
["Labor multiplier (burdened labor cost)",null,0,{"$f":"IF(E$2=0,0,IF(E180=G180,0,1))","v":0},{"$f":"IF(E$2=0,1,IF(E$3=1,G180,IF(E$7=1,G180,1)))","v":1},null,{"$f":"LOOKUP($E$12,$I$12:$S$12,I180:S180)","v":1},null,1,1,1,1,1,null,1,1,1,1,1,null,null,null,null,null,null,null,null,null,1,1]
["Result: Number of O&M staff for Improved Scenario",null,-0.10000000000000009,0,{"$f":"IF(E$2=0,1,IF(E$3=1,G181,IF(E$7=1,G181,1)))","v":0.7},null,0.7,null,0.8,0.8,0.8,0.8,0.8,null,0.7,0.7,0.7,0.7,0.7,null,null,null,null,null,null,null,null,null,0.7,0.7]
["Field Maintenance",null,0]
["Annual Maintenance non-labor (fraction of field cost)",null,-0.1333333333333333,{"$f":"IF(E$2=0,0,IF(E183=G183,0,1))","v":0},{"$f":"IF(E$2=0,1,IF(E$3=1,G183,IF(E$7=1,G183,1)))","v":0.66666666666666663},null,{"$f":"LOOKUP($E$12,$I$12:$S$12,I183:S183)","v":0.66666666666666663},null,{"$f":"1.2/1.5","v":0.79999999999999993},{"$f":"1.2/1.5","v":0.79999999999999993},0.79999999999999993,0.79999999999999993,0.79999999999999993,null,{"$f":"1/1.5","v":0.66666666666666663},{"$f":"1/1.5","v":0.66666666666666663},{"$f":"1/1.5","v":0.66666666666666663},0.66666666666666663,0.66666666666666663,null,null,null,null,null,null,null,null,null,0.66666666666666663,0.66666666666666663]
["Geothermal fluid treatment - chemical dosage",null,0,{"$f":"IF(E$2=0,0,IF(E184=G184,0,1))","v":0},1,null,1,null,1,1,1,1,1,null,1,1,1,1,1,null,null,null,null,null,null,null,null,null,1,1]
["Chemical cost",null,0,0,1,null,1,null,1,1,1,1,1,null,1,1,1,1,1,null,null,null,null,null,null,null,null,null,1,1]
["Power Plant Maintenance",null,0]
["Annual O&M non-labor (fraction of plant cost)",null,-8.333333333333337E-2,{"$f":"IF(E$2=0,0,IF(E187=G187,0,1))","v":0},{"$f":"IF(E$2=0,1,IF(E$3=1,G187,IF(E$7=1,G187,1)))","v":0.83333333333333326},null,{"$f":"LOOKUP($E$12,$I$12:$S$12,I187:S187)","v":0.83333333333333326},null,{"$f":"1.65/1.8","v":0.91666666666666663},{"$f":"1.65/1.8","v":0.91666666666666663},0.91666666666666663,0.91666666666666663,0.91666666666666663,null,{"$f":"1.5/1.8","v":0.83333333333333326},{"$f":"1.5/1.8","v":0.83333333333333326},{"$f":"1.5/1.8","v":0.83333333333333326},0.83333333333333326,0.83333333333333326,null,null,null,null,null,null,null,null,null,0.83333333333333326,0.83333333333333326]
["Cooling water treatment chemical dosage",null,0,0,1,null,1,null,1,1,1,1,1,null,1,1,1,1,1,null,null,null,null,null,null,null,null,null,1,1]
["Chemical cost",null,0,0,1,null,1,null,1,1,1,1,1,null,1,1,1,1,1,null,null,null,null,null,null,null,null,null,1,1]
["Geothermal Production Pump Maintenance",null,0]
["User adjustment for re-work cost (< 1)",null,0,{"$f":"IF(E$2=0,0,IF(E191=G191,0,1))","v":0},{"$f":"IF(E$2=0,1,IF(E$3=1,G191,IF(E$7=1,G191,1)))","v":1},null,{"$f":"LOOKUP($E$12,$I$12:$S$12,I191:S191)","v":1},null,1,1,1,1,1,null,1,1,1,1,1,null,null,null,null,null,null,null,null,null,1,1]
["If No, input removal/installation cost",null,0]
["Removal or installation cost used",null,0,{"$f":"IF(E$2=0,0,IF(E193=G193,0,1))","v":0},{"$f":"IF(E$2=0,1,IF(E$3=1,G193,IF(E$7=1,G193,1)))","v":1},null,{"$f":"LOOKUP($E$12,$I$12:$S$12,I193:S193)","v":1},null,1,1,1,1,1,null,1,1,1,1,1,null,null,null,null,null,null,null,null,null,1,1]
["Lineshaft pump operating life [p]",null,-1,0,1,null,1,null,2,1,2,1,1,null,2,2,2,1,1,null,null,null,null,null,null,null,null,null,2,2]
["Shaft lubricating oil dosage [o]",null,0,0,1,null,1,null,1,1,1,1,1,null,1,1,1,1,1,null,null,null,null,null,null,null,null,null,1,1]
["Lubricating oil cost [o]",null,0,0,1,null,1,null,1,1,1,1,1,null,1,1,1,1,1,null,null,null,null,null,null,null,null,null,1,1]
["Submersible pump operating life [p]",null,0,0,1,null,1,null,1,1,1,1,1,null,1,1,1,1,1,null,null,null,null,null,null,null,null,null,1,1]
["Taxes and Insurance (Plant & Well Field Capital Costs)",null,0,0,1,null,1,null,1,1,1,1,1,null,1,1,1,1,1,null,null,null,null,null,null,null,null,null,1,1]
["POWER PLANT",null,0]
["Permitting Process Costs for Power Plant Construction",null,0,{"$f":"IF(E$2=0,0,IF(E200=G200,0,1))","v":0},{"$f":"IF(E$2=0,1,IF(E$3=1,G200,IF(E$8=1,G200,1)))","v":1},null,{"$f":"LOOKUP($E$12,$I$12:$S$12,I200:S200)","v":1},null,1,1,1,1,1,null,1,1,1,1,1,null,null,null,null,null,null,null,null,null,1,1]
["Power Sales ",null,0.33333333333333326,0,{"$f":"IF(E$2=0,1,IF(E$3=1,G201,IF(E$9=1,G201,1)))","v":2},null,2,null,{"$f":"25/'master list of 10-90s'!I50","v":1.6666666666666667},{"$f":"50/'master list of 10-90s'!L50","v":1.6666666666666667},{"$f":"50/'master list of 10-90s'!O50","v":1.6666666666666667},{"$f":"50/'master list of 10-90s'!R50","v":1.25},{"$f":"25/'master list of 10-90s'!U50","v":1.6666666666666667},null,{"$f":"25/'master list of 10-90s'!AB50","v":2.5},{"$f":"35/'master list of 10-90s'!AE50","v":2.3333333333333335},{"$f":"40/'master list of 10-90s'!AH50","v":2},{"$f":"50/'master list of 10-90s'!AK50","v":2},{"$f":"50/'master list of 10-90s'!AN50","v":1.6666666666666667},null,null,null,null,null,null,null,null,null,4,{"$f":"5/3","v":1.6666666666666667}]
["Number of independent power units",null,0,0,{"$f":"IF(E$2=0,1,IF(E$3=1,G202,IF(E$6=1,G202,1)))","v":1},null,1,null,1,1,1,1,1,null,1,1,1,1,1,null,null,null,null,null,null,null,null,null,1,1]
["\"Design Temperature for EGS Plant\"",null,0,null,0]
["Binary Power Plant",null,0]
["Brine Effectiveness Used",null,-1,{"$f":"IF(E$2=0,0,IF(E205=G205,0,1))","v":0},{"$f":"IF(E$2=0,1,IF(E$3=1,G205,IF(E$6=1,G205,1)))","v":0},null,{"$f":"LOOKUP($E$12,$I$12:$S$12,I205:S205)","v":0},null,1,null,1,null,1,null,1,1,1,null,null,null,null,null,null,null,null,null,null,null,1,1]
["Calculated Turbine-Generator Cost",null,0]
["Adjustment to T-G cost",null,-0.93,{"$f":"IF(E$2=0,0,IF(E207=G207,0,1))","v":0},{"$f":"IF(E$2=0,1,IF(E$3=1,G207,IF(E$6=1,G207,1)))","v":0},null,{"$f":"LOOKUP($E$12,$I$12:$S$12,I207:S207)","v":0},null,0.93,null,0.93,null,0.93,null,0.9,0.9,0.9,null,null,null,null,null,null,null,null,null,null,null,0.9,0.9]
["Calculated Air-Cooled Condenser Cost",null,0]
["Adjustment to ACC cost",null,-0.93,{"$f":"IF(E$2=0,0,IF(E209=G209,0,1))","v":0},{"$f":"IF(E$2=0,1,IF(E$3=1,G209,IF(E$6=1,G209,1)))","v":0},null,{"$f":"LOOKUP($E$12,$I$12:$S$12,I209:S209)","v":0},null,0.93,null,0.93,null,0.93,null,0.9,0.9,0.9,null,null,null,null,null,null,null,null,null,null,null,0.9,0.9]
["Calculated GF Heat Exchanger Cost",null,{"$f":"G210-K210","v":0}]
["Adjustment to GF HX cost",null,-0.93,{"$f":"IF(E$2=0,0,IF(E211=G211,0,1))","v":0},{"$f":"IF(E$2=0,1,IF(E$3=1,G211,IF(E$6=1,G211,1)))","v":0},null,{"$f":"LOOKUP($E$12,$I$12:$S$12,I211:S211)","v":0},null,0.93,null,0.93,null,0.93,null,0.9,0.9,0.9,null,null,null,null,null,null,null,null,null,null,null,0.9,0.9]
["Calculated WF Pump Cost",null,0]
["Adjustment to WF Pump cost",null,-0.93,{"$f":"IF(E$2=0,0,IF(E213=G213,0,1))","v":0},{"$f":"IF(E$2=0,1,IF(E$3=1,G213,IF(E$6=1,G213,1)))","v":0},null,{"$f":"LOOKUP($E$12,$I$12:$S$12,I213:S213)","v":0},null,0.93,null,0.93,null,0.93,null,0.9,0.9,0.9,null,null,null,null,null,null,null,null,null,null,null,0.9,0.9]
["Construction Costs",null,0]
["Improvement multiplier",null,-0.93,{"$f":"IF(E$2=0,0,IF(E215=G215,0,1))","v":0},{"$f":"IF(E$2=0,1,IF(E$3=1,G215,IF(E$6=1,G215,1)))","v":0},null,{"$f":"LOOKUP($E$12,$I$12:$S$12,I215:S215)","v":0},null,0.93,null,0.93,null,0.93,null,{"$f":"0.8","v":0.8},{"$f":"0.8","v":0.8},0.8,null,null,null,null,null,null,null,null,null,null,null,0.7,{"$f":"0.8","v":0.8}]
["Fixed Indirect Plant Cost",null,-1,0,{"$f":"IF(E$2=0,1,IF(E$3=1,G216,IF(E$6=1,G216,1)))","v":0},null,0,null,1,null,1,null,1,null,1,1,1,null,null,null,null,null,null,null,null,null,null,null,1,1]
["Indirect Cost Percentage Multiplier",null,-1,0,{"$f":"IF(E$2=0,1,IF(E$3=1,G217,IF(E$6=1,G217,1)))","v":0},null,0,null,1,null,1,null,1,null,1,1,1,null,null,null,null,null,null,null,null,null,null,null,1,1]
["Cost Change for Improved Plant",null,-1,0,{"$f":"IF(E$2=0,1,IF(E$3=1,G218,IF(E$6=1,G218,1)))","v":0},null,0,null,1,null,1,null,1,null,1,1,1,null,null,null,null,null,null,null,null,null,null,null,1,1]
["Flash-Steam Power Plant",null,0]
["Component Efficiencies",null,0]
["Turbine Efficiency","x",1.0625,{"$f":"IF(E$2=0,0,IF(E221=G221,0,1))","v":0},{"$f":"IF(E$2=0,1,IF(E$3=1,G221,IF(E$6=1,G221,1)))","v":1.0625},null,{"$f":"LOOKUP($E$12,$I$12:$S$12,I221:S221)","v":1.0625},null,null,{"$f":"82.5%/'master list of 10-90s'!L52","v":1.0312499999999998},null,{"$f":"82.5%/'master list of 10-90s'!R52","v":1.0312499999999998},null,null,null,null,null,{"$f":"85%/'master list of 10-90s'!AK52","v":1.0625},{"$f":"85%/'master list of 10-90s'!AN52","v":1.0625}]
["Pump Efficiency (CW and Condensate)","x",1.0666666666666667,0,{"$f":"IF(E$2=0,1,IF(E$3=1,G222,IF(E$6=1,G222,1)))","v":1.0666666666666667},null,1.0666666666666667,null,null,{"$f":"78%/'master list of 10-90s'!L53","v":1.04},null,{"$f":"78%/'master list of 10-90s'!R53","v":1.04},null,null,null,null,null,{"$f":"80%/'master list of 10-90s'!AK53","v":1.0666666666666667},{"$f":"80%/'master list of 10-90s'!AN53","v":1.0666666666666667}]
["Calculated Brine Effectiveness",null,0,0]
["Adjust estimated equipment costs",null,0]
["Calculated Turbine-Generator Cost",null,0]
["Adjustment to T-G cost",null,0.9,{"$f":"IF(E$2=0,0,IF(E226=G226,0,1))","v":0},{"$f":"IF(E$2=0,1,IF(E$3=1,G226,IF(E$6=1,G226,1)))","v":0.9},null,{"$f":"LOOKUP($E$12,$I$12:$S$12,I226:S226)","v":0.9},null,null,0.93,null,0.93,null,null,null,null,null,0.9,0.9]
["Calculated Flash Vessel Cost",null,0]
["Adjustment to Flash Vessel Cost",null,0.9,{"$f":"IF(E$2=0,0,IF(E228=G228,0,1))","v":0},{"$f":"IF(E$2=0,1,IF(E$3=1,G228,IF(E$6=1,G228,1)))","v":0.9},null,{"$f":"LOOKUP($E$12,$I$12:$S$12,I228:S228)","v":0.9},null,null,0.93,null,0.93,null,null,null,null,null,0.9,0.9]
["Calculated Cooling Tower Cost",null,0]
["Adjustment to Cooling Tower cost",null,0.9,{"$f":"IF(E$2=0,0,IF(E230=G230,0,1))","v":0},{"$f":"IF(E$2=0,1,IF(E$3=1,G230,IF(E$6=1,G230,1)))","v":0.9},null,{"$f":"LOOKUP($E$12,$I$12:$S$12,I230:S230)","v":0.9},null,null,0.93,null,0.93,null,null,null,null,null,0.9,0.9]
["Calculated Condenser Cost",null,0]
["Adjustment to Condenser Cost",null,0.9,{"$f":"IF(E$2=0,0,IF(E232=G232,0,1))","v":0},{"$f":"IF(E$2=0,1,IF(E$3=1,G232,IF(E$6=1,G232,1)))","v":0.9},null,{"$f":"LOOKUP($E$12,$I$12:$S$12,I232:S232)","v":0.9},null,null,0.93,null,0.93,null,null,null,null,null,0.9,0.9]
["Calculated Plant Pump Cost (no GF pumps)",null,0]
["Adjustment to Pump Cost",null,0.9,{"$f":"IF(E$2=0,0,IF(E234=G234,0,1))","v":0},{"$f":"IF(E$2=0,1,IF(E$3=1,G234,IF(E$6=1,G234,1)))","v":0.9},null,{"$f":"LOOKUP($E$12,$I$12:$S$12,I234:S234)","v":0.9},null,null,0.93,null,0.93,null,null,null,null,null,0.9,0.9]
["Calculated NCG Removal System Cost",null,0]
["Adjustment to NCG Removal Cost",null,0.9,{"$f":"IF(E$2=0,0,IF(E236=G236,0,1))","v":0},{"$f":"IF(E$2=0,1,IF(E$3=1,G236,IF(E$6=1,G236,1)))","v":0.9},null,{"$f":"LOOKUP($E$12,$I$12:$S$12,I236:S236)","v":0.9},null,null,0.93,null,0.93,null,null,null,null,null,0.9,0.9]
["Calculated H2S Abatement System Cost",null,0]
["Adjustment to H2S Abatement Sys Cost",null,0.9,{"$f":"IF(E$2=0,0,IF(E238=G238,0,1))","v":0},{"$f":"IF(E$2=0,1,IF(E$3=1,G238,IF(E$6=1,G238,1)))","v":0.9},null,{"$f":"LOOKUP($E$12,$I$12:$S$12,I238:S238)","v":0.9},null,null,0.93,null,0.93,null,null,null,null,null,0.9,0.9]
["Construction Costs",null,0]
["Improvement multiplier",null,0.9,{"$f":"IF(E$2=0,0,IF(E240=G240,0,1))","v":0},{"$f":"IF(E$2=0,1,IF(E$3=1,G240,IF(E$6=1,G240,1)))","v":0.9},null,{"$f":"LOOKUP($E$12,$I$12:$S$12,I240:S240)","v":0.9},null,null,0.93,null,0.93,null,null,null,null,null,0.9,0.9]
["Indirect Cost Percentage Multiplier","x",0.66666666666666674,0,{"$f":"IF(E$2=0,1,IF(E$3=1,G241,IF(E$6=1,G241,1)))","v":0.66666666666666674},null,0.66666666666666674,null,null,{"$f":"0.08/'master list of 10-90s'!L64","v":0.66666666666666674},null,{"$f":"0.08/'master list of 10-90s'!R64","v":0.66666666666666674},null,null,null,null,null,{"$f":"0.08/'master list of 10-90s'!AK64","v":0.66666666666666674},{"$f":"0.08/'master list of 10-90s'!AN64","v":0.66666666666666674}]
["Flash Plant Cost Used",null,1,0,{"$f":"IF(E$2=0,1,IF(E$3=1,G242,IF(E$6=1,G242,1)))","v":1},null,1,null,null,1,null,1,null,null,null,null,null,1,1]

{"sheet":"other input for cases","index":11,"n_rows":527,"n_cols":40,"rows_kept":527,"cut":false,"hidden":false,"merged":[[28,14,32,15],[153,13,153,14]]}
[{"$f":"'Input A1'!A75","v":1},{"$f":"'Input A1'!B1","v":"FCR"},{"$f":"'Input A1'!C1","v":"FCR"},{"$f":"'Input A1'!D1","v":"Hydrothermal"},{"$f":"'Input A1'!E1","v":"Temperature"},{"$f":"'Input A1'!F1","v":"Greenfield"},{"$f":"'Input A1'!G1","v":"Yes"},{"$f":"'Input A1'!H1","v":"Success Rate"},{"$f":"'Input A1'!I1","v":"Lump Sum"},{"$f":"'Input A1'!J1","v":"Low"},{"$f":"'Input A1'!K1","v":1},{"$f":"'Input A1'!L1","v":"surface"},{"$f":"'Input A1'!M1","v":"Jet"},null,{"$f":"'Input A1'!O1","v":0},{"$f":"'Input A1'!#REF!","v":{"$error":"#REF!"}},null,0]
[{"$f":"'Input A1'!A398","v":0},{"$f":"'Input A1'!B2","v":"EERE Approach"},{"$f":"'Input A1'!C2","v":"Inputted COE"},{"$f":"'Input A1'!D2","v":"EGS"},{"$f":"'Input A1'!E2","v":"Depth"},{"$f":"'Input A1'!F2","v":"Field Expansion"},{"$f":"'Input A1'!G2","v":"No"},{"$f":"'Input A1'!H2","v":"# of Wells"},{"$f":"'Input A1'!I2","v":"By Activity"},{"$f":"'Input A1'!J2","v":"Medium"},{"$f":"'Input A1'!K2","v":2},{"$f":"'Input A1'!L2","v":"direct contact"},{"$f":"'Input A1'!M2","v":"VacPump"},null,{"$f":"'Input A1'!O2","v":0},{"$f":"'Input A1'!P1","v":"Version (0 -DOE, 1 Public, 2 -Industry)"},null,0]
[null,null,null,null,null,null,null,null,null,{"$f":"'Input A1'!J3","v":"High"},{"$f":"'Input A1'!K3","v":3},{"$f":"'Input A1'!L3","v":0},{"$f":"'Input A1'!M3","v":"Hybrid"}]
[]
[null,{"$f":"'Input A1'!B5","v":"Well Count"},{"$f":"'Input A1'!C5","v":"Lump Sum"},{"$f":"'Input A1'!D5","v":"Cost Curves"},{"$f":"'Input A1'!E5","v":"Smaller Diameter"},{"$f":"'Input A1'!F5","v":"Perforated / Slotted Liner"},{"$f":"'Input A1'!G5","v":"Lump Sum"},{"$f":"'Input A1'!H5","v":"k*A"},{"$f":"'Input A1'!I5","v":"Annual Decline Rate"},{"$f":"'Input A1'!J5","v":"Input Value"},{"$f":"'Input A1'!K5","v":"Yes"},{"$f":"'Input A1'!L5","v":"Input"},{"$f":"'Input A1'!M5","v":"Core Hole"}]
[null,{"$f":"'Input A1'!B6","v":"Confirmed Capacity"},{"$f":"'Input A1'!C6","v":"% Confirmation Drilling Cost"},{"$f":"'Input A1'!D6","v":"GETEM Estimate"},{"$f":"'Input A1'!E6","v":"Larger Diameter"},{"$f":"'Input A1'!F6","v":"Open Hole"},{"$f":"'Input A1'!G6","v":"Calculated"},{"$f":"'Input A1'!H6","v":"Fracture Flow"},{"$f":"'Input A1'!I6","v":"Annual Decline Rate"},{"$f":"'Input A1'!J6","v":"Input Value"},{"$f":"'Input A1'!K6","v":"Yes"},{"$f":"'Input A1'!L6","v":"Input"},{"$f":"'Input A1'!M6","v":"Slim Hole"}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Input A1'!M7","v":"Production Size"}]
[null,null,{"$f":"'Input A1'!C8","v":"Submersible"},{"$f":"'Input A1'!D8","v":"Power Sales"},{"$f":"'Input A1'!E8","v":"Binary"},{"$f":"'Input A1'!F8","v":"Power"},{"$f":"'Input A1'!G8","v":"Fixed"},{"$f":"'Input A1'!H8","v":"Performance"},{"$f":"'Input A1'!I8","v":"Fixed Cost"},{"$f":"'Input A1'!J8","v":"Input"},{"$f":"'Input A1'!K8","v":"≤115kV"},{"$f":"'Input A1'!L8","v":"Flat"},{"$f":"'Input A1'!M8","v":"Rural"}]
[null,null,{"$f":"'Input A1'!C9","v":"Lineshaft"},{"$f":"'Input A1'!D9","v":"Production Wells"},{"$f":"'Input A1'!E9","v":"Flash"},{"$f":"'Input A1'!F9","v":"Flow"},{"$f":"'Input A1'!G9","v":"Percent"},{"$f":"'Input A1'!H9","v":"Reference"},{"$f":"'Input A1'!I9","v":"Calculated"},{"$f":"'Input A1'!J9","v":"Calculate"},{"$f":"'Input A1'!K9","v":"230kV"},{"$f":"'Input A1'!L9","v":"Hilly"},{"$f":"'Input A1'!M9","v":"Suburban"}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"'Input A1'!K10","v":"500kV"},{"$f":"'Input A1'!L10","v":"Mountainous "},{"$f":"'Input A1'!M10","v":"Urban"}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Input A1'!L11","v":"Forested"}]
[null,null,{"$f":"'Input A1'!C12","v":"C"},{"$f":"'Input A1'!D12","v":"meter"},{"$f":"'Input A1'!E12","v":"C/km"},{"$f":"'Input A1'!F12","v":"kg/s"},{"$f":"'Input A1'!G12","v":"km"},{"$f":"'Input A1'!H12","v":"psi-h/1000lb"},{"$f":"'Input A1'!I12","v":"ΔC"},{"$f":"'Input A1'!J12","v":"meter"},{"$f":"'Input A1'!K12","v":"KJ/h-m^2-C"}]
[null,null,{"$f":"'Input A1'!C13","v":"F"},{"$f":"'Input A1'!D13","v":"ft"},{"$f":"'Input A1'!E13","v":"F/1000 ft"},{"$f":"'Input A1'!F13","v":"lb/hr"},{"$f":"'Input A1'!G13","v":"ft"},{"$f":"'Input A1'!H13","v":"kPa-s/kg"},{"$f":"'Input A1'!I13","v":"ΔF"},{"$f":"'Input A1'!J13","v":"inch"},{"$f":"'Input A1'!K13","v":"btu/h-sqft-F"}]
[null,null,null,null,null,{"$f":"'Input A1'!F14","v":"gpm"}]
[]
[null,null,{"$f":"'Input A1'!C16","v":"$/m^3"},{"$f":"'Input A1'!D16","v":"bar"},{"$f":"'Input A1'!E16","v":"cm"},{"$f":"'Input A1'!F16","v":"w-h/lb"},{"$f":"'Input A1'!G16","v":"kPa"},{"$f":"'Input A1'!H16","v":"mm-Hg"}]
[null,null,{"$f":"'Input A1'!C17","v":"$/acre-ft"},{"$f":"'Input A1'!D17","v":"psi"},{"$f":"'Input A1'!E17","v":"inch"},{"$f":"'Input A1'!F17","v":"kW-s/kg"},{"$f":"'Input A1'!G17","v":"psi"},{"$f":"'Input A1'!H17","v":"inch-Hg"}]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"GETEM  -  INPUT WORKSHEET"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"HIGH-LEVEL SUMMARY"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"TECHNOLOGY YEAR"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"COST OF ELECTRICITY",null,"¢ /kW-h"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"RESOURCE TYPE"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"CASE"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"CONVERSION SYSTEM"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"POWER SALES",null,"kW"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Resource",{"$f":"IF(Q33>0,\"There are differences between input here and that on the INPUT sheet - see cells that have a value of 1 in Column Q\",\" \")","v":" "},null,null,{"$f":"R75","v":"Resource Type"},null,null,{"$f":"U75","v":"Hydrothermal"},{"$f":"V75","v":"Hydrothermal"},{"$f":"W75","v":"Hydrothermal"},{"$f":"X75","v":"Hydrothermal"},{"$f":"Y75","v":"Hydrothermal"},null,{"$f":"AA75","v":"EGS"},{"$f":"AB75","v":"EGS"},{"$f":"AC75","v":"EGS"},null,{"$f":"AE75","v":"EGS"},{"$f":"AF75","v":"EGS"},null,null,null,{"$f":"AJ75","v":"Hydrothermal"},{"$f":"AK75","v":"EGS"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Case/Date",null,null,null,{"$f":"'master list of 10-90s'!E5","v":"EGS D"},null,null,"A","B","C","D","E",null,"A","B","C",null,"D","E",null,null,null,"C - Dec 2011","C - Dec 2011"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Temperature",null,null,null,{"$f":"R77","v":"Temperature"},null,null,{"$f":"U77","v":140},175,175,225,140,null,{"$f":"AA77","v":100},150,{"$f":"AC77","v":175},null,{"$f":"AE77","v":250},{"$f":"AF77","v":325},null,null,null,{"$f":"AJ77","v":175},{"$f":"AK77","v":175}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Depth",null,null,null,{"$f":"R78","v":"Depth"},null,null,1500,1500,1500,2500,2500,null,{"$f":"AA78","v":2000},2500,{"$f":"AC78","v":3000},null,{"$f":"AE78","v":3500},{"$f":"AF78","v":4000},null,null,null,1500,{"$f":"AK78","v":3000},null,{"$f":"SUM(AM39:AM398,AM453:AM527)","v":4},"F"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Conversion System",null,null,{"$f":"SUM(Q34:Q527)","v":0},{"$f":"R398","v":"Plant type"},null,null,{"$f":"U398","v":"Binary"},{"$f":"V398","v":"Flash"},{"$f":"W398","v":"Binary"},{"$f":"X398","v":"Flash"},{"$f":"Y398","v":"Binary"},null,{"$f":"AA398","v":"Binary"},{"$f":"AB398","v":"Binary"},{"$f":"AC398","v":"Binary"},null,{"$f":"AE398","v":"Flash"},"Flash",null,null,null,{"$f":"AJ398","v":"Binary"},"Binary",null,{"$f":"SUM(AM39:AM449)","v":12},"B"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"PROJECT PHASE "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"TECHNOLOGY YEAR",null,null,null,{"$f":"INPUT!R35","v":2012},null,null,{"$f":"$R35","v":2012},{"$f":"$R35","v":2012},2012,2012,2012,null,{"$f":"$R35","v":2012},2012,2012,null,{"$f":"$R35","v":2012},2012,null,null,null,2011,2011,null,{"$f":"IF(AF35=INPUT!R35,0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Case Being Evaluated",null,null,null,null,null,null,"C","C","C","C","C"]
[null,null,null,null,{"$f":"MIN(E38:M71)","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,"ECONOMIC PARAMETERS"]
[null,null,null,null,{"$f":"MIN(E39:E47)","v":0},null,null,null,null,null,null,null,null,"General Project Variables :"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Reference Year $",null,null,{"$f":"IF(R39=INPUT!R39,0,1)","v":0},{"$f":"INPUT!R39","v":2011},null,null,{"$f":"$R39","v":2011},{"$f":"$R39","v":2011},2011,2011,2011,null,{"$f":"$R39","v":2011},2011,2011,null,{"$f":"$R39","v":2011},2011,null,null,null,2010,2010,null,{"$f":"IF(AF39=INPUT!R39,0,1)","v":0}]
[null,null,null,null,{"$f":"IF(AC40=1,1,0)","v":0},null,null,null,null,null,null,null,null,"Utilization Factor",null,null,null,"Most Likely",null,null,"Most Likely","Most Likely","Most Likely","Most Likely","Most Likely",null,"Most Likely","Most Likely","Most Likely",null,"Most Likely","Most Likely",null,null,null,"Most Likely","Most Likely"]
[null,null,null,null,0,null,null,null,null,null,null,null,null,"Contingency",null,"%",null,"Most Likely",null,null,"Most Likely","Most Likely","Most Likely","Most Likely","Most Likely",null,"Most Likely","Most Likely","Most Likely",null,"Most Likely","Most Likely",null,null,null,"Most Likely","Most Likely"]
[null,null,null,null,0,null,null,null,null,null,null,null,null,"Royalty (thru Yr 10)",null,"%",{"$f":"IF(R42=INPUT!R42,0,1)","v":0},1.7500000000000002E-2,null,null,1.7500000000000002E-2,1.7500000000000002E-2,1.7500000000000002E-2,1.7500000000000002E-2,1.7500000000000002E-2,null,1.7500000000000002E-2,1.7500000000000002E-2,1.7500000000000002E-2,null,1.7500000000000002E-2,1.7500000000000002E-2,null,null,null,1.7500000000000002E-2,1.7500000000000002E-2,null,{"$f":"IF(AF42=INPUT!R42,0,1)","v":0}]
[null,null,null,null,0,null,null,null,null,null,null,null,null,"Royalty (after Yr 10)",null,null,{"$f":"IF(R43=INPUT!R43,0,1)","v":0},3.5000000000000003E-2,null,null,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,null,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,null,3.5000000000000003E-2,3.5000000000000003E-2,null,null,null,3.5000000000000003E-2,3.5000000000000003E-2,null,{"$f":"IF(AF43=INPUT!R43,0,1)","v":0}]
[null,null,null,null,0,null,null,null,null,null,null,null,null,"Discount Rate",null,"%",null,"Most Likely",null,null,"Most Likely","Most Likely","Most Likely","Most Likely","Most Likely",null,"Most Likely","Most Likely","Most Likely",null,"Most Likely","Most Likely",null,null,null,"Most Likely","Most Likely"]
[null,null,null,null,0,null,null,null,null,null,null,null,null,"Effective Tax Rate",null,"%",{"$f":"IF(R45=INPUT!R45,0,1)","v":0},0.39200000000000002,null,null,0.39200000000000002,0.39200000000000002,0.39200000000000002,0.39200000000000002,0.39200000000000002,null,0.39200000000000002,0.39200000000000002,0.39200000000000002,null,0.39200000000000002,0.39200000000000002,null,null,null,0.39200000000000002,0.39200000000000002,null,{"$f":"IF(AF45=INPUT!R45,0,1)","v":0}]
[null,null,null,null,0,null,null,null,null,null,null,null,null,"Project Life (Period of Operation)",null,"yr(s)",null,"Most Likely",null,null,"Most Likely","Most Likely","Most Likely","Most Likely","Most Likely",null,"Most Likely","Most Likely","Most Likely",null,"Most Likely","Most Likely",null,null,null,"Most Likely","Most Likely"]
[null,null,null,null,0,null,null,null,null,null,null,null,null,"Calculations based on Fixed Charge Rate (FCR) of",null,null,null,"Most Likely",null,null,"Most Likely","Most Likely","Most Likely","Most Likely","Most Likely",null,"Most Likely","Most Likely","Most Likely",null,"Most Likely","Most Likely",null,null,null,"Most Likely","Most Likely"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Method used to Calculate Cost of Electricity",null,null,{"$f":"IF(R48=INPUT!R48,0,1)","v":0},"EERE Approach",null,null,"EERE Approach","EERE Approach","EERE Approach","EERE Approach","EERE Approach",null,"EERE Approach","EERE Approach","EERE Approach",null,"EERE Approach","EERE Approach",null,null,null,"EERE Approach","EERE Approach",null,{"$f":"IF(AF48=INPUT!R48,0,1)","v":0}]
[{"$f":"'Input A1'!A49","v":1},null,null,null,{"$f":"MIN(E50:M59)","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,"Project Schedule & Durations :"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Year of Project Initiation",null,null,{"$f":"IF(R50=INPUT!R50,0,1)","v":0},2009,null,null,2009,2009,2009,2009,2009,null,2009,2009,2009,null,2009,2009,null,null,null,2009,2009]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Duration for Permitting Exploration/Confirmation",null,null,{"$f":"IF(R51=INPUT!R51,0,1)","v":0},1,null,null,1,1,1,1,1,null,1,1,1,null,1,1]
[null,null,null,null,{"$f":"IF(#REF!=R52,1,0)","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,"Duration of Exploration Phase",null,"yr(s)",null,"Most Likely",null,null,"Most Likely","Most Likely","Most Likely","Most Likely","Most Likely",null,"Most Likely","Most Likely","Most Likely",null,"Most Likely","Most Likely",null,null,null,"Most Likely","Most Likely"]
[null,null,null,null,{"$f":"IF(#REF!=R53,1,0)","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,"Duration of Confirmation Phase",null,"yr(s)",null,"Most Likely",null,null,"Most Likely","Most Likely","Most Likely","Most Likely","Most Likely",null,"Most Likely","Most Likely","Most Likely",null,"Most Likely","Most Likely",null,null,null,"Most Likely","Most Likely"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Duration for Utilization Permit (Well Field and Plant)",null,null,{"$f":"IF(R54=INPUT!R54,0,1)","v":0},1,null,null,1,1,1,1,1,null,1,1,1,null,1,1]
[null,null,null,null,{"$f":"IF(#REF!=R55,1,0)","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,"Duration of Well Field Development Phase",null,"yr(s)",null,"Most Likely",null,null,"Most Likely","Most Likely","Most Likely","Most Likely","Most Likely",null,"Most Likely","Most Likely","Most Likely",null,"Most Likely","Most Likely",null,null,null,"Most Likely","Most Likely"]
[null,null,null,null,{"$f":"IF(#REF!=R56,1,0)","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,"Duration of Plant Design and Construction",null,"yr(s)",null,"Most Likely",null,null,"Most Likely","Most Likely","Most Likely","Most Likely","Most Likely",null,"Most Likely","Most Likely","Most Likely",null,"Most Likely","Most Likely",null,null,null,"Most Likely","Most Likely"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Year to Begin Operations"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Year to Cease Operations / Commence Decommissioning"]
[null,null,null,null,{"$f":"IF(#REF!=R59,1,0)","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,"Duration of Decommissioning, Dismantlement, & Demolition ",null,"yr(s)",{"$f":"IF(R59=INPUT!R59,0,1)","v":0},0,null,null,0,0,0,0,0,null,0,0,0,null,0,0,null,null,null,0,0,null,{"$f":"IF(AF59=INPUT!R59,0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null," Year of Plant Closure"]
[{"$f":"'Input A1'!A49","v":1},null,null,null,null,null,null,null,null,null,null,null,null,"Pre-Operation Discount Rates"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Exploration",null,null,{"$f":"IF(R62=INPUT!R62,0,1)","v":0},0.3,null,null,0.3,0.3,0.3,0.3,0.3,null,0.3,0.3,0.3,null,0.3,0.3,null,{"$f":"IF(AK62=AC62,\" \",\"***\")","v":"***"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Confirmation",null,null,{"$f":"IF(R63=INPUT!R63,0,1)","v":0},0.3,null,null,0.3,0.3,0.3,0.3,0.3,null,0.3,0.3,0.3,null,0.3,0.3,null,"***"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Well Field Development (including Stimulation)",null,null,{"$f":"IF(R64=INPUT!R64,0,1)","v":0},0.15,null,null,0.15,0.15,0.15,0.15,0.15,null,0.15,0.15,0.15,null,0.15,0.15,null,"***"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Plant Construction & Startup",null,null,{"$f":"IF(R65=INPUT!R65,0,1)","v":0},7.0000000000000007E-2,null,null,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,null,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,null,7.0000000000000007E-2,7.0000000000000007E-2,null,"***"]
[{"$f":"'Input A1'!A49","v":1},null,null,null,{"$f":"MIN(E67:E71)","v":0},null,null,null,null,null,null,null,null,"Inflation",null,null,{"$f":"IF(R66=INPUT!R66,0,1)","v":0},0,null,null,0,0,0,0,0,null,0,0,0,null,0,0,null," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Depreciation Schedule",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Year 1",null,null,{"$f":"IF(R68=INPUT!R68,0,1)","v":0},0.2,null,null,0.2,0.2,0.2,0.2,0.2,null,0.2,0.2,0.2,null,0.2,0.2,null,"***"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Year 2",null,null,{"$f":"IF(R69=INPUT!R69,0,1)","v":0},0.32,null,null,0.32,0.32,0.32,0.32,0.32,null,0.32,0.32,0.32,null,0.32,0.32,null,"***"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Year 3",null,null,{"$f":"IF(R70=INPUT!R70,0,1)","v":0},0.192,null,null,0.192,0.192,0.192,0.192,0.192,null,0.192,0.192,0.192,null,0.192,0.192,null,"***"]
[null,null,null,null,{"$f":"IF(AC71=1,1,0)","v":0},null,null,null,null,null,null,null,null,"Year 4",null,null,{"$f":"IF(R71=INPUT!R71,0,1)","v":0},0.1152,null,null,0.1152,0.1152,0.1152,0.1152,0.1152,null,0.1152,0.1152,0.1152,null,0.1152,0.1152,null,"***"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Year 5",null,null,{"$f":"IF(R72=INPUT!R72,0,1)","v":0},0.1152,null,null,0.1152,0.1152,0.1152,0.1152,0.1152,null,0.1152,0.1152,0.1152,null,0.1152,0.1152]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Year 6",null,null,{"$f":"IF(R73=INPUT!R73,0,1)","v":0},5.7599999999999998E-2,null,null,5.7599999999999998E-2,5.7599999999999998E-2,5.7599999999999998E-2,5.7599999999999998E-2,5.7599999999999998E-2,null,5.7599999999999998E-2,5.7599999999999998E-2,5.7599999999999998E-2,null,5.7599999999999998E-2,5.7599999999999998E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"RESOURCE DEFINITION"]
[{"$f":"'Input A1'!A75","v":1},null,null,null,null,null,null,null,null,null,null,null,null,"Geothermal Resource Type",null,null,null,"Resource Type",null,null,"Hydrothermal","Hydrothermal","Hydrothermal","Hydrothermal","Hydrothermal",null,"EGS","EGS","EGS",null,"EGS","EGS",null,null,null,"Hydrothermal","EGS",null,{"$f":"IF(AF75=INPUT!R75,0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Resource Temperature & Depth :"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Resource Temperature",null,"C",null,"Temperature",null,null,140,175,175,225,140,null,100,150,175,null,250,325,null,null,null,175,175,null,{"$f":"IF(AF77=INPUT!R77,0,1)","v":1}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Resource Depth",null,"meter",null,"Depth",null,null,1500,1500,1500,2500,2500,null,2000,2500,3000,null,3500,4000,null,null,null,1500,3000,null,{"$f":"IF(AF78=INPUT!R78,0,1)","v":1}]
[null,null,null,null,{"$f":"MIN(E80:E157)","v":0},null,null,null,null,null,null,null,null,"RESOURCE EXPLORATION"]
[null,null,null,null,{"$f":"MIN(E81:E83)","v":0},null,null,null,null,null,null,null,null,"Exploration Parameters:",null,{"$f":"IF(R82<'Input A1'!A151,\"Stop - The Potential Resource Found is less than Net Plant Power\",\" \")","v":" "}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Resource status before development",null,null,{"$f":"IF(R81=INPUT!R81,0,1)","v":0},"Greenfield",null,null,"Greenfield","Greenfield","Greenfield","Greenfield","Greenfield",null,"Greenfield","Greenfield","Greenfield",null,"Greenfield","Greenfield",null,null,null,"Greenfield","Greenfield",null,{"$f":"IF(AF81=INPUT!R81,0,1)","v":0}]
[null,null,null,null,{"$f":"IF(AC82=1,1,0)","v":0},null,null,null,null,null,null,null,null,"Potential Resource found by Exploration & Confirmation activities ",null,"MW",{"$f":"IF(R82=INPUT!R82,0,1)","v":0},300,null,null,300,300,300,300,300,null,300,300,300,null,300,300,null,null,null,300,300,null,{"$f":"IF(AF82=INPUT!R82,0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Are Exploration costs to be proportioned based on Potential Resource?",null,null,{"$f":"IF(R83=INPUT!R83,0,1)","v":0},"No",null,null,"No","No","No","No","No",null,"No","No","No",null,"No","No",null,null,null,"No","No",null,{"$f":"IF(AF83=INPUT!R83,0,1)","v":0}]
[null,null,null,null,{"$f":"MIN(E88:E150)","v":0},null,null,null,null,null,null,null,null,"Exploration  -  Pre-Drilling Costs :"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Number of Locations Evaluated Before Exploration Drilling Begins",null,"per project",null,"Most Likely",null,null,"Most Likely","Most Likely","Most Likely","Most Likely","Most Likely",null,"Most Likely","Most Likely","Most Likely",null,"Most Likely","Most Likely",null,null,null,"Most Likely","Most Likely"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Permitting Process Costs for Pre-Drilling Activities",null,"per location",{"$f":"IF(R86=INPUT!R86,0,1)","v":0},60000,null,null,60000,60000,60000,60000,60000,null,60000,60000,60000,null,60000,60000,null,null,null,0,0,null,{"$f":"IF(AF86=INPUT!R86,0,1)","v":0}]
[]
[{"$f":"'Input A1'!A88","v":0},null,null,null,null,null,null,null,null,null,null,null,null,"How are Exploration, Pre-Drilling Costs Determined for Each Site?",null,null,{"$f":"IF(R88=INPUT!R88,0,1)","v":0},"Lump Sum",null,null,"Lump Sum","Lump Sum","Lump Sum","Lump Sum","Lump Sum",null,"Lump Sum","Lump Sum","Lump Sum",null,"Lump Sum","Lump Sum",null,null,null,"Lump Sum","Lump Sum",null,{"$f":"IF(AF88=INPUT!R88,0,1)","v":0}]
[null,null,null,null,{"$f":"IF(AC89=1,1,0)","v":0},null,null,null,null,null,null,null,null,"Lump Sum Cost for Pre-Drilling Exploration Activities at each site",null,"per site",null,"Most Likely",null,null,"Most Likely","Most Likely","Most Likely","Most Likely","Most Likely",null,"Most Likely","Most Likely","Most Likely",null,"Most Likely","Most Likely",null,null,null,"Most Likely","Most Likely"]
[null,null,null,null,{"$f":"MIN(E91:E150)","v":0},null,null,null,null,null,null,null,null,"By Activity :",null,"per site"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Survey of Existing Information  "]
[null,null,null,null,{"$f":"IF(AC92=1,1,0)","v":0},null,null,null,null,null,null,null,null,"Surveying existing information on the area's geology and hydrology ",null," default value"]
[]
[null,null,null,null,{"$f":"MIN(E95:E104)","v":0},null,null,null,null,null,null,null,null,"Field Work  "]
[null,null,null,null,{"$f":"IF(AC95=1,1,0)","v":0},null,null,null,null,null,null,null,null,"Field Reconnaissance and Sampling",null," default value"]
[]
[null,null,null,null,{"$f":"IF(AC97=1,1,0)","v":0},null,null,null,null,null,null,null,null,"Water & Gas Sample Analysis, including geothermometry","Yes"," default value"]
[]
[null,null,null,null,{"$f":"IF(AC99=1,1,0)","v":0},null,null,null,null,null,null,null,null,"Rock & Soil Sample Analysis","No"," default value"]
[]
[null,null,null,null,{"$f":"IF(AC101=1,1,0)","v":0},null,null,null,null,null,null,null,null,"Soil Gas Flux Analysis","No"," default value"]
[]
[null,null,null,null,{"$f":"IF(AC103=1,1,0)","v":0},null,null,null,null,null,null,null,null," Fluid Inclusion Stratigraphy","No"," default value"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Structural Analysis"]
[null,null,null,null,{"$f":"IF(AC106=1,1,0)","v":0},null,null,null,null,null,null,null,null,"Analysis of Field Structural (including modeling)","Yes"," default value"]
[]
[null,null,null,null,{"$f":"MIN(E109:E118)","v":0},null,null,null,null,null,null,null,null,"Remote Sensing "]
[null,null,null,null,{"$f":"IF(AC109=1,1,0)","v":0},null,null,null,null,null,null,null,null,"Multispectral imaging  ","Yes"," default value"]
[]
[null,null,null,null,{"$f":"IF(AC111=1,1,0)","v":0},null,null,null,null,null,null,null,null,"Hyperspectral imaging","No"," default value"]
[]
[null,null,null,null,{"$f":"IF(AC113=1,1,0)","v":0},null,null,null,null,null,null,null,null,"LiDAR","No"," default value"]
[]
[null,null,null,null,{"$f":"IF(AC115=1,1,0)","v":0},null,null,null,null,null,null,null,null,"Aerial Photography","Yes"," default value"]
[]
[null,null,null,null,{"$f":"IF(AC117=1,1,0)","v":0},null,null,null,null,null,null,null,null,"FLIR","No"," default value"]
[]
[null,null,null,null,{"$f":"MIN(E120:E139)","v":0},null,null,null,null,null,null,null,null,"Geophysics"]
[null,null,null,null,{"$f":"IF(AC120=1,1,0)","v":0},null,null,null,null,null,null,null,null,"Gravity","Yes"," default value"]
[]
[null,null,null,null,{"$f":"IF(AC122=1,1,0)","v":0},null,null,null,null,null,null,null,null,"Aeromagnetic","Yes"," default value"]
[]
[null,null,null,null,{"$f":"IF(AC124=1,1,0)","v":0},null,null,null,null,null,null,null,null,"2D Seismic Reflection / Refraction","No"," default value"]
[]
[null,null,null,null,{"$f":"IF(AC126=1,1,0)","v":0},null,null,null,null,null,null,null,null,"3D Seismic Reflection / Refraction","No"," default value"]
[]
[null,null,null,null,{"$f":"IF(AC128=1,1,0)","v":0},null,null,null,null,null,null,null,null,"Vertical Seismic Profiling  (in well)","No"," default value"]
[]
[null,null,null,null,{"$f":"IF(AC130=1,1,0)","v":0},null,null,null,null,null,null,null,null,"Single Borehole and cross well seismic","No"," default value"]
[]
[null,null,null,null,{"$f":"IF(AC132=1,1,0)","v":0},null,null,null,null,null,null,null,null,"Direct Current / Resistivity","Yes"," default value"]
[]
[null,null,null,null,{"$f":"IF(AC134=1,1,0)","v":0},null,null,null,null,null,null,null,null,"Self-Potential","No"," default value"]
[]
[null,null,null,null,{"$f":"IF(AC136=1,1,0)","v":0},null,null,null,null,null,null,null,null,"Electromagnetic","No"," default value"]
[]
[null,null,null,null,{"$f":"IF(AC138=1,1,0)","v":0},null,null,null,null,null,null,null,null,"Magnetotelluric","No"," default value"]
[]
[null,null,null,null,{"$f":"MIN(E141:M144)","v":0},null,null,null,null,null,null,null,null,"Temperature Gradient Measurements"]
[null,null,null,null,{"$f":"IF(AC141=1,1,0)","v":0},null,null,null,null,null,null,null,null,"Drill Temperature Gradient holes","Yes"," default value"]
[]
[null,null,null,null,{"$f":"IF(AC143=1,1,0)","v":0},null,null,null,null,null,null,null,null,"2-meter probes","Yes"," default value"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Interpretation and Reporting"]
[null,null,null,null,{"$f":"IF(AC146=1,1,0)","v":0},null,null,null,null,null,null,null,null,null,null," default value"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,50000,null,null,50000,50000,50000,50000,50000,null,50000,50000,50000,null,50000,50000,null,null,null,50000,50000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Other Costs "]
[null,null,null,null,{"$f":"IF(AC149=1,1,0)","v":0},null,null,null,null,null,null,null,null,"Technical & Office Support  (% of Exploration Costs )",null," default value"]
[]
[null,null,null,null,{"$f":"MIN(E152:E154)","v":0},null,null,null,null,null,null,null,null,"Exploration  -  Drilling Costs :",null,{"$f":"IF('Input A1'!A81+'Input A1'!A82+'Input A1'!A152=3,\"Stop - No Exploration Wells for Hydrothermal Greenfield Project?\",\" \")","v":" "}]
[{"$f":"'Input A1'!A152","v":0},null,null,null,null,null,null,null,null,null,null,null,null,"Will the Project have Exploration Drilling?",null,null,{"$f":"IF(R152=INPUT!R152,0,1)","v":0},"Yes",null,null,"Yes","Yes","Yes","Yes","Yes",null,"Yes","Yes","Yes",null,"Yes","Yes",null,null,null,"Yes","Yes",null,{"$f":"IF(AF152=INPUT!R152,0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Number of Sites where Exploration Drilling Occurs",null,"per project",null,"Most Likely",null,null,"Most Likely","Most Likely","Most Likely","Most Likely","Most Likely",null,"Most Likely","Most Likely","Most Likely",null,"Most Likely","Most Likely",null,null,null,"Most Likely","Most Likely"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Site Exploration Drilling Cost (includes all temperature gradient, slimhole, corehole, and full-sized wells drilled)",null,null,null,"Most Likely",null,null,"Most Likely","Most Likely","Most Likely","Most Likely","Most Likely",null,"Most Likely","Most Likely","Most Likely",null,"Most Likely","Most Likely",null,null,null,"Most Likely","Most Likely"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Permitting Process Costs for Exploration/Confirmation Phases ",null,"per site",null,"permitting cost",null,null,125000,125000,125000,125000,125000,null,250000,250000,250000,null,250000,250000,null,null,null,125000,125000,null,{"$f":"IF(AF155=INPUT!R155,0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Leasing Cost (assume 160 acre per MW per location)",null,"$ per acre",null,"Most Likely",null,null,"Most Likely","Most Likely","Most Likely","Most Likely","Most Likely",null,"Most Likely","Most Likely","Most Likely",null,"Most Likely","Most Likely",null,null,null,"Most Likely","Most Likely"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Costs Incurred not Associated with Drilling Exploration Wells",null,"per site",{"$f":"IF(R157=INPUT!R157,0,1)","v":0},0,null,null,0,0,0,0,0,null,0,0,0,null,0,0,null,null,null,0,0,null,{"$f":"IF(AF157=INPUT!R157,0,1)","v":0}]
[null,null,null,null,{"$f":"MIN(E160:E186)","v":0},null,null,null,null,null,null,null,null,"RESOURCE CONFIRMATION"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Number of Confirmation Drilling Sites Needed per Successful Project",null,null,null,"Most Likely",null,null,"Most Likely","Most Likely","Most Likely","Most Likely","Most Likely",null,"Most Likely","Most Likely","Most Likely",null,"Most Likely","Most Likely",null,null,null,"Most Likely","Most Likely"]
[null,null,null,null,{"$f":"MIN(E162:E172)","v":0},null,null,null,null,null,null,null,null,"Confirmation Well - Drilling Costs :"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Number of failed wells at Each Unsuccessful Site",null,null,null,"unsuccessful wells",null,null,2,2,2,2,2,null,1.5,1.5,1.5,null,1.5,1.5,null,null,null,2,0,null,{"$f":"IF(AF161=INPUT!R161,0,1)","v":0}]
[null,null,null,null,{"$f":"IF(AC162=1,1,0)","v":0},null,null,null,null,null,null,null,null,"Confirmation Well Success Ratio at Successful Site",null,null,null,"Most Likely",null,null,"Most Likely","Most Likely","Most Likely","Most Likely","Most Likely",null,"Most Likely","Most Likely","Most Likely",null,"Most Likely","Most Likely",null,null,null,"Most Likely","Most Likely"]
[{"$f":"'Input A1'!A163","v":0},null,null,null,null,null,null,null,null,null,null,null,null,"Are number of wells drilled determined by well count or confirmed production capacity ?",null,null,{"$f":"IF(R163=INPUT!R163,0,1)","v":0},"Well Count",null,null,"Well Count","Well Count","Well Count","Well Count","Well Count",null,"Well Count","Well Count","Well Count",null,"Well Count","Well Count",null,null,null,"Well Count","Well Count",null,{"$f":"IF(AF163=INPUT!R163,0,1)","v":0}]
[{"$f":"'Input A1'!B164","v":3.3573858293249241},null,null,null,{"$f":"IF(AC164=1,1,0)","v":0},null,null,null,null,null,null,null,null,{"$f":"IF('Input A1'!B164<0,\"Stop, # Successful Wells Exceed # Production wells Required\",\"Number of Successful Confirmation Wells Required\")","v":"Number of Successful Confirmation Wells Required"},null,"count",null,"Most Likely",null,null,"Most Likely","Most Likely","Most Likely","Most Likely","Most Likely",null,"Most Likely","Most Likely","Most Likely",null,"Most Likely","Most Likely",null,null,null,"Most Likely","Most Likely"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Production Capacity to be Confirmed ",null,"%",null,null,null,null,0.5,0.5,0.5,0.5,0.5,null,null,null,null,null,null,null,null,null,null,0.5]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"calculated Production Capacity per well",null,"MW / Well"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"#Successful Wells Required to Confirm Production Capacity",null,"count"]
[null,null,null,null,null,null,null,null,null,null,null,null,null," # of Confirmation Wells Drilled (all sites)",null,"count"]
[{"$f":"'Input A1'!A75","v":1},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND('Input A1'!A75=1,R169<2),\"Stop - 2 successful confirmation wells required for EGS\",\" # of Successful Confirmation Wells\")","v":"Stop - 2 successful confirmation wells required for EGS"},null,"count"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Multiplier for Confirmation Well Costs (>= 1)",null,null,null,"Most Likely",null,null,"Most Likely","Most Likely","Most Likely","Most Likely","Most Likely",null,"Most Likely","Most Likely","Most Likely",null,"Most Likely","Most Likely",null,null,null,"Most Likely","Most Likely"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Production Well Cost Used",null,"$ / well"]
[null,null,null,null,{"$f":"IF(AC172=1,1,0)","v":0},null,null,null,null,null,null,null,null,"Confirmation Well Cost Used",null,"$ / well"]
[null,null,null,null,{"$f":"MIN(E175:E186)","v":0},null,null,null,null,null,null,null,null,"Confirmation Well  -  Non-Drilling Costs :"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Permitting Process Cost during Confirmation Phase",null,"per site",{"$f":"IF(R174=INPUT!R174,0,1)","v":0},0,null,null,0,0,0,0,0,null,0,0,0,null,0,0,null,null,null,0,0,null,{"$f":"IF(AF174=INPUT!R174,0,1)","v":0}]
[{"$f":"'Input A1'!A175","v":1},null,null,null,null,null,null,null,null,null,null,null,null,"How are non-drilling confirmation costs to be determined ?",null,null,{"$f":"IF(R175=INPUT!R175,0,1)","v":0},"% Confirmation Drilling Cost",null,null,"% Confirmation Drilling Cost","% Confirmation Drilling Cost","% Confirmation Drilling Cost","% Confirmation Drilling Cost","% Confirmation Drilling Cost",null,"% Confirmation Drilling Cost","% Confirmation Drilling Cost","% Confirmation Drilling Cost",null,"% Confirmation Drilling Cost","% Confirmation Drilling Cost",null,null,null,"% Confirmation Drilling Cost","% Confirmation Drilling Cost",null,{"$f":"IF(AF175=INPUT!R175,0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Lump Sum or Fixed Value"]
[null,null,null,null,{"$f":"IF(AC177=1,1,0)","v":0},null,null,null,null,null,null,null,null,"Lump Sum for Non-Drilling Confirmation Costs (exclusive of stimulation) ",null,null,null,null,null,null,{"$f":"2500000","v":2500000},2500000,2500000,2500000,2500000,null,null,null,null,null,null,null,null,null,null,{"$f":"2500000","v":2500000}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Percentage of Confirmation costs"]
[null,null,null,null,{"$f":"IF(AC179=1,1,0)","v":0},null,null,null,null,null,null,null,null,"% of total confirmation costs attributed to non-drilling activities (exclusive of stimulation & permitting)",null,null,{"$f":"IF(R179=INPUT!R179,0,1)","v":0},0.05,null,null,0.05,0.05,0.05,0.05,0.05,null,0.05,0.05,0.05,null,0.05,0.05,null,null,null,0.06,0.05,null,{"$f":"IF(AF179=INPUT!R179,0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND('Input A1'!A75=0,'Input A1'!A181=1),\"Are you sure wells will stimulated for hydrothermal resource?\",IF(AND('Input A1'!A75=1,'Input A1'!A181=0),\"No stimulation Cost for EGS Resource?\",\"Stimulation Costs During Confirmation\"))","v":"Stimulation Costs During Confirmation"}]
[{"$f":"'Input A1'!A181","v":1},null,null,null,null,null,null,null,null,null,null,null,null,"Are Confirmation Wells to Be Stimulated ?",null,null,null,"Stimulation?",null,null,"No","No","No","No","No",null,"Yes","Yes","Yes",null,"Yes","Yes",null,null,null,"No","Yes",null,{"$f":"IF(AF181=INPUT!R181,0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Stimulation Cost used in well field development",null,"$ / well"]
[null,null,null,null,{"$f":"IF(AC183=1,1,0)","v":0},null,null,null,null,null,null,null,null,"enter Stimulation Cost per well",null,"$ / injection well",null,"Most Likely",null,null,"Most Likely","Most Likely","Most Likely","Most Likely","Most Likely",null,"Most Likely","Most Likely","Most Likely",null,"Most Likely","Most Likely",null,null,null,"Most Likely","Most Likely"]
[null,null,null,null,{"$f":"MIN(E185:E186)","v":0},null,null,null,null,null,null,null,null,"Well Testing"]
[null,null,null,null,{"$f":"IF(AC185=1,1,0)","v":0},null,null,null,null,null,null,null,null,"Well Testing Cost at each site",null,"$/site",null,"Test Cost",null,null,150000,150000,150000,150000,150000,null,500000,500000,500000,null,500000,500000,null,null,null,150000,500000,null,{"$f":"IF(AF185=INPUT!R185,0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Well Testing Cost"]
[null,null,null,null,{"$f":"MIN(E188:E237)","v":0},null,null,null,null,null,null,null,null,"WELL FIELD DEVELOPMENT"]
[null,null,null,null,{"$f":"MIN(E189:E194)","v":0},null,null,null,null,null,null,null,null,"Well Field Details:"]
[null,null,null,null,{"$f":"IF(AC189=1,1,0)","v":0},null,null,null,null,null,null,null,null,"Drilling Success Rate during the final phase of well field development",null,null,null,"Most Likely",null,null,"Most Likely","Most Likely","Most Likely","Most Likely","Most Likely",null,"Most Likely","Most Likely","Most Likely",null,"Most Likely","Most Likely",null,null,null,"Most Likely","Most Likely"]
[null,null,null,null,{"$f":"IF(AC190=1,1,0)","v":0},null,null,null,null,null,null,null,null,"Number of Spare Production Wells",null,null,{"$f":"IF(R190=INPUT!R190,0,1)","v":0},0,null,null,0,0,0,0,0,null,0,0,0,null,0,0,null,null,null,0,0,null,{"$f":"IF(AF190=INPUT!R190,0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Number of Dry Wells (Unusable as Injectors) - calculated"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Ratio Production Well Depth to Resource Depth  (> 1)",null,null,null,1,null,null,1,1,1,1,1,null,1,1,1,null,1,1,null,null,null,1,1,null,{"$f":"IF(AF192=INPUT!R192,0,1)","v":1}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Ratio Injection Well to Production Well Depth",null,null,{"$f":"IF(R193=INPUT!R193,0,1)","v":0},1,null,null,1,1,1,1,1,null,1,1,1,null,1,1,null,null,null,1,1,null,{"$f":"IF(AF193=INPUT!R193,0,1)","v":0}]
[null,null,null,null,{"$f":"IF(AC194=1,1,0)","v":0},null,null,null,null,null,null,null,null,"Ratio of Injection Wells to Production Wells",null,null,null,"Most Likely",null,null,"Most Likely","Most Likely","Most Likely","Most Likely","Most Likely",null,"Most Likely","Most Likely","Most Likely",null,"Most Likely","Most Likely",null,null,null,"Most Likely","Most Likely"]
[null,null,null,null,{"$f":"MIN(E196:E228)","v":0},null,null,null,null,null,null,null,null,"Well Drilling Costs :"]
[{"$f":"'Input A1'!A197","v":1}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"How are costs for drilling wells determined ?",null,null,null,"Cost Curves"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Cost Curves"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Production Well size",null,null,null,"Well Diameter",null,null,"Larger Diameter","Larger Diameter","Larger Diameter","Larger Diameter","Larger Diameter",null,"Larger Diameter","Larger Diameter","Larger Diameter",null,"Smaller Diameter","Smaller Diameter"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Injection Well Size"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Production Well Cost - Cost Curve"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Injection Well Cost - Cost Curve"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"GETEM Estimates","This method of estimating costs has been added to provide a means of evaluating a different configuration for the injection well allowing trade offs between well cost and injection pumping power to be evaluated.  This method for estimating costs has not been thoroughly checked.  "]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"What is the Well Configuration in Production / Injection Zone ?",null,null,null,"Perforated / Slotted Liner",null,null,"Perforated / Slotted Liner","Perforated / Slotted Liner","Perforated / Slotted Liner","Perforated / Slotted Liner","Perforated / Slotted Liner",null,"Perforated / Slotted Liner","Perforated / Slotted Liner","Perforated / Slotted Liner",null,"Perforated / Slotted Liner","Perforated / Slotted Liner",null,null,null,"Perforated / Slotted Liner","Perforated / Slotted Liner"]
[{"$f":"'Input A1'!B220","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Input A1'!C208=1,\"Production Interval Diameter is too large - enter a smaller value or use default\",\"Production Well Interval Liner OD or Hole Diameter\")","v":"Production Well Interval Liner OD or Hole Diameter"},null,"inch",null,8.625,null,null,8.625,8.625,8.625,8.625,8.625,null,8.625,8.625,8.625,null,8.625,8.625,null,null,null,8.625,8.625]
[{"$f":"'Input A1'!B221","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Input A1'!D208=1,\"Injection Interval Diameter too large - enter a smaller value or use default\",\"Injection Well Interval Liner OD or Hole Diameter\")","v":"Injection Interval Diameter too large - enter a smaller value or use default"},null,"inch"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"If Liner Specified, Diameter Used",null,"inch"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"User Adjustments"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"- Trouble Index / Multiplier",null,null,null,1,null,null,1,1,1,1,1,null,1,1,1,null,1,1,null,null,null,1,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"-  Rate of Penetration Index / Multiplier",null,null,null,1,null,null,1,1,1,1,1,null,1,1,1,null,1,1,null,null,null,1,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Embedded Rate of Penetration Shallower than 3,048 m (10,000 ft)",null,"m / hr"]
[null,null,null,null,null,null,null,null,null,null,null,null,null," Embedded Rate of Penetration Deeper than 3,048 m (10,000 ft)",null,"m / hr"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"- Bit Life Index / Multiplier",null,null,null,1,null,null,1,1,1,1,1,null,1,1,1,null,1,1,null,null,null,1,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Embedded Baseline Bit Life",null,"hrs"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"- Casing Cost Index",null,null,null,1,null,null,1,1,1,1,1,null,1,1,1,null,1,1,null,null,null,1,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Baseline Casing Cost Determined",null,"$ / lb"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Embedded Cost Multiplier Used for Casing Exposed to Geofluid"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"- Cement Cost Index",null,null,null,1,null,null,1,1,1,1,1,null,1,1,1,null,1,1,null,null,null,1,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Embedded Baseline Cement Cost",null,"$/ft^3"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Calculated Well Cost per GETEM estimate"]
[null,null,null,null,{"$f":"MIN(E223:E228)","v":0},null,null,null,null,null,null,null,null,"Adjustments to Production and Injection Well Drilling Costs :",null,null,null,"Reference",null,null,"Reference","Reference","Reference","Reference","Reference",null,"Reference","Reference","Reference",null,"Reference","Reference",null,null,null,"Reference","Reference"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Reference - Scenario Production Well Cost",null,"$ / well"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"User Adjustment to Production Well Cost",null,null,null,"Most Likely",null,null,"Most Likely","Most Likely","Most Likely","Most Likely","Most Likely",null,"Most Likely","Most Likely","Most Likely",null,"Most Likely","Most Likely",null,null,null,"Most Likely","Most Likely"]
[null,null,null,null,{"$f":"IF(AC225=1,1,0)","v":0},null,null,null,null,null,null,null,null," Production Well Cost Used",null,"$ / well"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Reference - Scenario Injection Well Cost",null,"$ / well"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"User Adjustment to Injection Well Cost",null,null,null,"Most Likely",null,null,"Most Likely","Most Likely","Most Likely","Most Likely","Most Likely",null,"Most Likely","Most Likely","Most Likely",null,"Most Likely","Most Likely",null,null,null,"Most Likely","Most Likely"]
[null,null,null,null,{"$f":"IF(AC228=1,1,0)","v":0},null,null,null,null,null,null,null,null,"Injection Well Cost Used",null,"$ / well"]
[null,null,null,null,{"$f":"MIN(E230:E237)","v":0},null,null,null,null,null,null,null,null,"Other Field Costs :"]
[{"$f":"'Input A1'!A230","v":0},null,null,null,null,null,null,null,null,null,null,null,null,"How are surface equipment costs determined ?",null,null,{"$f":"IF(R230=INPUT!R230,0,1)","v":0},"Fixed Cost",null,null,"Fixed Cost","Fixed Cost","Fixed Cost","Fixed Cost","Fixed Cost",null,"Fixed Cost","Fixed Cost","Fixed Cost",null,"Fixed Cost","Fixed Cost",null,null,null,"Fixed Cost","Fixed Cost",null,{"$f":"IF(AF230=INPUT!R230,0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Cost"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Surface Equipment Cost per Well",null,"$/well",null,"Most Likely",null,null,"Most Likely","Most Likely","Most Likely","Most Likely","Most Likely",null,"Most Likely","Most Likely","Most Likely",null,"Most Likely","Most Likely",null,null,null,"Most Likely","Most Likely"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Calculated Cost"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Average distance from well to plant",null,"meter",null,null,null,null,500,500,500,500,500,null,null,null,null,null,null,null,null,null,null,500]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Maximum pressure drop in Surface Piping",null,"psid",null,null,null,null,5,5,5,5,5,null,null,null,null,null,null,null,null,null,null,5]
[null,null,null,null,{"$f":"IF(AC236=1,1,0)","v":0},null,null,null,null,null,null,null,null,"Surface Equipment Cost ",null,"$ / well"]
[null,null,null,null,{"$f":"IF(AC237=1,1,0)","v":0},null,null,null,null,null,null,null,null,"Other Well Field Development Costs, ( % of total cost )",null,"% ",{"$f":"IF(R237=INPUT!R237,0,1)","v":0},0.05,null,null,0.05,0.05,0.05,0.05,0.05,null,0.05,0.05,0.05,null,0.05,0.05,null,null,null,0.05,0.05,null,{"$f":"IF(AF237=INPUT!R237,0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Permitting (Utilization Plant) Cost for Well Field & Power Plant",null,null,null,"Most Likely",null,null,"Most Likely","Most Likely","Most Likely","Most Likely","Most Likely",null,"Most Likely","Most Likely","Most Likely",null,"Most Likely","Most Likely",null,null,null,"Most Likely","Most Likely"]
[null,null,null,null,{"$f":"MIN(E240:M284)","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,"RESERVOIR DEFINITION "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Well Flow Rate"]
[null,null,null,null,{"$f":"IF(AC241=1,1,0)","v":0},null,null,null,null,null,null,null,null,"Production Well Flow Rate",null,"kg/s",null,"Most Likely",null,null,"Most Likely","Most Likely","Most Likely","Most Likely","Most Likely",null,"Most Likely","Most Likely","Most Likely",null,"Most Likely","Most Likely",null,null,null,"Most Likely","Most Likely"]
[{"$f":"'Input A1'!A75","v":1},null,null,null,{"$f":"MIN(E243:E252)","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,"Well Stimulation"]
[{"$f":"'Input A1'!A243","v":1},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND('Input A1'!A75=0,'Input A1'!A243=1),\"A hydrothermal Scenario is being evaluated - are wells stimulated?\",IF(AND('Input A1'!A75=1,'Input A1'!A243=0),\"STOP - Must Enter Stimulation Cost for EGS Resource\",\"Are wells stimulated ?\"))","v":"Are wells stimulated ?"},null,null,null,"Stimulation?",null,null,"No","No","No","No","No",null,"Yes","Yes","Yes",null,"Yes","Yes",null,null,null,"No","Yes",null,{"$f":"IF(AF243=INPUT!R243,0,1)","v":0}]
[{"$f":"'Input A1'!A244","v":0},null,null,null,null,null,null,null,null,null,null,null,null,"How are well stimulation costs determined ?",null,null,{"$f":"IF(R244=INPUT!R244,0,1)","v":0},"Input Value",null,null,"Inputted Value","Inputted Value","Inputted Value","Inputted Value","Inputted Value",null,"Input Value","Input Value","Input Value",null,"Input Value","Input Value",null,null,null,"Inputted Value","Inputted Value",null,{"$f":"IF(AF244=INPUT!R244,0,1)","v":0}]
[]
[null,null,null,null,{"$f":"IF(AC246=1,1,0)","v":0},null,null,null,null,null,null,null,null,"Input Fixed Stimulation Cost per well",null,"$ /injection well",null,"Most Likely",null,null,"Most Likely","Most Likely","Most Likely","Most Likely","Most Likely",null,"Most Likely","Most Likely","Most Likely",null,"Most Likely","Most Likely",null,null,null,"Most Likely","Most Likely"]
[{"$f":"'Input A1'!A244","v":0},null,null,null,{"$f":"MIN(E248:E252)","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,{"$f":"IF(AND('Input A1'!A244=1,'Input A1'!A267=0),\"To Calculate cost, the Carslaw-Jaeger solution for thermal decline must be used\",\"Calculated :\")","v":"Calculated :"}]
[{"$f":"'Input A1'!A267","v":0},null,null,null,{"$f":"IF(AC248=1,1,0)","v":0},null,null,null,null,null,null,null,null,"What is distance between Production and Injection wells",null,"km",null,null,null,null,1,1,1,1,1,null,null,null,null,null,null,null,null,null,null,1]
[null,null,null,null,{"$f":"IF(AC249=1,1,0)","v":0},null,null,null,null,null,null,null,null,"Stimulation Set Up-cost",null,null,null,null,null,null,200000,200000,200000,200000,200000,null,null,null,null,null,null,null,null,null,null,200000]
[null,null,null,null,{"$f":"IF(AC250=1,1,0)","v":0},null,null,null,null,null,null,null,null,"Unit Cost for Surface Area Created by Stimulation",null,"$ / ft^2",null,null,null,null,0.1,0.1,0.1,0.1,0.1,null,null,null,null,null,null,null,null,null,null,0.1]
[null,null,null,null,{"$f":"IF(R251=#REF!,1,0)","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,"Number of Wells Stimulated ",null,null,null,null,null,null,2,2,2,2,2,null,null,null,null,null,null,null,null,null,null,2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Stimulation Cost Used ",null,"$ / well"]
[null,null,null,null,{"$f":"MIN(E254:E261)","v":0},null,null,null,null,null,null,null,null,"Hydraulic Drawdown ",{"$f":"IF(A257=1,\"Calculated pump depth exceeds resource depth - decrease well flow rate or drawdown\",\" \")","v":" "}]
[{"$f":"'Input A1'!A254","v":0},null,null,null,null,null,null,null,null,null,null,null,null,"How is Hydraulic Drawdown determined?",null,null,{"$f":"IF(R254=INPUT!R254,0,1)","v":0},"Input Value",null,null,"Inputted Value","Inputted Value","Input Value","Input Value","Input Value",null,"Input Value","Input Value","Input Value",null,"Input Value","Input Value",null,null,null,"Inputted Value","Inputted Value",null,{"$f":"IF(AF254=INPUT!R254,0,1)","v":0}]
[null,null,null,null,{"$f":"IF(AC255=1,1,0)","v":0},null,null,null,null,null,null,null,null,"Input Production Well Drawdown",null,"psi-h/1000lb",null,"Most Likely",null,null,"Most Likely","Most Likely","Most Likely","Most Likely","Most Likely",null,"Most Likely","Most Likely","Most Likely",null,"Most Likely","Most Likely",null,null,null,"Most Likely","Most Likely"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Ratio of Injection Well Buildup to Production Well Drawdown",null,null,{"$f":"IF(R256=INPUT!R256,0,1)","v":0},1,null,null,1,1,1,1,1,null,1,1,1,null,1,1,null,null,null,1,1,null,{"$f":"IF(AF256=INPUT!R256,0,1)","v":0}]
[{"$f":"'Input A1'!A257","v":0},null,null,null,{"$f":"MIN(E258:E261)","v":0},null,null,null,null,null,null,null,null,"Calculated: (A circular reference will occur if drawdown is based on fracture flow and thermal drawdown is based on decline rate)"]
[{"$f":"'Input A1'!A258","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(A254=1,'Input A1'!A258=1,'Input A1'!A267=0),\"Input for Carslaw Jaeger solution for thermal decline must be used with fracture flow\",\"Is reservoir drawdown to be based on k*A (permeability* Area) or simple fracture flow?\")","v":"Is reservoir drawdown to be based on k*A (permeability* Area) or simple fracture flow?"},null,null,null,"k*A",null,null,"k*A","k*A","k*A","k*A","k*A",null,"k*A","k*A","k*A",null,"k*A","k*A",null,null,null,"k*A","k*A"]
[{"$f":"'Input A1'!A267","v":0},null,null,null,{"$f":"IF(AC259=1,1,0)","v":0},null,null,null,null,null,null,null,null,"Reservoir Permeability (k)",null,"Darcy",null,null,null,null,0.5,0.5,0.5,0.5,0.5,null,null,null,null,null,null,null,null,null,null,0.5]
[null,null,null,null,{"$f":"IF(AC260=1,1,0)","v":0},null,null,null,null,null,null,null,null,"Reservoir Height",null,"meter",null,null,null,null,200,200,200,200,200,null,null,null,null,null,null,null,null,null,null,200]
[null,null,null,null,{"$f":"IF(AC261=1,1,0)","v":0},null,null,null,null,null,null,null,null,"Reservoir Width",null,"meter",null,null,null,null,800,800,800,800,800,null,null,null,null,null,null,null,null,null,null,800]
[null,null,null,null,{"$f":"MIN(E263:E280)","v":0},null,null,null,null,null,null,null,null,"Thermal Drawdown "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Maximum Temperature Decline (Entingh - NGGPP)",null,"ΔC"]
[{"$f":"'Input A1'!A264","v":0},null,null,null,null,null,null,null,null,null,null,null,null,"Use This Maximum Allowable Temperature Decline?",null,null,{"$f":"IF(R264=INPUT!R264,0,1)","v":0},"Yes",null,null,"Yes","Yes","Yes","Yes","Yes",null,"Yes","Yes","Yes",null,"Yes","Yes",null,null,null,"No","No",null,{"$f":"IF(AF264=INPUT!R264,0,1)","v":0}]
[null,null,null,null,{"$f":"IF(AC265=1,1,0)","v":0},null,null,null,null,null,null,null,null,"enter - Maximum production temperature decline allowed",null,"ΔC",{"$f":"IF(R265=INPUT!R265,0,1)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,40,null,{"$f":"IF(AF265=INPUT!R265,0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND('Input A1'!A244=1,'Input A1'!A267=0),\"Stop - Must Use Carslaw-Jaeger solution for thermal decline when calculating stimulation cost\",\" \")","v":" "}]
[{"$f":"'Input A1'!A267","v":0},null,null,null,null,null,null,null,null,null,null,null,null,"How is Thermal Drawdown Determined ?",{"$f":"IF(AND('Input A1'!A254=1,'Input A1'!A258=1,'Input A1'!A267=0),\"Must use Carslaw & Jaeger Solution\",\" \")","v":" "},null,{"$f":"IF(R267=INPUT!R267,0,1)","v":0},"Annual Decline Rate",null,null,"Annual Decline Rate","Annual Decline Rate","Annual Decline Rate","Annual Decline Rate","Annual Decline Rate",null,"Annual Decline Rate","Annual Decline Rate","Annual Decline Rate",null,"Annual Decline Rate","Annual Decline Rate",null,null,null,"Annual Decline Rate","Annual Decline Rate",null,{"$f":"IF(AF267=INPUT!R267,0,1)","v":0}]
[null,null,null,null,{"$f":"IF(AC268=1,1,0)","v":0},null,null,null,null,null,null,null,null,"Annual Rate of Decline",null,"%/yr",null,"Most Likely",null,null,"Most Likely","Most Likely","Most Likely","Most Likely","Most Likely",null,"Most Likely","Most Likely","Most Likely",null,"Most Likely","Most Likely",null,null,null,"Most Likely","Most Likely"]
[null,null,null,null,{"$f":"MIN(E270:E280)","v":0},null,null,null,null,null,null,null,null,"Carslaw-Jaeger Solution for transient conduction"]
[null,null,null,null,{"$f":"IF(AC270=1,1,0)","v":0},null,null,null,null,null,null,null,null,"Fracture aperture",null,"inch",null,null,null,null,0.125,0.125,0.125,0.125,0.125,null,null,null,null,null,null,null,null,null,null,0.125]
[null,null,null,null,{"$f":"IF(AC271=1,1,0)","v":0},null,null,null,null,null,null,null,null,"Fracture width",null,"ft",null,null,null,null,500,500,500,500,500,null,null,null,null,null,null,null,null,null,null,500]
[]
[null,null,null,null,{"$f":"IF(AC273=1,1,0)","v":0},null,null,null,null,null,null,null,null,"Number of fractures",null,null,null,null,null,null,8,8,8,8,8,null,null,null,null,null,null,null,null,null,null,8]
[null,null,null,null,{"$f":"IF(AC274=1,1,0)","v":0},null,null,null,null,null,null,null,null,"Fracture angle (off horizontal)",null,"deg",null,null,null,null,15,15,15,15,15,null,null,null,null,null,null,null,null,null,null,15]
[null,null,null,null,{"$f":"IF(AC275=1,1,0)","v":0},null,null,null,null,null,null,null,null,"Adjustment to fracture length (>= 1)",null,null,null,null,null,null,1,1,1,1,1,null,null,null,null,null,null,null,null,null,null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Rock Properties"]
[null,null,null,null,{"$f":"IF(AC277=1,1,0)","v":0},null,null,null,null,null,null,null,null,"Thermal conductivity, k",null,"J/m-day-C",null,259200,null,null,{"$f":"3*3600*24","v":259200},259200,259200,259200,259200,null,259200,259200,259200,null,259200,259200,null,null,null,{"$f":"3*3600*24","v":259200},259200]
[null,null,null,null,{"$f":"IF(AC278=1,1,0)","v":0},null,null,null,null,null,null,null,null,"Specific Heat, Cp",null,"J/kg-C",null,950,null,null,950,950,950,950,950,null,950,950,950,null,950,950,null,null,null,950,950]
[null,null,null,null,{"$f":"IF(AC279=1,1,0)","v":0},null,null,null,null,null,null,null,null,"Density, rho",null,"kg/m^3",null,2600,null,null,2600,2600,2600,2600,2600,null,2600,2600,2600,null,2600,2600,null,null,null,2600,2600]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"calculated alpha",null,"m^2/day"]
[null,null,null,null,{"$f":"MIN(E282:E284)","v":0},null,null,null,null,null,null,null,null,"Water Loss "]
[null,null,null,null,{"$f":"IF(AC282=1,1,0)","v":0},null,null,null,null,null,null,null,null,"Subsurface Water loss as % of injected flow (> 0)",null,null,null,"Most Likely",null,null,"Most Likely","Most Likely","Most Likely","Most Likely","Most Likely",null,"Most Likely","Most Likely","Most Likely",null,"Most Likely","Most Likely",null,null,null,"Most Likely","Most Likely"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Is water loss for Flash Cooling system to be made-up?",null,null,null,"Makeup?",null,null,"No","No","No","No","No",null,"Yes","Yes","Yes",null,"Yes","Yes",null,null,null,"No","Yes",null,{"$f":"IF(AF283=INPUT!R283,0,1)","v":0}]
[null,null,null,null,{"$f":"IF(AC284=1,1,0)","v":0},null,null,null,null,null,null,null,null,"Makeup Water cost ",null,"$/acre-ft",null,"Most Likely",null,null,"Most Likely","Most Likely","Most Likely","Most Likely","Most Likely",null,"Most Likely","Most Likely","Most Likely",null,"Most Likely","Most Likely",null,null,null,"Most Likely","Most Likely"]
[null,null,null,null,{"$f":"MIN(E286:E324)","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,"GEOTHERMAL FLUID PUMPING"]
[null,null,null,null,{"$f":"IF(AC286=1,1,0)","v":0},null,null,null,null,null,null,null,null,"Pump & Driver Efficiency for Production and Injection Pump",null,null,null,"Most Likely",null,null,"Most Likely","Most Likely","Most Likely","Most Likely","Most Likely",null,"Most Likely","Most Likely","Most Likely",null,"Most Likely","Most Likely",null,null,null,"Most Likely","Most Likely"]
[null,null,null,null,{"$f":"MIN(E288:E312)","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,"Production Pump :"]
[{"$f":"'Input A1'!A288","v":0},{"$f":"'Input A1'!C288","v":1},null,null,null,null,null,null,null,null,null,null,null,"Are Production Wells pumped ?",null,null,null,"Pumped?",null,null,"Yes","No","Yes","No","Yes",null,"Yes","Yes","Yes",null,"No","No",null,null,null,"Yes","Yes",null,{"$f":"IF(AF288=INPUT!R288,0,1)","v":0}]
[]
[{"$f":"'Input A1'!A290","v":1},null,null,null,{"$f":"MIN(E291:E301)","v":0},null,null,null,null,null,null,null,null,"Calculate or Input production pump depth?",null,null,{"$f":"IF(R290=INPUT!R290,0,1)","v":0},"Calculate",null,null,"Calculate","Calculate","Calculate","Calculate","Calculate",null,"Calculate","Calculate","Calculate",null,"Calculate","Calculate",null,null,null,"Calculate","Calculate",null,{"$f":"IF(AF290=INPUT!R290,0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Input A1'!C291=1,\"Inputted depth exceeds resource depth\",\" \")","v":" "}]
[null,null,null,null,{"$f":"IF(AC292=1,1,0)","v":0},null,null,null,null,null,null,null,null,"Production Pump setting depth",null,"meter"]
[null,null,null,null,{"$f":"MIN(E294:E301)","v":0},null,null,null,null,null,null,null,null,"Calculation Pump Depth :"]
[null,null,null,null,{"$f":"IF(AC294=1,1,0)","v":0},null,null,null,null,null,null,null,null,"Excess Pressure at pump Suction and/or well head",null,"psi",{"$f":"IF(R294=INPUT!R294,0,1)","v":0},50,null,null,50,50,50,50,50,null,50,50,50,null,50,50,null,null,null,50,50,null,{"$f":"IF(AF294=INPUT!R294,0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Upper Casing Diameter Used",null,"inch"]
[null,{"$f":"'Well Field Dvlpmnt A2'!E283","v":14.688000000000001},{"$f":"R296+1","v":10.625},null,{"$f":"IF(AC296=1,1,0)","v":0},null,null,null,null,null,null,null,null,"Inside diameter of production pump casing",null,"inch",{"$f":"IF(R296=INPUT!R296,0,1)","v":0},9.625,null,null,9.625,9.625,9.625,9.625,9.625,null,9.625,9.625,9.625,null,9.625,9.625,null,null,null,9.625,9.625,null,{"$f":"IF(AF296=INPUT!R296,0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Surface roughness for casing",null,"ft",{"$f":"IF(R297=INPUT!R297,0,1)","v":0},1.4999999999999999E-4,null,null,1.4999999999999999E-4,1.4999999999999999E-4,1.4999999999999999E-4,1.4999999999999999E-4,1.4999999999999999E-4,null,1.4999999999999999E-4,1.4999999999999999E-4,1.4999999999999999E-4,null,1.4999999999999999E-4,1.4999999999999999E-4,null,null,null,1.4999999999999999E-4,1.4999999999999999E-4,null,{"$f":"IF(AF297=INPUT!R297,0,1)","v":0}]
[{"$f":"'Input A1'!A298","v":1},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Input A1'!A298=1,\"The following input is requred if the Cost Curves are used to establish well cost \",\" \")","v":"The following input is requred if the Cost Curves are used to establish well cost "},null,null,null," ",null,null,null,null,null,null,null,null," "," "," ",null," "," ",null,null,null,null," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Is production interval open hole or cased (slotted/perforated)?",null,null,null,"Production Interval Configuration",null,null,"Open Hole","Open Hole","Open Hole","Open Hole","Open Hole",null,"Perforated / Slotted Liner","Perforated / Slotted Liner","Perforated / Slotted Liner",null,"Perforated / Slotted Liner","Perforated / Slotted Liner",null,null,null,"Open Hole","Perforated / Slotted Liner",null,{"$f":"IF(AF299=INPUT!R299,0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Hole or Casing Diameter in Production Interval",null,"inch",null,"Most Likely",null,null,"Most Likely","Most Likely","Most Likely","Most Likely","Most Likely",null,"Most Likely","Most Likely","Most Likely",null,"Most Likely","Most Likely",null,null,null,"Most Likely","Most Likely"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," ",null,null,null,null,null,null,null,null," "," "," ",null," "," ",null,null,null,null," "]
[]
[{"$f":"'Input A1'!B303","v":0},{"$f":"'Input A1'!K303","v":0},null,null,null,null,null,null,null,null,null,null,null,"Type of production pump used",null,null,{"$f":"IF(R303=INPUT!R303,0,1)","v":0},"Lineshaft",null,null,"Lineshaft","Lineshaft","Lineshaft","Lineshaft","Lineshaft",null,"Lineshaft","Lineshaft","Lineshaft",null,"Lineshaft","Lineshaft",null,null,null,"Lineshaft","Lineshaft",null,{"$f":"IF(AF303=INPUT!R303,0,1)","v":0}]
[{"$f":"'Input A1'!A304","v":1},null,null,null,{"$f":"MIN(E305:E312)","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,"Calculate or Input production pump cost?",null,null,{"$f":"IF(R304=INPUT!R304,0,1)","v":0},"Calculate",null,null,"Calculate","Calculate","Calculate","Calculate","Calculate",null,"Calculate","Calculate","Calculate",null,"Calculate","Calculate",null,null,null,"Calculate","Calculate",null,{"$f":"IF(AF304=INPUT!R304,0,1)","v":0}]
[]
[null,null,null,null,{"$f":"IF(AC306=1,1,0)","v":0},null,null,null,null,null,null,null,null,"Input Installed Production Pump Cost"]
[null,null,null,null,{"$f":"MIN(E308:E312)","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,"Calculate Pump Cost :"]
[null,null,null,null,{"$f":"IF(AC308=1,1,0)","v":0},null,null,null,null,null,null,null,null,"Casing cost",null,"$/ft",{"$f":"IF(R308=INPUT!R308,0,1)","v":0},45,null,null,45,45,45,45,45,null,45,45,45,null,45,45,null,null,null,45,45,null,{"$f":"IF(AF308=INPUT!R308,0,1)","v":0}]
[null,null,null,null,{"$f":"IF(AC309=1,1,0)","v":0},null,null,null,null,null,null,null,null,"Installation Cost",null,"$/ft",{"$f":"IF(R309=INPUT!R309,0,1)","v":0},5,null,null,5,5,5,5,5,null,5,5,5,null,5,5,null,null,null,5,5,null,{"$f":"IF(AF309=INPUT!R309,0,1)","v":0}]
[null,null,null,null,{"$f":"IF(AC310=1,1,0)","v":0},null,null,null,null,null,null,null,null,"Other Costs",null,null,{"$f":"IF(R310=INPUT!R310,0,1)","v":0},10000,null,null,10000,10000,10000,10000,10000,null,10000,10000,10000,null,10000,10000,null,null,null,10000,10000,null,{"$f":"IF(AF310=INPUT!R310,0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Calculated Installed Pump Cost",null,"each"]
[null,null,null,null,{"$f":"IF(R312=#REF!,1,0)","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,"Adjustment to calculated pump cost",null,null,null,1,null,null,1,1,1,1,1,null,1,1,1,null,1,1,null,null,null,1,1]
[null,null,null,null,{"$f":"MIN(E314:E324)","v":0},null,null,null,null,null,null,null,null,"Injection Pump :"]
[null,null,null,null,{"$f":"IF(AC314=1,1,0)","v":0},null,null,null,null,null,null,null,null,"Surface Equipment ΔP for binary conversion system",null,"psi",{"$f":"IF(R314=INPUT!R314,0,1)","v":0},40,null,null,40,40,40,40,40,null,40,40,40,null,40,40,null,null,null,40,40,null,{"$f":"IF(AF314=INPUT!R314,0,1)","v":0}]
[{"$f":"'Input A1'!A197","v":1},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Input A1'!A315=1,\"The following input is requred if the Cost Curves are used to establish well cost \",\" \")","v":"The following input is requred if the Cost Curves are used to establish well cost "}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Is injection interval open hole or cased (slotted/perforated)?",null,null,null,"Injection Interval Configuration",null,null,"Open Hole","Open Hole","Open Hole","Open Hole","Open Hole",null,"Perforated / Slotted Liner","Perforated / Slotted Liner","Perforated / Slotted Liner",null,"Perforated / Slotted Liner","Perforated / Slotted Liner",null,null,null,"Open Hole","Perforated / Slotted Liner",null,{"$f":"IF(AF316=INPUT!R316,0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Hole or Casing Diameter in Injection Interval",null,"inch",null,"Most Likely",null,null,"Most Likely","Most Likely","Most Likely","Most Likely","Most Likely",null,"Most Likely","Most Likely","Most Likely",null,"Most Likely","Most Likely",null,null,null,"Most Likely","Most Likely"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," ",null,null,null,null,null,null,null,null," "," "," ",null," "," ",null,null,null,null," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Is reservoir pressure buildup included in determining injection pumping?",null,null,{"$f":"IF(R319=INPUT!R319,0,1)","v":0},"Yes",null,null,"Yes","Yes","Yes","Yes","Yes",null,"Yes","Yes","Yes",null,"Yes","Yes",null,null,null,"Yes","Yes",null,{"$f":"IF(AF319=INPUT!R319,0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Excess Pressure in Injection Well",null,"psi"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"bar"]
[{"$f":"'Input A1'!A322","v":0},null,null,null,null,null,null,null,null,null,null,null,null,"Calculations determine pumping to provide 1 psi excess pressure - Is Additional Injection Pressure Required??",null,null,{"$f":"IF(R322=INPUT!R322,0,1)","v":0},"No",null,null,"No","No","No","No","No",null,"No","No","No",null,"No","No",null,null,null,"No","No",null,{"$f":"IF(AF322=INPUT!R322,0,1)","v":0}]
[null,null,null,null,{"$f":"IF(AC323=1,1,0)","v":0},null,null,null,null,null,null,null,null,"Additional Injection Pressure ",null,"psi"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Additional Injection Pressure Defined by User",null,"psi"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Calculated injection pump cost"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Adjustment to calculated injection pump cost",null,null,null,"Most Likely",null,null,"Most Likely","Most Likely","Most Likely","Most Likely","Most Likely",null,"Most Likely","Most Likely","Most Likely",null,"Most Likely","Most Likely",null,null,null,1,1]
[null,null,null,null,{"$f":"MIN(E328:E379)","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,"OPERATION & MAINTENANCE"]
[{"$f":"'Input A1'!A328","v":0},null,null,null,{"$f":"MIN(E329:E330)","v":0},null,null,null,null,null,null,null,null,"Input Annual O&M Costs or Calculate?",null,null,{"$f":"IF(R328=INPUT!R328,0,1)","v":0},"Calculate",null,null,"Calculate","Calculate","Calculate","Calculate","Calculate",null,"Calculate","Calculate","Calculate",null,"Calculate","Calculate",null,null,null,"Calculate","Calculate",null,{"$f":"IF(AF328=INPUT!R328,0,1)","v":0}]
[null,null,null,null,{"$f":"IF(AC329=1,1,0)","v":0},null,null,null,null,null,null,null,null,"Input the annual O&M Cost for the Power Plant",null,"¢ per kW-hr"]
[null,null,null,null,{"$f":"IF(AC330=1,1,0)","v":0},null,null,null,null,null,null,null,null,"Input the annual O&M cost for the Field (including production pumps)",null,"¢ per kW-hr"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Calculated Plant O&M ",null,"¢ per kW-hr"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Calculated Field O&M (including GF pumps)",null,"¢ per kW-hr"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Taxes & Insurance (for calculated O&M only)",null,"¢ per kW-hr"]
[null,null,null,null,{"$f":"MIN(E335:E379)","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,"Operating Cost Calculation"]
[null,null,null,null,{"$f":"MIN(E336:E356)","v":0},null,null,null,null,null,null,null,null,"Labor Costs"]
[null,null,null,null,{"$f":"IF(AC336=1,1,0)","v":0},null,null,null,null,null,null,null,null,"Fraction of operator labor assigned to field",null,null,{"$f":"IF(R336=INPUT!R336,0,1)","v":0},0.25,null,null,0.25,0.25,0.25,0.25,0.25,null,0.25,0.25,0.25,null,0.25,0.25,null,null,null,0.25,0.25,null,{"$f":"IF(AF336=INPUT!R336,0,1)","v":0}]
[null,null,null,null,{"$f":"MIN(E339:E353)","v":0},null,null,null,null,null,null,null,null,"Labor Rates Used"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Operators",null," GETEM default value"]
[null,null,null,null,{"$f":"IF(AC339=1,1,0)","v":0},null,null,null,null,null,null,null,null,null,null,"enter rate"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"maintenance mechanic",null," GETEM default value"]
[null,null,null,null,{"$f":"IF(AC341=1,1,0)","v":0},null,null,null,null,null,null,null,null,null,null,"enter rate"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"electrician",null," GETEM default value"]
[null,null,null,null,{"$f":"IF(AC343=1,1,0)","v":0},null,null,null,null,null,null,null,null,null,null,"enter rate"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"general maintenance labor",null," GETEM default value"]
[null,null,null,null,{"$f":"IF(AC345=1,1,0)","v":0},null,null,null,null,null,null,null,null,null,null,"enter rate"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"facility manager/plant engineer",null," GETEM default value"]
[null,null,null,null,{"$f":"IF(AC347=1,1,0)","v":0},null,null,null,null,null,null,null,null,null,null,"enter rate"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"operations manager",null," GETEM default value"]
[null,null,null,null,{"$f":"IF(AC349=1,1,0)","v":0},null,null,null,null,null,null,null,null,null,null,"enter rate"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"clerical",null," GETEM default value"]
[null,null,null,null,{"$f":"IF(AC351=1,1,0)","v":0},null,null,null,null,null,null,null,null,null,null,"enter rate"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Labor multiplier (burdened labor cost)",null," GETEM default value"]
[null,null,null,null,{"$f":"IF(AC353=1,1,0)","v":0},null,null,null,null,null,null,null,null,null,null,"enter multiplier",null,"Most Likely",null,null,"Most Likely","Most Likely","Most Likely","Most Likely","Most Likely",null,"Most Likely","Most Likely","Most Likely",null,"Most Likely","Most Likely",null,null,null,"Most Likely","Most Likely"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Result: Number of O&M staff for Reference Scenario"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"User adjustment to Reference Scenario O&M Staff",null,null,null,"Most Likely",null,null,"Most Likely","Most Likely","Most Likely","Most Likely","Most Likely",null,"Most Likely","Most Likely","Most Likely",null,"Most Likely","Most Likely",null,null,null,"Most Likely","Most Likely"]
[null,null,null,null,{"$f":"IF(AC356=1,1,0)","v":0},null,null,null,null,null,null,null,null,"Result: Number of O&M staff for Improved Scenario"]
[null,null,null,null,{"$f":"MIN(E358:E360)","v":0},null,null,null,null,null,null,null,null,"Field Maintenance"]
[null,null,null,null,{"$f":"IF(AC358=1,1,0)","v":0},null,null,null,null,null,null,null,null,"Annual Maintenance non-labor (fraction of field cost)",null,"%",null,"Most Likely",null,null,"Most Likely","Most Likely","Most Likely","Most Likely","Most Likely",null,"Most Likely","Most Likely","Most Likely",null,"Most Likely","Most Likely",null,null,null,"Most Likely","Most Likely"]
[null,null,null,null,{"$f":"IF(AC359=1,1,0)","v":0},null,null,null,null,null,null,null,null,"Geothermal fluid treatment - chemical dosage",null,"ppm",{"$f":"IF(R359=INPUT!R359,0,1)","v":0},0.5,null,null,0.5,0.5,0.5,0.5,0.5,null,0.5,0.5,0.5,null,0.5,0.5,null,null,null,0.5,0.5,null,{"$f":"IF(AF359=INPUT!R359,0,1)","v":0}]
[null,null,null,null,{"$f":"IF(AC360=1,1,0)","v":0},null,null,null,null,null,null,null,null,"Chemical cost",null,"$/gal",null,"GF chemicals",null,null,0,10,0,10,0,null,0,0,0,null,10,10,null,null,null,0,0,null,{"$f":"IF(AF360=INPUT!R360,0,1)","v":0}]
[null,null,null,null,{"$f":"MIN(E362:E364)","v":0},null,null,null,null,null,null,null,null,"Power Plant Maintenance"]
[null,null,null,null,{"$f":"IF(AC362=1,1,0)","v":0},null,null,null,null,null,null,null,null,"Annual O&M non-labor (fraction of plant cost)",null,"%",null,"Most Likely",null,null,"Most Likely","Most Likely","Most Likely","Most Likely","Most Likely",null,"Most Likely","Most Likely","Most Likely",null,"Most Likely","Most Likely",null,null,null,"Most Likely","Most Likely"]
[null,null,null,null,{"$f":"IF(AC363=1,1,0)","v":0},null,null,null,null,null,null,null,null,"Cooling water treatment chemical dosage",null,"ppm",{"$f":"IF(R363=INPUT!R363,0,1)","v":0},10,null,null,10,10,10,10,10,null,10,10,10,null,10,10,null,null,null,10,10,null,{"$f":"IF(AF363=INPUT!R363,0,1)","v":0}]
[null,null,null,null,{"$f":"IF(AC364=1,1,0)","v":0},null,null,null,null,null,null,null,null,"Chemical cost",null,"$/gal",null,"Plant chemicals",null,null,0,1,0,1,0,null,null,null,null,null,1,1,null,null,null,0.5,0.5,null,{"$f":"IF(AF364=INPUT!R364,0,1)","v":0}]
[null,null,null,null,{"$f":"MIN(E366:E379)","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,"Geothermal Production Pump Maintenance"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Calculated pump installation cost"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Installed pump cost"]
[null,null,null,null,{"$f":"IF(R368=#REF!,1,0)","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,"User adjustment for re-work cost (< 1)",null,null,{"$f":"IF(R368=INPUT!R368,0,1)","v":0},1,null,null,1,1,1,1,1,null,1,1,1,null,1,1,null,null,null,1,1,null,{"$f":"IF(AF368=INPUT!R368,0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Pump only cost used for rework"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Calculated cost to remove or install pump"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Use calculated pump removal/installation cost",null,null,{"$f":"IF(R371=INPUT!R371,0,1)","v":0},"Yes",null,null,"Yes","Yes","Yes","Yes","Yes",null,"Yes","Yes","Yes",null,"Yes","Yes",null,null,null,"Yes","Yes",null,{"$f":"IF(AF371=INPUT!R371,0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"If No, input removal/installation cost"]
[null,null,null,null,{"$f":"IF(AC373=1,1,0)","v":0},null,null,null,null,null,null,null,null,"Removal or installation cost used"]
[null,null,null,null,{"$f":"IF(AC374=1,1,0)","v":0},null,null,null,null,null,null,null,null,"Lineshaft pump operating life [p]",null,"yr",null,"Most Likely",null,null,"Most Likely","Most Likely","Most Likely","Most Likely","Most Likely",null,"Most Likely","Most Likely","Most Likely",null,"Most Likely","Most Likely",null,null,null,"Most Likely","Most Likely"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Lineshaft  rework cost [p]"]
[null,null,null,null,{"$f":"IF(AC376=1,1,0)","v":1},null,null,null,null,null,null,null,null,"Shaft lubricating oil dosage [o]",null,"ppm",{"$f":"IF(R376=INPUT!R376,0,1)","v":0},1,null,null,1,1,1,1,1,null,1,1,1,null,1,1,null,null,null,1,1,null,{"$f":"IF(AF376=INPUT!R376,0,1)","v":0}]
[null,null,null,null,{"$f":"IF(AC377=1,1,0)","v":0},null,null,null,null,null,null,null,null,"Lubricating oil cost [o]",null,"$/gal",{"$f":"IF(R377=INPUT!R377,0,1)","v":0},4,null,null,4,4,4,4,4,null,4,4,4,null,4,4,null,null,null,4,4,null,{"$f":"IF(AF377=INPUT!R377,0,1)","v":0}]
[null,null,null,null,{"$f":"IF(AC378=1,1,0)","v":0},null,null,null,null,null,null,null,null,"Submersible pump operating life [p]",null,"yr",{"$f":"IF(R378=INPUT!R378,0,1)","v":0},2,null,null,2,2,2,2,2,null,2,2,2,null,2,2,null,null,null,2,2,null,{"$f":"IF(AF378=INPUT!R378,0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Submersible pump rework cost [p]"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Taxes and Insurance (Plant & Well Field Capital Costs)",null,null,{"$f":"IF(R380=INPUT!R380,0,1)","v":0},7.4999999999999997E-3,null,null,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,null,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,null,7.4999999999999997E-3,7.4999999999999997E-3,null,null,null,5.0000000000000001E-3,5.0000000000000001E-3,null,{"$f":"IF(AF380=INPUT!R380,0,1)","v":0}]
[null,null,null,null,{"$f":"MIN(E382:E527)","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,"POWER PLANT"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Transmission Cost (included in plant cost)"]
[{"$f":"'Input A1'!A383","v":1},null,null,null,null,null,null,null,null,null,null,null,null,"Are transmission line costs to be included?",null,null,{"$f":"IF(R383=INPUT!R383,0,1)","v":0},"Yes",null,null,"Yes","Yes","Yes","Yes","Yes",null,"Yes","Yes","Yes",null,"Yes","Yes",null,null,null,"Yes","Yes",null,{"$f":"IF(AF383=INPUT!R383,0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Transmission Line Voltage",null,null,{"$f":"IF(R384=INPUT!R384,0,1)","v":0},"≤115kV",null,null,"≤115kV","≤115kV","≤115kV","≤115kV","≤115kV",null,"≤115kV","≤115kV","≤115kV",null,"≤115kV","≤115kV",null,null,null,"≤115kV","≤115kV",null,{"$f":"IF(AF384=INPUT!R384,0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Terrain Conditions",null,null,{"$f":"IF(R385=INPUT!R385,0,1)","v":0},"Flat",null,null,"Flat","Flat","Flat","Flat","Flat",null,"Flat","Flat","Flat",null,"Flat","Flat",null,null,null,"Flat","Flat",null,{"$f":"IF(AF385=INPUT!R385,0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Population Density",null,null,{"$f":"IF(R386=INPUT!R386,0,1)","v":0},"Rural",null,null,"Rural","Rural","Rural","Rural","Rural",null,"Rural","Rural","Rural",null,"Rural","Rural",null,null,null,"Rural","Rural",null,{"$f":"IF(AF386=INPUT!R386,0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Number of Miles",null,null,null,"Most Likely",null,null,"Most Likely","Most Likely","Most Likely","Most Likely","Most Likely",null,"Most Likely","Most Likely","Most Likely",null,"Most Likely","Most Likely",null,null,null,"Most Likely","Most Likely"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Estimated Cost per Mile based on input"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"User Adjustment (Multiplier)",null,null,{"$f":"IF(R389=INPUT!R389,0,1)","v":0},1,null,null,1,1,1,1,1,null,1,1,1,null,1,1,null,null,null,1,1,null,{"$f":"IF(AF389=INPUT!R389,0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Permitting Process Costs for Power Plant Construction",null,null,{"$f":"IF(R390=INPUT!R390,0,1)","v":0},0,null,null,0,0,0,0,0,null,0,0,0,null,0,0,null,null,null,0,0,null,{"$f":"IF(AF390=INPUT!R390,0,1)","v":0}]
[null,null,null,null,{"$f":"MIN(E392:E398)","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,"Power Plant Parameters"]
[{"$f":"'Input A1'!A392","v":0},null,null,null,null,null,null,null,null,null,null,null,null,"Are calculations to be based upon Fixed Power Sales or Fixed Number of Production Wells?",null,null,{"$f":"IF(R392=INPUT!R392,0,1)","v":0},"Power Sales",null,null,"Power Sales","Power Sales","Power Sales","Power Sales","Power Sales",null,"Power Sales","Power Sales","Power Sales",null,"Power Sales","Power Sales",null,null,null,"Power Sales","Power Sales",null,{"$f":"IF(AF392=INPUT!R392,0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Power Sales ",null,"MW",null,"Most Likely",null,null,"Most Likely","Most Likely","Most Likely","Most Likely","Most Likely",null,"Most Likely","Most Likely","Most Likely",null,"Most Likely","Most Likely",null,null,null,"Most Likely","Most Likely"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Enter Number of Wells",null,"well count",null,null,null,null,4,4,4,4,4,null,null,null,null,null,null,null,null,null,null,4]
[null,null,null,null,{"$f":"IF(R395=#REF!,1,0)","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,"Number of independent power units",null,null,{"$f":"IF(R395=INPUT!R395,0,1)","v":0},1,null,null,1,1,1,1,1,null,1,1,1,null,1,1,null,null,null,1,1,null,{"$f":"IF(AF395=INPUT!R395,0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Apply performance improvement to adjusting flow requirement or changing power output",null,{"$f":"IF(AND('Input A1'!A392=1,'Input A1'!A396=0),\"Change to 'Power'\",\" \")","v":" "},{"$f":"IF(R396=INPUT!R396,0,1)","v":0},"Power",null,null,"Power","Power","Power","Power","Power",null,"Power","Power","Power",null,"Power","Power",null,null,null,"Power","Power",null,{"$f":"IF(AF396=INPUT!R396,0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Select Conversion System",{"$f":"IF(AND('Input A1'!A267=1,'Input A1'!A398=0),\"Stop- must use Annual Decline Rate for Thermal Drawdown with Flash plant\",\" \")","v":" "}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Is the Conversion System Flash or Binary?",null,null,null,"Plant type",null,null,"Binary","Flash","Binary","Flash","Binary",null,"Binary","Binary","Binary",null,"Flash","Flash",null,null,null,"Binary","Binary",null,{"$f":"IF(AF398=INPUT!R398,0,1)","v":0}]
[null,null,null,null,{"$f":"MIN(E400:E452)","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,"Binary Power Plant"]
[null,null,null,null,{"$f":"MIN(E401:E409)","v":0},null,null,null,null,null,null,null,null,"Plant Performance"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Maximum brine effectiveness",null,"w-h/lb"]
[{"$f":"'Input A1'!A402","v":0},null,null,null,null,null,null,null,null,null,null,null,null,"Use the calculated performance or input brine effectiveness?",null,null,{"$f":"IF(R402=INPUT!R402,0,1)","v":0},"Calculate",null,null,"Calculate",null,"Calculate",null,"Calculate",null,"Calculate","Calculate","Calculate",null,null,null,null,null,null,"Calculate","Calculate",null,{"$f":"IF(AF402=INPUT!R402,0,1)","v":1}]
[{"$f":"'Input A1'!C403","v":8.1380681322906998},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Input A1'!C403>R401,\"Stop - Inputted value exceeds maximum\",\"Input brine effectiveness\")","v":"Stop - Inputted value exceeds maximum"},null,"w-h/lb",null,"Most Likely",null,null,"Most Likely",null,"Most Likely",null,"Most Likely",null,"Most Likely","Most Likely","Most Likely",null,null,null,null,null,null,"Most Likely","Most Likely"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Calculate Plant Performance"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CALCULATE",null,null,"CALCULATE",null,"CALCULATE",null,"CALCULATE",null,"CALCULATE","CALCULATE","CALCULATE",null,null,null,null,null,null,"CALCULATE","CALCULATE"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Calculated Brine Effectiveness",null,"w-h/lb"]
[]
[null,null,null,null,{"$f":"IF(AC408=1,1,0)","v":0},null,null,null,null,null,null,null,null,"Brine Effectiveness Used",null,"w-h/lb"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"kW-s/kg"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Calculated Plant Output",null,"kW"]
[null,null,null,null,{"$f":"MIN(E412:E439)","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,"Reference Scenario Plant Cost"]
[null,null,null,null,{"$f":"MIN(E413:E422)","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,"Major Component Costs"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Material of Construction- GF heaters",null,null,{"$f":"IF(R413=INPUT!R413,0,1)","v":0},"carbon stl",null,null,"carbon stl",null,"carbon stl",null,"carbon stl",null,"carbon stl","carbon stl","carbon stl",null,null,null,null,null,null,"carbon stl","carbon stl",null,{"$f":"IF(AF413=INPUT!R413,0,1)","v":1}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Enter tube material cost multiplier ",null,null,{"$f":"IF(R414=INPUT!R414,0,1)","v":0},1,null,null,1,null,1,null,1,null,1,1,1,null,null,null,null,null,null,1,1,null,{"$f":"IF(AF414=INPUT!R414,0,1)","v":1}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Calculated Turbine-Generator Cost",null,"$/kW"]
[null,null,null,null,{"$f":"IF(R416=#REF!,1,0)","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,"Adjustment to T-G cost",null,null,null,"Most Likely",null,null,"Most Likely",null,"Most Likely",null,"Most Likely",null,"Most Likely","Most Likely","Most Likely",null,null,null,null,null,null,"Most Likely","Most Likely"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Calculated Air-Cooled Condenser Cost",null,"$/kW"]
[null,null,null,null,{"$f":"IF(R418=#REF!,1,0)","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,"Adjustment to ACC cost",null,null,null,"Most Likely",null,null,"Most Likely",null,"Most Likely",null,"Most Likely",null,"Most Likely","Most Likely","Most Likely",null,null,null,null,null,null,"Most Likely","Most Likely"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Calculated GF Heat Exchanger Cost",null,"$/kW"]
[null,null,null,null,{"$f":"IF(R420=#REF!,1,0)","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,"Adjustment to GF HX cost",null,null,null,"Most Likely",null,null,"Most Likely",null,"Most Likely",null,"Most Likely",null,"Most Likely","Most Likely","Most Likely",null,null,null,null,null,null,"Most Likely","Most Likely"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Calculated WF Pump Cost",null,"$/kW"]
[null,null,null,null,{"$f":"IF(R422=#REF!,1,0)","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,"Adjustment to WF Pump cost",null,null,{"$f":"IF(R422=INPUT!R422,0,1)","v":0},1,null,null,1,null,1,null,1,null,1,1,1,null,null,null,null,null,null,"Most Likely","Most Likely"]
[null,null,null,null,{"$f":"MIN(E424:E429)","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,"Direct Construction Costs"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Tax",null,null,{"$f":"IF(R424=INPUT!R424,0,1)","v":0},0.05,null,null,0.05,null,0.05,null,0.05,null,0.05,0.05,0.05,null,null,null,null,null,null,0.05,0.05,null,{"$f":"IF(AF424=INPUT!R424,0,1)","v":1}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Freight",null,null,{"$f":"IF(R425=INPUT!R425,0,1)","v":0},0.05,null,null,0.05,null,0.05,null,0.05,null,0.05,0.05,0.05,null,null,null,null,null,null,0.04,0.04,null,{"$f":"IF(AF425=INPUT!R425,0,1)","v":1}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Calculated installation multiplier for direct construction costs"]
[{"$f":"'Input A1'!A427","v":1},null,null,null,null,null,null,null,null,null,null,null,null,"Use the calculated installation multiplier?",null,null,{"$f":"IF(R427=INPUT!R427,0,1)","v":0},"Yes",null,null,"Yes",null,"Yes",null,"Yes",null,"Yes","Yes","Yes",null,null,null,null,null,null,"No","No",null,{"$f":"IF(AF427=INPUT!R427,0,1)","v":1}]
[null,null,null,null,{"$f":"IF(R428=#REF!,1,0)","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,"If No, input installation multiplier",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Most Likely","Most Likely"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Installation multiplier used for direct costs"]
[null,null,null,null,{"$f":"MIN(E431:M433)","v":0},null,null,null,null,null,null,null,null,"Indirect Project Costs"]
[{"$f":"'Input A1'!A431","v":1},null,null,null,null,null,null,null,null,null,null,null,null,"Are indirect plant costs determined as fixed value or % of direct construction cost?",null,null,{"$f":"IF(R431=INPUT!R431,0,1)","v":0},"Percent",null,null,"Percent",null,"Percent",null,"Percent",null,"Percent","Percent","Percent",null,null,null,null,null,null,"Percent","Percent",null,{"$f":"IF(AF431=INPUT!R431,0,1)","v":1}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Indirect Plant Cost",null,null,null,2500000,null,null,2500000,null,2500000,null,2500000,null,2500000,2500000,2500000,null,null,null,null,null,null,2500000,2500000]
[null,null,null,null,{"$f":"IF(AC433=1,1,0)","v":0},null,null,null,null,null,null,null,null,"Indirect Cost Percentage Multiplier",null,null,null,"Most Likely",null,null,"Most Likely",null,"Most Likely",null,"Most Likely",null,"Most Likely","Most Likely","Most Likely",null,null,null,null,null,null,"Most Likely","Most Likely"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Installed cost"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Installation Multiplier Used"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Calculated Reference Plant Cost",null,"$/kW"]
[{"$f":"'Input A1'!A437","v":1},null,null,null,null,null,null,null,null,null,null,null,null,"Use Calculated Plant Cost for Reference Scenario ?",null,null,{"$f":"IF(R437=INPUT!R437,0,1)","v":0},"Yes",null,null,"Yes",null,"Yes",null,"Yes",null,"Yes","Yes","Yes",null,null,null,null,null,null,"Yes","Yes",null,{"$f":"IF(AF437=INPUT!R437,0,1)","v":1}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"If No, Input plant cost ($ per net kW plant output)",null,"$/kW",{"$f":"IF(R438=INPUT!R438,0,1)","v":0},0,null,null,0,null,0,null,0,null,0,0,0,null,null,null,null,null,null,0,0,null,{"$f":"IF(AF438=INPUT!R438,0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Reference Plant Cost Used",null,"$/kW"]
[null,null,null,null,{"$f":"MIN(E441:M447)","v":0},null,null,null,null,null,null,null,null,"Improved Scenario Plant Cost"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"If the improved scenario includes improvements to the plant performance, a means must be defined for characterizing the cost of the improved plant.  GETEM calculates an installed cost based on the brine effectiveness – cost increases as the plant performance increases.  If the reference plant performance has been established by minimizing the LCOE, then improving performance and using GETEM’s calculation of the corresponding improved plant cost will result in an increased LCOE – i.e., no benefit from the performance improvement.  In lieu of using GETEM's cost for the improved performance plant, one can use the reference plant cost and apply a cost multiplier (it should probably be >1) to reflect the added cost for the performance improvement."]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Improved Plant Cost - model calc based on brine effectiveness",null,"$/kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Improved Plant Cost - based on calculated reference plant equipment cost",null,"$/kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Base improved plant cost on its performance or the reference plant equipment costs",null,null,{"$f":"IF(R445=INPUT!R445,0,1)","v":0},"Performance",null,null,"Performance",null,"Performance",null,"Performance",null,"Performance","Performance","Performance",null,null,null,null,null,null,"Performance","Performance",null,{"$f":"IF(AF445=INPUT!R445,0,1)","v":1}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Improved Plant Cost Before Adjustment",null,"$/kW"]
[null,null,null,null,{"$f":"IF(AC447=1,1,0)","v":0},null,null,null,null,null,null,null,null,"Cost Change for Improved Plant"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Installed Plant Costs Used",null,"$/kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Binary Plant Footprint"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Ratio of plant footprint to Air-Cooled Condenser footprint",null,null,{"$f":"IF(R450=INPUT!R450,0,1)","v":0},7.5,null,null,7.5,null,7.5,null,7.5,null,7.5,7.5,7.5,null,null,null,null,null,null,7.5,7.5,null,{"$f":"IF(AF450=INPUT!R450,0,1)","v":1}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Reference Plant Footprint",null,"acre",null,null,null,null,16.108405953303158,null,16.108405953303158,null,16.108405953303158]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"acre/MW",null,null,null,null,0.78450497116729301,null,0.78450497116729301,null,0.78450497116729301]
[null,null,null,null,{"$f":"MIN(E454:E527)","v":0},null,null,null,null,null,null,null,null,"Flash-Steam Power Plant"]
[null,null,null,null,{"$f":"MIN(E455:E491)","v":0},null,null,null,null,null,null,null,null,"Plant Performance"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Ambient Conditions"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"T,wet bulb",null,"F",null,"Most Likely",null,null,null,"Most Likely",null,"Most Likely",null,null,null,null,null,null,"Most Likely","Most Likely"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Atmospheric pressure",null,"psi",{"$f":"IF(R457=INPUT!R457,0,1)","v":0},14.7,null,null,null,14.7,null,14.7,null,null,null,null,null,null,14.7,14.7,null,null,null,null,null,null,{"$f":"IF(AF457=INPUT!R457,0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Component Efficiencies"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Turbine efficiency",null,null,null,"Most Likely",null,null,null,"Most Likely",null,"Most Likely",null,null,null,null,null,null,"Most Likely","Most Likely"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Generator efficiency",null,null,{"$f":"IF(R460=INPUT!R460,0,1)","v":0},0.98,null,null,null,0.98,null,0.98,null,null,null,null,null,null,0.98,0.98,null,null,null,null,null,null,{"$f":"IF(AF460=INPUT!R460,0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Cooling water and condensate pump efficiency",null,null,null,"Most Likely",null,null,null,"Most Likely",null,"Most Likely",null,null,null,null,null,null,"Most Likely","Most Likely"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Flash Pressure"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Is a constraint placed on the GF temperature leaving plant?",null,null,{"$f":"IF(R463=INPUT!R463,0,1)","v":0},"Yes",null,null,null,"Yes",null,"Yes",null,null,null,null,null,null,"Yes","Yes",null,null,null,null,null,null,{"$f":"IF(AF463=INPUT!R463,0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Number of flashes",null,"1 or 2",{"$f":"IF(R464=INPUT!R464,0,1)","v":0},2,null,null,null,2,null,2,null,null,null,null,null,null,2,2,null,null,null,null,null,null,{"$f":"IF(AF464=INPUT!R464,0,1)","v":0}]
[{"$f":"'Input A1'!A465","v":2},null,null,null,null,null,null,null,null,null,null,null,null,"Use calculated flash P's or input values",{"$f":"IF(AND(A398=1,A75=1),\"Must input pressure with EGS\",\" \")","v":" "},null,{"$f":"IF(R465=INPUT!R465,0,1)","v":0},"Calculate",null,null,null,"Calculate",null,"Calculate",null,null,null,null,null,null,"Calculate","Calculate",null,null,null,null,null,null,{"$f":"IF(AF465=INPUT!R465,0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Input High Pressure Flash pressure",null,"psi",{"$f":"IF(R466=INPUT!R466,0,1)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AF466=INPUT!R466,0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Input Low Pressure Flash pressure",null,"psi",{"$f":"IF(R467=INPUT!R467,0,1)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AF467=INPUT!R467,0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Calculated High Pressure Flash pressure",null,"psi"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Calculated Low Pressure Flash pressure",null,"psi",null," ",null,null,null," ",null," ",null,null,null,null,null,null," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Define Steam Pressure Drops"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Input pressure drop between high pressure flash and turbine",null,"psi",{"$f":"IF(R471=INPUT!R471,0,1)","v":0},1,null,null,null,1,null,1,null,null,null,null,null,null,1,1,null,null,null,null,null,null,{"$f":"IF(AF471=INPUT!R471,0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Input pressure drop between low pressure flash and turbine",null,"psi",{"$f":"IF(R472=INPUT!R472,0,1)","v":0},1,null,null,null,1,null,1,null,null,null,null,null,null,1,1,null,null,null,null,null,null,{"$f":"IF(AF472=INPUT!R472,0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Cooling System"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Condenser type",null,"surface or direct contact",{"$f":"IF(R474=INPUT!R474,0,1)","v":0},"surface",null,null,null,"surface",null,"surface",null,null,null,null,null,null,"surface","surface",null,null,null,null,null,null,{"$f":"IF(AF474=INPUT!R474,0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"CW pump head",null,"ft",{"$f":"IF(R475=INPUT!R475,0,1)","v":0},65,null,null,null,65,null,65,null,null,null,null,null,null,65,65,null,null,null,null,null,null,{"$f":"IF(AF475=INPUT!R475,0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Cooling Water temperature rise  -DT,cooling water",null,"F",null,"Most Likely",null,null,null,"Most Likely",null,"Most Likely",null,null,null,null,null,null,"Most Likely","Most Likely"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Pinch Point-condenser",null,"F",{"$f":"IF(R477=INPUT!R477,0,1)","v":0},7.5,null,null,null,7.5,null,7.5,null,null,null,null,null,null,7.5,7.5,null,null,null,null,null,null,{"$f":"IF(AF477=INPUT!R477,0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Pinch Point-cooling tower",null,"F",{"$f":"IF(R478=INPUT!R478,0,1)","v":0},5,null,null,null,5,null,5,null,null,null,null,null,null,5,5,null,null,null,null,null,null,{"$f":"IF(AF478=INPUT!R478,0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Condenser NCG partial pressure",null,"inch-Hg",null,"estimated value",null,null,null,"estimated value",null,"estimated value",null,null,null,null,null,null,"estimated value","estimated value",null,null,null,null,null,null,{"$f":"IF(AF479=INPUT!R479,0,1)","v":1}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Non-Condensable Gas (NCG) Removal"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"NCG level",null,"ppm",null,"Most Likely",null,null,null,"Most Likely",null,"Most Likely",null,null,null,null,null,null,"Most Likely","Most Likely"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Molecular Weight of NCG's",null,null,{"$f":"IF(R482=INPUT!R482,0,1)","v":0},44,null,null,null,44,null,44,null,null,null,null,null,null,44,44,null,null,null,null,null,null,{"$f":"IF(AF482=INPUT!R482,0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"H2S level",null,"ppm",null,"Most Likely",null,null,null,"Most Likely",null,"Most Likely",null,null,null,null,null,null,"Most Likely","Most Likely"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Method of NCG removal ",null,"Jet,VacPump or Hybrid",{"$f":"IF(R484=INPUT!R484,0,1)","v":0},"Hybrid",null,null,null,"Hybrid",null,"Hybrid",null,null,null,null,null,null,"Hybrid","Hybrid",null,null,null,null,null,null,{"$f":"IF(AF484=INPUT!R484,0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Number of stages: ncg removal",null,null,{"$f":"IF(R485=INPUT!R485,0,1)","v":0},3,null,null,null,3,null,3,null,null,null,null,null,null,3,3,null,null,null,null,null,null,{"$f":"IF(AF485=INPUT!R485,0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"NCG vacuum pump efficiency",null,null,{"$f":"IF(R486=INPUT!R486,0,1)","v":0},0.7,null,null,null,0.7,null,0.7,null,null,null,null,null,null,0.7,0.7,null,null,null,null,null,null,{"$f":"IF(AF486=INPUT!R486,0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"High Pressure Flash pressure Used",null,"psi"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"bar"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Low Pressure Flash pressure Used",null,"psi"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"bar"]
[null,null,null,null,{"$f":"IF(AC491=1,1,0)","v":0},null,null,null,null,null,null,null,null,"Calculated Brine Effectiveness"]
[null,null,null,null,{"$f":"MIN(E493:E527)","v":0},null,null,null,null,null,null,null,null,"Flash-Steam Plant Cost"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Equipment Related Input"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Steam condenser heat transfer coefficient (U)",null,"btu/h-sqft-F",{"$f":"IF(R494=INPUT!R494,0,1)","v":0},350,null,null,null,350,null,350,null,null,null,null,null,null,350,350,null,null,null,null,null,null,{"$f":"IF(AF494=INPUT!R494,0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Max droplet size in flash vessel",null,"micron",{"$f":"IF(R495=INPUT!R495,0,1)","v":0},200,null,null,null,200,null,200,null,null,null,null,null,null,200,200,null,null,null,null,null,null,{"$f":"IF(AF495=INPUT!R495,0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Adjust estimated equipment costs"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Calculated Turbine-Generator Cost",null,"$/kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Adjustment to T-G cost",null,null,null,"Most Likely",null,null,null,"Most Likely",null,"Most Likely",null,null,null,null,null,null,"Most Likely","Most Likely"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Calculated Flash Vessel Cost",null,"$/kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Adjustment to Flash Vessel Cost",null,null,{"$f":"IF(R500=INPUT!R500,0,1)","v":0},1,null,null,null,1,null,1,null,null,null,null,null,null,1,1,null,null,null,null,null,null,{"$f":"IF(AF500=INPUT!R500,0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Calculated Cooling Tower Cost",null,"$/kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Adjustment to Cooling Tower cost",null,null,null,"Most Likely",null,null,null,"Most Likely",null,"Most Likely",null,null,null,null,null,null,"Most Likely","Most Likely"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Calculated Condenser Cost",null,"$/kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Adjustment to Condenser Cost",null,null,null,"Most Likely",null,null,null,"Most Likely",null,"Most Likely",null,null,null,null,null,null,"Most Likely","Most Likely"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Calculated Plant Pump Cost (no GF pumps)",null,"$/kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Adjustment to Pump Cost",null,null,null,"Most Likely",null,null,null,"Most Likely",null,"Most Likely",null,null,null,null,null,null,"Most Likely","Most Likely"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Calculated NCG Removal System Cost",null,"$/kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Adjustment to NCG Removal Cost",null,null,null,"Most Likely",null,null,null,"Most Likely",null,"Most Likely",null,null,null,null,null,null,"Most Likely","Most Likely"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Calculated H2S Abatement System Cost",null,"$/kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Adjustment to H2S Abatement Sys Cost",null,null,null,"Most Likely",null,null,null,"Most Likely",null,"Most Likely",null,null,null,null,null,null,"Most Likely","Most Likely"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Direct Construction Costs"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Tax",null,null,{"$f":"IF(R512=INPUT!R512,0,1)","v":0},0.05,null,null,null,0.05,null,0.05,null,null,null,null,null,null,0.05,0.05,null,null,null,null,null,null,{"$f":"IF(AF512=INPUT!R512,0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Freight",null,null,{"$f":"IF(R513=INPUT!R513,0,1)","v":0},0.05,null,null,null,0.05,null,0.05,null,null,null,null,null,null,0.05,0.05,null,null,null,null,null,null,{"$f":"IF(AF513=INPUT!R513,0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Calculated installation multiplier -direct costs"]
[{"$f":"'Input A1'!A515","v":1},null,null,null,null,null,null,null,null,null,null,null,null,"Use the calculated installation multiplier?",null,null,{"$f":"IF(R515=INPUT!R515,0,1)","v":0},"Yes",null,null,null,"Yes",null,"Yes",null,null,null,null,null,null,"Yes","Yes",null,null,null,null,null,null,{"$f":"IF(AF515=INPUT!R515,0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"If No, input installation multiplier",null,null,{"$f":"IF(R516=INPUT!R516,0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Installation multiplier used for direct costs"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Indirect Plant Costs"]
[{"$f":"'Input A1'!A519","v":0},null,null,null,null,null,null,null,null,null,null,null,null,"Input indirect plant costs as fixed value or % of plant total direct cost?",null,null,{"$f":"IF(R519=INPUT!R519,0,1)","v":0},"Percent",null,null,null,"Percent",null,"Percent",null,null,null,null,null,null,"Percent","Percent",null,null,null,null,null,null,{"$f":"IF(AF519=INPUT!R519,0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Inputted Fixed Indirect Plant Cost",null,null,{"$f":"IF(R520=INPUT!R520,0,1)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AF520=INPUT!R520,0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Inputted % Multiplier for Indirect Cost",null,null,null,"Most Likely",null,null,null,"Most Likely",null,"Most Likely",null,null,null,null,null,null,"Most Likely","Most Likely"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Indirect plant cost used"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Equipment Multiplier"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Calculated Flash Plant Cost",null,"$/kW"]
[{"$f":"'Input A1'!A525","v":1},null,null,null,null,null,null,null,null,null,null,null,null,"Use Calculated Flash Plant Cost ?",null,null,{"$f":"IF(R525=INPUT!R525,0,1)","v":0},"Yes",null,null,null,"Yes",null,"Yes",null,null,null,null,null,null,"Yes","Yes",null,null,null,null,null,null,{"$f":"IF(AF525=INPUT!R525,0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"If N (no), enter values",null,"$/kW",{"$f":"IF(R526=INPUT!R526,0,1)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AF526=INPUT!R526,0,1)","v":0}]
[null,null,null,null,{"$f":"IF(AC527=1,1,0)","v":0},null,null,null,null,null,null,null,null,"Flash Plant Cost Used",null,"$/kW",null,"Most Likely",null,null,null,"Most Likely",null,"Most Likely",null,null,null,null,null,null,"Most Likely","Most Likely"]

{"sheet":"EERE COE","index":12,"n_rows":288,"n_cols":46,"rows_kept":288,"cut":false,"hidden":false,"merged":[]}
[{"$f":"'Input A1'!A75","v":1},"LCOE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Yes"]
[{"$f":"IF(D2=\"Yes\",1,0)","v":1},"Do you wish use 'rounded up' years to estimate the effect of well field replacement?","Yes or No","Yes","Yes is consistent with EERE spreadsheet; No is consistent with GETEM Cash Flow Sheet",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"No"]
[{"$f":"'Input A1'!A398","v":0}]
[null,"REFERENCE SCENARIO"]
[null,"Taxes",null,{"$f":"'Input A1'!T45","v":0.39200000000000002}]
[null,"Contingency",null,{"$f":"'Input A1'!T41","v":0.15}]
[null,"Plant/Project Life","yr",{"$f":"'Input A1'!T46","v":20}]
[null,"Discount Rate",null,{"$f":"'Input A1'!T44","v":7.0000000000000007E-2}]
[null,"Power Sales","MW",{"$f":"'Summary A1'!H279","v":25}]
[null,"Utilization Factor",null,{"$f":"'Input A1'!T40","v":0.95},null,null,"  ",null,null,null,null,null,null,null,{"$f":"1/(1+F23)^O14","v":3.712930000000001}]
[null,"Inflation Rate",null,{"$f":"'Input A1'!T66","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"O10*L23","v":8.0070436045494194E-3}]
[null,"Inflation Adjusted Discount for Depreciation",null,{"$f":"(1+D8)*(1+D11)-1","v":7.0000000000000062E-2}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,"yr ->",{"$f":"-E25","v":-6},{"$f":"N14+1","v":-5},{"$f":"O14+1","v":-4},-3,-2,-1,0,1,2,3,4,{"$f":"X14+1","v":5},6,7,{"$f":"AA14+1","v":8},9]
[null,null,null,null,"Duration yrs","Activity Discount rate",null,null,"Cost"]
[null,"Plant Construction",null,{"$f":"('Summary A1'!H$273+'Summary A1'!H$286)*(1+D$6)","v":54277729.87676315},{"$f":"'Input A1'!T$56","v":1.5},{"$f":"'Input A1'!T65","v":7.0000000000000007E-2},null,null,{"$f":"(D16)/(D$9*1000)","v":2171.1091950705259},"$/kW",{"$f":"SUM(AE16:AT16)","v":2},{"$f":"($I16/K16)/($I$24)","v":0.14968226776540805},null,{"$f":"IF(N$14<1,IF(-$E16<N$14,$L16,0),0)/(1+$F16)^N$14","v":0},{"$f":"IF(O$14<1,IF(-$E16<O$14,$L16,0),0)/(1+$F16)^O$14","v":0},0,0,0,0.16016002650898661,0.14968226776540805,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(N$14<1,IF(-$E16<N$14,1,0),0)","v":0},0,0,0,0,1,1,0,0,0,0,0,0,0,0,0]
[null,"Well Field Stimulation",null,{"$f":"('Summary A1'!H$158)*(1+D$6)","v":6576929.2361373082},{"$f":"'Input A1'!T$55","v":2},{"$f":"'Input A1'!T64","v":0.15},null,null,263.0771694454923,"$/kW",{"$f":"SUM(AE17:AT17)","v":2},{"$f":"($I17/K17)/($I$24)","v":1.8137267074964721E-2},null,{"$f":"IF(N$14<1,IF(-$E17<N$14,$L17,0),0)/(1+$F17)^N$14","v":0},0,0,0,0,2.0857857136209426E-2,1.8137267074964721E-2,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,1,1,0,0,0,0,0,0,0,0,0]
[null,"Well Field Completion",null,{"$f":"'Summary A1'!H$131*(1+D$6)-D19","v":70082039.516482726},{"$f":"'Input A1'!T$55","v":2},{"$f":"'Input A1'!T64","v":0.15},null,null,2803.2815806593089,"$/kW",2,0.19326597903540854,null,{"$f":"IF(N$14<1,IF(-$E18<N$14,$L18,0),0)/(1+$F18)^N$14","v":0},0,0,0,0,0.2222558758907198,0.19326597903540854,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,1,1,0,0,0,0,0,0,0,0,0]
[null,"Permitting (Field and Plant)",null,{"$f":"('Summary A1'!$H$126+'Summary A1'!H287)*(1+$D$6)","v":1150000},{"$f":"'Input A1'!T54","v":1},{"$f":"F18","v":0.15},null,null,46,"$/kW",1,6.3427342418722584E-3,null,{"$f":"IF(N$14<=-ROUNDDOWN(MAX($E16:$E18),0),IF(-($E19+MAX($E16:$E18))<N$14,$L19,0),0)/(1+$F19)^N$14","v":0},{"$f":"IF(O$14<=-ROUNDDOWN(MAX($E16:$E18),0),IF(-($E19+MAX($E16:$E18))<O$14,$L19,0),0)/(1+$F19)^O$14","v":0},0,0,8.3882660348760605E-3,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(N$14<=-ROUNDDOWN(MAX($E16:$E18),0),IF(-($E19+MAX($E16:$E18))<N$14,1,0),0)","v":0},{"$f":"IF(O$14<=-ROUNDDOWN(MAX($E16:$E18),0),IF(-($E19+MAX($E16:$E18))<O$14,1,0),0)","v":0},0,0,1,0,0,0,0,0,0,0,0,0,0,0]
[null,"Confirmation",null,{"$f":"'Summary A1'!H$105*(1+D$6)-D21","v":44096682.512504779},{"$f":"'Input A1'!T$53","v":1.5},{"$f":"'Input A1'!T63","v":0.3},null,null,1763.867300500191,"$/kW",2,0.12160588614131897,null,{"$f":"IF(N$14<=-ROUNDDOWN(MAX($E16:$E18),0),IF(-($E20+MAX($E16:$E18))<N$14,$L20,0),0)/(1+$F20)^N$14","v":0},{"$f":"IF(O$14<=-ROUNDDOWN(MAX($E16:$E18),0),IF(-($E20+MAX($E16:$E18))<O$14,$L20,0),0)/(1+$F20)^O$14","v":0},0,0.26716813185247784,0.20551394757882907,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(N$14<=-ROUNDDOWN(MAX($E16:$E18),0),IF(-($E20+MAX($E16:$E18))<N$14,1,0),0)","v":0},0,0,1,1,0,0,0,0,0,0,0,0,0,0,0]
[null,"Permitting (Confirmation)",null,{"$f":"'Summary A1'!$H$103*(1+$D$6)","v":0},0,{"$f":"F20","v":0.3},null,null,0,"$/kW",1,0,null,{"$f":"IF(N$14<=-ROUNDDOWN(($E20+MAX($E16:$E18)),0),IF(-($E21+$E20+MAX($E16:$E18))<N$14,$L21,0),0)/(1+$F21)^N$14","v":0},{"$f":"IF(O$14<=-ROUNDDOWN(($E20+MAX($E16:$E18)),0),IF(-($E21+$E20+MAX($E16:$E18))<O$14,$L21,0),0)/(1+$F21)^O$14","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(N$14<=-ROUNDDOWN(($E20+MAX($E16:$E18)),0),IF(-($E21+$E20+MAX($E16:$E18))<N$14,1,0),0)","v":0},0,0,1,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Exploration",null,{"$f":"'Summary A1'!H$82*(1+D$6)-D23","v":4344438.2745000804},{"$f":"'Input A1'!T$52","v":1},{"$f":"'Input A1'!T62","v":0.3},null,null,173.77753098000321,"$/kW",{"$f":"SUM(AE22:AT22)","v":2},1.1980703219726994E-2,null,{"$f":"IF(N$14<=-ROUNDDOWN(($E20+MAX($E16:$E18)),0),IF(-($E22+$E20+MAX($E16:$E18))<N$14,$L22,0),0)/(1+$F22)^N$14","v":0},{"$f":"IF(O$14<=-ROUNDDOWN(($E20+MAX($E16:$E18)),0),IF(-($E22+$E20+MAX($E16:$E18))<O$14,$L22,0),0)/(1+$F22)^O$14","v":0},3.4218086465862274E-2,2.6321604973740212E-2,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(N$14<=-ROUNDDOWN(($E20+MAX($E16:$E18)),0),IF(-($E22+$E20+MAX($E16:$E18))<N$14,1,0),0)","v":0},0,1,1,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Permitting (Exploration)",null,{"$f":"'Summary A1'!$H$78*(1+$D$6)","v":781999.99999999988},{"$f":"'Input A1'!T51","v":1},{"$f":"F22","v":0.3},null,null,31.279999999999994,"$/kW",2,2.1565296422365672E-3,null,{"$f":"IF(N$14<=-ROUNDDOWN(($E22+$E20+MAX($E16:$E18)),0),IF(-($E23+$E22+$E20+MAX($E16:$E18))<N$14,$L23,0),0)/(1+$F23)^N14","v":0},8.0070436045494194E-3,6.1592643111918607E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(N$14<=-ROUNDDOWN(($E20+$E22+MAX($E16:$E18)),0),IF(-($E23+$E22+$E20+MAX($E16:$E18))<N$14,1,0),0)","v":0},{"$f":"IF(O$14<=-ROUNDDOWN(($E20+$E22+MAX($E16:$E18)),0),IF(-($E23+$E22+$E20+MAX($E16:$E18))<O$14,1,0),0)","v":1},1,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"TOTAL - OVERNIGHT ",null,{"$f":"SUM(D16:D23)","v":181309819.41638803},{"$f":"SUM(E22:E23)+E20+MAX(E16:E18)","v":5.5},null,null,"TOTAL - OVERNIGHT ",{"$f":"SUM(I16:I23)","v":7252.3927766555216},"$/kW",null,"∑",{"$f":"SUM(N24:AC24)","v":1.3201356182332238},{"$f":"SUM(N16:N23)","v":0},{"$f":"SUM(O16:O23)","v":8.0070436045494194E-3},{"$f":"SUM(P16:P23)","v":4.0377350777054136E-2},0.29348973682621804,0.21390221361370512,0.40327375953591582,0.36108551387578131,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"ROUNDUP(E24,0)","v":6}]
[]
[null,"Well Field Completion - drilling",null,{"$f":"'Summary A1'!H$130+'Summary A1'!H$129","v":55034569.519704461},null,null,null,null,null,{"$f":"(D27)/(D$9*1000)","v":2201.3827807881785},{"$f":"K18","v":2},{"$f":"($J27/K27)/($I$24)","v":0.15176941242579511},null,{"$f":"IF(N$14<1,IF(-$E18<N$14,$L27,0),0)/(1+$F18)^N14","v":0},0,0,0,0,0.17453482428966435,0.15176941242579511,0,0,0,0,0,0,0,0,0]
[null,"Confirmation Drilling",null,{"$f":"'Summary A1'!H$100","v":32233277.443068136},null,null,null,null,null,{"$f":"(D28)/(D$9*1000)","v":1289.3310977227254},{"$f":"K20","v":2},{"$f":"($J28/K28)/($I$24)","v":8.8890048941703007E-2},null,{"$f":"IF(N$14<=-ROUNDDOWN(MAX($E16:$E18),0),IF(-($E20+MAX($E16:$E18))<N$14,$L28,0),0)/(1+$F20)^N14","v":0},0,0,0.19529143752492156,0.15022418271147811,0,0,0,0,0,0,0,0,0,0,0]
[null,"Exploration Drilling",null,{"$f":"'Summary A1'!H$76","v":3000000},null,null,null,null,null,{"$f":"(D29)/(D$9*1000)","v":120},{"$f":"K22","v":2},{"$f":"($J29/K29)/($I$24)","v":8.2731316198333803E-3},null,{"$f":"IF(N$14<=-ROUNDDOWN(($E20+MAX($E16:$E18)),0),IF(-($E22+$E20+MAX($E16:$E18))<N$14,$L29,0),0)/(1+$F22)^N14","v":0},0,2.3628891219406121E-2,1.8176070168773942E-2,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total Drilling Costs",null,{"$f":"SUM(D27:D29)","v":90267846.962772593},null,null,null,null," OVERNIGHT ",{"$f":"SUM(J27:J29)","v":3610.7138785109037},"∑",{"$f":"SUM(N30:AC30)","v":0.71362481834003921},null,{"$f":"SUM(N27:N29)","v":0},{"$f":"SUM(O27:O29)","v":0},2.3628891219406121E-2,0.21346750769369549,0.15022418271147811,0.17453482428966435,0.15176941242579511,0,0,0,0,0,0,0,0,0]
[]
[null,"Construction time multiplier (CT)",null,{"$f":"SUM(N24:AC24)","v":1.3201356182332238},null,{"$f":"'Revised COE - DCF'!G54","v":1.320135618233224},"values in green are from the cash flow sheet \"Revised COE - DCF\""]
[null,"PV of pre-operation activities","$/kW",{"$f":"I24*D32","v":9574.1420218803032},{"$f":"D33*D$9*1000","v":239353550.54700759},{"$f":"'Revised COE - DCF'!G44","v":239353550.54700759}]
[null,"PV of Drilling activities","$/kW",{"$f":"I24*L30","v":5175.4874777714094},{"$f":"D34*D$9*1000","v":129387186.94428523},null,null,null,null,null,"Plant Construction",{"$f":"M34*I$24","v":2247.0980168979945},{"$f":"SUM(N34:AC34)","v":0.30984229427439469},{"$f":"N16","v":0},{"$f":"O16","v":0},0,0,0,0.16016002650898661,0.14968226776540805,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Well Field Stimulation",282.80795715390423,{"$f":"SUM(N35:AC35)","v":3.8995124211174147E-2},{"$f":"N17","v":0},{"$f":"O17","v":0},0,0,0,2.0857857136209426E-2,1.8137267074964721E-2,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Well Field Completion",3013.527699208757,0.41552185492612836,{"$f":"N18","v":0},{"$f":"O18","v":0},0,0,0,0.2222558758907198,0.19326597903540854,0,0,0,0,0,0,0,0,0]
[null,"Effect of Resource Degradation",null,null,null,null,null,null,null,null,"Confirmation",3428.0760985221218,0.47268207943130691,{"$f":"N20","v":0},{"$f":"O20","v":0},0,0.26716813185247784,0.20551394757882907,0,0,0,0,0,0,0,0,0,0,0]
[null,"GETEM Estimate of Initial Reservoir Life","yr",{"$f":"IF(D53=1000,D7,D53)","v":20},null,null,null,null,null,null,"Exploration",439.05762089752722,6.0539691439602486E-2,{"$f":"N22","v":0},{"$f":"O22","v":0},3.4218086465862274E-2,2.6321604973740212E-2,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Power at End of Reservoir Life","MW",{"$f":"IF(A3=0,IF(D7>D38,'Reservoir F1'!AB61,'Reservoir F1'!AD61),IF(D7>D38,'Reservoir B1'!Y$61,'Reservoir B1'!AA$61))","v":19.537602817841289},null,null,null,null,null,null,"permitting",163.5746292,{"$f":"SUM(N39:AC39)","v":2.2554573950617343E-2},{"$f":"N19+N21+N23","v":0},{"$f":"O19+O21+O23","v":8.0070436045494194E-3},6.1592643111918607E-3,0,8.3882660348760605E-3,0,0,0,0,0,0,0,0,0,0,0]
[null,"δc, degradation in capacity (utilization) factor",null,{"$f":"1-EXP(LN(D39*D10/(D10*D9))/D38)","v":1.2251080238974255E-2},null,null,null,null,null,null,null,null,{"$f":"SUM(M34:M39)","v":1.3201356182332242}]
[null,"effective discount rate (dc)",null,{"$f":"(D8+D40)/(1-D40)","v":8.327124291755636E-2}]
[null,"∑1/(1+dc)^t",null,{"$f":"SERIESSUM(1/(1+D41),1,1,K80:K119)","v":9.5836744899762554}]
[null,"MCRFc",null,{"$f":"(1)/D42","v":0.10434411154572484}]
[null,"Year Capacity degradation starts",null,1]
[]
[null,"Well Field Makeup"]
[null,"Makeup Cost (RC,tr)",null,{"$f":"IF(D53=1000,0,1)*IF(A3=0,'LCOE Flash'!Q71,'LCOE Binary'!Q71)*1000","v":0}]
[null,"Replacement Cost","$/kW",{"$f":"D47/(D9*1000)","v":0}]
[null,"Skip Last Make-up (1-No,0-Yes)",null,{"$f":"IF(AND(FLOOR(D7/E53,1)*E53>=D7-5,FLOOR(D7/E53,1)*E53<D7,(MOD(D7,E53)<>0)),1,0)","v":0}]
[null,"Replacement - 1 if once, 0 if repeat",null,0,"from EERE spreadsheet"]
[null,null,null,"If operating year =1000, no makeup",null,null,"PV of Makeup"]
[null,null,null,"year","round up",null,"1/(1+d)^Tr"]
[null," 1st Makeup (Tr)",null,{"$f":"IF($A$3=0,'Reservoir F1'!AI48,'Reservoir B1'!AF48)","v":1000},{"$f":"ROUNDUP(D53,0)","v":1000},{"$f":"IF(D$7<D53,D53,IF(A$2=1,E53,D53))","v":1000},{"$f":"IF(F53>D$7-5,0,(1+D$8)^-F53)","v":0}]
[null," 2nd Makeup (Tr)",null,{"$f":"IF($A$3=0,'Reservoir F1'!AI49,'Reservoir B1'!AF49)","v":1000},{"$f":"ROUNDUP(D54,0)","v":1000},{"$f":"IF(D$7<D54,D54,IF(A$2=1,E54,D54))","v":1000},{"$f":"IF(F54>D$7-5,0,(1+D$8)^-F54)","v":0},null,null,null,4.2300000000000004,3]
[null,"3rd Makeup (Tr)",null,{"$f":"IF($A$3=0,'Reservoir F1'!AI50,'Reservoir B1'!AF50)","v":1000},1000,1000,0,null,null,null,{"$f":"FLOOR(K54,1)","v":4}]
[null,"4th Makeup (Tr)",null,{"$f":"IF($A$3=0,'Reservoir F1'!AI51,'Reservoir B1'!AF51)","v":1000},1000,1000,0,null,null,null,{"$f":"MOD(K54,L54)","v":1.2300000000000004}]
[null," 5th Makeup (Tr)",null,{"$f":"IF($A$3=0,'Reservoir F1'!AI52,'Reservoir B1'!AF52)","v":1000},1000,1000,0]
[null,"6th Makeup (Tr)",null,{"$f":"IF($A$3=0,'Reservoir F1'!AI53,'Reservoir B1'!AF53)","v":1000},1000,1000,0]
[null," 7th Makeup (Tr)",null,{"$f":"IF($A$3=0,'Reservoir F1'!AI54,'Reservoir B1'!AF54)","v":1000},1000,1000,0]
[null,"PV of Replacement",null,{"$f":"SUM(G53:G60)","v":0}]
[null,"PV Factor with Replacement",null,{"$f":"IF(D50=1,1/(1+D8)^F53,IF(F53<=0,1,(1-(1+D8)^(-F53*(CEILING(D7/F53,1)-1-D49)))/((1+D8)^(F53)-1)))","v":0}]
[null,"Replacement PV Factor",null,{"$f":"1/(1+D8)^(D50*F54)","v":1}]
[null,"PV of post-startup capital","$/kW",{"$f":"D48*D60","v":0}]
[null,"Present value of ICC  [ PV(ICC) ]","$/kW",{"$f":"D63+D33","v":9574.1420218803032}]
[]
[null,"Capital Costs"]
[null,"Levelized Capital Costs","$/kW-hr",{"$f":"(D32*I24+D48*D61+D48*D50*D62)*(1-D5*D94)/(1-D5)/D107","v":0.13145111694757261}]
[]
[]
[null,"O&M Cost"]
[{"$f":"'Input A1'!$A$328","v":0},"Inputted Total O$M Cost","$/kW-hr",{"$f":"IF(A71=1,('Input A1'!T$329+'Input A1'!T$330)/100,0)","v":0},{"$f":"D71*8760*D10","v":0}]
[null,"Fixed (do not vary with output)"]
[null,"Labor",null,{"$f":"IF(A71=1,0,'Summary A1'!H$247)","v":1026551.3625801943},{"$f":"D73/(D$9*1000)","v":41.062054503207769},"$/kW"]
[null,"Plant Maintenance",null,{"$f":"IF(A71=1,0,'Summary A1'!H$252)","v":1060021.0662382666},{"$f":"D74/(D$9*1000)","v":42.400842649530667},"$/kW"]
[null,"Field Maintenance",null,{"$f":"IF(A71=1,0,('Summary A1'!H$257-D77))","v":1455544.8267900101},{"$f":"D75/(D$9*1000)","v":58.221793071600402},"$/kW",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM($V80:$V109)","v":30},{"$f":"SUM($V80:$W109)","v":30},{"$f":"SUM($V80:$X109)","v":30},{"$f":"SUM($V80:$Y109)","v":30},{"$f":"SUM($V80:$Z109)","v":30},{"$f":"SUM($V80:$AA109)","v":30},{"$f":"SUM($V80:$AB109)","v":30},{"$f":"SUM($V80:$AB109)","v":30}]
[null,"Water Makeup (reservoir and plant)",null,{"$f":"IF(A71=1,0,'Summary A1'!H$253+'Summary A1'!H$258)","v":3618069.3110641045},{"$f":"D76/(D$9*1000)","v":144.72277244256418},"$/kW"]
[null,"Pump Replacement/Repair",null,{"$f":"IF(A71=1,0,IF(A3=0,'O&M Cost F1'!H81,'O&M Costs B1'!H$75))","v":0},{"$f":"D77/(D$9*1000)","v":0},"$/kW",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD75-AC75","v":30},{"$f":"AE75-AD75","v":0},0,0,0,0,0,0]
[null,null,"$/kW",{"$f":"SUM(E71:E77)","v":286.40746266690303},null,null,null,null,null,"Operating ",null,null,"PV of Royalties","Pre-Op Capital","1st Dep","2nd Dep","3rd Dep","4th Dep","5th Dep","6th Dep",null,"Original well Field","1st Makeup","2nd Makeup","3rd Makeup","4th Makeup","5th Makeup","6th Makeup",null,"Original",1,2,3,4,5,6,7]
[null,"∑1/(1+d)^t",null,{"$f":"SERIESSUM(((1)/(1+D8)),1,1,K80:K119)","v":10.594014245516162}," this is applied to the above 'fixed' O&M costs",null,null,null,null,"Year",null," Depreciation","Royalties"]
[null,"PV O&M","$/kW",{"$f":"D78*D79","v":3034.204739515309},{"$f":"D80*D$9*1000","v":75855118.487882718},{"$f":"'Revised COE - DCF'!G121","v":75855118.487882718},null,null,null,1,{"$f":"IF(J80>D$7,0,1)","v":1},{"$f":"'Input A1'!T68","v":0.2},{"$f":"IF(J80>10,L$286,L$285)*K80","v":0},null,{"$f":"IF($J80=$F$53,$L$80,IF(O79=$L$80,$L$81,IF(O78=$L$80,$L$82,IF(N77=$L$80,$L$83,IF(N75=$L$80,$L$84,IF(N74=$L$80,$L$85,0))))))","v":0},{"$f":"IF($J80=$F$54,$L$80,IF(P79=$L$80,$L$81,IF(P78=$L$80,$L$82,IF(O77=$L$80,$L$83,IF(O75=$L$80,$L$84,IF(O74=$L$80,$L$85,0))))))","v":0},{"$f":"IF($J80=$F$55,$L$80,IF(Q79=$L$80,$L$81,IF(Q78=$L$80,$L$82,IF(P77=$L$80,$L$83,IF(P75=$L$80,$L$84,IF(P74=$L$80,$L$85,0))))))","v":0},{"$f":"IF($J80=$F$56,$L$80,IF(R79=$L$80,$L$81,IF(R78=$L$80,$L$82,IF(Q77=$L$80,$L$83,IF(Q75=$L$80,$L$84,IF(Q74=$L$80,$L$85,0))))))","v":0},{"$f":"IF($J80=$F$57,$L$80,IF(S79=$L$80,$L$81,IF(S78=$L$80,$L$82,IF(R77=$L$80,$L$83,IF(R75=$L$80,$L$84,IF(R74=$L$80,$L$85,0))))))","v":0},{"$f":"IF($J80=$F$58,$L$80,IF(T79=$L$80,$L$81,IF(T78=$L$80,$L$82,IF(S77=$L$80,$L$83,IF(S75=$L$80,$L$84,IF(S74=$L$80,$L$85,0))))))","v":0},null,{"$f":"IF($J80<F$53,1,0)","v":1},{"$f":"IF($J80<$F$54,1,0)-V80","v":0},{"$f":"IF($J80<$F$55,1,0)-SUM($V80:W80)","v":0},{"$f":"IF($J80<$D$56,1,0)-SUM($V80:X80)","v":0},{"$f":"IF($J80<$D$57,1,0)-SUM($V80:Y80)","v":0},{"$f":"IF($J80<$D$58,1,0)-SUM($V80:Z80)","v":0},{"$f":"IF($J80<$D$59,1,0)-SUM($V80:AA80)","v":0},null,{"$f":"V80","v":1},{"$f":"IF(($J80<AE$77),1,0)","v":0},0,0,0,0,0,0]
[null,"Taxes $ Insurance",null,{"$f":"IF(A71=1,0,'Summary A1'!H$259)","v":1198140.8655243728},null,null,null,null,null,2,1,{"$f":"'Input A1'!T69","v":0.32},0,null,{"$f":"IF($J81=$F$53,$L$80,IF(O80=$L$80,$L$81,IF(O79=$L$80,$L$82,IF(O78=$L$80,$L$83,IF(N77=$L$80,$L$84,IF(N75=$L$80,$L$85,0))))))","v":0},{"$f":"IF($J81=$F$54,$L$80,IF(P80=$L$80,$L$81,IF(P79=$L$80,$L$82,IF(P78=$L$80,$L$83,IF(O77=$L$80,$L$84,IF(O75=$L$80,$L$85,0))))))","v":0},{"$f":"IF($J81=$F$55,$L$80,IF(Q80=$L$80,$L$81,IF(Q79=$L$80,$L$82,IF(Q78=$L$80,$L$83,IF(P77=$L$80,$L$84,IF(P75=$L$80,$L$85,0))))))","v":0},{"$f":"IF($J81=$F$56,$L$80,IF(R80=$L$80,$L$81,IF(R79=$L$80,$L$82,IF(R78=$L$80,$L$83,IF(Q77=$L$80,$L$84,IF(Q75=$L$80,$L$85,0))))))","v":0},{"$f":"IF($J81=$F$57,$L$80,IF(S80=$L$80,$L$81,IF(S79=$L$80,$L$82,IF(S78=$L$80,$L$83,IF(R77=$L$80,$L$84,IF(R75=$L$80,$L$85,0))))))","v":0},{"$f":"IF($J81=$F$58,$L$80,IF(T80=$L$80,$L$81,IF(T79=$L$80,$L$82,IF(T78=$L$80,$L$83,IF(S77=$L$80,$L$84,IF(S75=$L$80,$L$85,0))))))","v":0},null,{"$f":"IF($J81<D$53,1,0)","v":1},{"$f":"IF($J81<$D$54,1,0)-V81","v":0},{"$f":"IF($J81<$D$55,1,0)-SUM($V81:W81)","v":0},{"$f":"IF($J81<$D$56,1,0)-SUM($V81:X81)","v":0},{"$f":"IF($J81<$D$57,1,0)-SUM($V81:Y81)","v":0},{"$f":"IF($J81<$D$58,1,0)-SUM($V81:Z81)","v":0},{"$f":"IF($J81<$D$59,1,0)-SUM($V81:AA81)","v":0},null,1,0,0,0,0,0,0,0]
[null,"Taxes & Insurance","$/kW",{"$f":"D81/(D9*1000)","v":47.925634620974911},{"$f":"D78+D82","v":334.33309728787793},null,null,null,null,3,1,{"$f":"'Input A1'!T70","v":0.192},0,null,{"$f":"IF($J82=$F$53,$L$80,IF(O81=$L$80,$L$81,IF(O80=$L$80,$L$82,IF(O79=$L$80,$L$83,IF(O78=$L$80,$L$84,IF(N77=$L$80,$L$85,0))))))","v":0},{"$f":"IF($J82=$F$54,$L$80,IF(P81=$L$80,$L$81,IF(P80=$L$80,$L$82,IF(P79=$L$80,$L$83,IF(P78=$L$80,$L$84,IF(O77=$L$80,$L$85,0))))))","v":0},{"$f":"IF($J82=$F$55,$L$80,IF(Q81=$L$80,$L$81,IF(Q80=$L$80,$L$82,IF(Q79=$L$80,$L$83,IF(Q78=$L$80,$L$84,IF(P77=$L$80,$L$85,0))))))","v":0},{"$f":"IF($J82=$F$56,$L$80,IF(R81=$L$80,$L$81,IF(R80=$L$80,$L$82,IF(R79=$L$80,$L$83,IF(R78=$L$80,$L$84,IF(Q77=$L$80,$L$85,0))))))","v":0},{"$f":"IF($J82=$F$57,$L$80,IF(S81=$L$80,$L$81,IF(S80=$L$80,$L$82,IF(S79=$L$80,$L$83,IF(S78=$L$80,$L$84,IF(R77=$L$80,$L$85,0))))))","v":0},{"$f":"IF($J82=$F$58,$L$80,IF(T81=$L$80,$L$81,IF(T80=$L$80,$L$82,IF(T79=$L$80,$L$83,IF(T78=$L$80,$L$84,IF(S77=$L$80,$L$85,0))))))","v":0},null,1,0,{"$f":"IF($J82<$D$55,1,0)-SUM($V82:W82)","v":0},{"$f":"IF($J82<$D$56,1,0)-SUM($V82:X82)","v":0},{"$f":"IF($J82<$D$57,1,0)-SUM($V82:Y82)","v":0},{"$f":"IF($J82<$D$58,1,0)-SUM($V82:Z82)","v":0},{"$f":"IF($J82<$D$59,1,0)-SUM($V82:AA82)","v":0},null,1,0,0,0,0,0,0,0]
[null,"∑1/(1+d)^t",null,{"$f":"SERIESSUM(1+D8,-1,-1,K80:K119)","v":10.594014245516162},null,null,null,null,null,4,1,{"$f":"'Input A1'!T71","v":0.1152},0,null,{"$f":"IF($J83=$F$53,$L$80,IF(O82=$L$80,$L$81,IF(O81=$L$80,$L$82,IF(O80=$L$80,$L$83,IF(O79=$L$80,$L$84,IF(O78=$L$80,$L$85,0))))))","v":0},{"$f":"IF($J83=$F$54,$L$80,IF(P82=$L$80,$L$81,IF(P81=$L$80,$L$82,IF(P80=$L$80,$L$83,IF(P79=$L$80,$L$84,IF(P78=$L$80,$L$85,0))))))","v":0},{"$f":"IF($J83=$F$55,$L$80,IF(Q82=$L$80,$L$81,IF(Q81=$L$80,$L$82,IF(Q80=$L$80,$L$83,IF(Q79=$L$80,$L$84,IF(Q78=$L$80,$L$85,0))))))","v":0},{"$f":"IF($J83=$F$56,$L$80,IF(R82=$L$80,$L$81,IF(R81=$L$80,$L$82,IF(R80=$L$80,$L$83,IF(R79=$L$80,$L$84,IF(R78=$L$80,$L$85,0))))))","v":0},{"$f":"IF($J83=$F$57,$L$80,IF(S82=$L$80,$L$81,IF(S81=$L$80,$L$82,IF(S80=$L$80,$L$83,IF(S79=$L$80,$L$84,IF(S78=$L$80,$L$85,0))))))","v":0},{"$f":"IF($J83=$F$58,$L$80,IF(T82=$L$80,$L$81,IF(T81=$L$80,$L$82,IF(T80=$L$80,$L$83,IF(T79=$L$80,$L$84,IF(T78=$L$80,$L$85,0))))))","v":0},null,1,0,{"$f":"IF($J83<$D$55,1,0)-SUM($V83:W83)","v":0},{"$f":"IF($J83<$D$56,1,0)-SUM($V83:X83)","v":0},{"$f":"IF($J83<$D$57,1,0)-SUM($V83:Y83)","v":0},{"$f":"IF($J83<$D$58,1,0)-SUM($V83:Z83)","v":0},{"$f":"IF($J83<$D$59,1,0)-SUM($V83:AA83)","v":0},null,1,0,0,0,0,0,0,0]
[null,"PV (Taxes & Insurance)","$/kW",{"$f":"D82*D83","v":507.72485590001077},{"$f":"D84*D$9*1000","v":12693121.397500269},{"$f":"'Revised COE - DCF'!G124","v":12693121.397500265},null,null,null,5,1,{"$f":"'Input A1'!T72","v":0.1152},0,null,0,0,0,0,{"$f":"IF($J84=$F$57,$L$80,IF(S83=$L$80,$L$81,IF(S82=$L$80,$L$82,IF(S81=$L$80,$L$83,IF(S80=$L$80,$L$84,IF(S79=$L$80,$L$85,0))))))","v":0},{"$f":"IF($J84=$F$58,$L$80,IF(T83=$L$80,$L$81,IF(T82=$L$80,$L$82,IF(T81=$L$80,$L$83,IF(T80=$L$80,$L$84,IF(T79=$L$80,$L$85,0))))))","v":0},null,1,0,{"$f":"IF($J84<$D$55,1,0)-SUM($V84:W84)","v":0},{"$f":"IF($J84<$D$56,1,0)-SUM($V84:X84)","v":0},{"$f":"IF($J84<$D$57,1,0)-SUM($V84:Y84)","v":0},{"$f":"IF($J84<$D$58,1,0)-SUM($V84:Z84)","v":0},{"$f":"IF($J84<$D$59,1,0)-SUM($V84:AA84)","v":0},null,1,0,0,0,0,0,0,0]
[null,"PV (FO&M)",null,{"$f":"D80+D84","v":3541.9295954153199},{"$f":"D85*D$9*1000","v":88548239.885382995},{"$f":"F80+F84","v":88548239.88538298},null,null,null,6,1,{"$f":"'Input A1'!T73","v":5.7599999999999998E-2},0,null,0,0,0,0,{"$f":"IF($J85=$F$57,$L$80,IF(S84=$L$80,$L$81,IF(S83=$L$80,$L$82,IF(S82=$L$80,$L$83,IF(S81=$L$80,$L$84,IF(S80=$L$80,$L$85,0))))))","v":0},{"$f":"IF($J85=$F$58,$L$80,IF(T84=$L$80,$L$81,IF(T83=$L$80,$L$82,IF(T82=$L$80,$L$83,IF(T81=$L$80,$L$84,IF(T80=$L$80,$L$85,0))))))","v":0},null,1,0,{"$f":"IF($J85<$D$55,1,0)-SUM($V85:W85)","v":0},{"$f":"IF($J85<$D$56,1,0)-SUM($V85:X85)","v":0},{"$f":"IF($J85<$D$57,1,0)-SUM($V85:Y85)","v":0},{"$f":"IF($J85<$D$58,1,0)-SUM($V85:Z85)","v":0},{"$f":"IF($J85<$D$59,1,0)-SUM($V85:AA85)","v":0},null,1,0,0,0,0,0,0,0]
[null,"Variable O&M","$/MW-hr",0,null,null,null,null,null,7,1,null,0,null,0,0,0,0,{"$f":"IF($J86=$F$57,$L$80,IF(S85=$L$80,$L$81,IF(S84=$L$80,$L$82,IF(S83=$L$80,$L$83,IF(S82=$L$80,$L$84,IF(S81=$L$80,$L$85,0))))))","v":0},{"$f":"IF($J86=$F$57,$L$80,IF(T85=$L$80,$L$81,IF(T84=$L$80,$L$82,IF(T83=$L$80,$L$83,IF(T82=$L$80,$L$84,IF(T81=$L$80,$L$85,0))))))","v":0},null,1,0,{"$f":"IF($J86<$D$55,1,0)-SUM($V86:W86)","v":0},{"$f":"IF($J86<$D$56,1,0)-SUM($V86:X86)","v":0},{"$f":"IF($J86<$D$57,1,0)-SUM($V86:Y86)","v":0},{"$f":"IF($J86<$D$58,1,0)-SUM($V86:Z86)","v":0},{"$f":"IF($J86<$D$59,1,0)-SUM($V86:AA86)","v":0},null,1,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,8,1,null,0,null,0,0,0,0,{"$f":"IF($J87=$F$57,$L$80,IF(S86=$L$80,$L$81,IF(S85=$L$80,$L$82,IF(R84=$L$80,$L$83,IF(R83=$L$80,$L$84,IF(R82=$L$80,$L$85,0))))))","v":0},{"$f":"IF($J87=$F$57,$L$80,IF(T86=$L$80,$L$81,IF(T85=$L$80,$L$82,IF(S84=$L$80,$L$83,IF(S83=$L$80,$L$84,IF(S82=$L$80,$L$85,0))))))","v":0},null,1,0,{"$f":"IF($J87<$D$55,1,0)-SUM($V87:W87)","v":0},{"$f":"IF($J87<$D$56,1,0)-SUM($V87:X87)","v":0},{"$f":"IF($J87<$D$57,1,0)-SUM($V87:Y87)","v":0},{"$f":"IF($J87<$D$58,1,0)-SUM($V87:Z87)","v":0},{"$f":"IF($J87<$D$59,1,0)-SUM($V87:AA87)","v":0},null,1,0,0,0,0,0,0,0]
[null,"Uniform PV Factor",null,{"$f":"(((1+D8)^$D7-1)/(D8*(1+D8)^$D7))","v":10.59401424551616},null,null,null,null,null,9,1,null,0,null,0,0,0,0,{"$f":"IF($J88=$F$57,$L$80,IF(S87=$L$80,$L$81,IF(S86=$L$80,$L$82,IF(S85=$L$80,$L$83,IF(R84=$L$80,$L$84,IF(R83=$L$80,$L$85,0))))))","v":0},{"$f":"IF($J88=$F$57,$L$80,IF(T87=$L$80,$L$81,IF(T86=$L$80,$L$82,IF(T85=$L$80,$L$83,IF(S84=$L$80,$L$84,IF(S83=$L$80,$L$85,0))))))","v":0},null,1,0,{"$f":"IF($J88<$D$55,1,0)-SUM($V88:W88)","v":0},{"$f":"IF($J88<$D$56,1,0)-SUM($V88:X88)","v":0},{"$f":"IF($J88<$D$57,1,0)-SUM($V88:Y88)","v":0},{"$f":"IF($J88<$D$58,1,0)-SUM($V88:Z88)","v":0},{"$f":"IF($J88<$D$59,1,0)-SUM($V88:AA88)","v":0},null,1,0,0,0,0,0,0,0]
[null,"Levelized Capital Costs","$/kW-hr",{"$f":"D88*(D78+D82)/D107+D86/1000","v":4.3865867426249962E-2},null,null,null,null,null,10,1,null,0,null,0,0,0,0,{"$f":"IF($J89=$F$57,$L$80,IF(S88=$L$80,$L$81,IF(S87=$L$80,$L$82,IF(S86=$L$80,$L$83,IF(S85=$L$80,$L$84,IF(R84=$L$80,$L$85,0))))))","v":0},{"$f":"IF($J89=$F$57,$L$80,IF(T88=$L$80,$L$81,IF(T87=$L$80,$L$82,IF(T86=$L$80,$L$83,IF(T85=$L$80,$L$84,IF(S84=$L$80,$L$85,0))))))","v":0},null,1,0,{"$f":"IF($J89<$D$55,1,0)-SUM($V89:W89)","v":0},{"$f":"IF($J89<$D$56,1,0)-SUM($V89:X89)","v":0},{"$f":"IF($J89<$D$57,1,0)-SUM($V89:Y89)","v":0},{"$f":"IF($J89<$D$58,1,0)-SUM($V89:Z89)","v":0},{"$f":"IF($J89<$D$59,1,0)-SUM($V89:AA89)","v":0},null,1,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,11,1,null,0,null,0,0,0,0,{"$f":"IF($J90=$F$57,$L$80,IF(S89=$L$80,$L$81,IF(S88=$L$80,$L$82,IF(S87=$L$80,$L$83,IF(S86=$L$80,$L$84,IF(S85=$L$80,$L$85,0))))))","v":0},0,null,1,0,{"$f":"IF($J90<$D$55,1,0)-SUM($V90:W90)","v":0},{"$f":"IF($J90<$D$56,1,0)-SUM($V90:X90)","v":0},{"$f":"IF($J90<$D$57,1,0)-SUM($V90:Y90)","v":0},{"$f":"IF($J90<$D$58,1,0)-SUM($V90:Z90)","v":0},{"$f":"IF($J90<$D$59,1,0)-SUM($V90:AA90)","v":0},null,1,{"$f":"IF(($J90<AE$77),1,0)","v":0},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,12,1,null,0,null,0,0,0,0,0,0,null,1,0,{"$f":"IF($J91<$D$55,1,0)-SUM($V91:W91)","v":0},{"$f":"IF($J91<$D$56,1,0)-SUM($V91:X91)","v":0},{"$f":"IF($J91<$D$57,1,0)-SUM($V91:Y91)","v":0},{"$f":"IF($J91<$D$58,1,0)-SUM($V91:Z91)","v":0},{"$f":"IF($J91<$D$59,1,0)-SUM($V91:AA91)","v":0},null,1,0,0,0,0,0,0,0]
[null,"Depreciation",null,null,null,null,null,null,null,13,1,null,0,null,0,0,0,0,0,0,null,1,0,{"$f":"IF($J92<$D$55,1,0)-SUM($V92:W92)","v":0},{"$f":"IF($J92<$D$56,1,0)-SUM($V92:X92)","v":0},{"$f":"IF($J92<$D$57,1,0)-SUM($V92:Y92)","v":0},{"$f":"IF($J92<$D$58,1,0)-SUM($V92:Z92)","v":0},{"$f":"IF($J92<$D$59,1,0)-SUM($V92:AA92)","v":0},null,1,0,0,0,0,0,0,0]
[null,"Depreciation (based on discount rate - No inflation adjustment)",null,null,null,null,null,null,null,14,1,null,0,null,0,0,0,0,0,0,null,1,0,{"$f":"IF($J93<$D$55,1,0)-SUM($V93:W93)","v":0},{"$f":"IF($J93<$D$56,1,0)-SUM($V93:X93)","v":0},{"$f":"IF($J93<$D$57,1,0)-SUM($V93:Y93)","v":0},{"$f":"IF($J93<$D$58,1,0)-SUM($V93:Z93)","v":0},{"$f":"IF($J93<$D$59,1,0)-SUM($V93:AA93)","v":0},null,1,0,0,0,0,0,0,0]
[null,"PV(Depreciation Schedule)",null,{"$f":"SERIESSUM(1/(1+D8),1,1,L80:L85)","v":0.8315483216571633},null,{"$f":"D94*D33","v":7961.3617296018865},{"$f":"F94*D9*1000","v":199034043.24004719},{"$f":"'Revised COE - DCF'!G70","v":199032329.5051997},null,15,1,null,0,null,0,0,0,0,{"$f":"IF($J94=$F$57,$L$80,IF(S93=$L$80,$L$81,IF(S92=$L$80,$L$82,IF(R91=$L$80,$L$83,IF(R90=$L$80,$L$84,IF(R89=$L$80,$L$85,0))))))","v":0},{"$f":"IF($J94=$F$57,$L$80,IF(T93=$L$80,$L$81,IF(T92=$L$80,$L$82,IF(S91=$L$80,$L$83,IF(S90=$L$80,$L$84,IF(S89=$L$80,$L$85,0))))))","v":0},null,1,0,{"$f":"IF($J94<$D$55,1,0)-SUM($V94:W94)","v":0},{"$f":"IF($J94<$D$56,1,0)-SUM($V94:X94)","v":0},{"$f":"IF($J94<$D$57,1,0)-SUM($V94:Y94)","v":0},{"$f":"IF($J94<$D$58,1,0)-SUM($V94:Z94)","v":0},{"$f":"IF($J94<$D$59,1,0)-SUM($V94:AA94)","v":0},null,1,0,0,0,0,0,0,0]
[null,"PV(Depreciation) of Replacement Capital",null,{"$f":"SUM(O111:T111)","v":0},{"$f":"'Revised COE - DCF'!G70/'Revised COE - DCF'!G44","v":0.8315411618099684},{"$f":"D95*D48","v":0},{"$f":"F95*D9*1000","v":0},{"$f":"'Revised COE - DCF'!G109","v":0},null,16,1,null,0,null,0,0,0,0,{"$f":"IF($J95=$F$57,$L$80,IF(S94=$L$80,$L$81,IF(S93=$L$80,$L$82,IF(S92=$L$80,$L$83,IF(R91=$L$80,$L$84,IF(R90=$L$80,$L$85,0))))))","v":0},{"$f":"IF($J95=$F$57,$L$80,IF(T94=$L$80,$L$81,IF(T93=$L$80,$L$82,IF(T92=$L$80,$L$83,IF(S91=$L$80,$L$84,IF(S90=$L$80,$L$85,0))))))","v":0},null,1,0,{"$f":"IF($J95<$D$55,1,0)-SUM($V95:W95)","v":0},{"$f":"IF($J95<$D$56,1,0)-SUM($V95:X95)","v":0},{"$f":"IF($J95<$D$57,1,0)-SUM($V95:Y95)","v":0},{"$f":"IF($J95<$D$58,1,0)-SUM($V95:Z95)","v":0},{"$f":"IF($J95<$D$59,1,0)-SUM($V95:AA95)","v":0},null,1,0,0,0,0,0,0,0]
[null,"PV(Depreciation)","$/kW",{"$f":"F94+F95","v":7961.3617296018865},null,null,null,null,null,17,1,null,0,null,0,0,0,0,{"$f":"IF($J96=$F$57,$L$80,IF(S95=$L$80,$L$81,IF(S94=$L$80,$L$82,IF(S93=$L$80,$L$83,IF(S92=$L$80,$L$84,IF(R91=$L$80,$L$85,0))))))","v":0},{"$f":"IF($J96=$F$57,$L$80,IF(T95=$L$80,$L$81,IF(T94=$L$80,$L$82,IF(T93=$L$80,$L$83,IF(T92=$L$80,$L$84,IF(S91=$L$80,$L$85,0))))))","v":0},null,1,0,{"$f":"IF($J96<$D$55,1,0)-SUM($V96:W96)","v":0},{"$f":"IF($J96<$D$56,1,0)-SUM($V96:X96)","v":0},{"$f":"IF($J96<$D$57,1,0)-SUM($V96:Y96)","v":0},{"$f":"IF($J96<$D$58,1,0)-SUM($V96:Z96)","v":0},{"$f":"IF($J96<$D$59,1,0)-SUM($V96:AA96)","v":0},null,1,0,0,0,0,0,0,0]
[null,"PV(Depreciation)","$/kW",{"$f":"D94*D64","v":7961.3617296018865},null,null,null,null,null,18,1,null,0,null,0,0,0,0,{"$f":"IF($J97=$F$57,$L$80,IF(S96=$L$80,$L$81,IF(S95=$L$80,$L$82,IF(S94=$L$80,$L$83,IF(S93=$L$80,$L$84,IF(S92=$L$80,$L$85,0))))))","v":0},0,null,1,0,{"$f":"IF($J97<$D$55,1,0)-SUM($V97:W97)","v":0},{"$f":"IF($J97<$D$56,1,0)-SUM($V97:X97)","v":0},{"$f":"IF($J97<$D$57,1,0)-SUM($V97:Y97)","v":0},{"$f":"IF($J97<$D$58,1,0)-SUM($V97:Z97)","v":0},{"$f":"IF($J97<$D$59,1,0)-SUM($V97:AA97)","v":0},null,1,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,19,1,null,0,null,0,0,0,0,0,0,null,1,0,{"$f":"IF($J98<$D$55,1,0)-SUM($V98:W98)","v":0},{"$f":"IF($J98<$D$56,1,0)-SUM($V98:X98)","v":0},{"$f":"IF($J98<$D$57,1,0)-SUM($V98:Y98)","v":0},{"$f":"IF($J98<$D$58,1,0)-SUM($V98:Z98)","v":0},{"$f":"IF($J98<$D$59,1,0)-SUM($V98:AA98)","v":0},null,1,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,20,1,null,0,null,0,0,0,0,0,0,null,1,0,{"$f":"IF($J99<$D$55,1,0)-SUM($V99:W99)","v":0},{"$f":"IF($J99<$D$56,1,0)-SUM($V99:X99)","v":0},{"$f":"IF($J99<$D$57,1,0)-SUM($V99:Y99)","v":0},{"$f":"IF($J99<$D$58,1,0)-SUM($V99:Z99)","v":0},{"$f":"IF($J99<$D$59,1,0)-SUM($V99:AA99)","v":0},null,1,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,21,0,null,0,null,0,0,0,0,0,0,null,1,0,{"$f":"IF($J100<$D$55,1,0)-SUM($V100:W100)","v":0},{"$f":"IF($J100<$D$56,1,0)-SUM($V100:X100)","v":0},{"$f":"IF($J100<$D$57,1,0)-SUM($V100:Y100)","v":0},{"$f":"IF($J100<$D$58,1,0)-SUM($V100:Z100)","v":0},{"$f":"IF($J100<$D$59,1,0)-SUM($V100:AA100)","v":0},null,1,{"$f":"IF(($J100<AE$77),1,0)","v":0},0,0,0,0,0,0]
[null,"Annual Energy Produced (hours operating)","hr/yr",{"$f":"8760*D10","v":8322},"Capacity/Utilization Factor * Max Hrs per year",null,null,null,null,22,0,null,0,null,0,0,0,0,{"$f":"IF($J101=$F$57,$L$80,IF(S100=$L$80,$L$81,IF(S99=$L$80,$L$82,IF(R98=$L$80,$L$83,IF(R97=$L$80,$L$84,IF(R96=$L$80,$L$85,0))))))","v":0},{"$f":"IF($J101=$F$57,$L$80,IF(T100=$L$80,$L$81,IF(T99=$L$80,$L$82,IF(S98=$L$80,$L$83,IF(S97=$L$80,$L$84,IF(S96=$L$80,$L$85,0))))))","v":0},null,1,0,{"$f":"IF($J101<$D$55,1,0)-SUM($V101:W101)","v":0},{"$f":"IF($J101<$D$56,1,0)-SUM($V101:X101)","v":0},{"$f":"IF($J101<$D$57,1,0)-SUM($V101:Y101)","v":0},{"$f":"IF($J101<$D$58,1,0)-SUM($V101:Z101)","v":0},{"$f":"IF($J101<$D$59,1,0)-SUM($V101:AA101)","v":0},null,1,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,23,0,null,0,null,0,0,0,0,{"$f":"IF($J102=$F$57,$L$80,IF(S101=$L$80,$L$81,IF(S100=$L$80,$L$82,IF(S99=$L$80,$L$83,IF(R98=$L$80,$L$84,IF(R97=$L$80,$L$85,0))))))","v":0},{"$f":"IF($J102=$F$57,$L$80,IF(T101=$L$80,$L$81,IF(T100=$L$80,$L$82,IF(T99=$L$80,$L$83,IF(S98=$L$80,$L$84,IF(S97=$L$80,$L$85,0))))))","v":0},null,1,0,{"$f":"IF($J102<$D$55,1,0)-SUM($V102:W102)","v":0},{"$f":"IF($J102<$D$56,1,0)-SUM($V102:X102)","v":0},{"$f":"IF($J102<$D$57,1,0)-SUM($V102:Y102)","v":0},{"$f":"IF($J102<$D$58,1,0)-SUM($V102:Z102)","v":0},{"$f":"IF($J102<$D$59,1,0)-SUM($V102:AA102)","v":0},null,1,0,0,0,0,0,0,0]
[null,"Power Production",null,"No Makeup","With Makeup",null,null,null,null,24,0,null,0,null,0,0,0,0,{"$f":"IF($J103=$F$57,$L$80,IF(S102=$L$80,$L$81,IF(S101=$L$80,$L$82,IF(S100=$L$80,$L$83,IF(S99=$L$80,$L$84,IF(R98=$L$80,$L$85,0))))))","v":0},{"$f":"IF($J103=$F$57,$L$80,IF(T102=$L$80,$L$81,IF(T101=$L$80,$L$82,IF(T100=$L$80,$L$83,IF(T99=$L$80,$L$84,IF(S98=$L$80,$L$85,0))))))","v":0},null,1,0,{"$f":"IF($J103<$D$55,1,0)-SUM($V103:W103)","v":0},{"$f":"IF($J103<$D$56,1,0)-SUM($V103:X103)","v":0},{"$f":"IF($J103<$D$57,1,0)-SUM($V103:Y103)","v":0},{"$f":"IF($J103<$D$58,1,0)-SUM($V103:Z103)","v":0},{"$f":"IF($J103<$D$59,1,0)-SUM($V103:AA103)","v":0},null,1,0,0,0,0,0,0,0]
[null,"PV Factor for power produced",null,{"$f":"(((1+D41)^D7-1)/(D41*(1+D41)^D7))/(1-D40)^1","v":9.7025410995082808},{"$f":"((((1+D41)^F53-1)/(D41*(1+D41)^F53))/(1-D40)^1)*(1-(1+D8)^(-F53*(FLOOR(D7/F53,1)-D49)))/(1-(1+D8)^(-F53))+((((1+D41)^(MOD(D7,F53)+D49*F53)-1)/(D41*(1+D41)^(MOD(D7,F53)+D49*F53)))/(1-D40)^1)/(1+D8)^(D7-(MOD(D7,F53)+D49*F53))","v":9.7025410995082808},null,null,null,null,25,0,null,0,null,0,0,0,0,{"$f":"IF($J104=$F$57,$L$80,IF(S103=$L$80,$L$81,IF(S102=$L$80,$L$82,IF(S101=$L$80,$L$83,IF(S100=$L$80,$L$84,IF(S99=$L$80,$L$85,0))))))","v":0},0,null,1,0,{"$f":"IF($J104<$D$55,1,0)-SUM($V104:W104)","v":0},{"$f":"IF($J104<$D$56,1,0)-SUM($V104:X104)","v":0},{"$f":"IF($J104<$D$57,1,0)-SUM($V104:Y104)","v":0},{"$f":"IF($J104<$D$58,1,0)-SUM($V104:Z104)","v":0},{"$f":"IF($J104<$D$59,1,0)-SUM($V104:AA104)","v":0},null,1,0,0,0,0,0,0,0]
[null,"PV of Electrical Power","kW-hrs/kW",{"$f":"D104*D101","v":80744.547030107919},{"$f":"E104*D101","v":80744.547030107919},null,null,null,null,26,0,null,0,null,0,0,0,0,0,0,null,1,0,{"$f":"IF($J105<$D$55,1,0)-SUM($V105:W105)","v":0},{"$f":"IF($J105<$D$56,1,0)-SUM($V105:X105)","v":0},{"$f":"IF($J105<$D$57,1,0)-SUM($V105:Y105)","v":0},{"$f":"IF($J105<$D$58,1,0)-SUM($V105:Z105)","v":0},{"$f":"IF($J105<$D$59,1,0)-SUM($V105:AA105)","v":0},null,1,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,27,0,null,0,null,0,0,0,0,0,0,null,1,0,{"$f":"IF($J106<$D$55,1,0)-SUM($V106:W106)","v":0},{"$f":"IF($J106<$D$56,1,0)-SUM($V106:X106)","v":0},{"$f":"IF($J106<$D$57,1,0)-SUM($V106:Y106)","v":0},{"$f":"IF($J106<$D$58,1,0)-SUM($V106:Z106)","v":0},{"$f":"IF($J106<$D$59,1,0)-SUM($V106:AA106)","v":0},null,1,0,0,0,0,0,0,0]
[null,"PV of Electrical Power","kW-hrs/kW",{"$f":"IF(D7<D53,D105,E105)","v":80744.547030107919},null,null,null,null,null,28,0,null,0,null,0,0,0,0,0,0,null,1,0,{"$f":"IF($J107<$D$55,1,0)-SUM($V107:W107)","v":0},{"$f":"IF($J107<$D$56,1,0)-SUM($V107:X107)","v":0},{"$f":"IF($J107<$D$57,1,0)-SUM($V107:Y107)","v":0},{"$f":"IF($J107<$D$58,1,0)-SUM($V107:Z107)","v":0},{"$f":"IF($J107<$D$59,1,0)-SUM($V107:AA107)","v":0},null,1,0,0,0,0,0,0,0]
[null,"PV of Power Produced - Cash Flow","kW-hrs/kW",{"$f":"'Revised COE - DCF'!G63/(D9*1000)","v":79829.216067774789},{"$f":"IF(D53<D7,\"With Makeup\",\"No Makeup\")","v":"No Makeup"},null,null,null,null,29,0,null,0,null,0,0,0,0,{"$f":"IF($J108=$F$57,$L$80,IF(S107=$L$80,$L$81,IF(S106=$L$80,$L$82,IF(R105=$L$80,$L$83,IF(R104=$L$80,$L$84,IF(R103=$L$80,$L$85,0))))))","v":0},{"$f":"IF($J108=$F$57,$L$80,IF(T107=$L$80,$L$81,IF(T106=$L$80,$L$82,IF(S105=$L$80,$L$83,IF(S104=$L$80,$L$84,IF(S103=$L$80,$L$85,0))))))","v":0},null,1,0,{"$f":"IF($J108<$D$55,1,0)-SUM($V108:W108)","v":0},{"$f":"IF($J108<$D$56,1,0)-SUM($V108:X108)","v":0},{"$f":"IF($J108<$D$57,1,0)-SUM($V108:Y108)","v":0},{"$f":"IF($J108<$D$58,1,0)-SUM($V108:Z108)","v":0},{"$f":"IF($J108<$D$59,1,0)-SUM($V108:AA108)","v":0},null,1,0,0,0,0,0,0,0]
[null,null,"Difference in GETEM estimate and Capacity Factor Decline",{"$f":"D107/D108-1","v":1.1466114881499179E-2},null,null,null,null,null,30,0,null,0,null,0,0,0,0,{"$f":"IF($J109=$F$57,$L$80,IF(S108=$L$80,$L$81,IF(S107=$L$80,$L$82,IF(S106=$L$80,$L$83,IF(R105=$L$80,$L$84,IF(R104=$L$80,$L$85,0))))))","v":0},{"$f":"IF($J109=$F$57,$L$80,IF(T108=$L$80,$L$81,IF(T107=$L$80,$L$82,IF(T106=$L$80,$L$83,IF(S105=$L$80,$L$84,IF(S104=$L$80,$L$85,0))))))","v":0},null,1,0,{"$f":"IF($J109<$D$55,1,0)-SUM($V109:W109)","v":0},{"$f":"IF($J109<$D$56,1,0)-SUM($V109:X109)","v":0},{"$f":"IF($J109<$D$57,1,0)-SUM($V109:Y109)","v":0},{"$f":"IF($J109<$D$58,1,0)-SUM($V109:Z109)","v":0},{"$f":"IF($J109<$D$59,1,0)-SUM($V109:AA109)","v":0},null,1,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,31,{"$f":"IF(J110>D$7,0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,32,0,null,null,"∑1/(1+d)^t",{"$f":"SERIESSUM(1/(1+$D$12),1,1,O80:O109)","v":0},{"$f":"SERIESSUM(1/(1+$D$8),1,1,P80:P109)","v":0},{"$f":"SERIESSUM(1/(1+$D$8),1,1,Q80:Q109)","v":0},{"$f":"SERIESSUM(1/(1+$D$8),1,1,R80:R109)","v":0},{"$f":"SERIESSUM(1/(1+$D$8),1,1,S80:S109)","v":0},{"$f":"SERIESSUM(1/(1+$D$8),1,1,T80:T109)","v":0},"∑1/(1+dc)^t",{"$f":"SERIESSUM(1/(1+$D$41),1,1,V80:V109)","v":10.919042989674578},{"$f":"SERIESSUM(1/(1+$D$41),1,1,W87:W109)","v":0},{"$f":"SERIESSUM(1/(1+$D$41),1,1,X95:X109)","v":0},{"$f":"SERIESSUM(1/(1+$D$41),1,1,Y102:Y109)","v":0},{"$f":"SERIESSUM(1/(1+$D$41),1,1,Z80:Z109)","v":0},{"$f":"SERIESSUM(1/(1+$D$41),1,1,AA80:AA109)","v":0},{"$f":"SERIESSUM(1/(1+$D$41),1,1,AB80:AB109)","v":0},null,{"$f":"SERIESSUM(1/(1+($D$40/(1-$D$40))),1,1,AD80:AD109)","v":24.923674176090117},0,0,0,0,0,0,0]
[null,"Royalties",null,null,null,null,null,null,null,33,0]
[null,"Initial Royalty Rate",null,{"$f":"'Input A1'!T42","v":1.7500000000000002E-2},null,null,null,null,null,34,0]
[null,"thru yr",null,10,null,null,null,null,null,35,0]
[null,"Final Royalty Rate",null,{"$f":"'Input A1'!T43","v":3.5000000000000003E-2},null,null,null,null,null,36,0]
[null,null,null,"No Makeup","With Makeup",null,null,null,null,37,0]
[null,"PV Factor of Royalties During Initial Period",null,{"$f":"(((1+D41)^D114-1)/(D41*(1+D41)^D114))/(1-D40)^D44","v":6.6942025638997658},{"$f":"((((1+D41)^F53-1)/(D41*(1+D41)^F53))/(1-D40)^D44)*(1-(1+D8)^(-F53*(FLOOR(D114/F53,1))))/(1-(1+D8)^(-F53))+((((1+D41)^MOD(D114,F53)-1)/(D41*(1+D41)^MOD(D114,F53)))/(1-D40)^D44)/(1+D8)^(D114-MOD(D114,F53))","v":6.6942025638997658},null,null,null,null,38,0]
[null,"PV Factor of Royalties Project Life",null,{"$f":"D104","v":9.7025410995082808},{"$f":"E104","v":9.7025410995082808},null,null,null,null,39,0]
[null,"PV Royalties - Initial Period","kW-hrs/kW",{"$f":"IF(D53>D7,D117,E117)*D101","v":55709.153736773849},null,{"$f":"'Revised COE - DCF'!H63/(D9*1000)","v":55075.823056033376},null,null,null,40,0]
[null,"PV Royalties - Project Life","kW-hrs/kW",{"$f":"IF(D53>D7,D118,E118)*D101","v":80744.547030107919},null,{"$f":"D108","v":79829.216067774789}]
[null,"Levelized Royalties",null,{"$f":"(D113*D119+D115*(D120-D119))/D107","v":2.2925993441637378E-2}]
[]
[]
[null,"LCOE, with Royalties","$/kW-hr",{"$f":"(D67+D89)/(1-D121)","v":0.1794306093469395},null,{"$f":"'Revised COE - DCF'!G1","v":0.18148862142192174},"LCOE from Revised COE - DCF sheet"]
[]
[null,"Capital Costs",null,{"$f":"SUM(D127:D142)","v":0.17943060934693952},{"$f":"SUM(D127:D133)","v":0.13145111694757264}]
[null,"Exploration","$/kW-hr",{"$f":"(L38*(1-D$5*D$94)/(1-D$5))/D$107","v":6.0281761581795559E-3}]
[null,"Confirmation","$/kW-hr",{"$f":"(L37*(1-D$5*D$94)/(1-D$5))/D$107","v":4.7066821350902621E-2}]
[null,"Well Field","$/kW-hr",{"$f":"(L36*(1-D$5*D$94)/(1-D$5))/D$107","v":4.137515206147338E-2}]
[null,"Stimulation","$/kW-hr",{"$f":"(L35*(1-D$5*D$94)/(1-D$5))/D$107","v":3.8828985160845719E-3}]
[null,"Power Plant","$/kW-hr",{"$f":"(L34*(1-D$5*D$94)/(1-D$5))/D$107","v":3.0852220860820827E-2}]
[null,"Permitting","$/kW-hr",{"$f":"(L39*(1-D$5*D$94)/(1-D$5))/D$107","v":2.2458480001116749E-3}]
[null,"Makeup Costs","$/kW-hr",{"$f":"(D48*D61*(1-D$5*D$94)/(1-D$5))/D$107","v":0}]
[null,"Operating Costs"]
[null,"Fixed O&M Cost","$/kW-hr",{"$f":"E71*D$88/D$107","v":0},{"$f":"SUM(D135:D142)","v":4.7979492399366892E-2}]
[null,"O&M - Labor","$/kW-hr",{"$f":"E73*D$88/D$107","v":5.3875092047384627E-3}]
[null,"Maintenance - Plant","$/kW-hr",{"$f":"E74*D$88/D$107","v":5.5631636757281179E-3}]
[null,"Maintenance Well Field","$/kW-hr",{"$f":"E75*D$88/D$107","v":7.6389369670999104E-3}]
[null,"Water Makeup Costs","$/kW-hr",{"$f":"E76*D$88/D$107","v":1.8988218638906016E-2}]
[null,"Production Pump Maintenance","$/kW-hr",{"$f":"E77*D$88/D$107","v":0}]
[null,"Taxes & Insurance","$/kW-hr",{"$f":"D82*D$88/D$107","v":6.2880389397774548E-3}]
[null,"Royalties","$/kW-hr",{"$f":"D121*D124","v":4.1136249731169331E-3}]
[]
[null,"Drilling Costs","$/kW-hr",{"$f":"((L30*I$24*(1-D$5*D$94)/(1-D$5))/D$107)","v":7.1058441387901586E-2}]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE160-AE16","v":0},0,0,0,1,0,-1,0,0,0,0,0,0,0,0,0]
[null,"IMPROVED SCENARIO",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE161-AE17","v":0},0,0,0,1,0,-1,0,0,0,0,0,0,0,0,0]
[null,"Taxes",null,{"$f":"'Input A1'!W45","v":0.39200000000000002},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE162-AE18","v":0},0,0,0,1,0,-1,0,0,0,0,0,0,0,0,0]
[null,"Contingency",null,{"$f":"'Input A1'!W41","v":9.9999999999999992E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE163-AE19","v":0},0,0,1,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Plant/Project Life","yr",{"$f":"'Input A1'!W46","v":30},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE164-AE20","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Discount Rate",null,{"$f":"'Input A1'!W44","v":7.0000000000000007E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE165-AE21","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Power Sales","MW",{"$f":"'Summary A1'!J279","v":50},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE166-AE22","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Utilization Factor",null,{"$f":"'Input A1'!W40","v":0.95},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE167-AE23","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Inflation Rate",null,{"$f":"'Input A1'!T66","v":0}]
[null,"Inflation Adjusted Discount for Depreciation",null,{"$f":"(1+D152)*(1+D155)-1","v":7.0000000000000062E-2}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,"yr ->",{"$f":"-E169","v":-5},{"$f":"N158+1","v":-4},{"$f":"O158+1","v":-3},-2,-1,0,1,2,3,4,5,{"$f":"X158+1","v":6},{"$f":"Y158+1","v":7},8,{"$f":"AA158+1","v":9},{"$f":"AB158+1","v":10},null,{"$f":"N158","v":-5},-4,-3,-2,-1,0,1,2,3,4,5,6,7,8,9,10]
[null,null,null,null,"Duration yrs","Discount rate ",null,null,"Cost"]
[null,"Plant Construction",null,{"$f":"('Summary A1'!J$273+'Summary A1'!J286)*(1+D$150)","v":64429876.196217738},{"$f":"'Input A1'!W$56","v":1.5},{"$f":"'Input A1'!W65","v":7.0000000000000007E-2},null,null,{"$f":"(D160)/(D$153*1000)","v":1288.5975239243548},"$/kW",{"$f":"SUM(AE160:AT160)","v":2},{"$f":"($I160/K160)/($I$168)","v":0.27959179597688993},null,{"$f":"IF(N$158<1,IF(-$E160<N$158,$L160,0),0)/(1+$F160)^N$158","v":0},{"$f":"IF(O$158<1,IF(-$E160<O$158,$L160,0),0)/(1+$F160)^O$158","v":0},0,0,0.29916322169527221,0.27959179597688993,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(N$158<1,IF(-$E160<N$158,1,0),0)","v":0},0,0,0,1,1,0,0,0,0,0,0,0,0,0,0]
[null,"Well Field Stimulation",null,{"$f":"('Summary A1'!J$158)*(1+D150)","v":1272115.3418338827},{"$f":"'Input A1'!W$55","v":1.5},{"$f":"'Input A1'!W64","v":7.0000000000000007E-2},null,null,{"$f":"(D161)/(D$153*1000)","v":25.442306836677655},"$/kW",{"$f":"SUM(AE161:AT161)","v":2},{"$f":"($I161/K161)/($I$168)","v":5.5203119129067918E-3},null,{"$f":"IF(N$158<1,IF(-$E161<N$158,$L161,0),0)/(1+$F161)^N$158","v":0},0,0,0,5.9067337468102672E-3,5.5203119129067918E-3,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,1,1,0,0,0,0,0,0,0,0,0,0]
[null,"Well Field Completion",null,{"$f":"'Summary A1'!J$131*(1+D$150)-D163","v":35031145.393309295},{"$f":"'Input A1'!W$55","v":1.5},{"$f":"'Input A1'!W64","v":7.0000000000000007E-2},null,null,700.62290786618587,"$/kW",2,0.15201675734739137,null,{"$f":"IF(N$158<1,IF(-$E162<N$158,$L162,0),0)/(1+$F162)^N$158","v":0},0,0,0,0.16265793036170875,0.15201675734739137,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,1,1,0,0,0,0,0,0,0,0,0,0]
[null,"Permitting (Field and Plant)",null,{"$f":"('Summary A1'!$J$126+'Summary A1'!J287)*(1+$D$150)","v":1100000},{"$f":"'Input A1'!T54","v":1},{"$f":"F162","v":7.0000000000000007E-2},null,null,22,"$/kW",2,4.7734217995072485E-3,null,{"$f":"IF(N$158<=-ROUNDDOWN(MAX($E160:$E162),0),IF(-($E163+MAX($E160:$E162))<N$158,$L163,0),0)/(1+$F163)^N$158","v":0},{"$f":"IF(O$158<=-ROUNDDOWN(MAX($E160:$E162),0),IF(-($E163+MAX($E160:$E162))<O$158,$L163,0),0)/(1+$F163)^O$158","v":0},0,5.465090618255849E-3,5.1075613254727556E-3,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(N$158<=-ROUNDDOWN(MAX($E160:$E162),0),IF(-($E163+MAX($E160:$E162))<N$158,1,0),0)","v":0},{"$f":"IF(O$158<=-ROUNDDOWN(MAX($E160:$E162),0),IF(-($E163+MAX($E160:$E162))<O$158,1,0),0)","v":0},0,1,1,0,0,0,0,0,0,0,0,0,0,0]
[null,"Confirmation",null,{"$f":"'Summary A1'!J$105*(1+D$150)-D165","v":10844516.119131655},{"$f":"'Input A1'!W$53","v":1},{"$f":"'Input A1'!W63","v":7.0000000000000007E-2},null,null,216.89032238263309,"$/kW",2,4.7059499680155256E-2,null,{"$f":"IF(N$158<=-ROUNDDOWN(MAX($E160:$E162),0),IF(-($E164+MAX($E160:$E162))<N$158,$L164,0),0)/(1+$F164)^N$158","v":0},{"$f":"IF(O$158<=-ROUNDDOWN(MAX($E160:$E162),0),IF(-($E164+MAX($E160:$E162))<O$158,$L164,0),0)/(1+$F164)^O$158","v":0},0,5.3878421183809755E-2,5.0353664657766126E-2,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(N$158<=-ROUNDDOWN(MAX($E160:$E162),0),IF(-($E164+MAX($E160:$E162))<N$158,1,0),0)","v":0},{"$f":"IF(O$158<=-ROUNDDOWN(MAX($E160:$E162),0),IF(-($E164+MAX($E160:$E162))<O$158,1,0),0)","v":0},0,1,1,0,0,0,0,0,0,0,0,0,0,0]
[null,"Permitting (Confirmation)",null,{"$f":"'Summary A1'!$J$103*(1+$D$150)","v":0},0,{"$f":"F164","v":7.0000000000000007E-2},null,null,0,"$/kW",1,0,null,{"$f":"IF(N$158<=-ROUNDDOWN(($E164+MAX($E160:$E162)),0),IF(-($E165+$E164+MAX($E160:$E162))<N$158,$L165,0),0)/(1+$F165)^N$158","v":0},{"$f":"IF(O$158<=-ROUNDDOWN(($E164+MAX($E160:$E162)),0),IF(-($E165+$E164+MAX($E160:$E162))<O$158,$L165,0),0)/(1+$F165)^O$158","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(N$158<=-ROUNDDOWN(($E164+MAX($E160:$E162)),0),IF(-($E165+$E164+MAX($E160:$E162))<N$158,1,0),0)","v":0},0,0,1,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Exploration",null,{"$f":"'Summary A1'!J$82*(1+D$150)-D167","v":1999175.1918126494},{"$f":"'Input A1'!W$52","v":1},{"$f":"'Input A1'!W62","v":7.0000000000000007E-2},null,null,39.983503836252986,"$/kW",2,8.6753694923932586E-3,null,{"$f":"IF(N$158<=-ROUNDDOWN(($E164+MAX($E160:$E162)),0),IF(-($E166+$E164+MAX($E160:$E162))<N$158,$L166,0),0)/(1+$F166)^N$158","v":0},{"$f":"IF(O$158<=-ROUNDDOWN(($E164+MAX($E160:$E162)),0),IF(-($E166+$E164+MAX($E160:$E162))<O$158,$L166,0),0)/(1+$F166)^O$158","v":0},1.0627700669069916E-2,9.9324305318410425E-3,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(N$158<=-ROUNDDOWN(($E164+MAX($E160:$E162)),0),IF(-($E166+$E164+MAX($E160:$E162))<N$158,1,0),0)","v":0},{"$f":"IF(O$158<=-ROUNDDOWN(($E164+MAX($E160:$E162)),0),IF(-($E166+$E164+MAX($E160:$E162))<O$158,1,0),0)","v":0},{"$f":"IF(P$158<=-ROUNDDOWN(($E164+MAX($E160:$E162)),0),IF(-($E166+$E164+MAX($E160:$E162))<P$158,1,0),0)","v":1},1,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Permitting (Exploration)",null,{"$f":"'Summary A1'!$J$78*(1+$D$150)","v":544500},{"$f":"'Input A1'!T51","v":1},{"$f":"F166","v":7.0000000000000007E-2},null,null,10.89,"$/kW",2,2.3628437907560881E-3,null,{"$f":"IF(N$158<=-ROUNDDOWN(($E166+$E164+MAX($E160:$E162)),0),IF(-($E167+$E166+$E164+MAX($E160:$E162))<N$158,$L167,0),0)/(1+$F167)^N158","v":0},{"$f":"IF(O$158<=-ROUNDDOWN(($E166+$E164+MAX($E160:$E162)),0),IF(-($E167+$E166+$E164+MAX($E160:$E162))<O$158,$L167,0),0)/(1+$F167)^O158","v":3.0972062131763554E-3},2.8945852459592108E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(N$158<=-ROUNDDOWN(($E164+$E166+MAX($E160:$E162)),0),IF(-($E167+$E166+$E164+MAX($E160:$E162))<N$158,1,0),0)","v":0},{"$f":"IF(O$158<=-ROUNDDOWN(($E164+$E166+MAX($E160:$E162)),0),IF(-($E167+$E166+$E164+MAX($E160:$E162))<O$158,1,0),0)","v":1},{"$f":"IF(P$158<=-ROUNDDOWN(($E164+$E166+MAX($E160:$E162)),0),IF(-($E167+$E166+$E164+MAX($E160:$E162))<P$158,1,0),0)","v":1},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"TOTAL - OVERNIGHT ",null,{"$f":"SUM(D160:D167)","v":115221328.24230522},{"$f":"SUM(E166:E167)+E164+MAX(E160:E162)","v":4.5},null,null,"TOTAL - OVERNIGHT ",{"$f":"SUM(I160:I167)","v":2304.4265648461046},"$/kW",null,"∑",{"$f":"SUM(N168:AB168)","v":1.0462134114863302},{"$f":"SUM(N160:N167)","v":0},3.0972062131763554E-3,1.3522285915029127E-2,6.9275942333906645E-2,0.52318911178703009,0.43712886523718808,0,0,0,{"$f":"SUM(W160:W167)","v":0},0,0,0,0,0,0]
[null,null,null,null,{"$f":"ROUNDUP(E168,0)","v":5}]
[]
[null,"Well Field Completion - drilling",null,{"$f":"'Summary A1'!J$130+'Summary A1'!J$129","v":27376590.139271371},null,null,null,null,null,{"$f":"(D171)/(D$153*1000)","v":547.53180278542743},{"$f":"K162","v":2},{"$f":"($J171/K171)/($I$168)","v":0.11880001106088468},null,{"$f":"IF(N$158<1,IF(-$E162<N$158,$L171,0),0)/(1+$F162)^N158","v":0},0,0,0,0.12711601183514662,0.11880001106088468,0,0,0,0,0,0,0,0,0,0]
[null,"Confirmation Drilling",null,{"$f":"'Summary A1'!J$100","v":8595540.6514848359},null,null,null,null,null,{"$f":"(D172)/(D$153*1000)","v":171.91081302969673},{"$f":"K164","v":2},{"$f":"($J172/K172)/($I$168)","v":3.7300128294862234E-2},null,{"$f":"IF(N$158<=-ROUNDDOWN(MAX($E160:$E162),0),IF(-($E164+MAX($E160:$E162))<N$158,$L172,0),0)/(1+$F164)^N158","v":0},0,0,4.2704916884787773E-2,3.9911137275502592E-2,0,0,0,0,0,0,0,0,0,0,0]
[null,"Exploration Drilling",null,{"$f":"'Summary A1'!J$76","v":1500000},null,null,null,null,null,{"$f":"(D173)/(D$153*1000)","v":30},{"$f":"K166","v":2},{"$f":"($J173/K173)/($I$168)","v":6.5092115447826114E-3},null,{"$f":"IF(N$158<=-ROUNDDOWN(($E164+MAX($E160:$E162)),0),IF(-($E166+$E164+MAX($E160:$E162))<N$158,$L173,0),0)/(1+$F166)^N158","v":0},0,7.9740640384551257E-3,7.4523962976216123E-3,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total Drilling Costs",null,{"$f":"SUM(D171:D173)","v":37472130.790756211},null,null,null,null," OVERNIGHT ",{"$f":"SUM(J171:J173)","v":749.4426158151241},"∑",{"$f":"SUM(N174:AC174)","v":0.3439585373923984},null,{"$f":"SUM(N171:N173)","v":0},{"$f":"SUM(O171:O173)","v":0},7.9740640384551257E-3,5.0157313182409388E-2,0.1670271491106492,0.11880001106088468,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Construction time multiplier (CT)",null,{"$f":"SUM(N168:AC168)","v":1.0462134114863302},null,{"$f":"'Revised COE - DCF'!G182","v":1.0462134114863304},"values in green are from the cash flow sheet \"Revised COE - DCF\""]
[null,"PV of pre-operation activities","$/kW",{"$f":"I168*D176","v":2410.9219779273681},{"$f":"D177*D$153*1000","v":120546098.89636841},{"$f":"'Revised COE - DCF'!G172","v":120546098.89636843}]
[null,"PV of Drilling activities","$/kW",{"$f":"I168*L174","v":792.62719077265513},{"$f":"D178*D$153*1000","v":39631359.538632758},null,null,null,null,null,"Plant Construction",{"$f":"M178*I$168","v":1333.6984372617071},{"$f":"SUM(N178:AC178)","v":0.57875501767216209},{"$f":"N160","v":0},0,0,0,0.29916322169527221,0.27959179597688993,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Well Field Stimulation",26.332787575961373,{"$f":"SUM(N179:AC179)","v":1.1427045659717059E-2},{"$f":"N161","v":0},0,0,0,5.9067337468102672E-3,5.5203119129067918E-3,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Well Field Completion",725.14470964150235,0.31467468770910012,{"$f":"N162","v":0},0,0,0,0.16265793036170875,0.15201675734739137,0,0,0,0,0,0,0,0,0,0]
[null,"Effect of Resource Degradation",null,null,null,null,null,null,null,null,"Confirmation",240.19518752264699,0.10423208584157588,{"$f":"N164","v":0},0,0,5.3878421183809755E-2,5.0353664657766126E-2,0,0,0,0,0,0,0,0,0,0,0]
[null,"GETEM Estimate of Initial Reservoir Life","yr",{"$f":"IF(D197=1000,D151,D197)","v":30},null,null,null,null,null,null,"Exploration",47.379312516100455,2.0560131200910957E-2,{"$f":"N166","v":0},0,1.0627700669069916E-2,9.9324305318410425E-3,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Power at End of Reservoir Life","MW",{"$f":"IF(A3=0,IF(D151>D182,'Reservoir F1'!AB552,'Reservoir F1'!AD552),IF(D151>D182,'Reservoir B1'!Y$552,'Reservoir B1'!AA$552))","v":44.335897963374784},null,null,null,null,null,null,"permitting",38.171543409450003,1.6564443402864171E-2,{"$f":"N163+N165+N167","v":0},3.0972062131763554E-3,2.8945852459592108E-3,5.465090618255849E-3,{"$f":"R163+R165+R167","v":5.1075613254727556E-3},0,0,0,0,0,0,0,0,0,0,0]
[null,"δc, degradation in capacity (utilization) factor",null,{"$f":"1-EXP(LN(D183*D154/(D154*D153))/D182)","v":3.999590870459091E-3},null,null,null,null,null,null,null,null,{"$f":"SUM(M178:M183)","v":1.0462134114863304}]
[null,"effective discount rate (dc)",null,{"$f":"(D152+D184)/(1-D184)","v":7.4296747463318186E-2}]
[null,"∑1/(1+dc)^t",null,{"$f":"SERIESSUM(1/(1+D185),1,1,J224:J263)","v":11.891697121708271}]
[null,"MCRFc",null,{"$f":"(1)/D186","v":8.4092286388164211E-2}]
[null,"Year Capacity degradation starts",null,1]
[]
[null,"Well Field Makeup"]
[null,"Makeup Cost (RC,tr)",null,{"$f":"IF(D197=1000,0,1)*IF(A3=0,'LCOE Flash'!R71,'LCOE Binary'!R71)*1000","v":0}]
[null,"Replacement Cost","$/kW",{"$f":"D191/(D153*1000)","v":0}]
[null,"Skip Last Make-up (1-No,0-Yes)",null,{"$f":"IF(AND(FLOOR(D151/E197,1)*E197>=D151-5,FLOOR(D151/E197,1)*E197<D151,(MOD(D151,E197)<>0)),1,0)","v":0}]
[null,"Replacement - 1 if once, 0 if repeat",null,0]
[null,null,null,"If operating year =1000, no makeup",null,null,"PV of Makeup"]
[null,null,null,"year","round up",null,"1/(1+d)^Tr"]
[null," 1st Makeup (Tr)",null,{"$f":"IF(A$3=0,'Reservoir F1'!AJ48,'Reservoir B1'!AG48)","v":1000},{"$f":"ROUNDUP(D197,0)","v":1000},{"$f":"IF(D$151<D197,D197,IF(A$2=1,E197,D197))","v":1000},{"$f":"IF(F197>D$151-5,0,(1+D$152)^-F197)","v":0}]
[null," 2nd Makeup (Tr)",null,{"$f":"IF(A$3=0,'Reservoir F1'!AJ49,'Reservoir B1'!AG49)","v":1000},{"$f":"ROUNDUP(D198,0)","v":1000},1000,0]
[null,"3rd Makeup (Tr)",null,{"$f":"IF(A$3=0,'Reservoir F1'!AJ50,'Reservoir B1'!AG50)","v":1000},1000,1000,0]
[null,"4th Makeup (Tr)",null,{"$f":"IF(A$3=0,'Reservoir F1'!AJ51,'Reservoir B1'!AG51)","v":1000},1000,1000,0]
[null," 5th Makeup (Tr)",null,{"$f":"IF(A$3=0,'Reservoir F1'!AJ52,'Reservoir B1'!AG52)","v":1000},1000,1000,0]
[null,"6th Makeup (Tr)",null,{"$f":"IF(A$3=0,'Reservoir F1'!AJ53,'Reservoir B1'!AG53)","v":1000},1000,1000,0]
[null," 7th Makeup (Tr)",null,{"$f":"IF(A$3=0,'Reservoir F1'!AJ54,'Reservoir B1'!AG54)","v":1000},1000,1000,0]
[null,"PV of Replacement",null,{"$f":"SUM(G197:G204)","v":0}]
[null,"PV Factor with Replacement",null,{"$f":"IF(D194=1,1/(1+D152)^F197,IF(F197<=0,1,(1-(1+D152)^(-F197*(CEILING(D151/F197,1)-1-D193)))/((1+D152)^(F197)-1)))","v":0}]
[null,"Replacement PV Factor",null,{"$f":"1/(1+D152)^(D194*F198)","v":1}]
[null,"PV of post-startup capital","$/kW",{"$f":"D192*D204","v":0}]
[null,"Present value of ICC  [ PV(ICC) ]","$/kW",{"$f":"D207+D177","v":2410.9219779273681}]
[]
[null,"Capital Costs"]
[null,"Levelized Capital Costs","$/kW-hr",{"$f":"(D176*I168+D192*D205+D192*D194*D206)*(1-D149*D238)/(1-D149)/D251","v":2.6899780721341058E-2}]
[]
[]
[null,"O&M Cost"]
[{"$f":"'Input A1'!$A$328","v":0},"Inputted Total O$M Cost","$/kW-hr",{"$f":"IF(A215=1,('Input A1'!W$329+'Input A1'!W$330)/100,0)","v":0},{"$f":"D215*8760*D154","v":0}]
[null,"Fixed (do not vary with output)"]
[null,"Labor",null,{"$f":"IF(A215=1,0,'Summary A1'!J$247)","v":1078030.3155104527},{"$f":"D217/(D$153*1000)","v":21.560606310209053},"$/kW"]
[null,"Plant Maintenance",null,{"$f":"IF(A215=1,0,'Summary A1'!J$252)","v":1297588.5383332628},{"$f":"D218/(D$153*1000)","v":25.951770766665256},"$/kW"]
[null,"Field Maintenance",null,{"$f":"IF(A215=1,0,('Summary A1'!J$257-D221))","v":442059.4871631611},8.8411897432632216,"$/kW",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM($V224:$V253)","v":30},{"$f":"SUM($V224:$W253)","v":30},{"$f":"SUM($V224:$X253)","v":30},{"$f":"SUM($V224:$Y253)","v":30},{"$f":"SUM($V224:$Z253)","v":30},{"$f":"SUM($V224:$AA253)","v":30},{"$f":"SUM($V224:$AB253)","v":30},{"$f":"SUM($V224:$AC253)","v":29}]
[null,"Water Makeup (reservoir and plant)",null,{"$f":"IF(A215=1,0,'Summary A1'!J$253+'Summary A1'!J$258)","v":5688002.80366062},{"$f":"D220/(D$153*1000)","v":113.7600560732124},"$/kW"]
[null,"Pump Replacement/Repair",null,{"$f":"IF(A215=1,0,IF(A3=0,'O&M Cost F1'!Q225,'O&M Costs B1'!Q$75))","v":0},0,"$/kW",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE219-AD219","v":30},{"$f":"AF219-AE219","v":0},{"$f":"AG219-AF219","v":0},{"$f":"AH219-AG219","v":0},{"$f":"AI219-AH219","v":0},{"$f":"AJ219-AI219","v":0},{"$f":"AK219-AJ219","v":0},{"$f":"AL219-AK219","v":-1}]
[null,null,"$/kW",{"$f":"SUM(E215:E221)","v":170.11362289334994},null,null,null,null,"Operating ",null,null,"PV of Royalties","Pre-Op Capital","1st Dep","2nd Dep","3rd Dep","4th Dep","5th Dep","6th Dep",null,null,"Original well Field","1st Makeup","2nd Makeup","3rd Makeup","4th Makeup","5th Makeup","6th Makeup","7th Makeup",null,"Original",1,2,3,4,5,6,7]
[null,"∑1/(1+d)^t",null,{"$f":"SERIESSUM(((1)/(1+D152)),1,1,J224:J263)","v":12.40904118350586}," this is applied to the above 'fixed' O&M costs",null,null,null,"Year",null," Depreciation","Royalties"]
[null,"PV O&M","$/kW",{"$f":"D222*D223","v":2110.9469523589646},{"$f":"D224*D153*1000","v":105547347.61794822},{"$f":"'Revised COE - DCF'!G248","v":105547347.61794825},null,null,1,{"$f":"IF(I224>D$151,0,1)","v":1},{"$f":"'Input A1'!T68","v":0.2},{"$f":"IF(I224>10,L$286,L$285)*J224","v":0},null,{"$f":"IF($I224=$F$197,$K$224,IF(N223=$K$224,$K$225,IF(N222=$K$224,$K$226,IF(N221=$K$224,$K$227,IF(N219=$K$224,$K$228,IF(N218=$K$224,$K$229,0))))))","v":0},{"$f":"IF($I224=$F$198,$K$224,IF(O223=$K$224,$K$225,IF(O222=$K$224,$K$226,IF(O221=$K$224,$K$227,IF(O219=$K$224,$K$228,IF(O218=$K$224,$K$229,0))))))","v":0},{"$f":"IF($I224=$F$199,$K$224,IF(P223=$K$224,$K$225,IF(P222=$K$224,$K$226,IF(P221=$K$224,$K$227,IF(P219=$K$224,$K$228,IF(P218=$K$224,$K$229,0))))))","v":0},{"$f":"IF($I224=$F$200,$K$224,IF(Q223=$K$224,$K$225,IF(Q222=$K$224,$K$226,IF(Q221=$K$224,$K$227,IF(Q219=$K$224,$K$228,IF(Q218=$K$224,$K$229,0))))))","v":0},{"$f":"IF($I224=$F$201,$K$224,IF(R223=$K$224,$K$225,IF(R222=$K$224,$K$226,IF(R221=$K$224,$K$227,IF(R219=$K$224,$K$228,IF(R218=$K$224,$K$229,0))))))","v":0},{"$f":"IF($I224=$F$202,$K$224,IF(S223=$K$224,$K$225,IF(S222=$K$224,$K$226,IF(S221=$K$224,$K$227,IF(S219=$K$224,$K$228,IF(S218=$K$224,$K$229,0))))))","v":0},null,null,{"$f":"IF($I224<F$197,1,0)","v":1},{"$f":"IF($I224<$F$198,1,0)-V224","v":0},{"$f":"IF($I224<$F$199,1,0)-SUM($V224:W224)","v":0},{"$f":"IF($I224<$F$200,1,0)-SUM($V224:X224)","v":0},{"$f":"IF($I224<$F$201,1,0)-SUM($V224:Y224)","v":0},{"$f":"IF($I224<$F$202,1,0)-SUM($V224:Z224)","v":0},{"$f":"IF($I224<$F$203,1,0)-SUM($V224:AA224)","v":0},{"$f":"IF($I224<$F$204,1,0)-SUM($V224:AB224)","v":-1},null,{"$f":"V224","v":1},{"$f":"IF(($I224<AE$77),1,0)","v":0},0,0,0,0,0,0]
[null,"Taxes $ Insurance",null,{"$f":"IF(A215=1,0,'Summary A1'!J$259)","v":822754.03281494009},null,null,null,null,2,1,{"$f":"'Input A1'!T69","v":0.32},0,null,{"$f":"IF($I225=$F$197,$K$224,IF(N224=$K$224,$K$225,IF(N223=$K$224,$K$226,IF(N222=$K$224,$K$227,IF(N221=$K$224,$K$228,IF(N219=$K$224,$K$229,0))))))","v":0},{"$f":"IF($I225=$F$198,$K$224,IF(O224=$K$224,$K$225,IF(O223=$K$224,$K$226,IF(O222=$K$224,$K$227,IF(O221=$K$224,$K$228,IF(O219=$K$224,$K$229,0))))))","v":0},{"$f":"IF($I225=$F$199,$K$224,IF(P224=$K$224,$K$225,IF(P223=$K$224,$K$226,IF(P222=$K$224,$K$227,IF(P221=$K$224,$K$228,IF(P219=$K$224,$K$229,0))))))","v":0},{"$f":"IF($I225=$F$200,$K$224,IF(Q224=$K$224,$K$225,IF(Q223=$K$224,$K$226,IF(Q222=$K$224,$K$227,IF(Q221=$K$224,$K$228,IF(Q219=$K$224,$K$229,0))))))","v":0},{"$f":"IF($I225=$F$201,$K$224,IF(R224=$K$224,$K$225,IF(R223=$K$224,$K$226,IF(R222=$K$224,$K$227,IF(R221=$K$224,$K$228,IF(R219=$K$224,$K$229,0))))))","v":0},{"$f":"IF($I225=$F$202,$K$224,IF(S224=$K$224,$K$225,IF(S223=$K$224,$K$226,IF(S222=$K$224,$K$227,IF(S221=$K$224,$K$228,IF(S219=$K$224,$K$229,0))))))","v":0},null,null,{"$f":"IF($I225<F$197,1,0)","v":1},{"$f":"IF($I225<$F$198,1,0)-V225","v":0},{"$f":"IF($I225<$F$199,1,0)-SUM($V225:W225)","v":0},{"$f":"IF($I225<$F$200,1,0)-SUM($V225:X225)","v":0},{"$f":"IF($I225<$F$201,1,0)-SUM($V225:Y225)","v":0},{"$f":"IF($I225<$F$202,1,0)-SUM($V225:Z225)","v":0},{"$f":"IF($I225<$F$203,1,0)-SUM($V225:AA225)","v":0},{"$f":"IF($I225<F$203,1,0)-SUM($V225:AB225)","v":0},null,{"$f":"V225","v":1},0,0,0,0,0,0,0]
[null,"Taxes & Insurance","$/kW",{"$f":"D225/(D153*1000)","v":16.455080656298801},{"$f":"D222+D226","v":186.56870354964875},null,null,null,3,1,{"$f":"'Input A1'!T70","v":0.192},0,null,{"$f":"IF($I226=$F$197,$K$224,IF(N225=$K$224,$K$225,IF(N224=$K$224,$K$226,IF(N223=$K$224,$K$227,IF(N222=$K$224,$K$228,IF(N221=$K$224,$K$229,0))))))","v":0},{"$f":"IF($I226=$F$198,$K$224,IF(O225=$K$224,$K$225,IF(O224=$K$224,$K$226,IF(O223=$K$224,$K$227,IF(O222=$K$224,$K$228,IF(O221=$K$224,$K$229,0))))))","v":0},{"$f":"IF($I226=$F$199,$K$224,IF(P225=$K$224,$K$225,IF(P224=$K$224,$K$226,IF(P223=$K$224,$K$227,IF(P222=$K$224,$K$228,IF(P221=$K$224,$K$229,0))))))","v":0},{"$f":"IF($I226=$F$200,$K$224,IF(Q225=$K$224,$K$225,IF(Q224=$K$224,$K$226,IF(Q223=$K$224,$K$227,IF(Q222=$K$224,$K$228,IF(Q221=$K$224,$K$229,0))))))","v":0},{"$f":"IF($I226=$F$201,$K$224,IF(R225=$K$224,$K$225,IF(R224=$K$224,$K$226,IF(R223=$K$224,$K$227,IF(R222=$K$224,$K$228,IF(R221=$K$224,$K$229,0))))))","v":0},{"$f":"IF($I226=$F$202,$K$224,IF(S225=$K$224,$K$225,IF(S224=$K$224,$K$226,IF(S223=$K$224,$K$227,IF(S222=$K$224,$K$228,IF(S221=$K$224,$K$229,0))))))","v":0},null,null,1,0,{"$f":"IF($I226<$F$199,1,0)-SUM($V226:W226)","v":0},{"$f":"IF($I226<$F$200,1,0)-SUM($V226:X226)","v":0},{"$f":"IF($I226<$F$201,1,0)-SUM($V226:Y226)","v":0},{"$f":"IF($I226<$F$202,1,0)-SUM($V226:Z226)","v":0},{"$f":"IF($I226<$F$203,1,0)-SUM($V226:AA226)","v":0},{"$f":"IF($I226<F$203,1,0)-SUM($V226:AB226)","v":0},null,1,0,0,0,0,0,0,0]
[null,"∑1/(1+d)^t",null,{"$f":"SERIESSUM(1+D152,-1,-1,J224:J263)","v":12.40904118350586},null,null,null,null,4,1,{"$f":"'Input A1'!T71","v":0.1152},0,null,0,0,0,0,0,0,null,null,1,0,{"$f":"IF($I227<$F$199,1,0)-SUM($V227:W227)","v":0},{"$f":"IF($I227<$F$200,1,0)-SUM($V227:X227)","v":0},{"$f":"IF($I227<$F$201,1,0)-SUM($V227:Y227)","v":0},{"$f":"IF($I227<$F$202,1,0)-SUM($V227:Z227)","v":0},{"$f":"IF($I227<$F$203,1,0)-SUM($V227:AA227)","v":0},{"$f":"IF($I227<F$203,1,0)-SUM($V227:AB227)","v":0},null,1,0,0,0,0,0,0,0]
[null,"PV (Taxes & Insurance)","$/kW",{"$f":"D226*D227","v":204.19177354192246},{"$f":"D228*D153*1000","v":10209588.677096123},{"$f":"'Revised COE - DCF'!G251","v":10209588.677096123},null,null,5,1,{"$f":"'Input A1'!T72","v":0.1152},0,null,0,0,0,0,0,0,null,null,1,0,{"$f":"IF($I228<$F$199,1,0)-SUM($V228:W228)","v":0},{"$f":"IF($I228<$F$200,1,0)-SUM($V228:X228)","v":0},{"$f":"IF($I228<$F$201,1,0)-SUM($V228:Y228)","v":0},{"$f":"IF($I228<$F$202,1,0)-SUM($V228:Z228)","v":0},{"$f":"IF($I228<$F$203,1,0)-SUM($V228:AA228)","v":0},{"$f":"IF($I228<F$203,1,0)-SUM($V228:AB228)","v":0},null,1,0,0,0,0,0,0,0]
[null,"PV (FO&M)",null,{"$f":"D224+D228","v":2315.138725900887},{"$f":"D229*D$153*1000","v":115756936.29504435},{"$f":"F224+F228","v":115756936.29504438},null,null,6,1,{"$f":"'Input A1'!T73","v":5.7599999999999998E-2},0,null,0,0,0,0,0,0,null,null,1,0,{"$f":"IF($I229<$F$199,1,0)-SUM($V229:W229)","v":0},{"$f":"IF($I229<$F$200,1,0)-SUM($V229:X229)","v":0},{"$f":"IF($I229<$F$201,1,0)-SUM($V229:Y229)","v":0},{"$f":"IF($I229<$F$202,1,0)-SUM($V229:Z229)","v":0},{"$f":"IF($I229<$F$203,1,0)-SUM($V229:AA229)","v":0},{"$f":"IF($I229<F$203,1,0)-SUM($V229:AB229)","v":0},null,1,0,0,0,0,0,0,0]
[null,"Variable O&M","$/MW-hr",0,null,null,null,null,7,1,null,0,null,0,0,0,0,0,0,null,null,1,0,{"$f":"IF($I230<$F$199,1,0)-SUM($V230:W230)","v":0},{"$f":"IF($I230<$F$200,1,0)-SUM($V230:X230)","v":0},{"$f":"IF($I230<$F$201,1,0)-SUM($V230:Y230)","v":0},{"$f":"IF($I230<$F$202,1,0)-SUM($V230:Z230)","v":0},{"$f":"IF($I230<$F$203,1,0)-SUM($V230:AA230)","v":0},{"$f":"IF($I230<F$203,1,0)-SUM($V230:AB230)","v":0},null,1,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,8,1,null,0,null,0,0,0,0,0,0,null,null,1,0,{"$f":"IF($I231<$F$199,1,0)-SUM($V231:W231)","v":0},{"$f":"IF($I231<$F$200,1,0)-SUM($V231:X231)","v":0},{"$f":"IF($I231<$F$201,1,0)-SUM($V231:Y231)","v":0},{"$f":"IF($I231<$F$202,1,0)-SUM($V231:Z231)","v":0},{"$f":"IF($I231<$F$203,1,0)-SUM($V231:AA231)","v":0},{"$f":"IF($I231<F$203,1,0)-SUM($V231:AB231)","v":0},null,1,0,0,0,0,0,0,0]
[null,"Uniform PV Factor",null,{"$f":"(((1+D152)^$D151-1)/(D152*(1+D152)^$D151))","v":12.40904118350586},null,null,null,null,9,1,null,0,null,0,0,0,0,0,0,null,null,1,0,{"$f":"IF($I232<$F$199,1,0)-SUM($V232:W232)","v":0},{"$f":"IF($I232<$F$200,1,0)-SUM($V232:X232)","v":0},{"$f":"IF($I232<$F$201,1,0)-SUM($V232:Y232)","v":0},{"$f":"IF($I232<$F$202,1,0)-SUM($V232:Z232)","v":0},{"$f":"IF($I232<$F$203,1,0)-SUM($V232:AA232)","v":0},{"$f":"IF($I232<F$203,1,0)-SUM($V232:AB232)","v":0},null,1,0,0,0,0,0,0,0]
[null,"Levelized Capital Costs","$/kW-hr",{"$f":"D232*(D222+D226)/D251+D230/1000","v":2.3300486323387475E-2},null,null,null,null,10,1,null,0,null,0,0,0,0,0,0,null,null,1,0,{"$f":"IF($I233<$F$199,1,0)-SUM($V233:W233)","v":0},{"$f":"IF($I233<$F$200,1,0)-SUM($V233:X233)","v":0},{"$f":"IF($I233<$F$201,1,0)-SUM($V233:Y233)","v":0},{"$f":"IF($I233<$F$202,1,0)-SUM($V233:Z233)","v":0},{"$f":"IF($I233<$F$203,1,0)-SUM($V233:AA233)","v":0},{"$f":"IF($I233<F$203,1,0)-SUM($V233:AB233)","v":0},null,1,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,11,1,null,0,null,0,0,0,0,0,0,null,null,1,0,{"$f":"IF($I234<$F$199,1,0)-SUM($V234:W234)","v":0},{"$f":"IF($I234<$F$200,1,0)-SUM($V234:X234)","v":0},{"$f":"IF($I234<$F$201,1,0)-SUM($V234:Y234)","v":0},{"$f":"IF($I234<$F$202,1,0)-SUM($V234:Z234)","v":0},{"$f":"IF($I234<$F$203,1,0)-SUM($V234:AA234)","v":0},{"$f":"IF($I234<F$203,1,0)-SUM($V234:AB234)","v":0},null,1,{"$f":"IF(($I234<AE$77),1,0)","v":0},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,12,1,null,0,null,0,0,0,0,0,0,null,null,1,0,{"$f":"IF($I235<$F$199,1,0)-SUM($V235:W235)","v":0},{"$f":"IF($I235<$F$200,1,0)-SUM($V235:X235)","v":0},{"$f":"IF($I235<$F$201,1,0)-SUM($V235:Y235)","v":0},{"$f":"IF($I235<$F$202,1,0)-SUM($V235:Z235)","v":0},{"$f":"IF($I235<$F$203,1,0)-SUM($V235:AA235)","v":0},{"$f":"IF($I235<F$203,1,0)-SUM($V235:AB235)","v":0},null,1,0,0,0,0,0,0,0]
[null,"Depreciation",null,null,null,null,null,null,13,1,null,0,null,0,0,0,0,0,0,null,null,1,0,{"$f":"IF($I236<$F$199,1,0)-SUM($V236:W236)","v":0},{"$f":"IF($I236<$F$200,1,0)-SUM($V236:X236)","v":0},{"$f":"IF($I236<$F$201,1,0)-SUM($V236:Y236)","v":0},{"$f":"IF($I236<$F$202,1,0)-SUM($V236:Z236)","v":0},{"$f":"IF($I236<$F$203,1,0)-SUM($V236:AA236)","v":0},{"$f":"IF($I236<F$203,1,0)-SUM($V236:AB236)","v":0},null,1,0,0,0,0,0,0,0]
[null,"Depreciation (based on discount rate - No inflation adjustment)",null,null,null,null,null,null,14,1,null,0,null,0,0,0,0,0,0,null,null,1,0,{"$f":"IF($I237<$F$199,1,0)-SUM($V237:W237)","v":0},{"$f":"IF($I237<$F$200,1,0)-SUM($V237:X237)","v":0},{"$f":"IF($I237<$F$201,1,0)-SUM($V237:Y237)","v":0},{"$f":"IF($I237<$F$202,1,0)-SUM($V237:Z237)","v":0},{"$f":"IF($I237<$F$203,1,0)-SUM($V237:AA237)","v":0},{"$f":"IF($I237<F$203,1,0)-SUM($V237:AB237)","v":0},null,1,0,0,0,0,0,0,0]
[null,"PV(Depreciation Schedule)",null,{"$f":"SERIESSUM(1/(1+D152),1,1,K224:K229)","v":0.8315483216571633},null,{"$f":"D238*D177","v":2004.7981243918714},{"$f":"F238*D153*1000","v":100239906.21959357},{"$f":"'Revised COE - DCF'!G197","v":100239043.12794554},15,1,null,0,null,0,0,0,0,0,0,null,null,1,0,{"$f":"IF($I238<$F$199,1,0)-SUM($V238:W238)","v":0},{"$f":"IF($I238<$F$200,1,0)-SUM($V238:X238)","v":0},{"$f":"IF($I238<$F$201,1,0)-SUM($V238:Y238)","v":0},{"$f":"IF($I238<$F$202,1,0)-SUM($V238:Z238)","v":0},{"$f":"IF($I238<$F$203,1,0)-SUM($V238:AA238)","v":0},{"$f":"IF($I238<F$203,1,0)-SUM($V238:AB238)","v":0},null,1,0,0,0,0,0,0,0]
[null,"PV(Depreciation) of Replacement Capital",null,{"$f":"SUM(N255:S255)","v":0},{"$f":"'Revised COE - DCF'!G197/'Revised COE - DCF'!G172","v":0.83154116180996829},{"$f":"D239*D192","v":0},{"$f":"F239*D153*1000","v":0},{"$f":"'Revised COE - DCF'!G236","v":0},16,1,null,0,null,0,0,0,0,0,0,null,null,1,0,{"$f":"IF($I239<$F$199,1,0)-SUM($V239:W239)","v":0},{"$f":"IF($I239<$F$200,1,0)-SUM($V239:X239)","v":0},{"$f":"IF($I239<$F$201,1,0)-SUM($V239:Y239)","v":0},{"$f":"IF($I239<$F$202,1,0)-SUM($V239:Z239)","v":0},{"$f":"IF($I239<$F$203,1,0)-SUM($V239:AA239)","v":0},{"$f":"IF($I239<F$203,1,0)-SUM($V239:AB239)","v":0},null,1,0,0,0,0,0,0,0]
[null,"PV(Depreciation)","$/kW",{"$f":"F238+F239","v":2004.7981243918714},null,null,null,{"$f":"H238+H239","v":100239043.12794554},17,1,null,0,null,0,0,0,0,0,0,null,null,1,0,{"$f":"IF($I240<$F$199,1,0)-SUM($V240:W240)","v":0},{"$f":"IF($I240<$F$200,1,0)-SUM($V240:X240)","v":0},{"$f":"IF($I240<$F$201,1,0)-SUM($V240:Y240)","v":0},{"$f":"IF($I240<$F$202,1,0)-SUM($V240:Z240)","v":0},{"$f":"IF($I240<$F$203,1,0)-SUM($V240:AA240)","v":0},{"$f":"IF($I240<F$203,1,0)-SUM($V240:AB240)","v":0},null,1,0,0,0,0,0,0,0]
[null,"PV(Depreciation)","$/kW",{"$f":"D238*D208","v":2004.7981243918714},null,null,null,{"$f":"D241*D153*1000","v":100239906.21959357},18,1,null,0,null,0,0,0,0,0,0,null,null,1,0,{"$f":"IF($I241<$F$199,1,0)-SUM($V241:W241)","v":0},{"$f":"IF($I241<$F$200,1,0)-SUM($V241:X241)","v":0},{"$f":"IF($I241<$F$201,1,0)-SUM($V241:Y241)","v":0},{"$f":"IF($I241<$F$202,1,0)-SUM($V241:Z241)","v":0},{"$f":"IF($I241<$F$203,1,0)-SUM($V241:AA241)","v":0},{"$f":"IF($I241<F$203,1,0)-SUM($V241:AB241)","v":0},null,1,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,19,1,null,0,null,0,0,0,0,0,0,null,null,1,0,{"$f":"IF($I242<$F$199,1,0)-SUM($V242:W242)","v":0},{"$f":"IF($I242<$F$200,1,0)-SUM($V242:X242)","v":0},{"$f":"IF($I242<$F$201,1,0)-SUM($V242:Y242)","v":0},{"$f":"IF($I242<$F$202,1,0)-SUM($V242:Z242)","v":0},{"$f":"IF($I242<$F$203,1,0)-SUM($V242:AA242)","v":0},{"$f":"IF($I242<F$203,1,0)-SUM($V242:AB242)","v":0},null,1,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,20,1,null,0,null,0,0,0,0,0,0,null,null,1,0,{"$f":"IF($I243<$F$199,1,0)-SUM($V243:W243)","v":0},{"$f":"IF($I243<$F$200,1,0)-SUM($V243:X243)","v":0},{"$f":"IF($I243<$F$201,1,0)-SUM($V243:Y243)","v":0},{"$f":"IF($I243<$F$202,1,0)-SUM($V243:Z243)","v":0},{"$f":"IF($I243<$F$203,1,0)-SUM($V243:AA243)","v":0},{"$f":"IF($I243<F$203,1,0)-SUM($V243:AB243)","v":0},null,1,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,21,1,null,0,null,0,0,0,0,0,0,null,null,1,0,{"$f":"IF($I244<$F$199,1,0)-SUM($V244:W244)","v":0},{"$f":"IF($I244<$F$200,1,0)-SUM($V244:X244)","v":0},{"$f":"IF($I244<$F$201,1,0)-SUM($V244:Y244)","v":0},{"$f":"IF($I244<$F$202,1,0)-SUM($V244:Z244)","v":0},{"$f":"IF($I244<$F$203,1,0)-SUM($V244:AA244)","v":0},{"$f":"IF($I244<F$203,1,0)-SUM($V244:AB244)","v":0},null,1,{"$f":"IF(($I244<AE$77),1,0)","v":0},0,0,0,0,0,0]
[null,"Annual Energy Produced (hours operating)","hr/yr",{"$f":"8760*D154","v":8322},"Capacity/Utilization Factor * Max Hrs per year",null,null,null,22,1,null,0,null,0,0,0,0,0,0,null,null,1,0,{"$f":"IF($I245<$F$199,1,0)-SUM($V245:W245)","v":0},{"$f":"IF($I245<$F$200,1,0)-SUM($V245:X245)","v":0},{"$f":"IF($I245<$F$201,1,0)-SUM($V245:Y245)","v":0},{"$f":"IF($I245<$F$202,1,0)-SUM($V245:Z245)","v":0},{"$f":"IF($I245<$F$203,1,0)-SUM($V245:AA245)","v":0},{"$f":"IF($I245<F$203,1,0)-SUM($V245:AB245)","v":0},null,1,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,23,1,null,0,null,0,0,0,0,0,0,null,null,1,0,{"$f":"IF($I246<$F$199,1,0)-SUM($V246:W246)","v":0},{"$f":"IF($I246<$F$200,1,0)-SUM($V246:X246)","v":0},{"$f":"IF($I246<$F$201,1,0)-SUM($V246:Y246)","v":0},{"$f":"IF($I246<$F$202,1,0)-SUM($V246:Z246)","v":0},{"$f":"IF($I246<$F$203,1,0)-SUM($V246:AA246)","v":0},{"$f":"IF($I246<F$203,1,0)-SUM($V246:AB246)","v":0},null,1,0,0,0,0,0,0,0]
[null,"Power Production",null,"No Makeup","With Makeup",null,null,null,24,1,null,0,null,0,0,0,0,0,0,null,null,1,0,{"$f":"IF($I247<$F$199,1,0)-SUM($V247:W247)","v":0},{"$f":"IF($I247<$F$200,1,0)-SUM($V247:X247)","v":0},{"$f":"IF($I247<$F$201,1,0)-SUM($V247:Y247)","v":0},{"$f":"IF($I247<$F$202,1,0)-SUM($V247:Z247)","v":0},{"$f":"IF($I247<$F$203,1,0)-SUM($V247:AA247)","v":0},{"$f":"IF($I247<F$203,1,0)-SUM($V247:AB247)","v":0},null,1,0,0,0,0,0,0,0]
[null,"PV Factor for power produced",null,{"$f":"(((1+D185)^D151-1)/(D185*(1+D185)^D151))/(1-D184)^1","v":11.939450037074876},{"$f":"((((1+D185)^F197-1)/(D185*(1+D185)^F197))/(1-D184)^1)*(1-(1+D152)^(-F197*(FLOOR(D151/F197,1)-D193)))/(1-(1+D152)^(-F197))+((((1+D185)^(MOD(D151,F197)+D193*F197)-1)/(D185*(1+D185)^(MOD(D151,F197)+D193*F197)))/(1-D184)^1)/(1+D152)^(D151-(MOD(D151,F197)+D193*F197))","v":11.939450037074876},null,null,null,25,1,null,0,null,0,0,0,0,0,0,null,null,1,0,{"$f":"IF($I248<$F$199,1,0)-SUM($V248:W248)","v":0},{"$f":"IF($I248<$F$200,1,0)-SUM($V248:X248)","v":0},{"$f":"IF($I248<$F$201,1,0)-SUM($V248:Y248)","v":0},{"$f":"IF($I248<$F$202,1,0)-SUM($V248:Z248)","v":0},{"$f":"IF($I248<$F$203,1,0)-SUM($V248:AA248)","v":0},{"$f":"IF($I248<F$203,1,0)-SUM($V248:AB248)","v":0},null,1,0,0,0,0,0,0,0]
[null,"PV of Electrical Power","kW-hrs/kW",{"$f":"D248*D245","v":99360.103208537112},{"$f":"E248*D245","v":99360.103208537112},null,null,null,26,1,null,0,null,0,0,0,0,0,0,null,null,1,0,{"$f":"IF($I249<$F$199,1,0)-SUM($V249:W249)","v":0},{"$f":"IF($I249<$F$200,1,0)-SUM($V249:X249)","v":0},{"$f":"IF($I249<$F$201,1,0)-SUM($V249:Y249)","v":0},{"$f":"IF($I249<$F$202,1,0)-SUM($V249:Z249)","v":0},{"$f":"IF($I249<$F$203,1,0)-SUM($V249:AA249)","v":0},{"$f":"IF($I249<F$203,1,0)-SUM($V249:AB249)","v":0},null,1,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,27,1,null,0,null,0,0,0,0,0,0,null,null,1,0,{"$f":"IF($I250<$F$199,1,0)-SUM($V250:W250)","v":0},{"$f":"IF($I250<$F$200,1,0)-SUM($V250:X250)","v":0},{"$f":"IF($I250<$F$201,1,0)-SUM($V250:Y250)","v":0},{"$f":"IF($I250<$F$202,1,0)-SUM($V250:Z250)","v":0},{"$f":"IF($I250<$F$203,1,0)-SUM($V250:AA250)","v":0},{"$f":"IF($I250<F$203,1,0)-SUM($V250:AB250)","v":0},null,1,0,0,0,0,0,0,0]
[null,"PV of Electrical Power","kW-hrs/kW",{"$f":"IF(D151<D197,D249,E249)","v":99360.103208537112},null,null,null,null,28,1,null,0,null,0,0,0,0,0,0,null,null,1,0,{"$f":"IF($I251<$F$199,1,0)-SUM($V251:W251)","v":0},{"$f":"IF($I251<$F$200,1,0)-SUM($V251:X251)","v":0},{"$f":"IF($I251<$F$201,1,0)-SUM($V251:Y251)","v":0},{"$f":"IF($I251<$F$202,1,0)-SUM($V251:Z251)","v":0},{"$f":"IF($I251<$F$203,1,0)-SUM($V251:AA251)","v":0},{"$f":"IF($I251<F$203,1,0)-SUM($V251:AB251)","v":0},null,1,0,0,0,0,0,0,0]
[null,"PV of Power Produced - Cash Flow","kW-hrs/kW",{"$f":"'Revised COE - DCF'!G190/(D153*1000)","v":96924.194641027672},{"$f":"IF(D197<D151,\"With Makeup\",\"No Makeup\")","v":"No Makeup"},null,null,null,29,1,null,0,null,0,0,0,0,0,0,null,null,1,0,{"$f":"IF($I252<$F$199,1,0)-SUM($V252:W252)","v":0},{"$f":"IF($I252<$F$200,1,0)-SUM($V252:X252)","v":0},{"$f":"IF($I252<$F$201,1,0)-SUM($V252:Y252)","v":0},{"$f":"IF($I252<$F$202,1,0)-SUM($V252:Z252)","v":0},{"$f":"IF($I252<$F$203,1,0)-SUM($V252:AA252)","v":0},{"$f":"IF($I252<F$203,1,0)-SUM($V252:AB252)","v":0},null,1,0,0,0,0,0,0,0]
[null,null,"Difference in GETEM estimate and Capacity Factor Decline",{"$f":"D251/D252-1","v":2.5132100158594683E-2},null,null,null,null,30,{"$f":"IF(I253>D$151,0,1)","v":1},null,0,null,0,0,0,0,0,0,null,null,1,0,{"$f":"IF($I253<$F$199,1,0)-SUM($V253:W253)","v":0},{"$f":"IF($I253<$F$200,1,0)-SUM($V253:X253)","v":0},{"$f":"IF($I253<$F$201,1,0)-SUM($V253:Y253)","v":0},{"$f":"IF($I253<$F$202,1,0)-SUM($V253:Z253)","v":0},{"$f":"IF($I253<$F$203,1,0)-SUM($V253:AA253)","v":0},{"$f":"IF($I253<F$203,1,0)-SUM($V253:AB253)","v":0},null,1,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,31,{"$f":"IF(I254>D$151,0,1)","v":0}]
[null,null,null,null,null,null,null,null,32,0,null,null,"∑1/(1+d)^t",{"$f":"SERIESSUM(1/(1+$D$152),1,1,N224:N253)","v":0},{"$f":"SERIESSUM(1/(1+$D$152),1,1,O224:O253)","v":0},0,0,0,0,null,"∑1/(1+dc)^t",{"$f":"SERIESSUM(1/(1+$D$289),1,1,V224:V253)","v":30},{"$f":"SERIESSUM(1/(1+$D$289),1,1,W231:W253)","v":0},{"$f":"SERIESSUM(1/(1+$D$289),1,1,X239:X253)","v":0},{"$f":"SERIESSUM(1/(1+$D$289),1,1,Y246:Y253)","v":0},{"$f":"SERIESSUM(1/(1+$D$289),1,1,Z224:Z253)","v":0},{"$f":"SERIESSUM(1/(1+$D$289),1,1,AA224:AA253)","v":0},{"$f":"SERIESSUM(1/(1+$D$289),1,1,AB224:AB253)","v":0},{"$f":"SERIESSUM(1/(1+$D$289),1,1,AC224:AC253)","v":-1},null,{"$f":"SERIESSUM(1/(1+($D$184/(1-$D$184))),1,1,AE224:AE253)","v":28.210125128036733},0,0,0,0,0,0,0]
[null,"Royalties",null,null,null,null,null,null,33,0]
[null,"Initial Royalty Rate",null,{"$f":"'Input A1'!T42","v":1.7500000000000002E-2},null,null,null,null,34,0]
[null,"thru yr",null,10,null,null,null,null,35,0]
[null,"Final Royalty Rate",null,{"$f":"'Input A1'!T43","v":3.5000000000000003E-2},null,null,null,null,36,0]
[null,null,null,"No Makeup","With Makeup",null,null,null,37,0]
[null,"PV Factor of Royalties During Initial Period",null,{"$f":"(((1+D185)^D258-1)/(D185*(1+D185)^D258))/(1-D184)^D188","v":6.9138292907020844},{"$f":"((((1+D185)^F197-1)/(D185*(1+D185)^F197))/(1-D184)^D188)*(1-(1+D152)^(-F197*(FLOOR(D258/F197,1))))/(1-(1+D152)^(-F197))+((((1+D185)^MOD(D258,F197)-1)/(D185*(1+D185)^MOD(D258,F197)))/(1-D184)^D188)/(1+D152)^(D258-MOD(D258,F197))","v":6.9138292907020844},null,null,null,38,0]
[null,"PV Factor of Royalties Project Life",null,{"$f":"D248","v":11.939450037074876},{"$f":"E248","v":11.939450037074876},null,null,null,39,0]
[null,"PV Royalties - Initial Period","kW-hrs/kW",{"$f":"IF(D197>D151,D261,E261)*D245","v":57536.887357222746},null,{"$f":"'Revised COE - DCF'!H190/(D153*1000)","v":56757.058026427279},null,null,40,0]
[null,"PV Royalties - Project Life","kW-hrs/kW",{"$f":"IF(D197>D151,D262,E262)*D245","v":99360.103208537112},null,{"$f":"D252","v":96924.194641027672}]
[null,"Levelized Royalties",null,{"$f":"(D257*D263+D259*(D264-D263))/D251","v":2.4866198844035778E-2}]
[]
[]
[null,"LCOE, with Royalties","$/kW-hr",{"$f":"(D211+D233)/(1-D265)","v":5.148038862484209E-2},null,{"$f":"'Revised COE - DCF'!G5","v":5.2768154034405011E-2},"LCOE from Revised COE - DCF sheet"]
[]
[null,"Capital Costs",null,{"$f":"SUM(D271:D286)","v":5.1480388624842104E-2},{"$f":"SUM(D271:D277)","v":2.6899780721341065E-2}]
[null,"Exploration","$/kW-hr",{"$f":"(L182*(1-D$149*D$238)/(1-D$149))/D$251","v":5.2863308272906202E-4}]
[null,"Confirmation","$/kW-hr",{"$f":"(L181*(1-D$149*D$238)/(1-D$149))/D$251","v":2.6799697102745691E-3}]
[null,"Well Field","$/kW-hr",{"$f":"(L180*(1-D$149*D$238)/(1-D$149))/D$251","v":8.090777660655012E-3}]
[null,"Stimulation","$/kW-hr",{"$f":"(L179*(1-D$149*D$238)/(1-D$149))/D$251","v":2.9380718997135244E-4}]
[null,"Power Plant","$/kW-hr",{"$f":"(L178*(1-D$149*D$238)/(1-D$149))/D$251","v":1.4880695368490262E-2}]
[null,"Permitting","$/kW-hr",{"$f":"(L183*(1-D$149*D$238)/(1-D$149))/D$251","v":4.2589770922080427E-4}]
[null,"Makeup Costs","$/kW-hr",{"$f":"(D192*D205*(1-D$149*D$238)/(1-D$149))/D$251","v":0}]
[null,"Operating Costs"]
[null,"Fixed O&M Cost","$/kW-hr",{"$f":"E215*D$232/D$251","v":0},{"$f":"SUM(D279:D286)","v":2.4580607903501032E-2}]
[null,"O&M - Labor","$/kW-hr",{"$f":"E217*D$232/D$251","v":2.6926949852619777E-3}]
[null,"Maintenance - Plant","$/kW-hr",{"$f":"E218*D$232/D$251","v":3.2411056533683522E-3}]
[null,"Maintenance Well Field","$/kW-hr",{"$f":"E219*D$232/D$251","v":1.1041724403715845E-3}]
[null,"Water Makeup Costs","$/kW-hr",{"$f":"E220*D$232/D$251","v":1.4207445194452434E-2}]
[null,"Production Pump Maintenance","$/kW-hr",{"$f":"E221*D$232/D$251","v":0}]
[null,"Taxes & Insurance","$/kW-hr",{"$f":"D226*D$232/D$251","v":2.0550680499331255E-3}]
[null,"Royalties","$/kW-hr",{"$f":"D265*D268","v":1.2801215801135609E-3}]
[]
[null,"Drilling Costs","$/kW-hr",{"$f":"((L174*I$24*(1-D$149*D$94)/(1-D$5))/D$107)","v":3.4249309918927155E-2}]

{"sheet":"EERE COE 10-90","index":13,"n_rows":288,"n_cols":46,"rows_kept":288,"cut":false,"hidden":false,"merged":[]}
[{"$f":"'Input A1'!A75","v":1},"LCOE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Yes"]
[{"$f":"IF(D2=\"Yes\",1,0)","v":1},"Do you wish use 'rounded up' years to estimate the effect of well field replacement?","Yes or No","Yes","Yes is consistent with EERE spreadsheet; No is consistent with GETEM Cash Flow Sheet",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"No"]
[{"$f":"'Input A1'!A398","v":0}]
[null,"P10% Scenario"]
[null,"Taxes",null,{"$f":"'Input A1'!T45","v":0.39200000000000002}]
[null,"Contingency",null,{"$f":"'Input A1'!Y41","v":0.15}]
[null,"Plant/Project Life","yr",{"$f":"'Input A1'!Y46","v":20}]
[null,"Discount Rate",null,{"$f":"'Input A1'!Y44","v":7.0000000000000007E-2}]
[null,"Power Sales","MW",{"$f":"'Summary A1'!L279","v":25}]
[null,"Utilization Factor",null,{"$f":"'Input A1'!Y40","v":0.95}]
[null,"Inflation Rate",null,{"$f":"'Input A1'!T66","v":0}]
[null,"Inflation Adjusted Discount for Depreciation",null,{"$f":"(1+D8)*(1+D11)-1","v":7.0000000000000062E-2}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,"yr ->",{"$f":"-E25","v":-6},{"$f":"N14+1","v":-5},{"$f":"O14+1","v":-4},-3,-2,-1,0,1,2,3,4,{"$f":"X14+1","v":5},6,7,{"$f":"AA14+1","v":8},9]
[null,null,null,null,"Duration yrs","Activity Discount rate",null,null,"Cost"]
[null,"Plant Construction",null,{"$f":"('Summary A1'!L$273+'Summary A1'!L$286)*(1+D$6)","v":46137058.033913374},{"$f":"'Input A1'!Y$56","v":1.5},{"$f":"'Input A1'!T65","v":7.0000000000000007E-2},null,null,{"$f":"(D16)/(D$9*1000)","v":1845.4823213565351},"$/kW",{"$f":"SUM(AE16:AT16)","v":2},{"$f":"($I16/K16)/($I$24)","v":0.13316846141483071},null,{"$f":"IF(N$14<1,IF(-$E16<N$14,$L16,0),0)/(1+$F16)^N$14","v":0},{"$f":"IF(O$14<1,IF(-$E16<O$14,$L16,0),0)/(1+$F16)^O$14","v":0},0,0,0,0.14249025371386886,0.13316846141483071,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(N$14<1,IF(-$E16<N$14,1,0),0)","v":0},0,0,0,0,1,1,0,0,0,0,0,0,0,0,0]
[null,"Well Field Stimulation",null,{"$f":"('Summary A1'!L$158)*(1+D$6)","v":6582317.7095551211},{"$f":"'Input A1'!Y$55","v":2},{"$f":"'Input A1'!T64","v":0.15},null,null,263.29270838220486,"$/kW",{"$f":"SUM(AE17:AT17)","v":2},{"$f":"($I17/K17)/($I$24)","v":1.8998981714021045E-2},null,{"$f":"IF(N$14<1,IF(-$E17<N$14,$L17,0),0)/(1+$F17)^N$14","v":0},0,0,0,0,2.1848828971124199E-2,1.8998981714021045E-2,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,1,1,0,0,0,0,0,0,0,0,0]
[null,"Well Field Completion",null,{"$f":"'Summary A1'!L$131*(1+D$6)-D19","v":70135657.926202282},{"$f":"'Input A1'!Y$55","v":2},{"$f":"'Input A1'!T64","v":0.15},null,null,2805.4263170480913,"$/kW",2,0.2024372175938029,null,{"$f":"IF(N$14<1,IF(-$E18<N$14,$L18,0),0)/(1+$F18)^N$14","v":0},0,0,0,0,0.23280280023287331,0.2024372175938029,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,1,1,0,0,0,0,0,0,0,0,0]
[null,"Permitting (Field and Plant)",null,{"$f":"('Summary A1'!$L$126+'Summary A1'!L287)*(1+$D$6)","v":1150000},{"$f":"'Input A1'!T54","v":1},{"$f":"F18","v":0.15},null,null,46,"$/kW",1,6.6386430844587408E-3,null,{"$f":"IF(N$14<=-ROUNDDOWN(MAX($E16:$E18),0),IF(-($E19+MAX($E16:$E18))<N$14,$L19,0),0)/(1+$F19)^N$14","v":0},{"$f":"IF(O$14<=-ROUNDDOWN(MAX($E16:$E18),0),IF(-($E19+MAX($E16:$E18))<O$14,$L19,0),0)/(1+$F19)^O$14","v":0},0,0,8.7796054791966834E-3,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(N$14<=-ROUNDDOWN(MAX($E16:$E18),0),IF(-($E19+MAX($E16:$E18))<N$14,1,0),0)","v":0},{"$f":"IF(O$14<=-ROUNDDOWN(MAX($E16:$E18),0),IF(-($E19+MAX($E16:$E18))<O$14,1,0),0)","v":0},0,0,1,0,0,0,0,0,0,0,0,0,0,0]
[null,"Confirmation",null,{"$f":"'Summary A1'!L$105*(1+D$6)-D21","v":44096682.512504771},{"$f":"'Input A1'!Y$53","v":1.5},{"$f":"'Input A1'!T63","v":0.3},null,null,1763.8673005001908,"$/kW",2,0.12727918974313587,null,{"$f":"IF(N$14<=-ROUNDDOWN(MAX($E16:$E18),0),IF(-($E20+MAX($E16:$E18))<N$14,$L20,0),0)/(1+$F20)^N$14","v":0},{"$f":"IF(O$14<=-ROUNDDOWN(MAX($E16:$E18),0),IF(-($E20+MAX($E16:$E18))<O$14,$L20,0),0)/(1+$F20)^O$14","v":0},0,0.27963237986566958,0.21510183066589966,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(N$14<=-ROUNDDOWN(MAX($E16:$E18),0),IF(-($E20+MAX($E16:$E18))<N$14,1,0),0)","v":0},{"$f":"IF(O$14<=-ROUNDDOWN(MAX($E16:$E18),0),IF(-($E20+MAX($E16:$E18))<O$14,1,0),0)","v":0},0,1,1,0,0,0,0,0,0,0,0,0,0,0]
[null,"Permitting (Confirmation)",null,{"$f":"'Summary A1'!$L$103*(1+$D$6)","v":0},0,{"$f":"F20","v":0.3},null,null,0,"$/kW",1,0,null,{"$f":"IF(N$14<=-ROUNDDOWN(($E20+MAX($E16:$E18)),0),IF(-($E21+$E20+MAX($E16:$E18))<N$14,$L21,0),0)/(1+$F21)^N$14","v":0},{"$f":"IF(O$14<=-ROUNDDOWN(($E20+MAX($E16:$E18)),0),IF(-($E21+$E20+MAX($E16:$E18))<O$14,$L21,0),0)/(1+$F21)^O$14","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(N$14<=-ROUNDDOWN(($E20+MAX($E16:$E18)),0),IF(-($E21+$E20+MAX($E16:$E18))<N$14,1,0),0)","v":0},{"$f":"IF(O$14<=-ROUNDDOWN(($E20+MAX($E16:$E18)),0),IF(-($E21+$E20+MAX($E16:$E18))<O$14,1,0),0)","v":0},0,1,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Exploration",null,{"$f":"'Summary A1'!L$82*(1+D$6)-D23","v":4344454.9017894845},{"$f":"'Input A1'!Y$52","v":1},{"$f":"'Input A1'!T62","v":0.3},null,null,173.77819607157937,"$/kW",2,1.2539689343264189E-2,null,{"$f":"IF(N$14<=-ROUNDDOWN(($E20+MAX($E16:$E18)),0),IF(-($E22+$E20+MAX($E16:$E18))<N$14,$L22,0),0)/(1+$F22)^N$14","v":0},{"$f":"IF(O$14<=-ROUNDDOWN(($E20+MAX($E16:$E18)),0),IF(-($E22+$E20+MAX($E16:$E18))<O$14,$L22,0),0)/(1+$F22)^O$14","v":0},3.581460673329686E-2,2.7549697487151432E-2,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(N$14<=-ROUNDDOWN(($E20+MAX($E16:$E18)),0),IF(-($E22+$E20+MAX($E16:$E18))<N$14,1,0),0)","v":0},{"$f":"IF(O$14<=-ROUNDDOWN(($E20+MAX($E16:$E18)),0),IF(-($E22+$E20+MAX($E16:$E18))<O$14,1,0),0)","v":0},1,1,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Permitting (Exploration)",null,{"$f":"'Summary A1'!$L$78*(1+$D$6)","v":781999.99999999988},{"$f":"'Input A1'!T51","v":1},{"$f":"F22","v":0.3},null,null,31.279999999999994,"$/kW",2,2.2571386487159712E-3,null,{"$f":"IF(N$14<=-ROUNDDOWN(($E22+$E20+MAX($E16:$E18)),0),IF(-($E23+$E22+$E20+MAX($E16:$E18))<N$14,$L23,0),0)/(1+$F23)^N14","v":0},8.380597802976994E-3,6.446613694597687E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(N$14<=-ROUNDDOWN(($E20+$E22+MAX($E16:$E18)),0),IF(-($E23+$E22+$E20+MAX($E16:$E18))<N$14,1,0),0)","v":0},{"$f":"IF(O$14<=-ROUNDDOWN(($E20+$E22+MAX($E16:$E18)),0),IF(-($E23+$E22+$E20+MAX($E16:$E18))<O$14,1,0),0)","v":1},1,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"TOTAL - OVERNIGHT ",null,{"$f":"SUM(D16:D23)","v":173228171.08396503},{"$f":"SUM(E22:E23)+E20+MAX(E16:E18)","v":5.5},null,null,"TOTAL - OVERNIGHT ",{"$f":"SUM(I16:I23)","v":6929.126843358601},"$/kW",null,"∑",{"$f":"SUM(N24:AC24)","v":1.3334518753693099},{"$f":"SUM(N16:N23)","v":0},{"$f":"SUM(O16:O23)","v":8.380597802976994E-3},{"$f":"SUM(P16:P23)","v":4.2261220427894548E-2},0.30718207735282099,0.22388143614509634,0.39714188291786634,0.35460466072265462,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"ROUNDUP(E24,0)","v":6}]
[]
[null,"Well Field Completion - drilling",null,{"$f":"'Summary A1'!L$130+'Summary A1'!L$129","v":55077541.404294506},null,null,null,null,null,{"$f":"(D27)/(D$9*1000)","v":2203.1016561717802},{"$f":"K18","v":2},{"$f":"($J27/K27)/($I$24)","v":0.15897397363156943},null,{"$f":"IF(N$14<1,IF(-$E18<N$14,$L27,0),0)/(1+$F18)^N14","v":0},0,0,0,0,0.18282006967630482,0.15897397363156943,0,0,0,0,0,0,0,0,0]
[null,"Confirmation Drilling",null,{"$f":"'Summary A1'!L$100","v":32233277.443068136},null,null,null,null,null,{"$f":"(D28)/(D$9*1000)","v":1289.3310977227254},{"$f":"K20","v":2},{"$f":"($J28/K28)/($I$24)","v":9.3037054081245296E-2},null,{"$f":"IF(N$14<=-ROUNDDOWN(MAX($E16:$E18),0),IF(-($E20+MAX($E16:$E18))<N$14,$L28,0),0)/(1+$F20)^N14","v":0},0,0,0.20440240781649596,0.15723262139730457,0,0,0,0,0,0,0,0,0,0,0]
[null,"Exploration Drilling",null,{"$f":"'Summary A1'!L$76","v":3000000},null,null,null,null,null,{"$f":"(D29)/(D$9*1000)","v":120},{"$f":"K22","v":2},{"$f":"($J29/K29)/($I$24)","v":8.6590996753809664E-3},null,{"$f":"IF(N$14<=-ROUNDDOWN(($E20+MAX($E16:$E18)),0),IF(-($E22+$E20+MAX($E16:$E18))<N$14,$L29,0),0)/(1+$F22)^N14","v":0},0,2.4731254582855581E-2,1.9024041986811988E-2,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total Drilling Costs",null,{"$f":"SUM(D27:D29)","v":90310818.847362638},null,null,null,null," OVERNIGHT ",{"$f":"SUM(J27:J29)","v":3612.4327538945054},"∑",{"$f":"SUM(N30:AC30)","v":0.74718436909134234},null,{"$f":"SUM(N27:N29)","v":0},{"$f":"SUM(O27:O29)","v":0},2.4731254582855581E-2,0.22342644980330795,0.15723262139730457,0.18282006967630482,0.15897397363156943,0,0,0,0,0,0,0,0,0]
[]
[null,"Construction time multiplier (CT)",null,{"$f":"SUM(N24:AC24)","v":1.3334518753693099},null,{"$f":"'Revised COE 10-90 - DCF'!G54","v":1.3334518753693099},"values in green are from the cash flow sheet \"Revised COE 10-90s - DCF\""]
[null,"PV of pre-operation activities","$/kW",{"$f":"I24*D32","v":9239.6571839483531},{"$f":"D33*D$9*1000","v":230991429.59870884},{"$f":"'Revised COE 10-90 - DCF'!G44","v":230991429.59870881}]
[null,"PV of Drilling activities","$/kW",{"$f":"I24*L30","v":5177.3352688087807},{"$f":"D34*D$9*1000","v":129433381.72021952},null,null,null,null,null,"Plant Construction",{"$f":"M34*I$24","v":1910.0742026040139},{"$f":"SUM(N34:AC34)","v":0.27565871512869955},{"$f":"N16","v":0},{"$f":"O16","v":0},0,0,0,0.14249025371386886,0.13316846141483071,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Well Field Stimulation",283.03966151087019,{"$f":"SUM(N35:AC35)","v":4.0847810685145244E-2},{"$f":"N17","v":0},0,0,0,0,2.1848828971124199E-2,1.8998981714021045E-2,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Well Field Completion",3015.833290826698,0.43524001782667621,{"$f":"N18","v":0},0,0,0,0,0.23280280023287331,0.2024372175938029,0,0,0,0,0,0,0,0,0]
[null,"Effect of Resource Degradation",null,null,null,null,null,null,null,null,"Confirmation",3428.0760985221218,0.49473421053156924,{"$f":"N20","v":0},{"$f":"O20","v":0},0,0.27963237986566958,0.21510183066589966,0,0,0,0,0,0,0,0,0,0,0]
[null,"GETEM Estimate of Initial Reservoir Life","yr",{"$f":"IF(D53=1000,D7,D53)","v":20},null,null,null,null,null,null,"Exploration",439.059301284649,6.3364304220448295E-2,{"$f":"N22","v":0},{"$f":"O22","v":0},3.581460673329686E-2,2.7549697487151432E-2,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Power at End of Reservoir Life","MW",{"$f":"IF(A3=0,IF(D7>D38,'Reservoir F1 10-90s'!AB61,'Reservoir F1 10-90s'!AD61),IF(D7>D38,'Reservoir B1 10-90s'!Y$61,'Reservoir B1 10-90s'!AA$61))","v":19.536841241580657},null,null,null,null,null,null,"permitting",163.5746292,{"$f":"SUM(N39:AC39)","v":2.3606816976771364E-2},{"$f":"N19+N21+N23","v":0},{"$f":"O19+O21+O23","v":8.380597802976994E-3},6.446613694597687E-3,0,8.7796054791966834E-3,0,0,0,0,0,0,0,0,0,0,0]
[null,"δc, degradation in capacity (utilization) factor",null,{"$f":"1-EXP(LN(D39*D10/(D10*D9))/D38)","v":1.2253005398535355E-2},null,null,null,null,null,null,null,null,{"$f":"SUM(M34:M39)","v":1.3334518753693101}]
[null,"effective discount rate (dc)",null,{"$f":"(D8+D40)/(1-D40)","v":8.3273354257810461E-2}]
[null,"∑1/(1+dc)^t",null,{"$f":"SERIESSUM(1/(1+D41),1,1,K80:K119)","v":9.5835260371280526}]
[null,"MCRFc",null,{"$f":"(1)/D42","v":0.10434572787988955}]
[null,"Year Capacity degradation starts",null,1]
[]
[null,"Well Field Makeup"]
[null,"Makeup Cost (RC,tr)",null,{"$f":"IF(D53=1000,0,1)*IF(A3=0,'LCOE Flash 10-90s'!Q71,'LCOE Binary 10-90s'!Q71)*1000","v":0}]
[null,"Replacement Cost","$/kW",{"$f":"D47/(D9*1000)","v":0}]
[null,"Skip Last Make-up (1-No,0-Yes)",null,{"$f":"IF(AND(FLOOR(D7/E53,1)*E53>=D7-5,FLOOR(D7/E53,1)*E53<D7,(MOD(D7,E53)<>0)),1,0)","v":0}]
[null,"Replacement - 1 if once, 0 if repeat",null,0,"from EERE spreadsheet"]
[null,null,null,"If operating year =1000, no makeup",null,null,"PV of Makeup"]
[null,null,null,"year","round up",null,"1/(1+d)^Tr"]
[null," 1st Makeup (Tr)",null,{"$f":"IF($A$3=0,'Reservoir F1 10-90s'!AI48,'Reservoir B1 10-90s'!AF48)","v":1000},{"$f":"ROUNDUP(D53,0)","v":1000},{"$f":"IF(D$7<D53,D53,IF(A$2=1,E53,D53))","v":1000},{"$f":"IF(F53>(D$7-5),0,(1+D$8)^-F53)","v":0}]
[null," 2nd Makeup (Tr)",null,{"$f":"IF($A$3=0,'Reservoir F1 10-90s'!AI49,'Reservoir B1 10-90s'!AF49)","v":1000},{"$f":"ROUNDUP(D54,0)","v":1000},{"$f":"IF(D$7<D54,D54,IF(A$2=1,E54,D54))","v":1000},{"$f":"IF(F54>D$7-5,0,(1+D$8)^-F54)","v":0}]
[null,"3rd Makeup (Tr)",null,{"$f":"IF($A$3=0,'Reservoir F1 10-90s'!AI50,'Reservoir B1 10-90s'!AF50)","v":1000},1000,1000,0]
[null,"4th Makeup (Tr)",null,{"$f":"IF($A$3=0,'Reservoir F1 10-90s'!AI51,'Reservoir B1 10-90s'!AF51)","v":1000},1000,1000,0]
[null," 5th Makeup (Tr)",null,{"$f":"IF($A$3=0,'Reservoir F1 10-90s'!AI52,'Reservoir B1 10-90s'!AF52)","v":1000},1000,1000,0]
[null,"6th Makeup (Tr)",null,{"$f":"IF($A$3=0,'Reservoir F1 10-90s'!AI53,'Reservoir B1 10-90s'!AF53)","v":1000},1000,1000,0]
[null," 7th Makeup (Tr)",null,{"$f":"IF($A$3=0,'Reservoir F1 10-90s'!AI54,'Reservoir B1 10-90s'!AF54)","v":1000},1000,1000,0]
[null,"PV of Replacement",null,{"$f":"SUM(G53:G60)","v":0}]
[null,"PV Factor with Replacement",null,{"$f":"IF(D50=1,1/(1+D8)^F53,IF(F53<=0,1,(1-(1+D8)^(-F53*(CEILING(D7/F53,1)-1-D49)))/((1+D8)^(F53)-1)))","v":0}]
[null,"Replacement PV Factor",null,{"$f":"1/(1+D8)^(D50*F54)","v":1}]
[null,"PV of post-startup capital","$/kW",{"$f":"D48*D60","v":0},{"$f":"D63*D$9*1000","v":0},{"$f":"'Revised COE 10-90 - DCF'!G84","v":0}]
[null,"Present value of ICC  [ PV(ICC) ]","$/kW",{"$f":"D63+D33","v":9239.6571839483531},{"$f":"D64*D$9*1000","v":230991429.59870884},{"$f":"F33+F63","v":230991429.59870881}]
[]
[null,"Capital Costs"]
[null,"Levelized Capital Costs","$/kW-hr",{"$f":"(D32*I24+D48*D61+D48*D50*D62)*(1-D5*D94)/(1-D5)/D107","v":0.12686042269862488}]
[]
[]
[null,"O&M Cost"]
[{"$f":"'Input A1'!$A$328","v":0},"Inputted Total O$M Cost","$/kW-hr",{"$f":"IF(A71=1,('Input A1'!T$329+'Input A1'!T$330)/100,0)","v":0},{"$f":"D71*8760*D10","v":0}]
[null,"Fixed (do not vary with output)"]
[null,"Labor",null,{"$f":"IF(A71=1,0,'Summary A1'!L$247)","v":1026564.2773668026},{"$f":"D73/(D$9*1000)","v":41.062571094672101},"$/kW"]
[null,"Plant Maintenance",null,{"$f":"IF(A71=1,0,'Summary A1'!L$252)","v":932633.75351215247},{"$f":"D74/(D$9*1000)","v":37.305350140486098},"$/kW"]
[null,"Field Maintenance",null,{"$f":"IF(A71=1,0,('Summary A1'!L$257-D77))","v":1456321.5550438489},{"$f":"D75/(D$9*1000)","v":58.252862201753956},"$/kW",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM($V80:$V109)","v":30},{"$f":"SUM($V80:$W109)","v":30},{"$f":"SUM($V80:$X109)","v":30},{"$f":"SUM($V80:$Y109)","v":30},{"$f":"SUM($V80:$Z109)","v":30},{"$f":"SUM($V80:$AA109)","v":30},{"$f":"SUM($V80:$AB109)","v":30},{"$f":"SUM($V80:$AB109)","v":30}]
[null,"Water Makeup (reservoir and plant)",null,{"$f":"IF(A71=1,0,'Summary A1'!L253+'Summary A1'!L258)","v":3618795.5783252809},{"$f":"D76/(D$9*1000)","v":144.75182313301124},"$/kW"]
[null,"Pump Replacement/Repair",null,{"$f":"IF(A71=1,0,IF(A3=0,'O&M Cost F1 10-90s'!H81,'O&M Costs B1 10-90s'!H$75))","v":0},{"$f":"D77/(D$9*1000)","v":0},"$/kW",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD75-AC75","v":30},{"$f":"AE75-AD75","v":0},0,0,0,0,0,0]
[null,null,"$/kW",{"$f":"SUM(E71:E77)","v":281.37260656992339},null,null,null,null,null,"Operating ",null,null,"PV of Royalties","Pre-Op Capital","1st Dep","2nd Dep","3rd Dep","4th Dep","5th Dep","6th Dep",null,"Original well Field","1st Makeup","2nd Makeup","3rd Makeup","4th Makeup","5th Makeup","6th Makeup",null,"Original",1,2,3,4,5,6,7]
[null,"∑1/(1+d)^t",null,{"$f":"SERIESSUM(((1)/(1+D8)),1,1,K80:K119)","v":10.594014245516162}," this is applied to the above 'fixed' O&M costs",null,null,null,null,"Year",null," Depreciation","Royalties"]
[null,"PV O&M","$/kW",{"$f":"D78*D79","v":2980.8654022997825},{"$f":"D80*D$9*1000","v":74521635.057494566},{"$f":"'Revised COE 10-90 - DCF'!G121","v":74521635.057494566},null,null,null,1,{"$f":"IF(J80>D$7,0,1)","v":1},{"$f":"'Input A1'!T68","v":0.2},{"$f":"IF(J80>10,L$284,L$283)*K80","v":0},null,{"$f":"IF($J80=$F$53,$L$80,IF(O79=$L$80,$L$81,IF(O78=$L$80,$L$82,IF(N77=$L$80,$L$83,IF(N75=$L$80,$L$84,IF(N74=$L$80,$L$85,0))))))","v":0},{"$f":"IF($J80=$F$54,$L$80,IF(P79=$L$80,$L$81,IF(P78=$L$80,$L$82,IF(O77=$L$80,$L$83,IF(O75=$L$80,$L$84,IF(O74=$L$80,$L$85,0))))))","v":0},{"$f":"IF($J80=$F$55,$L$80,IF(Q79=$L$80,$L$81,IF(Q78=$L$80,$L$82,IF(P77=$L$80,$L$83,IF(P75=$L$80,$L$84,IF(P74=$L$80,$L$85,0))))))","v":0},{"$f":"IF($J80=$F$56,$L$80,IF(R79=$L$80,$L$81,IF(R78=$L$80,$L$82,IF(Q77=$L$80,$L$83,IF(Q75=$L$80,$L$84,IF(Q74=$L$80,$L$85,0))))))","v":0},{"$f":"IF($J80=$F$57,$L$80,IF(S79=$L$80,$L$81,IF(S78=$L$80,$L$82,IF(R77=$L$80,$L$83,IF(R75=$L$80,$L$84,IF(R74=$L$80,$L$85,0))))))","v":0},{"$f":"IF($J80=$F$58,$L$80,IF(T79=$L$80,$L$81,IF(T78=$L$80,$L$82,IF(S77=$L$80,$L$83,IF(S75=$L$80,$L$84,IF(S74=$L$80,$L$85,0))))))","v":0},null,{"$f":"IF($J80<F$53,1,0)","v":1},{"$f":"IF($J80<$F$54,1,0)-V80","v":0},{"$f":"IF($J80<$F$55,1,0)-SUM($V80:W80)","v":0},{"$f":"IF($J80<$D$56,1,0)-SUM($V80:X80)","v":0},{"$f":"IF($J80<$D$57,1,0)-SUM($V80:Y80)","v":0},{"$f":"IF($J80<$D$58,1,0)-SUM($V80:Z80)","v":0},{"$f":"IF($J80<$D$59,1,0)-SUM($V80:AA80)","v":0},null,{"$f":"V80","v":1},{"$f":"IF(($J80<AE$77),1,0)","v":0},0,0,0,0,0,0]
[null,"Taxes $ Insurance",null,{"$f":"IF(A71=1,0,'Summary A1'!L$259)","v":1137487.9647758959},null,null,null,null,null,2,1,{"$f":"'Input A1'!T69","v":0.32},0,null,{"$f":"IF($J81=$F$53,$L$80,IF(O80=$L$80,$L$81,IF(O79=$L$80,$L$82,IF(O78=$L$80,$L$83,IF(N77=$L$80,$L$84,IF(N75=$L$80,$L$85,0))))))","v":0},{"$f":"IF($J81=$F$54,$L$80,IF(P80=$L$80,$L$81,IF(P79=$L$80,$L$82,IF(P78=$L$80,$L$83,IF(O77=$L$80,$L$84,IF(O75=$L$80,$L$85,0))))))","v":0},{"$f":"IF($J81=$F$55,$L$80,IF(Q80=$L$80,$L$81,IF(Q79=$L$80,$L$82,IF(Q78=$L$80,$L$83,IF(P77=$L$80,$L$84,IF(P75=$L$80,$L$85,0))))))","v":0},{"$f":"IF($J81=$F$56,$L$80,IF(R80=$L$80,$L$81,IF(R79=$L$80,$L$82,IF(R78=$L$80,$L$83,IF(Q77=$L$80,$L$84,IF(Q75=$L$80,$L$85,0))))))","v":0},{"$f":"IF($J81=$F$57,$L$80,IF(S80=$L$80,$L$81,IF(S79=$L$80,$L$82,IF(S78=$L$80,$L$83,IF(R77=$L$80,$L$84,IF(R75=$L$80,$L$85,0))))))","v":0},{"$f":"IF($J81=$F$58,$L$80,IF(T80=$L$80,$L$81,IF(T79=$L$80,$L$82,IF(T78=$L$80,$L$83,IF(S77=$L$80,$L$84,IF(S75=$L$80,$L$85,0))))))","v":0},null,{"$f":"IF($J81<D$53,1,0)","v":1},{"$f":"IF($J81<$D$54,1,0)-V81","v":0},{"$f":"IF($J81<$D$55,1,0)-SUM($V81:W81)","v":0},{"$f":"IF($J81<$D$56,1,0)-SUM($V81:X81)","v":0},{"$f":"IF($J81<$D$57,1,0)-SUM($V81:Y81)","v":0},{"$f":"IF($J81<$D$58,1,0)-SUM($V81:Z81)","v":0},{"$f":"IF($J81<$D$59,1,0)-SUM($V81:AA81)","v":0},null,1,0,0,0,0,0,0,0]
[null,"Taxes & Insurance","$/kW",{"$f":"D81/(D9*1000)","v":45.499518591035837},{"$f":"D78+D82","v":326.87212516095923},null,null,null,null,3,1,{"$f":"'Input A1'!T70","v":0.192},0,null,{"$f":"IF($J82=$F$53,$L$80,IF(O81=$L$80,$L$81,IF(O80=$L$80,$L$82,IF(O79=$L$80,$L$83,IF(O78=$L$80,$L$84,IF(N77=$L$80,$L$85,0))))))","v":0},{"$f":"IF($J82=$F$54,$L$80,IF(P81=$L$80,$L$81,IF(P80=$L$80,$L$82,IF(P79=$L$80,$L$83,IF(P78=$L$80,$L$84,IF(O77=$L$80,$L$85,0))))))","v":0},{"$f":"IF($J82=$F$55,$L$80,IF(Q81=$L$80,$L$81,IF(Q80=$L$80,$L$82,IF(Q79=$L$80,$L$83,IF(Q78=$L$80,$L$84,IF(P77=$L$80,$L$85,0))))))","v":0},{"$f":"IF($J82=$F$56,$L$80,IF(R81=$L$80,$L$81,IF(R80=$L$80,$L$82,IF(R79=$L$80,$L$83,IF(R78=$L$80,$L$84,IF(Q77=$L$80,$L$85,0))))))","v":0},{"$f":"IF($J82=$F$57,$L$80,IF(S81=$L$80,$L$81,IF(S80=$L$80,$L$82,IF(S79=$L$80,$L$83,IF(S78=$L$80,$L$84,IF(R77=$L$80,$L$85,0))))))","v":0},{"$f":"IF($J82=$F$58,$L$80,IF(T81=$L$80,$L$81,IF(T80=$L$80,$L$82,IF(T79=$L$80,$L$83,IF(T78=$L$80,$L$84,IF(S77=$L$80,$L$85,0))))))","v":0},null,1,0,{"$f":"IF($J82<$D$55,1,0)-SUM($V82:W82)","v":0},{"$f":"IF($J82<$D$56,1,0)-SUM($V82:X82)","v":0},{"$f":"IF($J82<$D$57,1,0)-SUM($V82:Y82)","v":0},{"$f":"IF($J82<$D$58,1,0)-SUM($V82:Z82)","v":0},{"$f":"IF($J82<$D$59,1,0)-SUM($V82:AA82)","v":0},null,1,0,0,0,0,0,0,0]
[null,"∑1/(1+d)^t",null,{"$f":"SERIESSUM(1+D8,-1,-1,K80:K119)","v":10.594014245516162},null,null,null,null,null,4,1,{"$f":"'Input A1'!T71","v":0.1152},0,null,{"$f":"IF($J83=$F$53,$L$80,IF(O82=$L$80,$L$81,IF(O81=$L$80,$L$82,IF(O80=$L$80,$L$83,IF(O79=$L$80,$L$84,IF(O78=$L$80,$L$85,0))))))","v":0},{"$f":"IF($J83=$F$54,$L$80,IF(P82=$L$80,$L$81,IF(P81=$L$80,$L$82,IF(P80=$L$80,$L$83,IF(P79=$L$80,$L$84,IF(P78=$L$80,$L$85,0))))))","v":0},{"$f":"IF($J83=$F$55,$L$80,IF(Q82=$L$80,$L$81,IF(Q81=$L$80,$L$82,IF(Q80=$L$80,$L$83,IF(Q79=$L$80,$L$84,IF(Q78=$L$80,$L$85,0))))))","v":0},{"$f":"IF($J83=$F$56,$L$80,IF(R82=$L$80,$L$81,IF(R81=$L$80,$L$82,IF(R80=$L$80,$L$83,IF(R79=$L$80,$L$84,IF(R78=$L$80,$L$85,0))))))","v":0},{"$f":"IF($J83=$F$57,$L$80,IF(S82=$L$80,$L$81,IF(S81=$L$80,$L$82,IF(S80=$L$80,$L$83,IF(S79=$L$80,$L$84,IF(S78=$L$80,$L$85,0))))))","v":0},{"$f":"IF($J83=$F$58,$L$80,IF(T82=$L$80,$L$81,IF(T81=$L$80,$L$82,IF(T80=$L$80,$L$83,IF(T79=$L$80,$L$84,IF(T78=$L$80,$L$85,0))))))","v":0},null,1,0,{"$f":"IF($J83<$D$55,1,0)-SUM($V83:W83)","v":0},{"$f":"IF($J83<$D$56,1,0)-SUM($V83:X83)","v":0},{"$f":"IF($J83<$D$57,1,0)-SUM($V83:Y83)","v":0},{"$f":"IF($J83<$D$58,1,0)-SUM($V83:Z83)","v":0},{"$f":"IF($J83<$D$59,1,0)-SUM($V83:AA83)","v":0},null,1,0,0,0,0,0,0,0]
[null,"PV (Taxes & Insurance)","$/kW",{"$f":"D82*D83","v":482.02254811756109},{"$f":"D84*D$9*1000","v":12050563.702939028},{"$f":"'Revised COE 10-90 - DCF'!G124","v":14134908.599757688},null,null,null,5,1,{"$f":"'Input A1'!T72","v":0.1152},0,null,0,0,0,0,{"$f":"IF($J84=$F$57,$L$80,IF(S83=$L$80,$L$81,IF(S82=$L$80,$L$82,IF(S81=$L$80,$L$83,IF(S80=$L$80,$L$84,IF(S79=$L$80,$L$85,0))))))","v":0},{"$f":"IF($J84=$F$58,$L$80,IF(T83=$L$80,$L$81,IF(T82=$L$80,$L$82,IF(T81=$L$80,$L$83,IF(T80=$L$80,$L$84,IF(T79=$L$80,$L$85,0))))))","v":0},null,1,0,{"$f":"IF($J84<$D$55,1,0)-SUM($V84:W84)","v":0},{"$f":"IF($J84<$D$56,1,0)-SUM($V84:X84)","v":0},{"$f":"IF($J84<$D$57,1,0)-SUM($V84:Y84)","v":0},{"$f":"IF($J84<$D$58,1,0)-SUM($V84:Z84)","v":0},{"$f":"IF($J84<$D$59,1,0)-SUM($V84:AA84)","v":0},null,1,0,0,0,0,0,0,0]
[null,"PV (FO&M)",null,{"$f":"D80+D84","v":3462.8879504173437},{"$f":"D85*D$9*1000","v":86572198.760433584},{"$f":"F80+F84","v":88656543.657252252},null,null,null,6,1,{"$f":"'Input A1'!T73","v":5.7599999999999998E-2},0,null,0,0,0,0,{"$f":"IF($J85=$F$57,$L$80,IF(S84=$L$80,$L$81,IF(S83=$L$80,$L$82,IF(S82=$L$80,$L$83,IF(S81=$L$80,$L$84,IF(S80=$L$80,$L$85,0))))))","v":0},{"$f":"IF($J85=$F$58,$L$80,IF(T84=$L$80,$L$81,IF(T83=$L$80,$L$82,IF(T82=$L$80,$L$83,IF(T81=$L$80,$L$84,IF(T80=$L$80,$L$85,0))))))","v":0},null,1,0,{"$f":"IF($J85<$D$55,1,0)-SUM($V85:W85)","v":0},{"$f":"IF($J85<$D$56,1,0)-SUM($V85:X85)","v":0},{"$f":"IF($J85<$D$57,1,0)-SUM($V85:Y85)","v":0},{"$f":"IF($J85<$D$58,1,0)-SUM($V85:Z85)","v":0},{"$f":"IF($J85<$D$59,1,0)-SUM($V85:AA85)","v":0},null,1,0,0,0,0,0,0,0]
[null,"Variable O&M","$/MW-hr",0,null,null,null,null,null,7,1,null,0,null,0,0,0,0,{"$f":"IF($J86=$F$57,$L$80,IF(S85=$L$80,$L$81,IF(S84=$L$80,$L$82,IF(S83=$L$80,$L$83,IF(S82=$L$80,$L$84,IF(S81=$L$80,$L$85,0))))))","v":0},{"$f":"IF($J86=$F$57,$L$80,IF(T85=$L$80,$L$81,IF(T84=$L$80,$L$82,IF(T83=$L$80,$L$83,IF(T82=$L$80,$L$84,IF(T81=$L$80,$L$85,0))))))","v":0},null,1,0,{"$f":"IF($J86<$D$55,1,0)-SUM($V86:W86)","v":0},{"$f":"IF($J86<$D$56,1,0)-SUM($V86:X86)","v":0},{"$f":"IF($J86<$D$57,1,0)-SUM($V86:Y86)","v":0},{"$f":"IF($J86<$D$58,1,0)-SUM($V86:Z86)","v":0},{"$f":"IF($J86<$D$59,1,0)-SUM($V86:AA86)","v":0},null,1,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,8,1,null,0,null,0,0,0,0,{"$f":"IF($J87=$F$57,$L$80,IF(S86=$L$80,$L$81,IF(S85=$L$80,$L$82,IF(R84=$L$80,$L$83,IF(R83=$L$80,$L$84,IF(R82=$L$80,$L$85,0))))))","v":0},{"$f":"IF($J87=$F$57,$L$80,IF(T86=$L$80,$L$81,IF(T85=$L$80,$L$82,IF(S84=$L$80,$L$83,IF(S83=$L$80,$L$84,IF(S82=$L$80,$L$85,0))))))","v":0},null,1,0,{"$f":"IF($J87<$D$55,1,0)-SUM($V87:W87)","v":0},{"$f":"IF($J87<$D$56,1,0)-SUM($V87:X87)","v":0},{"$f":"IF($J87<$D$57,1,0)-SUM($V87:Y87)","v":0},{"$f":"IF($J87<$D$58,1,0)-SUM($V87:Z87)","v":0},{"$f":"IF($J87<$D$59,1,0)-SUM($V87:AA87)","v":0},null,1,0,0,0,0,0,0,0]
[null,"Uniform PV Factor",null,{"$f":"(((1+D8)^$D7-1)/(D8*(1+D8)^$D7))","v":10.59401424551616},null,null,null,null,null,9,1,null,0,null,0,0,0,0,{"$f":"IF($J88=$F$57,$L$80,IF(S87=$L$80,$L$81,IF(S86=$L$80,$L$82,IF(S85=$L$80,$L$83,IF(R84=$L$80,$L$84,IF(R83=$L$80,$L$85,0))))))","v":0},{"$f":"IF($J88=$F$57,$L$80,IF(T87=$L$80,$L$81,IF(T86=$L$80,$L$82,IF(T85=$L$80,$L$83,IF(S84=$L$80,$L$84,IF(S83=$L$80,$L$85,0))))))","v":0},null,1,0,{"$f":"IF($J88<$D$55,1,0)-SUM($V88:W88)","v":0},{"$f":"IF($J88<$D$56,1,0)-SUM($V88:X88)","v":0},{"$f":"IF($J88<$D$57,1,0)-SUM($V88:Y88)","v":0},{"$f":"IF($J88<$D$58,1,0)-SUM($V88:Z88)","v":0},{"$f":"IF($J88<$D$59,1,0)-SUM($V88:AA88)","v":0},null,1,0,0,0,0,0,0,0]
[null,"Levelized Capital Costs","$/kW-hr",{"$f":"D88*(D78+D82)/D107+D86/1000","v":4.2887538167921194E-2},null,null,null,null,null,10,1,null,0,null,0,0,0,0,{"$f":"IF($J89=$F$57,$L$80,IF(S88=$L$80,$L$81,IF(S87=$L$80,$L$82,IF(S86=$L$80,$L$83,IF(S85=$L$80,$L$84,IF(R84=$L$80,$L$85,0))))))","v":0},{"$f":"IF($J89=$F$57,$L$80,IF(T88=$L$80,$L$81,IF(T87=$L$80,$L$82,IF(T86=$L$80,$L$83,IF(T85=$L$80,$L$84,IF(S84=$L$80,$L$85,0))))))","v":0},null,1,0,{"$f":"IF($J89<$D$55,1,0)-SUM($V89:W89)","v":0},{"$f":"IF($J89<$D$56,1,0)-SUM($V89:X89)","v":0},{"$f":"IF($J89<$D$57,1,0)-SUM($V89:Y89)","v":0},{"$f":"IF($J89<$D$58,1,0)-SUM($V89:Z89)","v":0},{"$f":"IF($J89<$D$59,1,0)-SUM($V89:AA89)","v":0},null,1,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,11,1,null,0,null,0,0,0,0,{"$f":"IF($J90=$F$57,$L$80,IF(S89=$L$80,$L$81,IF(S88=$L$80,$L$82,IF(S87=$L$80,$L$83,IF(S86=$L$80,$L$84,IF(S85=$L$80,$L$85,0))))))","v":0},0,null,1,0,{"$f":"IF($J90<$D$55,1,0)-SUM($V90:W90)","v":0},{"$f":"IF($J90<$D$56,1,0)-SUM($V90:X90)","v":0},{"$f":"IF($J90<$D$57,1,0)-SUM($V90:Y90)","v":0},{"$f":"IF($J90<$D$58,1,0)-SUM($V90:Z90)","v":0},{"$f":"IF($J90<$D$59,1,0)-SUM($V90:AA90)","v":0},null,1,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,12,1,null,0,null,0,0,0,0,0,0,null,1,0,{"$f":"IF($J91<$D$55,1,0)-SUM($V91:W91)","v":0},{"$f":"IF($J91<$D$56,1,0)-SUM($V91:X91)","v":0},{"$f":"IF($J91<$D$57,1,0)-SUM($V91:Y91)","v":0},{"$f":"IF($J91<$D$58,1,0)-SUM($V91:Z91)","v":0},{"$f":"IF($J91<$D$59,1,0)-SUM($V91:AA91)","v":0},null,1,0,0,0,0,0,0,0]
[null,"Depreciation",null,null,null,null,null,null,null,13,1,null,0,null,0,0,0,0,0,0,null,1,0,{"$f":"IF($J92<$D$55,1,0)-SUM($V92:W92)","v":0},{"$f":"IF($J92<$D$56,1,0)-SUM($V92:X92)","v":0},{"$f":"IF($J92<$D$57,1,0)-SUM($V92:Y92)","v":0},{"$f":"IF($J92<$D$58,1,0)-SUM($V92:Z92)","v":0},{"$f":"IF($J92<$D$59,1,0)-SUM($V92:AA92)","v":0},null,1,0,0,0,0,0,0,0]
[null,"Depreciation (based on discount rate - No inflation adjustment)",null,null,null,null,null,null,null,14,1,null,0,null,0,0,0,0,0,0,null,1,0,{"$f":"IF($J93<$D$55,1,0)-SUM($V93:W93)","v":0},{"$f":"IF($J93<$D$56,1,0)-SUM($V93:X93)","v":0},{"$f":"IF($J93<$D$57,1,0)-SUM($V93:Y93)","v":0},{"$f":"IF($J93<$D$58,1,0)-SUM($V93:Z93)","v":0},{"$f":"IF($J93<$D$59,1,0)-SUM($V93:AA93)","v":0},null,1,0,0,0,0,0,0,0]
[null,"PV(Depreciation Schedule)",null,{"$f":"SERIESSUM(1/(1+D8),1,1,L80:L85)","v":0.8315483216571633},null,{"$f":"D94*D33","v":7683.2214239998048},{"$f":"F94*D9*1000","v":192080535.59999511},{"$f":"'Revised COE 10-90 - DCF'!G70","v":192078881.73665583},null,15,1,null,0,null,0,0,0,0,{"$f":"IF($J94=$F$57,$L$80,IF(S93=$L$80,$L$81,IF(S92=$L$80,$L$82,IF(R91=$L$80,$L$83,IF(R90=$L$80,$L$84,IF(R89=$L$80,$L$85,0))))))","v":0},{"$f":"IF($J94=$F$57,$L$80,IF(T93=$L$80,$L$81,IF(T92=$L$80,$L$82,IF(S91=$L$80,$L$83,IF(S90=$L$80,$L$84,IF(S89=$L$80,$L$85,0))))))","v":0},null,1,0,{"$f":"IF($J94<$D$55,1,0)-SUM($V94:W94)","v":0},{"$f":"IF($J94<$D$56,1,0)-SUM($V94:X94)","v":0},{"$f":"IF($J94<$D$57,1,0)-SUM($V94:Y94)","v":0},{"$f":"IF($J94<$D$58,1,0)-SUM($V94:Z94)","v":0},{"$f":"IF($J94<$D$59,1,0)-SUM($V94:AA94)","v":0},null,1,0,0,0,0,0,0,0]
[null,"PV(Depreciation) of Replacement Capital",null,{"$f":"SUM(O111:T111)","v":0},{"$f":"'Revised COE - DCF'!G70/'Revised COE - DCF'!G44","v":0.8315411618099684},{"$f":"D95*D48","v":0},{"$f":"F95*D9*1000","v":0},{"$f":"'Revised COE 10-90 - DCF'!G109","v":0},null,16,1,null,0,null,0,0,0,0,{"$f":"IF($J95=$F$57,$L$80,IF(S94=$L$80,$L$81,IF(S93=$L$80,$L$82,IF(S92=$L$80,$L$83,IF(R91=$L$80,$L$84,IF(R90=$L$80,$L$85,0))))))","v":0},{"$f":"IF($J95=$F$57,$L$80,IF(T94=$L$80,$L$81,IF(T93=$L$80,$L$82,IF(T92=$L$80,$L$83,IF(S91=$L$80,$L$84,IF(S90=$L$80,$L$85,0))))))","v":0},null,1,0,{"$f":"IF($J95<$D$55,1,0)-SUM($V95:W95)","v":0},{"$f":"IF($J95<$D$56,1,0)-SUM($V95:X95)","v":0},{"$f":"IF($J95<$D$57,1,0)-SUM($V95:Y95)","v":0},{"$f":"IF($J95<$D$58,1,0)-SUM($V95:Z95)","v":0},{"$f":"IF($J95<$D$59,1,0)-SUM($V95:AA95)","v":0},null,1,0,0,0,0,0,0,0]
[null,"PV(Depreciation)","$/kW",{"$f":"F94+F95","v":7683.2214239998048},null,null,null,null,null,17,1,null,0,null,0,0,0,0,{"$f":"IF($J96=$F$57,$L$80,IF(S95=$L$80,$L$81,IF(S94=$L$80,$L$82,IF(S93=$L$80,$L$83,IF(S92=$L$80,$L$84,IF(R91=$L$80,$L$85,0))))))","v":0},{"$f":"IF($J96=$F$57,$L$80,IF(T95=$L$80,$L$81,IF(T94=$L$80,$L$82,IF(T93=$L$80,$L$83,IF(T92=$L$80,$L$84,IF(S91=$L$80,$L$85,0))))))","v":0},null,1,0,{"$f":"IF($J96<$D$55,1,0)-SUM($V96:W96)","v":0},{"$f":"IF($J96<$D$56,1,0)-SUM($V96:X96)","v":0},{"$f":"IF($J96<$D$57,1,0)-SUM($V96:Y96)","v":0},{"$f":"IF($J96<$D$58,1,0)-SUM($V96:Z96)","v":0},{"$f":"IF($J96<$D$59,1,0)-SUM($V96:AA96)","v":0},null,1,{"$f":"IF(($J96<AE$77),1,0)","v":0},0,0,0,0,0,0]
[null,"PV(Depreciation)","$/kW",{"$f":"D94*D64","v":7683.2214239998048},null,null,null,null,null,18,1,null,0,null,0,0,0,0,{"$f":"IF($J97=$F$57,$L$80,IF(S96=$L$80,$L$81,IF(S95=$L$80,$L$82,IF(S94=$L$80,$L$83,IF(S93=$L$80,$L$84,IF(S92=$L$80,$L$85,0))))))","v":0},0,null,1,0,{"$f":"IF($J97<$D$55,1,0)-SUM($V97:W97)","v":0},{"$f":"IF($J97<$D$56,1,0)-SUM($V97:X97)","v":0},{"$f":"IF($J97<$D$57,1,0)-SUM($V97:Y97)","v":0},{"$f":"IF($J97<$D$58,1,0)-SUM($V97:Z97)","v":0},{"$f":"IF($J97<$D$59,1,0)-SUM($V97:AA97)","v":0},null,1,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,19,1,null,0,null,0,0,0,0,0,0,null,1,0,{"$f":"IF($J98<$D$55,1,0)-SUM($V98:W98)","v":0},{"$f":"IF($J98<$D$56,1,0)-SUM($V98:X98)","v":0},{"$f":"IF($J98<$D$57,1,0)-SUM($V98:Y98)","v":0},{"$f":"IF($J98<$D$58,1,0)-SUM($V98:Z98)","v":0},{"$f":"IF($J98<$D$59,1,0)-SUM($V98:AA98)","v":0},null,1,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,20,1,null,0,null,0,0,0,0,0,0,null,1,0,{"$f":"IF($J99<$D$55,1,0)-SUM($V99:W99)","v":0},{"$f":"IF($J99<$D$56,1,0)-SUM($V99:X99)","v":0},{"$f":"IF($J99<$D$57,1,0)-SUM($V99:Y99)","v":0},{"$f":"IF($J99<$D$58,1,0)-SUM($V99:Z99)","v":0},{"$f":"IF($J99<$D$59,1,0)-SUM($V99:AA99)","v":0},null,1,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,21,0,null,0,null,0,0,0,0,0,0,null,1,0,{"$f":"IF($J100<$D$55,1,0)-SUM($V100:W100)","v":0},{"$f":"IF($J100<$D$56,1,0)-SUM($V100:X100)","v":0},{"$f":"IF($J100<$D$57,1,0)-SUM($V100:Y100)","v":0},{"$f":"IF($J100<$D$58,1,0)-SUM($V100:Z100)","v":0},{"$f":"IF($J100<$D$59,1,0)-SUM($V100:AA100)","v":0},null,1,0,0,0,0,0,0,0]
[null,"Annual Energy Produced (hours operating)","hr/yr",{"$f":"8760*D10","v":8322},"Capacity/Utilization Factor * Max Hrs per year",null,null,null,null,22,0,null,0,null,0,0,0,0,{"$f":"IF($J101=$F$57,$L$80,IF(S100=$L$80,$L$81,IF(S99=$L$80,$L$82,IF(R98=$L$80,$L$83,IF(R97=$L$80,$L$84,IF(R96=$L$80,$L$85,0))))))","v":0},{"$f":"IF($J101=$F$57,$L$80,IF(T100=$L$80,$L$81,IF(T99=$L$80,$L$82,IF(S98=$L$80,$L$83,IF(S97=$L$80,$L$84,IF(S96=$L$80,$L$85,0))))))","v":0},null,1,0,{"$f":"IF($J101<$D$55,1,0)-SUM($V101:W101)","v":0},{"$f":"IF($J101<$D$56,1,0)-SUM($V101:X101)","v":0},{"$f":"IF($J101<$D$57,1,0)-SUM($V101:Y101)","v":0},{"$f":"IF($J101<$D$58,1,0)-SUM($V101:Z101)","v":0},{"$f":"IF($J101<$D$59,1,0)-SUM($V101:AA101)","v":0},null,1,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,23,0,null,0,null,0,0,0,0,{"$f":"IF($J102=$F$57,$L$80,IF(S101=$L$80,$L$81,IF(S100=$L$80,$L$82,IF(S99=$L$80,$L$83,IF(R98=$L$80,$L$84,IF(R97=$L$80,$L$85,0))))))","v":0},{"$f":"IF($J102=$F$57,$L$80,IF(T101=$L$80,$L$81,IF(T100=$L$80,$L$82,IF(T99=$L$80,$L$83,IF(S98=$L$80,$L$84,IF(S97=$L$80,$L$85,0))))))","v":0},null,1,0,{"$f":"IF($J102<$D$55,1,0)-SUM($V102:W102)","v":0},{"$f":"IF($J102<$D$56,1,0)-SUM($V102:X102)","v":0},{"$f":"IF($J102<$D$57,1,0)-SUM($V102:Y102)","v":0},{"$f":"IF($J102<$D$58,1,0)-SUM($V102:Z102)","v":0},{"$f":"IF($J102<$D$59,1,0)-SUM($V102:AA102)","v":0},null,1,0,0,0,0,0,0,0]
[null,"Power Production",null,"No Makeup","With Makeup",null,null,null,null,24,0,null,0,null,0,0,0,0,{"$f":"IF($J103=$F$57,$L$80,IF(S102=$L$80,$L$81,IF(S101=$L$80,$L$82,IF(S100=$L$80,$L$83,IF(S99=$L$80,$L$84,IF(R98=$L$80,$L$85,0))))))","v":0},{"$f":"IF($J103=$F$57,$L$80,IF(T102=$L$80,$L$81,IF(T101=$L$80,$L$82,IF(T100=$L$80,$L$83,IF(T99=$L$80,$L$84,IF(S98=$L$80,$L$85,0))))))","v":0},null,1,0,{"$f":"IF($J103<$D$55,1,0)-SUM($V103:W103)","v":0},{"$f":"IF($J103<$D$56,1,0)-SUM($V103:X103)","v":0},{"$f":"IF($J103<$D$57,1,0)-SUM($V103:Y103)","v":0},{"$f":"IF($J103<$D$58,1,0)-SUM($V103:Z103)","v":0},{"$f":"IF($J103<$D$59,1,0)-SUM($V103:AA103)","v":0},null,1,0,0,0,0,0,0,0]
[null,"PV Factor for power produced",null,{"$f":"(((1+D41)^D7-1)/(D41*(1+D41)^D7))/(1-D40)^1","v":9.7024097157539817},{"$f":"((((1+D41)^F53-1)/(D41*(1+D41)^F53))/(1-D40)^1)*(1-(1+D8)^(-F53*(FLOOR(D7/F53,1)-D49)))/(1-(1+D8)^(-F53))+((((1+D41)^(MOD(D7,F53)+D49*F53)-1)/(D41*(1+D41)^(MOD(D7,F53)+D49*F53)))/(1-D40)^1)/(1+D8)^(D7-(MOD(D7,F53)+D49*F53))","v":9.7024097157539817},null,null,null,null,25,0,null,0,null,0,0,0,0,{"$f":"IF($J104=$F$57,$L$80,IF(S103=$L$80,$L$81,IF(S102=$L$80,$L$82,IF(S101=$L$80,$L$83,IF(S100=$L$80,$L$84,IF(S99=$L$80,$L$85,0))))))","v":0},0,null,1,0,{"$f":"IF($J104<$D$55,1,0)-SUM($V104:W104)","v":0},{"$f":"IF($J104<$D$56,1,0)-SUM($V104:X104)","v":0},{"$f":"IF($J104<$D$57,1,0)-SUM($V104:Y104)","v":0},{"$f":"IF($J104<$D$58,1,0)-SUM($V104:Z104)","v":0},{"$f":"IF($J104<$D$59,1,0)-SUM($V104:AA104)","v":0},null,1,0,0,0,0,0,0,0]
[null,"PV of Electrical Power","kW-hrs/kW",{"$f":"D104*D101","v":80743.453654504629},{"$f":"E104*D101","v":80743.453654504629},null,null,null,null,26,0,null,0,null,0,0,0,0,0,0,null,1,0,{"$f":"IF($J105<$D$55,1,0)-SUM($V105:W105)","v":0},{"$f":"IF($J105<$D$56,1,0)-SUM($V105:X105)","v":0},{"$f":"IF($J105<$D$57,1,0)-SUM($V105:Y105)","v":0},{"$f":"IF($J105<$D$58,1,0)-SUM($V105:Z105)","v":0},{"$f":"IF($J105<$D$59,1,0)-SUM($V105:AA105)","v":0},null,1,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,27,0,null,0,null,0,0,0,0,0,0,null,1,0,{"$f":"IF($J106<$D$55,1,0)-SUM($V106:W106)","v":0},{"$f":"IF($J106<$D$56,1,0)-SUM($V106:X106)","v":0},{"$f":"IF($J106<$D$57,1,0)-SUM($V106:Y106)","v":0},{"$f":"IF($J106<$D$58,1,0)-SUM($V106:Z106)","v":0},{"$f":"IF($J106<$D$59,1,0)-SUM($V106:AA106)","v":0},null,1,0,0,0,0,0,0,0]
[null,"PV of Electrical Power","kW-hrs/kW",{"$f":"IF(D7<D53,D105,E105)","v":80743.453654504629},null,null,null,null,null,28,0,null,0,null,0,0,0,0,0,0,null,1,0,{"$f":"IF($J107<$D$55,1,0)-SUM($V107:W107)","v":0},{"$f":"IF($J107<$D$56,1,0)-SUM($V107:X107)","v":0},{"$f":"IF($J107<$D$57,1,0)-SUM($V107:Y107)","v":0},{"$f":"IF($J107<$D$58,1,0)-SUM($V107:Z107)","v":0},{"$f":"IF($J107<$D$59,1,0)-SUM($V107:AA107)","v":0},null,1,0,0,0,0,0,0,0]
[null,"PV of Power Produced - Cash Flow","kW-hrs/kW",{"$f":"'Revised COE 10-90 - DCF'!G63/(D9*1000)","v":79828.019432330853},{"$f":"IF(D53<D7,\"With Makeup\",\"No Makeup\")","v":"No Makeup"},null,null,null,null,29,0,null,0,null,0,0,0,0,{"$f":"IF($J108=$F$57,$L$80,IF(S107=$L$80,$L$81,IF(S106=$L$80,$L$82,IF(R105=$L$80,$L$83,IF(R104=$L$80,$L$84,IF(R103=$L$80,$L$85,0))))))","v":0},{"$f":"IF($J108=$F$57,$L$80,IF(T107=$L$80,$L$81,IF(T106=$L$80,$L$82,IF(S105=$L$80,$L$83,IF(S104=$L$80,$L$84,IF(S103=$L$80,$L$85,0))))))","v":0},null,1,0,{"$f":"IF($J108<$D$55,1,0)-SUM($V108:W108)","v":0},{"$f":"IF($J108<$D$56,1,0)-SUM($V108:X108)","v":0},{"$f":"IF($J108<$D$57,1,0)-SUM($V108:Y108)","v":0},{"$f":"IF($J108<$D$58,1,0)-SUM($V108:Z108)","v":0},{"$f":"IF($J108<$D$59,1,0)-SUM($V108:AA108)","v":0},null,1,0,0,0,0,0,0,0]
[null,null,"Difference in GETEM estimate and Capacity Factor Decline",{"$f":"D107/D108-1","v":1.1467580289271417E-2},null,null,null,null,null,30,0,null,0,null,0,0,0,0,{"$f":"IF($J109=$F$57,$L$80,IF(S108=$L$80,$L$81,IF(S107=$L$80,$L$82,IF(S106=$L$80,$L$83,IF(R105=$L$80,$L$84,IF(R104=$L$80,$L$85,0))))))","v":0},{"$f":"IF($J109=$F$57,$L$80,IF(T108=$L$80,$L$81,IF(T107=$L$80,$L$82,IF(T106=$L$80,$L$83,IF(S105=$L$80,$L$84,IF(S104=$L$80,$L$85,0))))))","v":0},null,1,0,{"$f":"IF($J109<$D$55,1,0)-SUM($V109:W109)","v":0},{"$f":"IF($J109<$D$56,1,0)-SUM($V109:X109)","v":0},{"$f":"IF($J109<$D$57,1,0)-SUM($V109:Y109)","v":0},{"$f":"IF($J109<$D$58,1,0)-SUM($V109:Z109)","v":0},{"$f":"IF($J109<$D$59,1,0)-SUM($V109:AA109)","v":0},null,1,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,31,{"$f":"IF(J110>D$7,0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,32,0,null,null,"∑1/(1+d)^t",{"$f":"SERIESSUM(1/(1+$D$12),1,1,O80:O109)","v":0},{"$f":"SERIESSUM(1/(1+$D$8),1,1,P80:P109)","v":0},{"$f":"SERIESSUM(1/(1+$D$8),1,1,Q80:Q109)","v":0},{"$f":"SERIESSUM(1/(1+$D$8),1,1,R80:R109)","v":0},{"$f":"SERIESSUM(1/(1+$D$8),1,1,S80:S109)","v":0},{"$f":"SERIESSUM(1/(1+$D$8),1,1,T80:T109)","v":0},"∑1/(1+dc)^t",{"$f":"SERIESSUM(1/(1+$D$41),1,1,V80:V109)","v":10.918829869168613},{"$f":"SERIESSUM(1/(1+$D$41),1,1,W87:W109)","v":0},{"$f":"SERIESSUM(1/(1+$D$41),1,1,X95:X109)","v":0},{"$f":"SERIESSUM(1/(1+$D$41),1,1,Y102:Y109)","v":0},{"$f":"SERIESSUM(1/(1+$D$41),1,1,Z80:Z109)","v":0},{"$f":"SERIESSUM(1/(1+$D$41),1,1,AA80:AA109)","v":0},{"$f":"SERIESSUM(1/(1+$D$41),1,1,AB80:AB109)","v":0},null,{"$f":"SERIESSUM(1/(1+($D$40/(1-$D$40))),1,1,AD80:AD109)","v":24.922966000758006},0,0,0,0,0,0,0]
[null,"Royalties",null,null,null,null,null,null,null,33,0]
[null,"Initial Royalty Rate",null,{"$f":"'Input A1'!T42","v":1.7500000000000002E-2},null,null,null,null,null,34,0]
[null,"thru yr",null,10,null,null,null,null,null,35,0]
[null,"Final Royalty Rate",null,{"$f":"'Input A1'!T43","v":3.5000000000000003E-2},null,null,null,null,null,36,0]
[null,null,null,"No Makeup","With Makeup",null,null,null,null,37,0]
[null,"PV Factor of Royalties During Initial Period",null,{"$f":"(((1+D41)^D114-1)/(D41*(1+D41)^D114))/(1-D40)^D44","v":6.6941523697943097},{"$f":"((((1+D41)^F53-1)/(D41*(1+D41)^F53))/(1-D40)^D44)*(1-(1+D8)^(-F53*(FLOOR(D114/F53,1))))/(1-(1+D8)^(-F53))+((((1+D41)^MOD(D114,F53)-1)/(D41*(1+D41)^MOD(D114,F53)))/(1-D40)^D44)/(1+D8)^(D114-MOD(D114,F53))","v":6.6941523697943097},null,null,null,null,38,0]
[null,"PV Factor of Royalties Project Life",null,{"$f":"D104","v":9.7024097157539817},{"$f":"E104","v":9.7024097157539817},null,null,null,null,39,0]
[null,"PV Royalties - Initial Period","kW-hrs/kW",{"$f":"IF(D53>D7,D117,E117)*D101","v":55708.736021428245},null,{"$f":"'Revised COE 10-90 - DCF'!H63/(D9*1000)","v":55075.328074942663},null,null,null,40,0]
[null,"PV Royalties - Project Life","kW-hrs/kW",{"$f":"IF(D53>D7,D118,E118)*D101","v":80743.453654504629},null,{"$f":"D108","v":79828.019432330853}]
[null,"Levelized Royalties",null,{"$f":"(D113*D119+D115*(D120-D119))/D107","v":2.2925920477138213E-2}]
[]
[]
[null,"LCOE, with Royalties","$/kW-hr",{"$f":"(D67+D89)/(1-D121)","v":0.17373090170342023},null,{"$f":"'Revised COE 10-90 - DCF'!G1","v":0.17679271701605448},"LCOE from Revised COE 10-90s - DCF sheet"]
[]
[null,"Capital Costs",null,{"$f":"SUM(D127:D142)","v":0.1737309017034202},{"$f":"SUM(D127:D133)","v":0.12686042269862488}]
[null,"Exploration","$/kW-hr",{"$f":"(L38*(1-D$5*D$94)/(1-D$5))/D$107","v":6.0282808595428523E-3}]
[null,"Confirmation","$/kW-hr",{"$f":"(L37*(1-D$5*D$94)/(1-D$5))/D$107","v":4.706745869934216E-2}]
[null,"Well Field","$/kW-hr",{"$f":"(L36*(1-D$5*D$94)/(1-D$5))/D$107","v":4.1407368092348303E-2}]
[null,"Stimulation","$/kW-hr",{"$f":"(L35*(1-D$5*D$94)/(1-D$5))/D$107","v":3.8861323948385794E-3}]
[null,"Power Plant","$/kW-hr",{"$f":"(L34*(1-D$5*D$94)/(1-D$5))/D$107","v":2.6225304240620896E-2}]
[null,"Permitting","$/kW-hr",{"$f":"(L39*(1-D$5*D$94)/(1-D$5))/D$107","v":2.2458784119320872E-3}]
[null,"Makeup Costs","$/kW-hr",{"$f":"(D48*D61*(1-D$5*D$94)/(1-D$5))/D$107","v":0}]
[null,"Operating Costs"]
[null,"Fixed O&M Cost","$/kW-hr",{"$f":"E71*D$88/D$107","v":0},{"$f":"SUM(D135:D142)","v":4.6870479004795323E-2}]
[null,"O&M - Labor","$/kW-hr",{"$f":"E73*D$88/D$107","v":5.3876499387292059E-3}]
[null,"Maintenance - Plant","$/kW-hr",{"$f":"E74*D$88/D$107","v":4.8946805336488016E-3}]
[null,"Maintenance Well Field","$/kW-hr",{"$f":"E75*D$88/D$107","v":7.6431168605709237E-3}]
[null,"Water Makeup Costs","$/kW-hr",{"$f":"E76*D$88/D$107","v":1.8992287385888942E-2}]
[null,"Production Pump Maintenance","$/kW-hr",{"$f":"E77*D$88/D$107","v":0}]
[null,"Taxes & Insurance","$/kW-hr",{"$f":"D82*D$88/D$107","v":5.969803449083321E-3}]
[null,"Royalties","$/kW-hr",{"$f":"D121*D124","v":3.9829408368741281E-3}]
[]
[null,"Drilling Costs","$/kW-hr",{"$f":"((L30*I$24*(1-D$5*D$94)/(1-D$5))/D$107)","v":7.1084773772192356E-2}]
[]
[]
[]
[null,"P90% Scenario"]
[null,"Taxes",null,{"$f":"'Input A1'!T45","v":0.39200000000000002}]
[null,"Contingency",null,{"$f":"'Input A1'!Z41","v":0.15}]
[null,"Plant/Project Life","yr",{"$f":"'Input A1'!Z46","v":20}]
[null,"Discount Rate",null,{"$f":"'Input A1'!Z44","v":7.0000000000000007E-2}]
[null,"Power Sales","MW",{"$f":"'Summary A1'!M279","v":25}]
[null,"Utilization Factor",null,{"$f":"'Input A1'!Z40","v":0.95}]
[null,"Inflation Rate",null,{"$f":"'Input A1'!T66","v":0}]
[null,"Inflation Adjusted Discount for Depreciation",null,{"$f":"(1+D152)*(1+D155)-1","v":7.0000000000000062E-2}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,"yr ->",{"$f":"-E169","v":-6},{"$f":"N158+1","v":-5},{"$f":"O158+1","v":-4},-3,-2,-1,0,1,2,3,4,{"$f":"X158+1","v":5},{"$f":"Y158+1","v":6},7,{"$f":"AA158+1","v":8},{"$f":"AB158+1","v":9},null,{"$f":"N158","v":-6},-5,-4,-3,-2,-1,0,1,2,3,4,5,6,7,8,9]
[null,null,null,null,"Duration yrs","Discount rate ",null,null,"Cost"]
[null,"Plant Construction",null,{"$f":"('Summary A1'!M$273+'Summary A1'!M286)*(1+D$150)","v":72370046.443078473},{"$f":"'Input A1'!Z$56","v":1.5},{"$f":"'Input A1'!T65","v":7.0000000000000007E-2},null,null,{"$f":"(D160)/(D$153*1000)","v":2894.8018577231387},"$/kW",{"$f":"SUM(AE160:AT160)","v":2},{"$f":"($I160/K160)/($I$168)","v":0.18141388184793705},{"$f":"SUM(N160:AC160)","v":0.37552673542522974},{"$f":"IF(N$158<1,IF(-$E160<N$158,$L160,0),0)/(1+$F160)^N$158","v":0},{"$f":"IF(O$158<1,IF(-$E160<O$158,$L160,0),0)/(1+$F160)^O$158","v":0},0,0,0,0.19411285357729266,0.18141388184793705,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(N$158<1,IF(-$E160<N$158,1,0),0)","v":0},{"$f":"IF(O$158<1,IF(-$E160<O$158,1,0),0)","v":0},0,0,0,1,1,0,0,0,0,0,0,0,0,0]
[null,"Well Field Stimulation",null,{"$f":"('Summary A1'!M$158)*(1+D150)","v":6582317.7095551211},{"$f":"'Input A1'!Z$55","v":2},{"$f":"'Input A1'!T64","v":0.15},null,null,{"$f":"(D161)/(D$153*1000)","v":263.29270838220486},"$/kW",2,{"$f":"($I161/K161)/($I$168)","v":1.650024928733514E-2},{"$f":"SUM(N161:AC161)","v":3.5475535967770547E-2},{"$f":"IF(N$158<1,IF(-$E161<N$158,$L161,0),0)/(1+$F161)^N$158","v":0},0,0,0,0,1.897528668043541E-2,1.650024928733514E-2,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(N$158<1,IF(-$E161<N$158,1,0),0)","v":0},0,0,0,0,1,1,0,0,0,0,0,0,0,0,0]
[null,"Well Field Completion",null,{"$f":"'Summary A1'!M$131*(1+D$150)-D163","v":70135657.926202282},{"$f":"'Input A1'!Z$55","v":2},{"$f":"'Input A1'!T64","v":0.15},null,null,2805.4263170480913,"$/kW",2,0.17581282016115501,0.37799756334648327,{"$f":"IF(N$158<1,IF(-$E162<N$158,$L162,0),0)/(1+$F162)^N$158","v":0},0,0,0,0,0.20218474318532825,0.17581282016115501,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(N$158<1,IF(-$E162<N$158,1,0),0)","v":0},0,0,0,0,1,1,0,0,0,0,0,0,0,0,0]
[null,"Permitting (Field and Plant)",null,{"$f":"('Summary A1'!$M$126+'Summary A1'!M287)*(1+$D$150)","v":1150000},{"$f":"'Input A1'!T54","v":1},{"$f":"F162","v":0.15},null,null,46,"$/kW",1,5.7655335150080108E-3,7.6249180735980934E-3,{"$f":"IF(N$158<=-ROUNDDOWN(MAX($E160:$E162),0),IF(-($E163+MAX($E160:$E162))<N$158,$L163,0),0)/(1+$F163)^N$158","v":0},{"$f":"IF(O$158<=-ROUNDDOWN(MAX($E160:$E162),0),IF(-($E163+MAX($E160:$E162))<O$158,$L163,0),0)/(1+$F163)^O$158","v":0},0,0,7.6249180735980934E-3,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(N$158<=-ROUNDDOWN(MAX($E160:$E162),0),IF(-($E163+MAX($E160:$E162))<N$158,1,0),0)","v":0},{"$f":"IF(O$158<=-ROUNDDOWN(MAX($E160:$E162),0),IF(-($E163+MAX($E160:$E162))<O$158,1,0),0)","v":0},0,0,1,0,0,0,0,0,0,0,0,0,0,0]
[null,"Confirmation",null,{"$f":"'Summary A1'!M$105*(1+D$150)-D165","v":44096682.512504771},{"$f":"'Input A1'!Z$53","v":1.5},{"$f":"'Input A1'!T63","v":0.3},null,null,1763.8673005001908,"$/kW",2,0.11053952214196258,0.42966712256580863,{"$f":"IF(N$158<=-ROUNDDOWN(MAX($E160:$E162),0),IF(-($E164+MAX($E160:$E162))<N$158,$L164,0),0)/(1+$F164)^N$158","v":0},{"$f":"IF(O$158<=-ROUNDDOWN(MAX($E160:$E162),0),IF(-($E164+MAX($E160:$E162))<O$158,$L164,0),0)/(1+$F164)^O$158","v":0},0,0.24285533014589186,0.1868117924199168,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(N$158<=-ROUNDDOWN(MAX($E160:$E162),0),IF(-($E164+MAX($E160:$E162))<N$158,1,0),0)","v":0},{"$f":"IF(O$158<=-ROUNDDOWN(MAX($E160:$E162),0),IF(-($E164+MAX($E160:$E162))<O$158,1,0),0)","v":0},0,1,1,0,0,0,0,0,0,0,0,0,0,0]
[null,"Permitting (Confirmation)",null,{"$f":"'Summary A1'!$M$103*(1+$D$150)","v":0},0,{"$f":"F164","v":0.3},null,null,0,"$/kW",1,0,0,{"$f":"IF(N$158<=-ROUNDDOWN(($E164+MAX($E160:$E162)),0),IF(-($E165+$E164+MAX($E160:$E162))<N$158,$L165,0),0)/(1+$F165)^N$158","v":0},{"$f":"IF(O$158<=-ROUNDDOWN(($E164+MAX($E160:$E162)),0),IF(-($E165+$E164+MAX($E160:$E162))<O$158,$L165,0),0)/(1+$F165)^O$158","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(N$158<=-ROUNDDOWN(($E164+MAX($E160:$E162)),0),IF(-($E165+$E164+MAX($E160:$E162))<N$158,1,0),0)","v":0},{"$f":"IF(O$158<=-ROUNDDOWN(($E164+MAX($E160:$E162)),0),IF(-($E165+$E164+MAX($E160:$E162))<O$158,1,0),0)","v":0},0,1,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Exploration",null,{"$f":"'Summary A1'!M$82*(1+D$150)-D167","v":4344454.9017894845},{"$f":"'Input A1'!Z$52","v":1},{"$f":"'Input A1'!T62","v":0.3},null,null,173.77819607157937,"$/kW",2,1.0890478409003526E-2,5.5030676448535723E-2,{"$f":"IF(N$158<=-ROUNDDOWN(($E164+MAX($E160:$E162)),0),IF(-($E166+$E164+MAX($E160:$E162))<N$158,$L166,0),0)/(1+$F166)^N$158","v":0},{"$f":"IF(O$158<=-ROUNDDOWN(($E164+MAX($E160:$E162)),0),IF(-($E166+$E164+MAX($E160:$E162))<O$158,$L166,0),0)/(1+$F166)^O$158","v":0},3.1104295383954976E-2,2.3926381064580751E-2,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(N$158<=-ROUNDDOWN(($E164+MAX($E160:$E162)),0),IF(-($E166+$E164+MAX($E160:$E162))<N$158,1,0),0)","v":0},{"$f":"IF(O$158<=-ROUNDDOWN(($E164+MAX($E160:$E162)),0),IF(-($E166+$E164+MAX($E160:$E162))<O$158,1,0),0)","v":0},1,1,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Permitting (Exploration)",null,{"$f":"'Summary A1'!$M$78*(1+$D$150)","v":781999.99999999988},{"$f":"'Input A1'!T51","v":1},{"$f":"F166","v":0.3},null,null,31.279999999999994,"$/kW",2,1.9602813951027235E-3,1.2877147292871646E-2,{"$f":"IF(N$158<=-ROUNDDOWN(($E166+$E164+MAX($E160:$E162)),0),IF(-($E167+$E166+$E164+MAX($E160:$E162))<N$158,$L167,0),0)/(1+$F167)^N158","v":0},{"$f":"IF(O$158<=-ROUNDDOWN(($E166+$E164+MAX($E160:$E162)),0),IF(-($E167+$E166+$E164+MAX($E160:$E162))<O$158,$L167,0),0)/(1+$F167)^O158","v":7.2783876003187573E-3},5.5987596925528892E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(N$158<=-ROUNDDOWN(($E164+$E166+MAX($E160:$E162)),0),IF(-($E167+$E166+$E164+MAX($E160:$E162))<N$158,1,0),0)","v":0},{"$f":"IF(O$158<=-ROUNDDOWN(($E164+$E166+MAX($E160:$E162)),0),IF(-($E167+$E166+$E164+MAX($E160:$E162))<O$158,1,0),0)","v":1},1,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"TOTAL - OVERNIGHT ",null,{"$f":"SUM(D160:D167)","v":199461159.49313015},{"$f":"SUM(E166:E167)+E164+MAX(E160:E162)","v":5.5},null,null,"TOTAL - OVERNIGHT ",{"$f":"SUM(I160:I167)","v":7978.4463797252047},"$/kW",null,"∑",{"$f":"SUM(N168:AB168)","v":1.2941996991202975},{"$f":"SUM(N160:N167)","v":0},7.2783876003187573E-3,3.6703055076507868E-2,0.26678171121047262,0.19443671049351488,0.41527288344305635,0.37372695129642719,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"ROUNDUP(E168,0)","v":6}]
[]
[null,"Well Field Completion - drilling",null,{"$f":"'Summary A1'!M$130+'Summary A1'!M$129","v":55077541.404294506},null,null,null,null,null,{"$f":"(D171)/(D$153*1000)","v":2203.1016561717802},{"$f":"K162","v":2},{"$f":"($J171/K171)/($I$168)","v":0.13806583082204407},null,{"$f":"IF(N$158<1,IF(-$E162<N$158,$L171,0),0)/(1+$F162)^N158","v":0},0,0,0,0,0.15877570544535066,0.13806583082204407,0,0,0,0,0,0,0,0,0]
[null,"Confirmation Drilling",null,{"$f":"'Summary A1'!M$100","v":32233277.443068136},null,null,null,null,null,{"$f":"(D172)/(D$153*1000)","v":1289.3310977227254},{"$f":"K164","v":2},{"$f":"($J172/K172)/($I$168)","v":8.0800887563722196E-2},null,{"$f":"IF(N$158<=-ROUNDDOWN(MAX($E160:$E162),0),IF(-($E164+MAX($E160:$E162))<N$158,$L172,0),0)/(1+$F164)^N158","v":0},0,0,0.17751954997749772,0.13655349998269053,0,0,0,0,0,0,0,0,0,0,0]
[null,"Exploration Drilling",null,{"$f":"'Summary A1'!M$76","v":3000000},null,null,null,null,null,{"$f":"(D173)/(D$153*1000)","v":120},{"$f":"K166","v":2},{"$f":"($J173/K173)/($I$168)","v":7.5202611065321888E-3},null,{"$f":"IF(N$158<=-ROUNDDOWN(($E164+MAX($E160:$E162)),0),IF(-($E166+$E164+MAX($E160:$E162))<N$158,$L173,0),0)/(1+$F166)^N158","v":0},0,2.1478617746366589E-2,1.6522013651051222E-2,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total Drilling Costs",null,{"$f":"SUM(D171:D173)","v":90310818.847362638},null,null,null,null," OVERNIGHT ",{"$f":"SUM(J171:J173)","v":3612.4327538945054},"∑",{"$f":"SUM(N174:AC174)","v":0.64891521762500082},null,{"$f":"SUM(N171:N173)","v":0},{"$f":"SUM(O171:O173)","v":0},2.1478617746366589E-2,0.19404156362854894,0.13655349998269053,0.15877570544535066,0.13806583082204407,0,0,0,0,0,0,0,0,0]
[]
[null,"Construction time multiplier (CT)",null,{"$f":"SUM(N168:AC168)","v":1.2941996991202975},null,{"$f":"'Revised COE 10-90 - DCF'!G182","v":1.2941996991202975},"values in green are from the cash flow sheet \"Revised COE 10-90s - DCF\""]
[null,"PV of pre-operation activities","$/kW",{"$f":"I168*D176","v":10325.702904087788},{"$f":"D177*D$153*1000","v":258142572.6021947},{"$f":"'Revised COE 10-90 - DCF'!G172","v":258142572.6021947}]
[null,"PV of Drilling activities","$/kW",{"$f":"I168*L174","v":5177.3352688087807},{"$f":"D178*D$153*1000","v":129433381.72021952},null,null,null,null,null,"Plant Construction",{"$f":"M178*I$168","v":2996.119922743449},{"$f":"SUM(N178:AC178)","v":0.37552673542522974},{"$f":"N160","v":0},0,0,0,0,0.19411285357729266,0.18141388184793705,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Well Field Stimulation",283.03966151087019,{"$f":"SUM(N179:AC179)","v":3.5475535967770547E-2},0,0,0,0,0,1.897528668043541E-2,1.650024928733514E-2,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Well Field Completion",3015.833290826698,0.37799756334648327,0,0,0,0,0,0.20218474318532825,0.17581282016115501,0,0,0,0,0,0,0,0,0]
[null,"Effect of Resource Degradation",null,null,null,null,null,null,null,null,"Confirmation",3428.0760985221218,0.42966712256580863,{"$f":"N164","v":0},0,0,0.24285533014589186,0.1868117924199168,0,0,0,0,0,0,0,0,0,0,0]
[null,"GETEM Estimate of Initial Reservoir Life","yr",{"$f":"IF(D197=1000,D151,D197)","v":20},null,null,null,null,null,null,"Exploration",439.05930128464894,5.5030676448535723E-2,{"$f":"N166","v":0},0,3.1104295383954976E-2,2.3926381064580751E-2,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Power at End of Reservoir Life","MW",{"$f":"IF(A3=0,IF(D151>D182,'Reservoir F1 10-90s'!AB552,'Reservoir F1 10-90s'!AD552),IF(D151>D182,'Reservoir B1 10-90s'!Y$552,'Reservoir B1 10-90s'!AA$552))","v":19.536841241580657},null,null,null,null,null,null,"permitting",163.5746292,2.050206536646974E-2,{"$f":"N163+N165+N167","v":0},7.2783876003187573E-3,5.5987596925528892E-3,0,{"$f":"R163+R165+R167","v":7.6249180735980934E-3},0,0,0,0,0,0,0,0,0,0,0]
[null,"δc, degradation in capacity (utilization) factor",null,{"$f":"1-EXP(LN(D183*D154/(D154*D153))/D182)","v":1.2253005398535355E-2},null,null,null,null,null,null,null,null,{"$f":"SUM(M178:M183)","v":1.2941996991202978}]
[null,"effective discount rate (dc)",null,{"$f":"(D152+D184)/(1-D184)","v":8.3273354257810461E-2}]
[null,"∑1/(1+dc)^t",null,{"$f":"SERIESSUM(1/(1+D185),1,1,J224:J263)","v":9.5835260371280526}]
[null,"MCRFc",null,{"$f":"(1)/D186","v":0.10434572787988955}]
[null,"Year Capacity degradation starts",null,1]
[]
[null,"Well Field Makeup"]
[null,"Makeup Cost (RC,tr)",null,{"$f":"IF(D197=1000,0,1)*IF(A3=0,'LCOE Flash 10-90s'!R71,'LCOE Binary 10-90s'!R71)*1000","v":0}]
[null,"Replacement Cost","$/kW",{"$f":"D191/(D153*1000)","v":0}]
[null,"Skip Last Make-up (1-No,0-Yes)",null,{"$f":"IF(AND(FLOOR(D151/E197,1)*E197>=D151-5,FLOOR(D151/E197,1)*E197<D151,(MOD(D151,E197)<>0)),1,0)","v":0}]
[null,"Replacement - 1 if once, 0 if repeat",null,0]
[null,null,null,"If operating year =1000, no makeup",null,null,"PV of Makeup"]
[null,null,null,"year","round up",null,"1/(1+d)^Tr"]
[null," 1st Makeup (Tr)",null,{"$f":"IF(A$3=0,'Reservoir F1 10-90s'!AJ48,'Reservoir B1 10-90s'!AG48)","v":1000},{"$f":"ROUNDUP(D197,0)","v":1000},{"$f":"IF(D$151<D197,D197,IF(A$2=1,E197,D197))","v":1000},{"$f":"IF(F197>D$151-5,0,(1+D$152)^-F197)","v":0}]
[null," 2nd Makeup (Tr)",null,{"$f":"IF(A$3=0,'Reservoir F1 10-90s'!AJ49,'Reservoir B1 10-90s'!AG49)","v":1000},{"$f":"ROUNDUP(D198,0)","v":1000},1000,0]
[null,"3rd Makeup (Tr)",null,{"$f":"IF(A$3=0,'Reservoir F1 10-90s'!AJ50,'Reservoir B1 10-90s'!AG50)","v":1000},1000,1000,0]
[null,"4th Makeup (Tr)",null,{"$f":"IF(A$3=0,'Reservoir F1 10-90s'!AJ51,'Reservoir B1 10-90s'!AG51)","v":1000},1000,1000,0]
[null," 5th Makeup (Tr)",null,{"$f":"IF(A$3=0,'Reservoir F1 10-90s'!AJ52,'Reservoir B1 10-90s'!AG52)","v":1000},1000,1000,0]
[null,"6th Makeup (Tr)",null,{"$f":"IF(A$3=0,'Reservoir F1 10-90s'!AJ53,'Reservoir B1 10-90s'!AG53)","v":1000},1000,1000,0]
[null," 7th Makeup (Tr)",null,{"$f":"IF(A$3=0,'Reservoir F1 10-90s'!AJ54,'Reservoir B1 10-90s'!AG54)","v":1000},1000,1000,0]
[null,"PV of Replacement",null,{"$f":"SUM(G197:G204)","v":0}]
[null,"PV Factor with Replacement",null,{"$f":"IF(D194=1,1/(1+D152)^F197,IF(F197<=0,1,(1-(1+D152)^(-F197*(CEILING(D151/F197,1)-1-D193)))/((1+D152)^(F197)-1)))","v":0}]
[null,"Replacement PV Factor",null,{"$f":"1/(1+D152)^(D194*F198)","v":1}]
[null,"PV of post-startup capital","$/kW",{"$f":"D192*D204","v":0},{"$f":"D207*D153*1000","v":0},{"$f":"'Revised COE 10-90 - DCF'!G211","v":0},{"$f":"D207/D208","v":0}]
[null,"Present value of ICC  [ PV(ICC) ]","$/kW",{"$f":"D207+D177","v":10325.702904087788},{"$f":"D208*D153*1000","v":258142572.6021947},{"$f":"F177+F207","v":258142572.6021947}]
[]
[null,"Capital Costs"]
[null,"Levelized Capital Costs","$/kW-hr",{"$f":"(D176*I168+D192*D205+D192*D194*D206)*(1-D149*D238)/(1-D149)/D251","v":0.14177182215685083}]
[]
[]
[null,"O&M Cost"]
[{"$f":"'Input A1'!$A$328","v":0},"Inputted Total O$M Cost","$/kW-hr",{"$f":"IF(A215=1,('Input A1'!W$329+'Input A1'!W$330)/100,0)","v":0},{"$f":"D215*8760*D154","v":0}]
[null,"Fixed (do not vary with output)"]
[null,"Labor",null,{"$f":"IF(A215=1,0,'Summary A1'!M$247)","v":1026564.2773668026},{"$f":"D217/(D$153*1000)","v":41.062571094672101},"$/kW"]
[null,"Plant Maintenance",null,{"$f":"IF(A215=1,0,'Summary A1'!M$252)","v":1343237.0503512586},{"$f":"D218/(D$153*1000)","v":53.729482014050348},"$/kW"]
[null,"Field Maintenance",null,{"$f":"IF(A215=1,0,('Summary A1'!M$257-D221))","v":1456321.5550438489},58.252862201753956,"$/kW",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM($V224:$V253)","v":30},{"$f":"SUM($V224:$W253)","v":30},{"$f":"SUM($V224:$X253)","v":30},{"$f":"SUM($V224:$Y253)","v":30},{"$f":"SUM($V224:$Z253)","v":30},{"$f":"SUM($V224:$AA253)","v":30},{"$f":"SUM($V224:$AB253)","v":30},{"$f":"SUM($V224:$AC253)","v":29}]
[null,"Water Makeup (reservoir and plant)",null,{"$f":"IF(A215=1,0,'Summary A1'!M$253+'Summary A1'!M$258)","v":3618795.5783252809},144.75182313301124,"$/kW"]
[null,"Pump Replacement/Repair",null,{"$f":"IF(A215=1,0,IF(A3=0,'O&M Cost F1 10-90s'!Q225,'O&M Costs B1 10-90s'!Q$75))","v":0},0,"$/kW",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE219-AD219","v":30},{"$f":"AF219-AE219","v":0},0,0,0,0,0,-1]
[null,null,"$/kW",{"$f":"SUM(E215:E221)","v":297.7967384434877},null,null,null,null,"Operating ",null,null,"PV of Royalties","Pre-Op Capital","1st Dep","2nd Dep","3rd Dep","4th Dep","5th Dep","6th Dep",null,null,"Original well Field","1st Makeup","2nd Makeup","3rd Makeup","4th Makeup","5th Makeup","6th Makeup","7th Makeup",null,"Original",1,2,3,4,5,6,7]
[null,"∑1/(1+d)^t",null,{"$f":"SERIESSUM(((1)/(1+D152)),1,1,J224:J263)","v":10.594014245516162}," this is applied to the above 'fixed' O&M costs",null,null,null,"Year",null," Depreciation","Royalties"]
[null,"PV O&M","$/kW",{"$f":"D222*D223","v":3154.8628893385589},{"$f":"D224*D153*1000","v":78871572.233463973},{"$f":"'Revised COE 10-90 - DCF'!G248","v":78871572.233463943},null,null,1,{"$f":"IF(I224>D$151,0,1)","v":1},{"$f":"'Input A1'!T68","v":0.2},{"$f":"IF(I224>10,L$286,L$285)*J224","v":0},null,{"$f":"IF($I224=$F$197,$K$224,IF(N223=$K$224,$K$225,IF(N222=$K$224,$K$226,IF(N221=$K$224,$K$227,IF(N219=$K$224,$K$228,IF(N218=$K$224,$K$229,0))))))","v":0},{"$f":"IF($I224=$F$198,$K$224,IF(O223=$K$224,$K$225,IF(O222=$K$224,$K$226,IF(O221=$K$224,$K$227,IF(O219=$K$224,$K$228,IF(O218=$K$224,$K$229,0))))))","v":0},{"$f":"IF($I224=$F$199,$K$224,IF(P223=$K$224,$K$225,IF(P222=$K$224,$K$226,IF(P221=$K$224,$K$227,IF(P219=$K$224,$K$228,IF(P218=$K$224,$K$229,0))))))","v":0},{"$f":"IF($I224=$F$200,$K$224,IF(Q223=$K$224,$K$225,IF(Q222=$K$224,$K$226,IF(Q221=$K$224,$K$227,IF(Q219=$K$224,$K$228,IF(Q218=$K$224,$K$229,0))))))","v":0},{"$f":"IF($I224=$F$201,$K$224,IF(R223=$K$224,$K$225,IF(R222=$K$224,$K$226,IF(R221=$K$224,$K$227,IF(R219=$K$224,$K$228,IF(R218=$K$224,$K$229,0))))))","v":0},{"$f":"IF($I224=$F$202,$K$224,IF(S223=$K$224,$K$225,IF(S222=$K$224,$K$226,IF(S221=$K$224,$K$227,IF(S219=$K$224,$K$228,IF(S218=$K$224,$K$229,0))))))","v":0},null,null,{"$f":"IF($I224<F$197,1,0)","v":1},{"$f":"IF($I224<$F$198,1,0)-V224","v":0},{"$f":"IF($I224<$F$199,1,0)-SUM($V224:W224)","v":0},{"$f":"IF($I224<$F$200,1,0)-SUM($V224:X224)","v":0},{"$f":"IF($I224<$F$201,1,0)-SUM($V224:Y224)","v":0},{"$f":"IF($I224<$F$202,1,0)-SUM($V224:Z224)","v":0},{"$f":"IF($I224<$F$203,1,0)-SUM($V224:AA224)","v":0},{"$f":"IF($I224<$F$204,1,0)-SUM($V224:AB224)","v":-1},null,{"$f":"V224","v":1},{"$f":"IF(($I224<AE$77),1,0)","v":0},0,0,0,0,0,0]
[null,"Taxes $ Insurance",null,{"$f":"IF(A215=1,0,'Summary A1'!M$259)","v":1334235.3778446342},null,null,null,null,2,1,{"$f":"'Input A1'!T69","v":0.32},0,null,{"$f":"IF($I225=$F$197,$K$224,IF(N224=$K$224,$K$225,IF(N223=$K$224,$K$226,IF(N222=$K$224,$K$227,IF(N221=$K$224,$K$228,IF(N219=$K$224,$K$229,0))))))","v":0},{"$f":"IF($I225=$F$198,$K$224,IF(O224=$K$224,$K$225,IF(O223=$K$224,$K$226,IF(O222=$K$224,$K$227,IF(O221=$K$224,$K$228,IF(O219=$K$224,$K$229,0))))))","v":0},{"$f":"IF($I225=$F$199,$K$224,IF(P224=$K$224,$K$225,IF(P223=$K$224,$K$226,IF(P222=$K$224,$K$227,IF(P221=$K$224,$K$228,IF(P219=$K$224,$K$229,0))))))","v":0},{"$f":"IF($I225=$F$200,$K$224,IF(Q224=$K$224,$K$225,IF(Q223=$K$224,$K$226,IF(Q222=$K$224,$K$227,IF(Q221=$K$224,$K$228,IF(Q219=$K$224,$K$229,0))))))","v":0},{"$f":"IF($I225=$F$201,$K$224,IF(R224=$K$224,$K$225,IF(R223=$K$224,$K$226,IF(R222=$K$224,$K$227,IF(R221=$K$224,$K$228,IF(R219=$K$224,$K$229,0))))))","v":0},{"$f":"IF($I225=$F$202,$K$224,IF(S224=$K$224,$K$225,IF(S223=$K$224,$K$226,IF(S222=$K$224,$K$227,IF(S221=$K$224,$K$228,IF(S219=$K$224,$K$229,0))))))","v":0},null,null,{"$f":"IF($I225<F$197,1,0)","v":1},{"$f":"IF($I225<$F$198,1,0)-V225","v":0},{"$f":"IF($I225<$F$199,1,0)-SUM($V225:W225)","v":0},{"$f":"IF($I225<$F$200,1,0)-SUM($V225:X225)","v":0},{"$f":"IF($I225<$F$201,1,0)-SUM($V225:Y225)","v":0},{"$f":"IF($I225<$F$202,1,0)-SUM($V225:Z225)","v":0},{"$f":"IF($I225<$F$203,1,0)-SUM($V225:AA225)","v":0},{"$f":"IF($I225<F$203,1,0)-SUM($V225:AB225)","v":0},null,{"$f":"V225","v":1},0,0,0,0,0,0,0]
[null,"Taxes & Insurance","$/kW",{"$f":"D225/(D153*1000)","v":53.369415113785372},{"$f":"D222+D226","v":351.16615355727305},null,null,null,3,1,{"$f":"'Input A1'!T70","v":0.192},0,null,{"$f":"IF($I226=$F$197,$K$224,IF(N225=$K$224,$K$225,IF(N224=$K$224,$K$226,IF(N223=$K$224,$K$227,IF(N222=$K$224,$K$228,IF(N221=$K$224,$K$229,0))))))","v":0},{"$f":"IF($I226=$F$198,$K$224,IF(O225=$K$224,$K$225,IF(O224=$K$224,$K$226,IF(O223=$K$224,$K$227,IF(O222=$K$224,$K$228,IF(O221=$K$224,$K$229,0))))))","v":0},{"$f":"IF($I226=$F$199,$K$224,IF(P225=$K$224,$K$225,IF(P224=$K$224,$K$226,IF(P223=$K$224,$K$227,IF(P222=$K$224,$K$228,IF(P221=$K$224,$K$229,0))))))","v":0},{"$f":"IF($I226=$F$200,$K$224,IF(Q225=$K$224,$K$225,IF(Q224=$K$224,$K$226,IF(Q223=$K$224,$K$227,IF(Q222=$K$224,$K$228,IF(Q221=$K$224,$K$229,0))))))","v":0},{"$f":"IF($I226=$F$201,$K$224,IF(R225=$K$224,$K$225,IF(R224=$K$224,$K$226,IF(R223=$K$224,$K$227,IF(R222=$K$224,$K$228,IF(R221=$K$224,$K$229,0))))))","v":0},{"$f":"IF($I226=$F$202,$K$224,IF(S225=$K$224,$K$225,IF(S224=$K$224,$K$226,IF(S223=$K$224,$K$227,IF(S222=$K$224,$K$228,IF(S221=$K$224,$K$229,0))))))","v":0},null,null,1,0,{"$f":"IF($I226<$F$199,1,0)-SUM($V226:W226)","v":0},{"$f":"IF($I226<$F$200,1,0)-SUM($V226:X226)","v":0},{"$f":"IF($I226<$F$201,1,0)-SUM($V226:Y226)","v":0},{"$f":"IF($I226<$F$202,1,0)-SUM($V226:Z226)","v":0},{"$f":"IF($I226<$F$203,1,0)-SUM($V226:AA226)","v":0},{"$f":"IF($I226<F$203,1,0)-SUM($V226:AB226)","v":0},null,1,0,0,0,0,0,0,0]
[null,"∑1/(1+d)^t",null,{"$f":"SERIESSUM(1+D152,-1,-1,J224:J263)","v":10.594014245516162},null,null,null,null,4,1,{"$f":"'Input A1'!T71","v":0.1152},0,null,0,0,0,0,0,0,null,null,1,0,{"$f":"IF($I227<$F$199,1,0)-SUM($V227:W227)","v":0},{"$f":"IF($I227<$F$200,1,0)-SUM($V227:X227)","v":0},{"$f":"IF($I227<$F$201,1,0)-SUM($V227:Y227)","v":0},{"$f":"IF($I227<$F$202,1,0)-SUM($V227:Z227)","v":0},{"$f":"IF($I227<$F$203,1,0)-SUM($V227:AA227)","v":0},{"$f":"IF($I227<F$203,1,0)-SUM($V227:AB227)","v":0},null,1,0,0,0,0,0,0,0]
[null,"PV (Taxes & Insurance)","$/kW",{"$f":"D226*D227","v":565.39634399030774},{"$f":"D228*D153*1000","v":14134908.599757694},{"$f":"'Revised COE 10-90 - DCF'!G251","v":14134908.599757688},null,null,5,1,{"$f":"'Input A1'!T72","v":0.1152},0,null,0,0,0,0,0,0,null,null,1,0,{"$f":"IF($I228<$F$199,1,0)-SUM($V228:W228)","v":0},{"$f":"IF($I228<$F$200,1,0)-SUM($V228:X228)","v":0},{"$f":"IF($I228<$F$201,1,0)-SUM($V228:Y228)","v":0},{"$f":"IF($I228<$F$202,1,0)-SUM($V228:Z228)","v":0},{"$f":"IF($I228<$F$203,1,0)-SUM($V228:AA228)","v":0},{"$f":"IF($I228<F$203,1,0)-SUM($V228:AB228)","v":0},null,1,0,0,0,0,0,0,0]
[null,"PV (FO&M)",null,{"$f":"D224+D228","v":3720.2592333288667},{"$f":"D229*D$153*1000","v":93006480.833221659},{"$f":"F224+F228","v":93006480.833221629},null,null,6,1,{"$f":"'Input A1'!T73","v":5.7599999999999998E-2},0,null,0,0,0,0,0,0,null,null,1,0,{"$f":"IF($I229<$F$199,1,0)-SUM($V229:W229)","v":0},{"$f":"IF($I229<$F$200,1,0)-SUM($V229:X229)","v":0},{"$f":"IF($I229<$F$201,1,0)-SUM($V229:Y229)","v":0},{"$f":"IF($I229<$F$202,1,0)-SUM($V229:Z229)","v":0},{"$f":"IF($I229<$F$203,1,0)-SUM($V229:AA229)","v":0},{"$f":"IF($I229<F$203,1,0)-SUM($V229:AB229)","v":0},null,1,0,0,0,0,0,0,0]
[null,"Variable O&M","$/MW-hr",0,null,null,null,null,7,1,null,0,null,0,0,0,0,0,0,null,null,1,0,{"$f":"IF($I230<$F$199,1,0)-SUM($V230:W230)","v":0},{"$f":"IF($I230<$F$200,1,0)-SUM($V230:X230)","v":0},{"$f":"IF($I230<$F$201,1,0)-SUM($V230:Y230)","v":0},{"$f":"IF($I230<$F$202,1,0)-SUM($V230:Z230)","v":0},{"$f":"IF($I230<$F$203,1,0)-SUM($V230:AA230)","v":0},{"$f":"IF($I230<F$203,1,0)-SUM($V230:AB230)","v":0},null,1,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,8,1,null,0,null,0,0,0,0,0,0,null,null,1,0,{"$f":"IF($I231<$F$199,1,0)-SUM($V231:W231)","v":0},{"$f":"IF($I231<$F$200,1,0)-SUM($V231:X231)","v":0},{"$f":"IF($I231<$F$201,1,0)-SUM($V231:Y231)","v":0},{"$f":"IF($I231<$F$202,1,0)-SUM($V231:Z231)","v":0},{"$f":"IF($I231<$F$203,1,0)-SUM($V231:AA231)","v":0},{"$f":"IF($I231<F$203,1,0)-SUM($V231:AB231)","v":0},null,1,0,0,0,0,0,0,0]
[null,"Uniform PV Factor",null,{"$f":"(((1+D152)^$D151-1)/(D152*(1+D152)^$D151))","v":10.59401424551616},null,null,null,null,9,1,null,0,null,0,0,0,0,0,0,null,null,1,0,{"$f":"IF($I232<$F$199,1,0)-SUM($V232:W232)","v":0},{"$f":"IF($I232<$F$200,1,0)-SUM($V232:X232)","v":0},{"$f":"IF($I232<$F$201,1,0)-SUM($V232:Y232)","v":0},{"$f":"IF($I232<$F$202,1,0)-SUM($V232:Z232)","v":0},{"$f":"IF($I232<$F$203,1,0)-SUM($V232:AA232)","v":0},{"$f":"IF($I232<F$203,1,0)-SUM($V232:AB232)","v":0},null,1,0,0,0,0,0,0,0]
[null,"Levelized Capital Costs","$/kW-hr",{"$f":"D232*(D222+D226)/D251+D230/1000","v":4.6075057047319089E-2},null,null,null,null,10,1,null,0,null,0,0,0,0,0,0,null,null,1,0,{"$f":"IF($I233<$F$199,1,0)-SUM($V233:W233)","v":0},{"$f":"IF($I233<$F$200,1,0)-SUM($V233:X233)","v":0},{"$f":"IF($I233<$F$201,1,0)-SUM($V233:Y233)","v":0},{"$f":"IF($I233<$F$202,1,0)-SUM($V233:Z233)","v":0},{"$f":"IF($I233<$F$203,1,0)-SUM($V233:AA233)","v":0},{"$f":"IF($I233<F$203,1,0)-SUM($V233:AB233)","v":0},null,1,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,11,1,null,0,null,0,0,0,0,0,0,null,null,1,0,{"$f":"IF($I234<$F$199,1,0)-SUM($V234:W234)","v":0},{"$f":"IF($I234<$F$200,1,0)-SUM($V234:X234)","v":0},{"$f":"IF($I234<$F$201,1,0)-SUM($V234:Y234)","v":0},{"$f":"IF($I234<$F$202,1,0)-SUM($V234:Z234)","v":0},{"$f":"IF($I234<$F$203,1,0)-SUM($V234:AA234)","v":0},{"$f":"IF($I234<F$203,1,0)-SUM($V234:AB234)","v":0},null,1,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,12,1,null,0,null,0,0,0,0,0,0,null,null,1,0,{"$f":"IF($I235<$F$199,1,0)-SUM($V235:W235)","v":0},{"$f":"IF($I235<$F$200,1,0)-SUM($V235:X235)","v":0},{"$f":"IF($I235<$F$201,1,0)-SUM($V235:Y235)","v":0},{"$f":"IF($I235<$F$202,1,0)-SUM($V235:Z235)","v":0},{"$f":"IF($I235<$F$203,1,0)-SUM($V235:AA235)","v":0},{"$f":"IF($I235<F$203,1,0)-SUM($V235:AB235)","v":0},null,1,0,0,0,0,0,0,0]
[null,"Depreciation",null,null,null,null,null,null,13,1,null,0,null,0,0,0,0,0,0,null,null,1,0,{"$f":"IF($I236<$F$199,1,0)-SUM($V236:W236)","v":0},{"$f":"IF($I236<$F$200,1,0)-SUM($V236:X236)","v":0},{"$f":"IF($I236<$F$201,1,0)-SUM($V236:Y236)","v":0},{"$f":"IF($I236<$F$202,1,0)-SUM($V236:Z236)","v":0},{"$f":"IF($I236<$F$203,1,0)-SUM($V236:AA236)","v":0},{"$f":"IF($I236<F$203,1,0)-SUM($V236:AB236)","v":0},null,1,0,0,0,0,0,0,0]
[null,"Depreciation (based on discount rate - No inflation adjustment)",null,null,null,null,null,null,14,1,null,0,null,0,0,0,0,0,0,null,null,1,0,{"$f":"IF($I237<$F$199,1,0)-SUM($V237:W237)","v":0},{"$f":"IF($I237<$F$200,1,0)-SUM($V237:X237)","v":0},{"$f":"IF($I237<$F$201,1,0)-SUM($V237:Y237)","v":0},{"$f":"IF($I237<$F$202,1,0)-SUM($V237:Z237)","v":0},{"$f":"IF($I237<$F$203,1,0)-SUM($V237:AA237)","v":0},{"$f":"IF($I237<F$203,1,0)-SUM($V237:AB237)","v":0},null,1,0,0,0,0,0,0,0]
[null,"PV(Depreciation Schedule)",null,{"$f":"SERIESSUM(1/(1+D152),1,1,K224:K229)","v":0.8315483216571633},null,{"$f":"D238*D177","v":8586.3209198246968},{"$f":"F238*D153*1000","v":214658022.99561742},{"$f":"'Revised COE 10-90 - DCF'!G197","v":214656174.73424307},15,1,null,0,null,0,0,0,0,0,0,null,null,1,0,{"$f":"IF($I238<$F$199,1,0)-SUM($V238:W238)","v":0},{"$f":"IF($I238<$F$200,1,0)-SUM($V238:X238)","v":0},{"$f":"IF($I238<$F$201,1,0)-SUM($V238:Y238)","v":0},{"$f":"IF($I238<$F$202,1,0)-SUM($V238:Z238)","v":0},{"$f":"IF($I238<$F$203,1,0)-SUM($V238:AA238)","v":0},{"$f":"IF($I238<F$203,1,0)-SUM($V238:AB238)","v":0},null,1,0,0,0,0,0,0,0]
[null,"PV(Depreciation) of Replacement Capital",null,{"$f":"SUM(N255:S255)","v":0},{"$f":"'Revised COE 10-90 - DCF'!G197/'Revised COE 10-90 - DCF'!G172","v":0.83154116180996829},{"$f":"D239*D192","v":0},{"$f":"F239*D153*1000","v":0},{"$f":"'Revised COE 10-90 - DCF'!G236","v":0},16,1,null,0,null,0,0,0,0,0,0,null,null,1,0,{"$f":"IF($I239<$F$199,1,0)-SUM($V239:W239)","v":0},{"$f":"IF($I239<$F$200,1,0)-SUM($V239:X239)","v":0},{"$f":"IF($I239<$F$201,1,0)-SUM($V239:Y239)","v":0},{"$f":"IF($I239<$F$202,1,0)-SUM($V239:Z239)","v":0},{"$f":"IF($I239<$F$203,1,0)-SUM($V239:AA239)","v":0},{"$f":"IF($I239<F$203,1,0)-SUM($V239:AB239)","v":0},null,1,0,0,0,0,0,0,0]
[null,"PV(Depreciation)","$/kW",{"$f":"F238+F239","v":8586.3209198246968},null,null,null,{"$f":"H238+H239","v":214656174.73424307},17,1,null,0,null,0,0,0,0,0,0,null,null,1,0,{"$f":"IF($I240<$F$199,1,0)-SUM($V240:W240)","v":0},{"$f":"IF($I240<$F$200,1,0)-SUM($V240:X240)","v":0},{"$f":"IF($I240<$F$201,1,0)-SUM($V240:Y240)","v":0},{"$f":"IF($I240<$F$202,1,0)-SUM($V240:Z240)","v":0},{"$f":"IF($I240<$F$203,1,0)-SUM($V240:AA240)","v":0},{"$f":"IF($I240<F$203,1,0)-SUM($V240:AB240)","v":0},null,1,{"$f":"IF(($I240<AE$77),1,0)","v":0},0,0,0,0,0,0]
[null,"PV(Depreciation)","$/kW",{"$f":"D238*D208","v":8586.3209198246968},null,null,null,{"$f":"D241*D153*1000","v":214658022.99561742},18,1,null,0,null,0,0,0,0,0,0,null,null,1,0,{"$f":"IF($I241<$F$199,1,0)-SUM($V241:W241)","v":0},{"$f":"IF($I241<$F$200,1,0)-SUM($V241:X241)","v":0},{"$f":"IF($I241<$F$201,1,0)-SUM($V241:Y241)","v":0},{"$f":"IF($I241<$F$202,1,0)-SUM($V241:Z241)","v":0},{"$f":"IF($I241<$F$203,1,0)-SUM($V241:AA241)","v":0},{"$f":"IF($I241<F$203,1,0)-SUM($V241:AB241)","v":0},null,1,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,19,1,null,0,null,0,0,0,0,0,0,null,null,1,0,{"$f":"IF($I242<$F$199,1,0)-SUM($V242:W242)","v":0},{"$f":"IF($I242<$F$200,1,0)-SUM($V242:X242)","v":0},{"$f":"IF($I242<$F$201,1,0)-SUM($V242:Y242)","v":0},{"$f":"IF($I242<$F$202,1,0)-SUM($V242:Z242)","v":0},{"$f":"IF($I242<$F$203,1,0)-SUM($V242:AA242)","v":0},{"$f":"IF($I242<F$203,1,0)-SUM($V242:AB242)","v":0},null,1,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,20,1,null,0,null,0,0,0,0,0,0,null,null,1,0,{"$f":"IF($I243<$F$199,1,0)-SUM($V243:W243)","v":0},{"$f":"IF($I243<$F$200,1,0)-SUM($V243:X243)","v":0},{"$f":"IF($I243<$F$201,1,0)-SUM($V243:Y243)","v":0},{"$f":"IF($I243<$F$202,1,0)-SUM($V243:Z243)","v":0},{"$f":"IF($I243<$F$203,1,0)-SUM($V243:AA243)","v":0},{"$f":"IF($I243<F$203,1,0)-SUM($V243:AB243)","v":0},null,1,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,21,0,null,0,null,0,0,0,0,0,0,null,null,1,0,{"$f":"IF($I244<$F$199,1,0)-SUM($V244:W244)","v":0},{"$f":"IF($I244<$F$200,1,0)-SUM($V244:X244)","v":0},{"$f":"IF($I244<$F$201,1,0)-SUM($V244:Y244)","v":0},{"$f":"IF($I244<$F$202,1,0)-SUM($V244:Z244)","v":0},{"$f":"IF($I244<$F$203,1,0)-SUM($V244:AA244)","v":0},{"$f":"IF($I244<F$203,1,0)-SUM($V244:AB244)","v":0},null,1,0,0,0,0,0,0,0]
[null,"Annual Energy Produced (hours operating)","hr/yr",{"$f":"8760*D154","v":8322},"Capacity/Utilization Factor * Max Hrs per year",null,null,null,22,0,null,0,null,0,0,0,0,0,0,null,null,1,0,{"$f":"IF($I245<$F$199,1,0)-SUM($V245:W245)","v":0},{"$f":"IF($I245<$F$200,1,0)-SUM($V245:X245)","v":0},{"$f":"IF($I245<$F$201,1,0)-SUM($V245:Y245)","v":0},{"$f":"IF($I245<$F$202,1,0)-SUM($V245:Z245)","v":0},{"$f":"IF($I245<$F$203,1,0)-SUM($V245:AA245)","v":0},{"$f":"IF($I245<F$203,1,0)-SUM($V245:AB245)","v":0},null,1,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,23,0,null,0,null,0,0,0,0,0,0,null,null,1,0,{"$f":"IF($I246<$F$199,1,0)-SUM($V246:W246)","v":0},{"$f":"IF($I246<$F$200,1,0)-SUM($V246:X246)","v":0},{"$f":"IF($I246<$F$201,1,0)-SUM($V246:Y246)","v":0},{"$f":"IF($I246<$F$202,1,0)-SUM($V246:Z246)","v":0},{"$f":"IF($I246<$F$203,1,0)-SUM($V246:AA246)","v":0},{"$f":"IF($I246<F$203,1,0)-SUM($V246:AB246)","v":0},null,1,0,0,0,0,0,0,0]
[null,"Power Production",null,"No Makeup","With Makeup",null,null,null,24,0,null,0,null,0,0,0,0,0,0,null,null,1,0,{"$f":"IF($I247<$F$199,1,0)-SUM($V247:W247)","v":0},{"$f":"IF($I247<$F$200,1,0)-SUM($V247:X247)","v":0},{"$f":"IF($I247<$F$201,1,0)-SUM($V247:Y247)","v":0},{"$f":"IF($I247<$F$202,1,0)-SUM($V247:Z247)","v":0},{"$f":"IF($I247<$F$203,1,0)-SUM($V247:AA247)","v":0},{"$f":"IF($I247<F$203,1,0)-SUM($V247:AB247)","v":0},null,1,0,0,0,0,0,0,0]
[null,"PV Factor for power produced",null,{"$f":"(((1+D185)^D151-1)/(D185*(1+D185)^D151))/(1-D184)^1","v":9.7024097157539817},{"$f":"((((1+D185)^F197-1)/(D185*(1+D185)^F197))/(1-D184)^1)*(1-(1+D152)^(-F197*(FLOOR(D151/F197,1)-D193)))/(1-(1+D152)^(-F197))+((((1+D185)^(MOD(D151,F197)+D193*F197)-1)/(D185*(1+D185)^(MOD(D151,F197)+D193*F197)))/(1-D184)^1)/(1+D152)^(D151-(MOD(D151,F197)+D193*F197))","v":9.7024097157539817},null,null,null,25,0,null,0,null,0,0,0,0,0,0,null,null,1,0,{"$f":"IF($I248<$F$199,1,0)-SUM($V248:W248)","v":0},{"$f":"IF($I248<$F$200,1,0)-SUM($V248:X248)","v":0},{"$f":"IF($I248<$F$201,1,0)-SUM($V248:Y248)","v":0},{"$f":"IF($I248<$F$202,1,0)-SUM($V248:Z248)","v":0},{"$f":"IF($I248<$F$203,1,0)-SUM($V248:AA248)","v":0},{"$f":"IF($I248<F$203,1,0)-SUM($V248:AB248)","v":0},null,1,0,0,0,0,0,0,0]
[null,"PV of Electrical Power","kW-hrs/kW",{"$f":"D248*D245","v":80743.453654504629},{"$f":"E248*D245","v":80743.453654504629},null,null,null,26,0,null,0,null,0,0,0,0,0,0,null,null,1,0,{"$f":"IF($I249<$F$199,1,0)-SUM($V249:W249)","v":0},{"$f":"IF($I249<$F$200,1,0)-SUM($V249:X249)","v":0},{"$f":"IF($I249<$F$201,1,0)-SUM($V249:Y249)","v":0},{"$f":"IF($I249<$F$202,1,0)-SUM($V249:Z249)","v":0},{"$f":"IF($I249<$F$203,1,0)-SUM($V249:AA249)","v":0},{"$f":"IF($I249<F$203,1,0)-SUM($V249:AB249)","v":0},null,1,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,27,0,null,0,null,0,0,0,0,0,0,null,null,1,0,{"$f":"IF($I250<$F$199,1,0)-SUM($V250:W250)","v":0},{"$f":"IF($I250<$F$200,1,0)-SUM($V250:X250)","v":0},{"$f":"IF($I250<$F$201,1,0)-SUM($V250:Y250)","v":0},{"$f":"IF($I250<$F$202,1,0)-SUM($V250:Z250)","v":0},{"$f":"IF($I250<$F$203,1,0)-SUM($V250:AA250)","v":0},{"$f":"IF($I250<F$203,1,0)-SUM($V250:AB250)","v":0},null,1,0,0,0,0,0,0,0]
[null,"PV of Electrical Power","kW-hrs/kW",{"$f":"IF(D151<D197,D249,E249)","v":80743.453654504629},null,null,null,null,28,0,null,0,null,0,0,0,0,0,0,null,null,1,0,{"$f":"IF($I251<$F$199,1,0)-SUM($V251:W251)","v":0},{"$f":"IF($I251<$F$200,1,0)-SUM($V251:X251)","v":0},{"$f":"IF($I251<$F$201,1,0)-SUM($V251:Y251)","v":0},{"$f":"IF($I251<$F$202,1,0)-SUM($V251:Z251)","v":0},{"$f":"IF($I251<$F$203,1,0)-SUM($V251:AA251)","v":0},{"$f":"IF($I251<F$203,1,0)-SUM($V251:AB251)","v":0},null,1,0,0,0,0,0,0,0]
[null,"PV of Power Produced - Cash Flow","kW-hrs/kW",{"$f":"'Revised COE 10-90 - DCF'!G190/(D153*1000)","v":79828.019432330853},{"$f":"IF(D197<D151,\"With Makeup\",\"No Makeup\")","v":"No Makeup"},null,null,null,29,0,null,0,null,0,0,0,0,0,0,null,null,1,0,{"$f":"IF($I252<$F$199,1,0)-SUM($V252:W252)","v":0},{"$f":"IF($I252<$F$200,1,0)-SUM($V252:X252)","v":0},{"$f":"IF($I252<$F$201,1,0)-SUM($V252:Y252)","v":0},{"$f":"IF($I252<$F$202,1,0)-SUM($V252:Z252)","v":0},{"$f":"IF($I252<$F$203,1,0)-SUM($V252:AA252)","v":0},{"$f":"IF($I252<F$203,1,0)-SUM($V252:AB252)","v":0},null,1,0,0,0,0,0,0,0]
[null,null,"Difference in GETEM estimate and Capacity Factor Decline",{"$f":"D251/D252-1","v":1.1467580289271417E-2},null,null,null,null,30,0,null,0,null,0,0,0,0,0,0,null,null,1,0,{"$f":"IF($I253<$F$199,1,0)-SUM($V253:W253)","v":0},{"$f":"IF($I253<$F$200,1,0)-SUM($V253:X253)","v":0},{"$f":"IF($I253<$F$201,1,0)-SUM($V253:Y253)","v":0},{"$f":"IF($I253<$F$202,1,0)-SUM($V253:Z253)","v":0},{"$f":"IF($I253<$F$203,1,0)-SUM($V253:AA253)","v":0},{"$f":"IF($I253<F$203,1,0)-SUM($V253:AB253)","v":0},null,1,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,31,{"$f":"IF(I254>D$151,0,1)","v":0}]
[null,null,null,null,null,null,null,null,32,0,null,null,"∑1/(1+d)^t",{"$f":"SERIESSUM(1/(1+$D$152),1,1,N224:N253)","v":0},{"$f":"SERIESSUM(1/(1+$D$152),1,1,O224:O253)","v":0},0,0,0,0,null,"∑1/(1+dc)^t",{"$f":"SERIESSUM(1/(1+$D$289),1,1,V224:V253)","v":30},{"$f":"SERIESSUM(1/(1+$D$289),1,1,W231:W253)","v":0},{"$f":"SERIESSUM(1/(1+$D$289),1,1,X239:X253)","v":0},{"$f":"SERIESSUM(1/(1+$D$289),1,1,Y246:Y253)","v":0},{"$f":"SERIESSUM(1/(1+$D$289),1,1,Z224:Z253)","v":0},{"$f":"SERIESSUM(1/(1+$D$289),1,1,AA224:AA253)","v":0},{"$f":"SERIESSUM(1/(1+$D$289),1,1,AB224:AB253)","v":0},{"$f":"SERIESSUM(1/(1+$D$289),1,1,AC224:AC253)","v":-1},null,{"$f":"SERIESSUM(1/(1+($D$184/(1-$D$184))),1,1,AE224:AE253)","v":24.922966000758006},0,0,0,0,0,0,0]
[null,"Royalties",null,null,null,null,null,null,33,0]
[null,"Initial Royalty Rate",null,{"$f":"'Input A1'!T42","v":1.7500000000000002E-2},null,null,null,null,34,0]
[null,"thru yr",null,10,null,null,null,null,35,0]
[null,"Final Royalty Rate",null,{"$f":"'Input A1'!T43","v":3.5000000000000003E-2},null,null,null,null,36,0]
[null,null,null,"No Makeup","With Makeup",null,null,null,37,0]
[null,"PV Factor of Royalties During Initial Period",null,{"$f":"(((1+D185)^D258-1)/(D185*(1+D185)^D258))/(1-D184)^D188","v":6.6941523697943097},{"$f":"((((1+D185)^F197-1)/(D185*(1+D185)^F197))/(1-D184)^D188)*(1-(1+D152)^(-F197*(FLOOR(D258/F197,1))))/(1-(1+D152)^(-F197))+((((1+D185)^MOD(D258,F197)-1)/(D185*(1+D185)^MOD(D258,F197)))/(1-D184)^D188)/(1+D152)^(D258-MOD(D258,F197))","v":6.6941523697943097},null,null,null,38,0]
[null,"PV Factor of Royalties Project Life",null,{"$f":"D248","v":9.7024097157539817},{"$f":"E248","v":9.7024097157539817},null,null,null,39,0]
[null,"PV Royalties - Initial Period","kW-hrs/kW",{"$f":"IF(D197>D151,D261,E261)*D245","v":55708.736021428245},null,{"$f":"'Revised COE 10-90 - DCF'!H190/(D153*1000)","v":55075.328074942663},null,null,40,0]
[null,"PV Royalties - Project Life","kW-hrs/kW",{"$f":"IF(D197>D151,D262,E262)*D245","v":80743.453654504629},null,{"$f":"D252","v":79828.019432330853}]
[null,"Levelized Royalties",null,{"$f":"(D257*D263+D259*(D264-D263))/D251","v":2.2925920477138213E-2}]
[]
[]
[null,"LCOE, with Royalties","$/kW-hr",{"$f":"(D211+D233)/(1-D265)","v":0.19225449036157208},null,{"$f":"'Revised COE 10-90 - DCF'!G5","v":0.19445987409776067},"LCOE from Revised COE 10-90s - DCF sheet"]
[]
[null,"Capital Costs",null,{"$f":"SUM(D271:D286)","v":0.19225449036157205},{"$f":"SUM(D271:D277)","v":0.14177182215685086}]
[null,"Exploration","$/kW-hr",{"$f":"(L182*(1-D$149*D$238)/(1-D$149))/D$251","v":6.0282808595428514E-3}]
[null,"Confirmation","$/kW-hr",{"$f":"(L181*(1-D$149*D$238)/(1-D$149))/D$251","v":4.706745869934216E-2}]
[null,"Well Field","$/kW-hr",{"$f":"(L180*(1-D$149*D$238)/(1-D$149))/D$251","v":4.1407368092348303E-2}]
[null,"Stimulation","$/kW-hr",{"$f":"(L179*(1-D$149*D$238)/(1-D$149))/D$251","v":3.8861323948385794E-3}]
[null,"Power Plant","$/kW-hr",{"$f":"(L178*(1-D$149*D$238)/(1-D$149))/D$251","v":4.1136703698846866E-2}]
[null,"Permitting","$/kW-hr",{"$f":"(L183*(1-D$149*D$238)/(1-D$149))/D$251","v":2.2458784119320872E-3}]
[null,"Makeup Costs","$/kW-hr",{"$f":"(D192*D205*(1-D$149*D$238)/(1-D$149))/D$251","v":0}]
[null,"Operating Costs"]
[null,"Fixed O&M Cost","$/kW-hr",{"$f":"E215*D$232/D$251","v":0},{"$f":"SUM(D279:D286)","v":5.0482668204721227E-2}]
[null,"O&M - Labor","$/kW-hr",{"$f":"E217*D$232/D$251","v":5.3876499387292059E-3}]
[null,"Maintenance - Plant","$/kW-hr",{"$f":"E218*D$232/D$251","v":7.0496228746501945E-3}]
[null,"Maintenance Well Field","$/kW-hr",{"$f":"E219*D$232/D$251","v":7.6431168605709237E-3}]
[null,"Water Makeup Costs","$/kW-hr",{"$f":"E220*D$232/D$251","v":1.8992287385888942E-2}]
[null,"Production Pump Maintenance","$/kW-hr",{"$f":"E221*D$232/D$251","v":0}]
[null,"Taxes & Insurance","$/kW-hr",{"$f":"D226*D$232/D$251","v":7.0023799874798214E-3}]
[null,"Royalties","$/kW-hr",{"$f":"D265*D268","v":4.407611157402137E-3}]
[]
[null,"Drilling Costs","$/kW-hr",{"$f":"((L174*I$24*(1-D$149*D$94)/(1-D$5))/D$107)","v":6.173575539100587E-2}]

{"sheet":"Revised COE - DCF","index":14,"n_rows":259,"n_cols":49,"rows_kept":259,"cut":false,"hidden":false,"merged":[]}
["REFERENCE SCENARIO",null,null,null,"COE",null,0.18148862142192174]
[null,null,null,null,"Cash Flow",null,{"$f":"G65+G72+G111-G44-G84-G121-G124-G127-G132","v":-1.1920928955078125E-7}]
[]
[]
["IMPROVED SCENARIO",null,null,null,"COE",null,5.2768154034405011E-2]
[null,null,null,null,"Cash Flow",null,{"$f":"G192+G199+G238-G172-G211-G248-G251-G254-G259","v":1.862645149230957E-7}]
[]
[]
["REFERENCE SCENARIO"]
[null,"Contingency",null,null,null,{"$f":"'Input A1'!T41","v":0.15}]
[null,"Discount Rate During Operation",null,null,null,{"$f":"'Input A1'!T44","v":7.0000000000000007E-2}]
[null,"Contingency",null,null,null,{"$f":"'Input A1'!T41","v":0.15}]
[null,"Utilization Factor",null,null,null,{"$f":"'Input A1'!T40","v":0.95}]
[null,"Project Life (yrs)",null,null,null,{"$f":"'Input A1'!T46","v":20}]
[null,"Design Power Sales, MW",null,null,null,{"$f":"'Summary A1'!H279","v":25}]
[null,"Tax Rate",null,null,null,{"$f":"'Input A1'!T45","v":0.39200000000000002}]
[null,"Inflation",null,null,null,{"$f":"'Input A1'!T66","v":0}]
[null,"Inflation Adjusted Discount for Depreciation",null,null,null,{"$f":"(1+F11)*(1+F17)-1","v":7.0000000000000062E-2},"EERE definition"]
[null,"Royalty thru yr 10",null,null,null,{"$f":"'Input A1'!T42","v":1.7500000000000002E-2}]
[null,"Royalty after yr 10",null,null,null,{"$f":"'Input A1'!T43","v":3.5000000000000003E-2}]
[null,"Duration of Pre-Operation activities",null,null,null,{"$f":"ROUNDUP(SUM(F26:F28)+MAX(F22:F24),0)","v":6}]
[null,null,"Plant Construction",null,null,{"$f":"'Input A1'!T56","v":1.5},null,{"$f":"1/SUM(AB34:AQ34)","v":0.5}]
[null,null,"Well Field Stimulation",null,null,{"$f":"'Input A1'!T55","v":2},{"$f":"F22-F23","v":-0.5},{"$f":"1/SUM(AB35:AQ35)","v":0.5}]
[null,null,"Well Field Completion",null,null,{"$f":"'Input A1'!T55","v":2},{"$f":"F22-F24","v":-0.5},0.5]
[null,null,"Permitting (Well Field & Plant)",null,null,{"$f":"'Input A1'!T54","v":1},null,{"$f":"1/SUM(AB37:AQ37)","v":1}]
[null,null,"Confirmation",null,null,{"$f":"'Input A1'!T53","v":1.5},{"$f":"MAX(F22:F24)","v":2},{"$f":"1/SUM(AB38:AQ38)","v":0.5}]
[null,null,"Exploration",null,null,{"$f":"'Input A1'!T52","v":1},{"$f":"G26+F26","v":3.5},{"$f":"1/SUM(AB40:AQ40)","v":0.5}]
[null,null,"Permitting (Expl & Confirmation)",null,null,{"$f":"'Input A1'!T51","v":1},{"$f":"G27+F27","v":4.5},{"$f":"1/SUM(AB41:AQ41)","v":0.5}]
[null,null,null,null,null,{"$f":"SUM(F26:F28)+MAX(F22:F24)","v":5.5},{"$f":"F28+G28","v":5.5}]
[null,null,null,null,null,{"$f":"MAX(F22:F24)","v":2}]
[]
["PRE-OPERATION ",null,null,null,null,null,null,null,"year =>",{"$f":"-F21","v":-6},{"$f":"J32+1","v":-5},{"$f":"K32+1","v":-4},-3,-2,-1,0,1,2,3,4,5,6,7,8,9,10]
[null,"Activity",null,null,null,"Cost","PV of Cost","discount rate"]
[null,"Plant Construction",null,null,null,{"$f":"('Summary A1'!H$273+'Summary A1'!H$286)*(1+F10)","v":54277729.87676315},{"$f":"SUM(J34:Z34)","v":56177450.422449857},{"$f":"'Input A1'!T65","v":7.0000000000000007E-2},null,{"$f":"IF(J$32<1,IF(-$F22<J$32,$H22*$F34,0),0)*(1/(1+$H34)^J32)","v":0},{"$f":"IF(K$32<1,IF(-$F22<K$32,$H22*$F34,0),0)*(1/(1+$H34)^K32)","v":0},0,0,0,29038585.484068286,27138864.938381575,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(J$32<1,IF(-$F22<J$32,1,0),0)","v":0},{"$f":"IF(K$32<1,IF(-$F22<K$32,1,0),0)","v":0},0,0,0,1,1,0,0,0,0,0,0,0,0,0]
[null,"Well Field Stimulation",null,null,null,{"$f":"'Summary A1'!H$158*(1+F10)","v":6576929.2361373082},{"$f":"SUM(J35:Z35)","v":7070198.9288476054},{"$f":"'Input A1'!T64","v":0.15},null,{"$f":"IF(J$32<1,IF(-$F23<J$32,$H23*$F35,0),0)*(1/(1+$H35)^J32)","v":0},{"$f":"IF(K$32<1,IF(-$F23<K$32,$H23*$F35,0),0)*(1/(1+$H35)^K32)","v":0},0,0,0,3781734.3107789517,3288464.6180686541,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(J$32<1,IF(-$F23<J$32,1,0),0)","v":0},{"$f":"IF(K$32<1,IF(-$F23<K$32,1,0),0)","v":0},0,0,0,1,1,0,0,0,0,0,0,0,0,0]
[null,"Well Field Development",null,null,null,{"$f":"('Summary A1'!H$131-'Summary A1'!H$126)*(1+F10)","v":70082039.516482726},{"$f":"SUM(J36:Z36)","v":75338192.480218917},{"$f":"'Input A1'!T64","v":0.15},null,{"$f":"IF(J$32<1,IF(-$F24<J$32,$H24*$F36,0),0)*(1/(1+$H36)^J32)","v":0},{"$f":"IF(K$32<1,IF(-$F24<K$32,$H24*$F36,0),0)*(1/(1+$H36)^K32)","v":0},0,0,0,40297172.721977562,35041019.758241363,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(J$32<1,IF(-$F24<J$32,1,0),0)","v":0},{"$f":"IF(K$32<1,IF(-$F24<K$32,1,0),0)","v":0},0,0,0,1,1,0,0,0,0,0,0,0,0,0]
[null,"Permitting for Plant & Well Field",null,null,null,{"$f":"('Summary A1'!H$126+'Summary A1'!H$287)*(1+F10)","v":1150000},1520874.9999999998,{"$f":"H36","v":0.15},null,{"$f":"IF(J$32<=-ROUNDDOWN(MAX($F$22:$F$24),0),IF(-($F$25+MAX($F$22:$F$24))<J$32,$H$25*$F37,0),0)*(1/(1+$H$37)^J$32)","v":0},{"$f":"IF(K$32<=-ROUNDDOWN(MAX($F$22:$F$24),0),IF(-($F$25+MAX($F$22:$F$24))<K$32,$H$25*$F37,0),0)*(1/(1+$H$37)^K$32)","v":0},0,0,1520874.9999999998,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(J$32<=-ROUNDDOWN(MAX($F22:$F24),0),IF(-($F25+MAX($F22:$F24))<J$32,1,0),0)","v":0},{"$f":"IF(K$32<=-ROUNDDOWN(MAX($F22:$F24),0),IF(-($F25+MAX($F22:$F24))<K$32,1,0),0)","v":0},0,0,1,0,0,0,0,0,0,0,0,0,0,0]
[null,"Confirmation",null,null,null,{"$f":"('Summary A1'!H$105-'Summary A1'!H$103)*(1+F10)","v":44096682.512504779},85701902.463053048,{"$f":"'Input A1'!T63","v":0.3},null,{"$f":"IF(J$32<=-ROUNDDOWN(MAX($F$22:$F$24),0),IF(-($F$26+MAX($F$22:$F$24))<J$32,$H$26*$F38,0),0)*(1/(1+$H$38)^J$32)","v":0},{"$f":"IF(K$32<=-ROUNDDOWN(MAX($F$22:$F$24),0),IF(-($F$26+MAX($F$22:$F$24))<K$32,$H$26*$F38,0),0)*(1/(1+$H$38)^K$32)","v":0},0,48440205.739986509,37261696.723066539,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(J$32<=-ROUNDDOWN(MAX($F22:$F24),0),IF(-($F26+MAX($F22:$F24))<J$32,1,0),0)","v":0},{"$f":"IF(K$32<=-ROUNDDOWN(MAX($F22:$F24),0),IF(-($F26+MAX($F22:$F24))<K$32,1,0),0)","v":0},0,1,1,0,0,0,0,0,0,0,0,0,0,0]
[null,"Permitting for Confirmation",null,null,null,0,{"$f":"SUM(J39:Z39)","v":0},{"$f":"H38","v":0.3}]
[null,"Exploration",null,null,null,{"$f":"('Summary A1'!H$82-'Summary A1'!H$78)*(1+F10)","v":4344438.2745000804},{"$f":"SUM(J40:Z40)","v":10976440.52243818},{"$f":"'Input A1'!T62","v":0.3},null,{"$f":"IF(J$32<=-ROUNDDOWN(($F$26+MAX($F$22:$F$24)),0),IF(-($F$27+$F$26+MAX($F$22:$F$24))<J$32,$H$27*$F40,0),0)*(1/(1+$H$40)^J$32)","v":0},{"$f":"IF(K$32<=-ROUNDDOWN(($F$26+MAX($F$22:$F$24)),0),IF(-($F$27+$F$26+MAX($F$22:$F$24))<K$32,$H$27*$F40,0),0)*(1/(1+$H$40)^K$32)","v":0},6204075.0778998407,4772365.444538339,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(J$32<=-ROUNDDOWN(($F26+MAX($F22:$F24)),0),IF(-($F27+$F26+MAX($F22:$F24))<J$32,1,0),0)","v":0},{"$f":"IF(K$32<=-ROUNDDOWN(($F26+MAX($F22:$F24)),0),IF(-($F27+$F26+MAX($F22:$F24))<K$32,1,0),0)","v":0},1,1,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Permitting for Exploration & Confirmation",null,null,null,{"$f":"('Summary A1'!H$78+'Summary A1'!H$103)*(1+F10)","v":781999.99999999988},2568490.7300000004,{"$f":"H40","v":0.3},null,{"$f":"IF(J$32<=-ROUNDDOWN(($F$27+$F$26+MAX($F$22:$F$24)),0),IF(-($F$28+$F$27+$F$26+MAX($F$22:$F$24))<J$32,$H$28*$F41,0),0)*(1/(1+$H$41)^J$32)","v":0},{"$f":"IF(K$32<=-ROUNDDOWN(($F$27+$F$26+MAX($F$22:$F$24)),0),IF(-($F$28+$F$27+$F$26+MAX($F$22:$F$24))<K$32,$H$28*$F41,0),0)*(1/(1+$H$41)^K$32)","v":1451755.6300000001},{"$f":"IF(L$32<=-ROUNDDOWN(($F$27+$F$26+MAX($F$22:$F$24)),0),IF(-($F$28+$F$27+$F$26+MAX($F$22:$F$24))<L$32,$H$28*$F41,0),0)*(1/(1+$H$41)^L$32)","v":1116735.1000000001},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(J$32<=-ROUNDDOWN(($F27+$F26+MAX($F22:$F24)),0),IF(-($F28+$F27+$F26+MAX($F22:$F24))<J$32,1,0),0)","v":0},{"$f":"IF(K$32<=-ROUNDDOWN(($F27+$F26+MAX($F22:$F24)),0),IF(-($F28+$F27+$F26+MAX($F22:$F24))<K$32,1,0),0)","v":1},1,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"totals",null,null,null,{"$f":"SUM(F34:F41)","v":181309819.41638803}]
[null,"Present Value",null,null,null,null,null,null,{"$f":"SUM(J43:Z43)","v":239353550.54700762},{"$f":"SUM(J34:J42)","v":0},{"$f":"SUM(K34:K42)","v":1451755.6300000001},7320810.1778998412,{"$f":"SUM(M34:M42)","v":53212571.184524849},38782571.723066539,73117492.516824797,{"$f":"SUM(P34:P42)","v":65468349.314691588},{"$f":"SUM(Q34:Q42)","v":0},0,0,0,0,0,0,0,0,0]
[null,"PV of Pre-Operation Activities",null,null,null,null,{"$f":"SUM(G34:G42)","v":239353550.54700759}]
[]
[null,"Activity",null,null,null,"Cost","PV of Cost","discount rate"]
[null,"Plant Construction",null,null,null,{"$f":"F34/F$42","v":0.2993645355308161},{"$f":"SUM(J47:Z47)","v":0.30984229427439469},{"$f":"H34","v":7.0000000000000007E-2},null,{"$f":"IF(J$32<1,IF(-$F22<J$32,$H22*$F47,0),0)/(1+$H47)^J32","v":0},{"$f":"IF(K$32<1,IF(-$F22<K$32,$H22*$F47,0),0)/(1+$H47)^K32","v":0},0,0,0,0.16016002650898661,0.14968226776540805,0,0,0,0,0,0,0,0,0,0]
[null,"Well Field Stimulation",null,null,null,{"$f":"F35/F$42","v":3.6274534149929441E-2},{"$f":"SUM(J48:Z48)","v":3.8995124211174147E-2},{"$f":"H35","v":0.15},null,{"$f":"IF(J$32<1,IF(-$F23<J$32,$H23*$F48,0),0)/(1+$H48)^J32","v":0},{"$f":"IF(K$32<1,IF(-$F23<K$32,$H23*$F48,0),0)/(1+$H48)^K32","v":0},0,0,0,2.0857857136209426E-2,1.8137267074964721E-2,0,0,0,0,0,0,0,0,0,0]
[null,"Well Field Development",null,null,null,{"$f":"F36/F$42","v":0.38653195807081714},{"$f":"SUM(J49:Z49)","v":0.41552185492612836},{"$f":"H36","v":0.15},null,{"$f":"IF(J$32<1,IF(-$F24<J$32,$H24*$F49,0),0)/(1+$H49)^J32","v":0},{"$f":"IF(K$32<1,IF(-$F24<K$32,$H24*$F49,0),0)/(1+$H49)^K32","v":0},0,0,0,0.22225587589071982,0.19326597903540857,0,0,0,0,0,0,0,0,0,0]
[null,"Permitting for Plant & Well Field",null,null,null,{"$f":"F37/F$42","v":6.3427342418722584E-3},8.3882660348760605E-3,{"$f":"H36","v":0.15},null,{"$f":"IF(J$32=-ROUNDUP($F30,0),$F50,0)/(1+$H50)^J32","v":0},{"$f":"IF(K$32=-ROUNDUP($F30,0),$F50,0)/(1+$H50)^K32","v":0},0,0,8.3882660348760605E-3,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Confirmation",null,null,null,{"$f":"F38/F$42","v":0.24321177228263796},0.47268207943130691,{"$f":"H38","v":0.3},null,{"$f":"IF(J$32<=-ROUNDDOWN(MAX($F22:$F24),0),IF(-($F26+MAX($F22:$F24))<J$32,$H26*$F51,0),0)/(1+$H51)^J32","v":0},{"$f":"IF(K$32<=-ROUNDDOWN(MAX($F22:$F24),0),IF(-($F26+MAX($F22:$F24))<K$32,$H26*$F51,0),0)/(1+$H51)^K32","v":0},0,0.26716813185247784,0.2055139475788291,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Exploration",null,null,null,{"$f":"F40/F$42","v":2.3961406439453992E-2},6.05396914396025E-2,{"$f":"H40","v":0.3},null,{"$f":"IF(J$32<=-ROUNDDOWN(($F26+MAX($F22:$F24)),0),IF(-($F27+$F26+MAX($F22:$F24))<J$32,$H27*$F52,0),0)/(1+$H52)^J32","v":0},{"$f":"IF(K$32<=-ROUNDDOWN(($F26+MAX($F22:$F24)),0),IF(-($F27+$F26+MAX($F22:$F24))<K$32,$H27*$F52,0),0)/(1+$H52)^K32","v":0},3.4218086465862281E-2,2.6321604973740215E-2,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Permitting for Exploration & Confirmation",null,null,null,{"$f":"F41/F$42","v":4.3130592844731353E-3},1.4166307915741283E-2,{"$f":"H40","v":0.3},null,{"$f":"IF(J$32<=-ROUNDDOWN(($F27+$F26+MAX($F22:$F24)),0),IF(-($F28+$F27+$F26+MAX($F22:$F24))<J$32,$H28*$F53,0),0)/(1+$H53)^J32","v":0},{"$f":"IF(K$32<=-ROUNDDOWN(($F27+$F26+MAX($F22:$F24)),0),IF(-($F28+$F27+$F26+MAX($F22:$F24))<K$32,$H28*$F53,0),0)/(1+$H53)^K32","v":8.0070436045494211E-3},6.1592643111918616E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"totals",null,null,null,{"$f":"SUM(F47:F53)","v":1},{"$f":"SUM(G47:G53)","v":1.320135618233224},null,null,{"$f":"SUM(J47:J53)","v":0},{"$f":"SUM(K47:K53)","v":8.0070436045494211E-3},4.0377350777054143E-2,0.29348973682621804,{"$f":"SUM(N47:N53)","v":0.21390221361370515},0.40327375953591588,0.36108551387578136,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,{"$f":"SUM(J54:Z54)","v":1.320135618233224}]
[null,null,null,null,null,null,{"$f":"G55*F42","v":239353550.54700762}]
[]
[]
["OPERATION"]
[null,"Power Sales ",null,null,null,null,null,null,"year =>",1,{"$f":"J60+1","v":2},{"$f":"K60+1","v":3},4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,{"$f":"AM60+1","v":31},{"$f":"AN60+1","v":32},{"$f":"AO60+1","v":33},{"$f":"AP60+1","v":34},{"$f":"AQ60+1","v":35},{"$f":"AR60+1","v":36},{"$f":"AS60+1","v":37},{"$f":"AT60+1","v":38},{"$f":"AU60+1","v":39},40]
[null,"Average Output",null,null,null,null,null,null,null,{"$f":"'DrwDwn Summary'!N10","v":24.699708745769726},{"$f":"'DrwDwn Summary'!N11","v":24.402682909608707},{"$f":"'DrwDwn Summary'!N12","v":24.10867621323596},{"$f":"'DrwDwn Summary'!N13","v":23.817649436396543},{"$f":"'DrwDwn Summary'!N14","v":23.529564235010312},{"$f":"'DrwDwn Summary'!N15","v":23.24438311529007},{"$f":"'DrwDwn Summary'!N16","v":22.962069408697868},{"$f":"'DrwDwn Summary'!N17","v":22.682587247711059},{"$f":"'DrwDwn Summary'!N18","v":22.40590154237097},{"$f":"'DrwDwn Summary'!N19","v":22.131977957587342},{"$f":"'DrwDwn Summary'!N20","v":21.860782891173447},{"$f":"'DrwDwn Summary'!N21","v":21.592283452587051},{"$f":"'DrwDwn Summary'!N22","v":21.326447442353057},{"$f":"'DrwDwn Summary'!N23","v":21.063243332145603},{"$f":"'DrwDwn Summary'!N24","v":20.802640245506524},{"$f":"'DrwDwn Summary'!N25","v":20.544607939179304},{"$f":"'DrwDwn Summary'!N26","v":20.289116785037468},{"$f":"'DrwDwn Summary'!N27","v":20.03613775258771},{"$f":"'DrwDwn Summary'!N28","v":19.785642392027803},{"$f":"'DrwDwn Summary'!N29","v":19.537602817841289},{"$f":"'DrwDwn Summary'!N30","v":19.537602817841289},{"$f":"'DrwDwn Summary'!N31","v":19.537602817841289},{"$f":"'DrwDwn Summary'!N32","v":19.537602817841289},{"$f":"'DrwDwn Summary'!N33","v":19.537602817841289},{"$f":"'DrwDwn Summary'!N34","v":19.537602817841289},{"$f":"'DrwDwn Summary'!N35","v":19.537602817841289},{"$f":"'DrwDwn Summary'!N36","v":19.537602817841289},{"$f":"'DrwDwn Summary'!N37","v":19.537602817841289},{"$f":"'DrwDwn Summary'!N38","v":19.537602817841289},{"$f":"'DrwDwn Summary'!N39","v":19.537602817841289},{"$f":"'DrwDwn Summary'!N40","v":19.537602817841289},{"$f":"'DrwDwn Summary'!N41","v":19.537602817841289},{"$f":"'DrwDwn Summary'!N42","v":19.537602817841289},{"$f":"'DrwDwn Summary'!N43","v":19.537602817841289},{"$f":"'DrwDwn Summary'!N44","v":19.537602817841289},{"$f":"'DrwDwn Summary'!N45","v":19.537602817841289},{"$f":"'DrwDwn Summary'!N46","v":19.537602817841289},{"$f":"'DrwDwn Summary'!N47","v":19.537602817841289},{"$f":"'DrwDwn Summary'!N48","v":19.537602817841289},{"$f":"'DrwDwn Summary'!N49","v":19.537602817841289}]
[null,"kW-hrs for Sale ",null,null,null,null,null,null,null,{"$f":"IF(J$60>$F$14,0,J61*1000*8760*$F$13)","v":205550976.18229565},{"$f":"IF(K$60>$F$14,0,K61*1000*8760*$F$13)","v":203079127.17376366},{"$f":"IF(L$60>$F$14,0,L61*1000*8760*$F$13)","v":200632403.44654965},198210478.60969204,195813033.56375581,193439756.28544396,191090341.61918366,188764491.0754514,{"$f":"IF(R$60>$F$14,0,R61*1000*8760*$F$13)","v":186461912.63561118},184182320.56304187,181925435.22034541,179690982.89242944,177478695.61526212,175288311.01011571,173119572.12310529,170972227.26985016,168846029.88508183,166740738.37703493,164656115.98645538,{"$f":"IF(AC$60>$F$14,0,AC61*1000*8760*$F$13)","v":162591930.6500752},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AN$60>$F$14,0,AN61*1000*8760*$F$13)","v":0},0,0,0,0,0,0,0,0,0]
[null,"PV of Power",null,null,null,null,{"$f":"SUM(J63:AW63)","v":1995730401.6943698},{"$f":"SUM(J63:S63)","v":1376895576.4008343},null,{"$f":"J62/(1+$F11)^J60","v":192103716.05822024},177377174.57748595,163775804.96892732,151213825.10898247,139611986.69372958,128897077.37776694,119001460.91998497,109862652.42449866,101422925.98928642,93628952.281952009,86431463.752862647,79784945.371961042,73647348.937965065,67979829.158529848,62746499.838207923,57914208.638641216,53452328.993154705,49332567.866584569,45528788.151454218,42016844.584174126,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Power Sales ",null,null,null,null,null,null,null,{"$f":"J62*$G$1","v":37305163.29925511},{"$f":"K62*$G$1","v":36856550.830333494},36412498.314081118,35972946.514252312,35537837.51793053,35107114.696437746,34680722.66750972,34258607.258694321,33840715.471931882,33426995.449276935,33017396.439723615,32611868.767097142,32210363.79897479,31812833.916602965,31419232.485775333,31029513.828640599,30643633.1964081,30261546.74292139,29883211.499069836,29508585.348010849,0,0,0,0,0,0,0,0,0,0,{"$f":"AN62*$G$1","v":0},0,0,0,0,0,0,0,0,0]
[null,"PV of Sales",null,null,null,null,{"$f":"SUM(J65:AW65)","v":362202359.3333292},null,null,{"$f":"J64/(1+$F$11)^(J$60)","v":34864638.597434677},32191938.885783467,29723445.066076141,27443588.658964802,25337986.999020658,23393352.878605697,21597411.089562766,19938821.334278006,18407107.018373191,16992589.474830363,15686327.20398584,14480059.745780544,13366155.830130512,12337565.478479341,11387775.754687192,10510769.886568544,9700989.5007586665,8953299.7333098296,8262956.9966181498,7625579.2000809005,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Depreciation - ICC"]
[null,"depreciation schedule",null,null,null,null,null,null,null,0.2,0.32,0.192,0.11515,0.11515,{"$f":"1-SUM(J68:N68)","v":5.7700000000000085E-2}]
[null,"depreciation",null,null,null,null,null,null,null,{"$f":"J68*$G$44","v":47870710.109401524},{"$f":"K68*$G$44","v":76593136.175042436},{"$f":"L68*$G$44","v":45955881.705025457},27561561.345487926,27561561.345487926,{"$f":"O68*$G$44","v":13810699.866562359}]
[null,"PV of depreciation",null,null,null,null,{"$f":"SUM(J70:O70)","v":199032329.5051997},null,null,{"$f":"J69/(1+$F18)^J60","v":44738981.410655625},{"$f":"K69/(1+$F18)^K60","v":66899411.455185987},37513688.666459426,21026583.187026884,19651012.324324191,9202652.4615475759]
[null,"tax savings",null,null,null,null,null,null,null,{"$f":"J69*$F$16","v":18765318.362885397},{"$f":"K69*$F$16","v":30024509.380616635},18014705.62836998,10804132.047431268,10804132.047431268,5413794.3476924449]
[null,"PV of tax savings",null,null,null,null,{"$f":"SUM(J72:AO72)","v":78020673.166038275},null,null,{"$f":"J71/(1+$F$18)^(J60)","v":17537680.712977007},{"$f":"K71/(1+$F$18)^(K60)","v":26224569.290432908},14705365.957252095,8242420.6093145395,7703196.831135083,3607439.7649266496]
[]
[null,"Well Field Makeup"]
[null,"Makeup Cost - present cost",null,null,null,{"$f":"IF(F76=1000,0,'DrwDwn Summary'!K7)*1000","v":0}]
[null,"1st Makeup: Year",null,null,null,{"$f":"IF('Summary A1'!A$276=0,'Reservoir F1'!AI48,'Reservoir B1'!AF48)","v":1000},{"$f":"ROUNDUP(F76,0)","v":1000},null,null,{"$f":"IF(J$60>$F$14,0,IF(J$60=$G76,1,0))*$F$75","v":0},{"$f":"IF(K$60>$F$14,0,IF(K$60=$G76,1,0))*$F$75","v":0},0,0,0,0,{"$f":"IF(P$60>$F$14,0,IF(P$60=$G76,1,0))*$F$75","v":0},0,0,0,{"$f":"IF(T$60>$F$14,0,IF(T$60=$G76,1,0))*$F$75","v":0},{"$f":"IF(U$60>$F$14,0,IF(U$60=$G76,1,0))*$F$75","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"2nd Makeup: Year",null,null,null,{"$f":"IF('Summary A1'!A$276=0,'Reservoir F1'!AI49,'Reservoir B1'!AF49)","v":1000},{"$f":"ROUNDUP(F77,0)","v":1000},null,null,{"$f":"IF(J$60>$F$14,0,IF(J$60=$G77,1,0))*$F$75","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"3rd Makeup: Year",null,null,null,{"$f":"IF('Summary A1'!A$276=0,'Reservoir F1'!AI50,'Reservoir B1'!AF50)","v":1000},1000,null,null,{"$f":"IF(J$60>$F$14,0,IF(J$60=$G78,1,0))*$F$75","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"4th Makeup: Year",null,null,null,{"$f":"IF('Summary A1'!A$276=0,'Reservoir F1'!AI51,'Reservoir B1'!AF51)","v":1000},1000,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"5th Makeup: Year",null,null,null,{"$f":"IF('Summary A1'!A$276=0,'Reservoir F1'!AI52,'Reservoir B1'!AF52)","v":1000},1000,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"6th Makeup: Year",null,null,null,{"$f":"IF('Summary A1'!A$276=0,'Reservoir F1'!AI53,'Reservoir B1'!AF53)","v":1000},1000,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"7th Makeup: Year",null,null,null,{"$f":"IF('Summary A1'!A$276=0,'Reservoir F1'!AI54,'Reservoir B1'!AF54)","v":1000},1000,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Makeup Cost",null,null,null,null,null,null,null,{"$f":"SUM(J76:J82)","v":0},{"$f":"SUM(K76:K82)","v":0},0,0,0,0,{"$f":"SUM(P76:P82)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AN76:AN82)","v":0},0,0,0,0,0,0,0,0,0]
[null,"PV of Well Field Makeup Cost",null,null,null,null,{"$f":"SUM(J84:AW84)","v":0},null,null,{"$f":"J83/(1+$F$11)^(J$60)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Depreciation- Well Field Makeup Cost"]
[null,"1st"]
[null,"depreciation schedule",null,null,null,null,null,null,null,{"$f":"IF(J$60>$F$14,0,IF(J60=$G76,$J$68,IF(J60=$G76+1,$K$68,IF(J60=$G76+2,$L$68,IF(J60=$G76+3,$M$68,IF(J60=$G76+4,$N$68,IF(J60=$G76+5,$O$68,0)))))))","v":0},{"$f":"IF(K$60>$F$14,0,IF(K60=$G76,$J$68,IF(K60=$G76+1,$K$68,IF(K60=$G76+2,$L$68,IF(K60=$G76+3,$M$68,IF(K60=$G76+4,$N$68,IF(K60=$G76+5,$O$68,0)))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"depreciation",null,null,null,null,{"$f":"SUM(J89:AW89)","v":0},null,null,{"$f":"IF(J88=0,0,J88*$F75)","v":0},{"$f":"IF(K88=0,0,K88*$F75)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"2nd"]
[null,"depreciation schedule",null,null,null,null,null,null,null,{"$f":"IF(J$60>$F$14,0,IF(J$60=$G77,$J$68,IF(J$60=$G77+1,$K$68,IF(J$60=$G77+2,$L$68,IF(J$60=$G77+3,$M$68,IF(J$60=$G77+4,$N$68,IF(J$60=$G77+5,$O$68,0)))))))","v":0},{"$f":"IF(K$60>$F$14,0,IF(K$60=$G77,$J$68,IF(K$60=$G77+1,$K$68,IF(K$60=$G77+2,$L$68,IF(K$60=$G77+3,$M$68,IF(K$60=$G77+4,$N$68,IF(K$60=$G77+5,$O$68,0)))))))","v":0},{"$f":"IF(L$60>$F$14,0,IF(L$60=$G77,$J$68,IF(L$60=$G77+1,$K$68,IF(L$60=$G77+2,$L$68,IF(L$60=$G77+3,$M$68,IF(L$60=$G77+4,$N$68,IF(L$60=$G77+5,$O$68,0)))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"depreciation",null,null,null,null,{"$f":"SUM(J92:AW92)","v":0},null,null,{"$f":"IF(J91=0,0,J91*$F$75)","v":0},{"$f":"IF(K91=0,0,K91*$F$75)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"3rd"]
[null,"depreciation schedule",null,null,null,null,null,null,null,{"$f":"IF(J$60>$F$14,0,IF(J$60=$G78,$J$68,IF(J$60=$G78+1,$K$68,IF(J$60=$G78+2,$L$68,IF(J$60=$G78+3,$M$68,IF(J$60=$G78+4,$N$68,IF(J$60=$G78+5,$O$68,0)))))))","v":0},{"$f":"IF(K$60>$F$14,0,IF(K$60=$G78,$J$68,IF(K$60=$G78+1,$K$68,IF(K$60=$G78+2,$L$68,IF(K$60=$G78+3,$M$68,IF(K$60=$G78+4,$N$68,IF(K$60=$G78+5,$O$68,0)))))))","v":0},{"$f":"IF(L$60>$F$14,0,IF(L$60=$G78,$J$68,IF(L$60=$G78+1,$K$68,IF(L$60=$G78+2,$L$68,IF(L$60=$G78+3,$M$68,IF(L$60=$G78+4,$N$68,IF(L$60=$G78+5,$O$68,0)))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"depreciation",null,null,null,null,{"$f":"SUM(J95:AW95)","v":0},null,null,{"$f":"IF(J94=0,0,J94*$F$75)","v":0},{"$f":"IF(K94=0,0,K94*$F$75)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"4th"]
[null,"depreciation schedule",null,null,null,null,null,null,null,{"$f":"IF(J$60>$F$14,0,IF(J$60=$G79,$J$68,IF(J$60=$G79+1,$K$68,IF(J$60=$G79+2,$L$68,IF(J$60=$G79+3,$M$68,IF(J$60=$G79+4,$N$68,IF(J$60=$G79+5,$O$68,0)))))))","v":0},{"$f":"IF(K$60>$F$14,0,IF(K$60=$G79,$J$68,IF(K$60=$G79+1,$K$68,IF(K$60=$G79+2,$L$68,IF(K$60=$G79+3,$M$68,IF(K$60=$G79+4,$N$68,IF(K$60=$G79+5,$O$68,0)))))))","v":0},{"$f":"IF(L$60>$F$14,0,IF(L$60=$G79,$J$68,IF(L$60=$G79+1,$K$68,IF(L$60=$G79+2,$L$68,IF(L$60=$G79+3,$M$68,IF(L$60=$G79+4,$N$68,IF(L$60=$G79+5,$O$68,0)))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"depreciation",null,null,null,null,{"$f":"SUM(J98:AW98)","v":0},null,null,{"$f":"IF(J97=0,0,J97*$F$75)","v":0},{"$f":"IF(K97=0,0,K97*$F$75)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"5th"]
[null,"depreciation schedule",null,null,null,null,null,null,null,{"$f":"IF(J$60>$F$14,0,IF(J$60=$G80,$J$68,IF(J$60=$G80+1,$K$68,IF(J$60=$G80+2,$L$68,IF(J$60=$G80+3,$M$68,IF(J$60=$G80+4,$N$68,IF(J$60=$G80+5,$O$68,0)))))))","v":0},{"$f":"IF(K$60>$F$14,0,IF(K$60=$G80,$J$68,IF(K$60=$G80+1,$K$68,IF(K$60=$G80+2,$L$68,IF(K$60=$G80+3,$M$68,IF(K$60=$G80+4,$N$68,IF(K$60=$G80+5,$O$68,0)))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"depreciation",null,null,null,null,{"$f":"SUM(J101:AW101)","v":0},null,null,{"$f":"IF(J100=0,0,J100*$F$75)","v":0},{"$f":"IF(K100=0,0,K100*$F$75)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"6th"]
[null,"depreciation schedule",null,null,null,null,null,null,null,{"$f":"IF(J$60>$F$14,0,IF(J$60=$G81,$J$68,IF(J$60=$G81+1,$K$68,IF(J$60=$G81+2,$L$68,IF(J$60=$G81+3,$M$68,IF(J$60=$G81+4,$N$68,IF(J$60=$G81+5,$O$68,0)))))))","v":0},{"$f":"IF(K$60>$F$14,0,IF(K$60=$G81,$J$68,IF(K$60=$G81+1,$K$68,IF(K$60=$G81+2,$L$68,IF(K$60=$G81+3,$M$68,IF(K$60=$G81+4,$N$68,IF(K$60=$G81+5,$O$68,0)))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"depreciation",null,null,null,null,{"$f":"SUM(J104:AW104)","v":0},null,null,{"$f":"IF(J103=0,0,J103*$F$75)","v":0},{"$f":"IF(K103=0,0,K103*$F$75)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"7th"]
[null,"depreciation schedule",null,null,null,null,null,null,null,{"$f":"IF(J$60>$F$14,0,IF(J$60=$G82,$J$68,IF(J$60=$G82+1,$K$68,IF(J$60=$G82+2,$L$68,IF(J$60=$G82+3,$M$68,IF(J$60=$G82+4,$N$68,IF(J$60=$G82+5,$O$68,0)))))))","v":0},{"$f":"IF(K$60>$F$14,0,IF(K$60=$G82,$J$68,IF(K$60=$G82+1,$K$68,IF(K$60=$G82+2,$L$68,IF(K$60=$G82+3,$M$68,IF(K$60=$G82+4,$N$68,IF(K$60=$G82+5,$O$68,0)))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"depreciation",null,null,null,null,{"$f":"SUM(J107:AW107)","v":0},null,null,{"$f":"IF(J106=0,0,J106*$F$75)","v":0},{"$f":"IF(K106=0,0,K106*$F$75)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Depreciation",null,null,null,null,null,null,{"$f":"J89+J92+J95+J98+J101+J104+J107","v":0},{"$f":"K89+K92+K95+K98+K101+K104+K107","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AN89+AN92+AN95+AN98+AN101+AN104+AN107","v":0},0,0,0,0,0,0,0,0,0]
[null,null,"PV of depreciation",null,null,null,{"$f":"SUM(J109:AW109)","v":0},null,null,{"$f":"J108/(1+$F11)^J60","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"tax savings",null,null,null,null,null,null,null,{"$f":"J108*$F$16","v":0},{"$f":"K108*$F$16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AN108*$F$16","v":0},0,0,0,0,0,0,0,0,0]
[null,"PV of tax savings",null,null,null,null,{"$f":"SUM(J111:AW111)","v":0},null,null,{"$f":"J110/(1+$F$11)^(J60)","v":0},{"$f":"K110/(1+$F$11)^(K60)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AN110/(1+$F$11)^(AN60)","v":0},0,0,0,0,0,0,0,0,0]
[]
[null,"O&M"]
[null,"  Inputted O&M cost ($/kW-hr)",null,null,null,{"$f":"IF('Input A1'!A328=1,'Input A1'!T329+'Input A1'!T330,0)/100","v":0},null,null,null,{"$f":"IF(J$60>$F$14,0,IF('Input A1'!$A328=1,$F114*$F15*1000*8760*$F13,0))","v":0},{"$f":"IF(K$60>$F$14,0,IF('Input A1'!$A328=1,$F114*$F15*1000*8760*$F13,0))","v":0},{"$f":"IF(L$60>$F$14,0,IF('Input A1'!$A328=1,$F114*$F15*1000*8760*$F13,0))","v":0},{"$f":"IF(M$60>$F$14,0,IF('Input A1'!$A328=1,$F114*$F15*1000*8760*$F13,0))","v":0},{"$f":"IF(N$60>$F$14,0,IF('Input A1'!$A328=1,$F114*$F15*1000*8760*$F13,0))","v":0},{"$f":"IF(O$60>$F$14,0,IF('Input A1'!$A328=1,$F114*$F15*1000*8760*$F13,0))","v":0},{"$f":"IF(P$60>$F$14,0,IF('Input A1'!$A328=1,$F114*$F15*1000*8760*$F13,0))","v":0},{"$f":"IF(Q$60>$F$14,0,IF('Input A1'!$A328=1,$F114*$F15*1000*8760*$F13,0))","v":0},{"$f":"IF(R$60>$F$14,0,IF('Input A1'!$A328=1,$F114*$F15*1000*8760*$F13,0))","v":0},{"$f":"IF(S$60>$F$14,0,IF('Input A1'!$A328=1,$F114*$F15*1000*8760*$F13,0))","v":0},{"$f":"IF(T$60>$F$14,0,IF('Input A1'!$A328=1,$F114*$F15*1000*8760*$F13,0))","v":0},{"$f":"IF(U$60>$F$14,0,IF('Input A1'!$A328=1,$F114*$F15*1000*8760*$F13,0))","v":0},{"$f":"IF(V$60>$F$14,0,IF('Input A1'!$A328=1,$F114*$F15*1000*8760*$F13,0))","v":0},{"$f":"IF(W$60>$F$14,0,IF('Input A1'!$A328=1,$F114*$F15*1000*8760*$F13,0))","v":0},{"$f":"IF(X$60>$F$14,0,IF('Input A1'!$A328=1,$F114*$F15*1000*8760*$F13,0))","v":0},{"$f":"IF(Y$60>$F$14,0,IF('Input A1'!$A328=1,$F114*$F15*1000*8760*$F13,0))","v":0},{"$f":"IF(Z$60>$F$14,0,IF('Input A1'!$A328=1,$F114*$F15*1000*8760*$F13,0))","v":0},{"$f":"IF(AA$60>$F$14,0,IF('Input A1'!$A328=1,$F114*$F15*1000*8760*$F13,0))","v":0},{"$f":"IF(AB$60>$F$14,0,IF('Input A1'!$A328=1,$F114*$F15*1000*8760*$F13,0))","v":0},{"$f":"IF(AC$60>$F$14,0,IF('Input A1'!$A328=1,$F114*$F15*1000*8760*$F13,0))","v":0},{"$f":"IF(AD$60>$F$14,0,IF('Input A1'!$A328=1,$F114*$F15*1000*8760*$F13,0))","v":0},{"$f":"IF(AE$60>$F$14,0,IF('Input A1'!$A328=1,$F114*$F15*1000*8760*$F13,0))","v":0},{"$f":"IF(AF$60>$F$14,0,IF('Input A1'!$A328=1,$F114*$F15*1000*8760*$F13,0))","v":0},{"$f":"IF(AG$60>$F$14,0,IF('Input A1'!$A328=1,$F114*$F15*1000*8760*$F13,0))","v":0},{"$f":"IF(AH$60>$F$14,0,IF('Input A1'!$A328=1,$F114*$F15*1000*8760*$F13,0))","v":0},{"$f":"IF(AI$60>$F$14,0,IF('Input A1'!$A328=1,$F114*$F15*1000*8760*$F13,0))","v":0},{"$f":"IF(AJ$60>$F$14,0,IF('Input A1'!$A328=1,$F114*$F15*1000*8760*$F13,0))","v":0},{"$f":"IF(AK$60>$F$14,0,IF('Input A1'!$A328=1,$F114*$F15*1000*8760*$F13,0))","v":0},{"$f":"IF(AL$60>$F$14,0,IF('Input A1'!$A328=1,$F114*$F15*1000*8760*$F13,0))","v":0},{"$f":"IF(AM$60>$F$14,0,IF('Input A1'!$A328=1,$F114*$F15*1000*8760*$F13,0))","v":0},{"$f":"IF(AN$60>$F$14,0,IF('Input A1'!$A328=1,$F114*$F15*1000*8760*$F13,0))","v":0},{"$f":"IF(AO$60>$F$14,0,IF('Input A1'!$A328=1,$F114*$F15*1000*8760*$F13,0))","v":0},{"$f":"IF(AP$60>$F$14,0,IF('Input A1'!$A328=1,$F114*$F15*1000*8760*$F13,0))","v":0},{"$f":"IF(AQ$60>$F$14,0,IF('Input A1'!$A328=1,$F114*$F15*1000*8760*$F13,0))","v":0},{"$f":"IF(AR$60>$F$14,0,IF('Input A1'!$A328=1,$F114*$F15*1000*8760*$F13,0))","v":0},{"$f":"IF(AS$60>$F$14,0,IF('Input A1'!$A328=1,$F114*$F15*1000*8760*$F13,0))","v":0},{"$f":"IF(AT$60>$F$14,0,IF('Input A1'!$A328=1,$F114*$F15*1000*8760*$F13,0))","v":0},{"$f":"IF(AU$60>$F$14,0,IF('Input A1'!$A328=1,$F114*$F15*1000*8760*$F13,0))","v":0},{"$f":"IF(AV$60>$F$14,0,IF('Input A1'!$A328=1,$F114*$F15*1000*8760*$F13,0))","v":0},{"$f":"IF(AW$60>$F$14,0,IF('Input A1'!$A328=1,$F114*$F15*1000*8760*$F13,0))","v":0}]
[null,"Labor - Annual Cost",null,null,null,{"$f":"IF('Input A1'!A328=1,0,'Summary A1'!H$247)","v":1026551.3625801943},null,null,null,{"$f":"IF(J$60>$F$14,0,$F115)","v":1026551.3625801943},{"$f":"IF(K$60>$F$14,0,$F115)","v":1026551.3625801943},1026551.3625801943,1026551.3625801943,1026551.3625801943,1026551.3625801943,1026551.3625801943,1026551.3625801943,1026551.3625801943,1026551.3625801943,1026551.3625801943,1026551.3625801943,1026551.3625801943,1026551.3625801943,1026551.3625801943,1026551.3625801943,1026551.3625801943,1026551.3625801943,1026551.3625801943,1026551.3625801943,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AO$60>$F$14,0,$F115)","v":0},0,0,0,0,0,0,0,0]
[null,"Field Maintenance - Annual",null,null,null,{"$f":"IF('Input A1'!A328=1,0,'Summary A1'!H$257-F119)","v":1455544.8267900101},null,null,null,{"$f":"IF(J$60>$F$14,0,$F116)","v":1455544.8267900101},1455544.8267900101,1455544.8267900101,1455544.8267900101,1455544.8267900101,1455544.8267900101,1455544.8267900101,1455544.8267900101,1455544.8267900101,1455544.8267900101,1455544.8267900101,1455544.8267900101,1455544.8267900101,1455544.8267900101,1455544.8267900101,1455544.8267900101,1455544.8267900101,1455544.8267900101,1455544.8267900101,1455544.8267900101,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Plant Maintenance - Annual",null,null,null,{"$f":"IF('Input A1'!A328=1,0,'Summary A1'!H$252)","v":1060021.0662382666},null,null,null,{"$f":"IF(J$60>$F$14,0,$F117)","v":1060021.0662382666},1060021.0662382666,1060021.0662382666,1060021.0662382666,1060021.0662382666,1060021.0662382666,1060021.0662382666,1060021.0662382666,1060021.0662382666,1060021.0662382666,1060021.0662382666,1060021.0662382666,1060021.0662382666,1060021.0662382666,1060021.0662382666,1060021.0662382666,1060021.0662382666,1060021.0662382666,1060021.0662382666,1060021.0662382666,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Water Makeup (reservoir and plant)",null,null,null,{"$f":"IF('Input A1'!A328=1,0,IF(C113=1,0,'Summary A1'!H$253+'Summary A1'!H$258))","v":3618069.3110641045},null,null,null,{"$f":"IF(J$60>$F$14,0,$F118)","v":3618069.3110641045},3618069.3110641045,3618069.3110641045,3618069.3110641045,3618069.3110641045,3618069.3110641045,3618069.3110641045,3618069.3110641045,3618069.3110641045,3618069.3110641045,3618069.3110641045,3618069.3110641045,3618069.3110641045,3618069.3110641045,3618069.3110641045,3618069.3110641045,3618069.3110641045,3618069.3110641045,3618069.3110641045,3618069.3110641045,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Production Pump- Annual",null,null,null,{"$f":"IF('Input A1'!A328=1,0,IF('Summary A1'!A276=0,'O&M Cost F1'!H81,'O&M Costs B1'!H$75))","v":0},null,null,null,{"$f":"IF(J$60>$F$14,0,$F119)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total  O&M",null,null,null,null,null,null,null,{"$f":"SUM(J114:J119)","v":7160186.5666725757},{"$f":"SUM(K114:K119)","v":7160186.5666725757},7160186.5666725757,7160186.5666725757,7160186.5666725757,7160186.5666725757,7160186.5666725757,7160186.5666725757,7160186.5666725757,7160186.5666725757,7160186.5666725757,7160186.5666725757,7160186.5666725757,7160186.5666725757,7160186.5666725757,7160186.5666725757,7160186.5666725757,7160186.5666725757,7160186.5666725757,7160186.5666725757,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"PV of Annual O&M",null,null,null,null,{"$f":"SUM(J121:AW121)","v":75855118.487882718},null,null,{"$f":"J120/(1+$F$11)^(J$60)","v":6691763.1464229673},6253984.2489934275,5844845.0925172223,5462472.0490815165,5105114.0645621642,4771134.6397777237,4459004.3362408634,4167293.7721877228,3894667.0768109551,3639875.772720519,3401753.0586173073,3179208.465997484,2971222.8654182092,2776843.7994562704,2595181.120987168,2425402.916810438,2266731.6979536801,2118440.8392090471,1979851.2515972401,1850328.2725207852,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Taxes $ Insurance",null,null,null,{"$f":"IF('Input A1'!A328=1,0,'Summary A1'!H$259)","v":1198140.8655243728},null,null,null,{"$f":"IF(J$60>$F$14,0,$F123)","v":1198140.8655243728},{"$f":"IF(K$60>$F$14,0,$F123)","v":1198140.8655243728},1198140.8655243728,1198140.8655243728,1198140.8655243728,1198140.8655243728,1198140.8655243728,1198140.8655243728,1198140.8655243728,1198140.8655243728,1198140.8655243728,1198140.8655243728,1198140.8655243728,1198140.8655243728,1198140.8655243728,1198140.8655243728,1198140.8655243728,1198140.8655243728,1198140.8655243728,1198140.8655243728,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"PV of Taxes & Insurance",null,null,null,null,{"$f":"SUM(J124:AW124)","v":12693121.397500265},null,null,{"$f":"J123/(1+$F$11)^(J$60)","v":1119757.8182470773},1046502.6338757732,978039.84474371327,914055.92966702173,854257.87819347822,798371.84877895168,746141.91474668379,697328.89228662034,651709.24512768246,609074.06086699304,569228.09426821768,531988.87314786715,497185.86275501596,464659.68481777195,434261.38768016064,405851.76418706606,379300.71419351967,354486.64877899038,331295.93343830871,309622.36769935396,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Royalties",null,null,null,null,null,null,null,{"$f":"IF(J60>10,$F20,$F19)*J64","v":652840.35773696448},{"$f":"IF(K60>10,$F20,$F19)*K64","v":644989.63953083626},637218.72049641958,629526.56399941549,621912.15656378435,614374.50718766067,606912.64668142016,599525.62702715071,592212.52075880801,584972.42036234646,1155608.8753903266,1141415.4068484001,1127362.7329641178,1113449.1870811039,1099673.1370021368,1086032.9840024211,1072527.1618742836,1059154.1360022489,1045912.4024674443,1032800.4871803798,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AN60>10,$F20,$F19)*AN64","v":0},0,0,0,0,0,0,0,0,0]
[null,"PV of Royalties",null,null,null,null,{"$f":"SUM(J127:AW127)","v":8303992.1766152531},null,null,{"$f":"J126/(1+$F$11)^(J$60)","v":610131.175455107},563358.93050121085,520160.28865633247,480262.80153188406,443414.77248286159,409383.67537559976,377954.69406734844,348929.3733498652,322124.37282153091,297370.31580953143,549021.45213950449,506802.09110231913,467815.45405456802,431814.79174677696,398572.15141405177,367876.94602989912,339534.63252655335,313365.49066584406,289203.49488163524,266895.27200283151,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,{"$f":"SUM(J127:S127)","v":4373090.4000512715},{"$f":"SUM(T127:AW127)","v":3930901.7765639834}]
[null,"Taxes"]
[null,"Profit",null,null,null,null,null,null,null,{"$f":"J64-J120-J123-J126","v":28293995.509321198},27853233.758605707,27416952.161387749,26985092.518055949,26557597.929169796,26134412.757053137,25715482.588631351,25300754.199470222,24890175.518976126,24483695.596717641,23503460.132136337,23112125.928051792,22724673.633813724,22341057.297324914,21961231.916576248,21585153.412441228,21212778.602336869,20844065.174722191,20478971.664405443,20117457.428633522,0,0,0,0,0,0,0,0,0,0,{"$f":"AN64-AN120-AN123-AN126","v":0},0,0,0,0,0,0,0,0,0]
[null,"Taxes",null,null,null,null,null,null,null,{"$f":"J130*$F16","v":11091246.23965391},10918467.633373437,10747445.247263998,10578156.267077932,10410578.388234561,10244689.800764831,10080469.17474349,9917895.6461923271,9756948.8034386411,9597608.6739133149,9213356.3717974443,9059953.363796303,8908072.0644549802,8757694.4605513662,8608802.9112978894,8461380.1376769617,8315409.2121160524,8170873.5484910989,8027756.8924469342,7886043.312024341,0,0,0,0,0,0,0,0,0,0,{"$f":"AN130*$F16","v":0},0,0,0,0,0,0,0,0,0]
[null,"PV of Taxes",null,null,null,null,{"$f":"SUM(J132:AW132)","v":104017249.89036177},null,null,{"$f":"J131/(1+$F$11)^(J$60)","v":10365650.691265335},9536612.484385917,8773116.7373422794,8070024.7684442773,7422598.5112426057,6826469.3841519821,6277609.5766470861,5772305.5642098896,5307133.6788563048,4878937.5755698616,4377199.2427926371,4022727.6436888864,3696533.2059778664,3396384.9033637405,3120226.3490854781,2866162.1977401273,2632445.6027852856,2417466.6478251312,2219741.6761467787,2037903.4488403087,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,null,null,null,null,{"$f":"J132-'Revised COE 10-90 - DCF'!J132","v":351205.96375900134},{"$f":"K132-'Revised COE 10-90 - DCF'!K132","v":324346.3478423357},{"$f":"L132-'Revised COE 10-90 - DCF'!L132","v":299534.78614064679},{"$f":"M132-'Revised COE 10-90 - DCF'!M132","v":276615.40442787111},{"$f":"N132-'Revised COE 10-90 - DCF'!N132","v":255444.18391312659},{"$f":"O132-'Revised COE 10-90 - DCF'!O132","v":235888.05896319263},{"$f":"P132-'Revised COE 10-90 - DCF'!P132","v":217824.08363921568},{"$f":"Q132-'Revised COE 10-90 - DCF'!Q132","v":201138.66177969053},{"$f":"R132-'Revised COE 10-90 - DCF'!R132","v":185726.83576713968},{"$f":"S132-'Revised COE 10-90 - DCF'!S132","v":171491.62949012406},{"$f":"T132-'Revised COE 10-90 - DCF'!T132","v":155556.98668832891},{"$f":"U132-'Revised COE 10-90 - DCF'!U132","v":143627.11492192186},{"$f":"V132-'Revised COE 10-90 - DCF'!V132","v":132608.60187808005},{"$f":"W132-'Revised COE 10-90 - DCF'!W132","v":122432.02184558799},{"$f":"X132-'Revised COE 10-90 - DCF'!X132","v":113033.22886944562},{"$f":"Y132-'Revised COE 10-90 - DCF'!Y132","v":104352.95543266507},{"$f":"Z132-'Revised COE 10-90 - DCF'!Z132","v":96336.441667315084},{"$f":"AA132-'Revised COE 10-90 - DCF'!AA132","v":88933.092767064925},{"$f":"AB132-'Revised COE 10-90 - DCF'!AB132","v":82096.162451682612},{"$f":"AC132-'Revised COE 10-90 - DCF'!AC132","v":75782.460498348111},{"$f":"AD132-'Revised COE 10-90 - DCF'!AD132","v":0},{"$f":"AE132-'Revised COE 10-90 - DCF'!AE132","v":0},{"$f":"AF132-'Revised COE 10-90 - DCF'!AF132","v":0},{"$f":"AG132-'Revised COE 10-90 - DCF'!AG132","v":0},{"$f":"AH132-'Revised COE 10-90 - DCF'!AH132","v":0},{"$f":"AI132-'Revised COE 10-90 - DCF'!AI132","v":0},{"$f":"AJ132-'Revised COE 10-90 - DCF'!AJ132","v":0},{"$f":"AK132-'Revised COE 10-90 - DCF'!AK132","v":0},{"$f":"AL132-'Revised COE 10-90 - DCF'!AL132","v":0},{"$f":"AM132-'Revised COE 10-90 - DCF'!AM132","v":0},{"$f":"AN132-'Revised COE 10-90 - DCF'!AN132","v":0},{"$f":"AO132-'Revised COE 10-90 - DCF'!AO132","v":0},{"$f":"AP132-'Revised COE 10-90 - DCF'!AP132","v":0},{"$f":"AQ132-'Revised COE 10-90 - DCF'!AQ132","v":0},{"$f":"AR132-'Revised COE 10-90 - DCF'!AR132","v":0},{"$f":"AS132-'Revised COE 10-90 - DCF'!AS132","v":0},{"$f":"AT132-'Revised COE 10-90 - DCF'!AT132","v":0},{"$f":"AU132-'Revised COE 10-90 - DCF'!AU132","v":0},{"$f":"AV132-'Revised COE 10-90 - DCF'!AV132","v":0},{"$f":"AW132-'Revised COE 10-90 - DCF'!AW132","v":0}]
[]
[]
["IMPROVED SCENARIO"]
[null,"Contingency",null,null,null,{"$f":"'Input A1'!W41","v":9.9999999999999992E-2}]
[null,"Discount Rate During Operation",null,null,null,{"$f":"'Input A1'!W44","v":7.0000000000000007E-2}]
[null,"Contingency",null,null,null,{"$f":"'Input A1'!W41","v":9.9999999999999992E-2}]
[null,"Utilization Factor",null,null,null,{"$f":"'Input A1'!W40","v":0.95}]
[null,"Project Life (yrs)",null,null,null,{"$f":"'Input A1'!W46","v":30}]
[null,"Design Power Sales, MW",null,null,null,{"$f":"'Summary A1'!J279","v":50}]
[null,"Tax Rate",null,null,null,{"$f":"'Input A1'!W45","v":0.39200000000000002}]
[null,"Inflation",null,null,null,{"$f":"'Input A1'!T66","v":0}]
[null,"Inflation Adjusted Discount for Depreciation",null,null,null,{"$f":"(1+F139)*(1+F145)-1","v":7.0000000000000062E-2},"EERE definition"]
[null,"Royalty thru yr 10",null,null,null,{"$f":"'Input A1'!W42","v":1.7500000000000002E-2}]
[null,"Royalty after yr 10",null,null,null,{"$f":"'Input A1'!W43","v":3.5000000000000003E-2}]
[null,"Duration of Pre-Operation activities",null,null,null,{"$f":"ROUNDUP(SUM(F154:F156)+MAX(F150:F152),0)","v":5}]
[null,null,"Plant Construction",null,null,{"$f":"'Input A1'!W56","v":1.5},null,{"$f":"1/SUM(AB162:AQ162)","v":0.5}]
[null,null,"Well Field Stimulation",null,null,{"$f":"'Input A1'!W55","v":1.5},{"$f":"F150-F151","v":0},{"$f":"1/SUM(AB163:AQ163)","v":0.5}]
[null,null,"Well Field Completion",null,null,{"$f":"'Input A1'!W55","v":1.5},{"$f":"F150-F152","v":0},0.5]
[null,null,"Permitting (Well Field & Plant)",null,null,{"$f":"'Input A1'!T54","v":1},null,0.5]
[null,null,"Confirmation",null,null,{"$f":"'Input A1'!W53","v":1},{"$f":"MAX(F150:F152)","v":1.5},0.5]
[null,null,"Exploration",null,null,{"$f":"'Input A1'!W52","v":1},{"$f":"G154+F154","v":2.5},{"$f":"1/SUM(AB168:AQ168)","v":0.5}]
[null,null,"Permitting (Expl & Confirmation)",null,null,{"$f":"'Input A1'!T51","v":1},{"$f":"G155+F155","v":3.5},{"$f":"1/SUM(AB169:AQ169)","v":0.5}]
[null,null,null,null,null,{"$f":"SUM(F154:F156)+MAX(F150:F152)","v":4.5},{"$f":"F156+G156","v":4.5}]
[null,null,null,null,null,{"$f":"MAX(F150:F152)","v":1.5}]
[]
["PRE-OPERATION ",null,null,null,null,null,null,null,"year =>",{"$f":"-F149","v":-5},{"$f":"J160+1","v":-4},{"$f":"K160+1","v":-3},{"$f":"L160+1","v":-2},{"$f":"M160+1","v":-1},{"$f":"N160+1","v":0},{"$f":"O160+1","v":1},{"$f":"P160+1","v":2},{"$f":"Q160+1","v":3},{"$f":"R160+1","v":4},{"$f":"S160+1","v":5},{"$f":"T160+1","v":6},{"$f":"U160+1","v":7},{"$f":"V160+1","v":8},{"$f":"W160+1","v":9},{"$f":"X160+1","v":10}]
[null,"Activity",null,null,null,"Cost","PV of Cost","discount rate"]
[null,"Plant Construction",null,null,null,{"$f":"('Summary A1'!J$273+'Summary A1'!J$286)*(1+F138)","v":64429876.196217738},{"$f":"SUM(J162:Z162)","v":66684921.863085359},{"$f":"'Input A1'!W65","v":7.0000000000000007E-2},null,{"$f":"IF(J$160<1,IF(-$F150<J$160,$H150*$F162,0),0)*(1/(1+$H162)^J160)","v":0},{"$f":"IF(K$160<1,IF(-$F150<K$160,$H150*$F162,0),0)*(1/(1+$H162)^K160)","v":0},0,0,34469983.764976494,32214938.098108869,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(J$160<1,IF(-$F150<J$160,1,0),0)","v":0},{"$f":"IF(K$160<1,IF(-$F150<K$160,1,0),0)","v":0},0,0,1,1,0,0,0,0,0,0,0,0,0,0]
[null,"Well Field Stimulation",null,null,null,{"$f":"'Summary A1'!J$158*(1+F138)","v":1272115.3418338827},{"$f":"SUM(J163:Z163)","v":1316639.3787980685},{"$f":"'Input A1'!W64","v":7.0000000000000007E-2},null,{"$f":"IF(J$160<1,IF(-$F151<J$160,$H151*$F163,0),0)*(1/(1+$H163)^J160)","v":0},{"$f":"IF(K$160<1,IF(-$F151<K$160,$H151*$F163,0),0)*(1/(1+$H163)^K160)","v":0},0,0,680581.70788112725,636057.67091694137,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(J$160<1,IF(-$F151<J$160,1,0),0)","v":0},{"$f":"IF(K$160<1,IF(-$F151<K$160,1,0),0)","v":0},0,0,1,1,0,0,0,0,0,0,0,0,0,0]
[null,"Well Field Development",null,null,null,{"$f":"('Summary A1'!J$131-'Summary A1'!J$126)*(1+F138)","v":35031145.393309295},36257235.482075125,{"$f":"'Input A1'!W64","v":7.0000000000000007E-2},null,{"$f":"IF(J$160<1,IF(-$F152<J$160,$H152*$F164,0),0)*(1/(1+$H164)^J160)","v":0},{"$f":"IF(K$160<1,IF(-$F152<K$160,$H152*$F164,0),0)*(1/(1+$H164)^K160)","v":0},0,0,18741662.785420474,17515572.696654648,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(J$160<1,IF(-$F152<J$160,1,0),0)","v":0},{"$f":"IF(K$160<1,IF(-$F152<K$160,1,0),0)","v":0},0,0,1,1,0,0,0,0,0,0,0,0,0,0]
[null,"Permitting for Plant & Well Field",null,null,null,{"$f":"('Summary A1'!J$126+'Summary A1'!J$287)*(1+F138)","v":1100000},1218195,{"$f":"H164","v":7.0000000000000007E-2},null,{"$f":"IF(J$160<=-ROUNDDOWN(MAX($F150:$F152),0),IF(-($F153+MAX($F150:$F152))<J$160,$H153*$F165,0),0)*(1/(1+$H165)^J$160)","v":0},{"$f":"IF(K$160<=-ROUNDDOWN(MAX($F150:$F152),0),IF(-($F153+MAX($F150:$F152))<K$160,$H153*$F165,0),0)*(1/(1+$H165)^K$160)","v":0},0,629695,588500,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(J$160<=-ROUNDDOWN(MAX($F150:$F152),0),IF(-($F153+MAX($F150:$F152))<J$160,1,0),0)","v":0},{"$f":"IF(K$160<=-ROUNDDOWN(MAX($F150:$F152),0),IF(-($F153+MAX($F150:$F152))<K$160,1,0),0)","v":0},0,1,1,0,0,0,0,0,0,0,0,0,0,0]
[null,"Confirmation",null,null,null,{"$f":"('Summary A1'!J$105-'Summary A1'!J$103)*(1+F138)","v":10844516.119131655},12009759.37613235,{"$f":"'Input A1'!W63","v":7.0000000000000007E-2},null,{"$f":"IF(J$160<=-ROUNDDOWN(MAX($F150:$F152),0),IF(-($F154+MAX($F150:$F152))<J$160,$H154*$F166,0),0)*(1/(1+$H166)^J$160)","v":0},{"$f":"IF(K$160<=-ROUNDDOWN(MAX($F150:$F152),0),IF(-($F154+MAX($F150:$F152))<K$160,$H154*$F166,0),0)*(1/(1+$H166)^K$160)","v":0},0,6207943.252396916,5801816.1237354353,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(J$160<=-ROUNDDOWN(MAX($F150:$F152),0),IF(-($F154+MAX($F150:$F152))<J$160,1,0),0)","v":0},{"$f":"IF(K$160<=-ROUNDDOWN(MAX($F150:$F152),0),IF(-($F154+MAX($F150:$F152))<K$160,1,0),0)","v":0},0,1,1,0,0,0,0,0,0,0,0,0,0,0]
[null,"Permitting for Confirmation",null,null,null,0,{"$f":"SUM(J167:Z167)","v":0},{"$f":"H166","v":7.0000000000000007E-2}]
[null,"Exploration",null,null,null,{"$f":"('Summary A1'!J$82-'Summary A1'!J$78)*(1+F138)","v":1999175.1918126494},2368965.6258050231,{"$f":"'Input A1'!W62","v":7.0000000000000007E-2},null,{"$f":"IF(J$160<=-ROUNDDOWN(($F154+MAX($F150:$F152)),0),IF(-($F155+$F154+MAX($F150:$F152))<J$160,$H155*$F168,0),0)*(1/(1+$H168)^J$160)","v":0},{"$f":"IF(K$160<=-ROUNDDOWN(($F154+MAX($F150:$F152)),0),IF(-($F155+$F154+MAX($F150:$F152))<K$160,$H155*$F168,0),0)*(1/(1+$H168)^K$160)","v":0},1224537.7872518718,1144427.8385531511,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(J$160<=-ROUNDDOWN(($F154+MAX($F150:$F152)),0),IF(-($F155+$F154+MAX($F150:$F152))<J$160,1,0),0)","v":0},{"$f":"IF(K$160<=-ROUNDDOWN(($F154+MAX($F150:$F152)),0),IF(-($F155+$F154+MAX($F150:$F152))<K$160,1,0),0)","v":0},1,1,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Permitting for Exploration & Confirmation",null,null,null,{"$f":"('Summary A1'!J$78+'Summary A1'!J$103)*(1+F138)","v":544500},690382.17047250003,{"$f":"H168","v":7.0000000000000007E-2},null,{"$f":"IF(J$160<=-ROUNDDOWN(($F155+$F154+MAX($F150:$F152)),0),IF(-($F156+$F155+$F154+MAX($F150:$F152))<J$160,$H156*$F169,0),0)*(1/(1+$H169)^J$160)","v":0},{"$f":"IF(K$160<=-ROUNDDOWN(($F155+$F154+MAX($F150:$F152)),0),IF(-($F156+$F155+$F154+MAX($F150:$F152))<K$160,$H156*$F169,0),0)*(1/(1+$H169)^K$160)","v":356864.21372250002},333517.95675000001,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(J$160<=-ROUNDDOWN(($F155+$F154+MAX($F150:$F152)),0),IF(-($F156+$F155+$F154+MAX($F150:$F152))<J$160,1,0),0)","v":0},{"$f":"IF(K$160<=-ROUNDDOWN(($F155+$F154+MAX($F150:$F152)),0),IF(-($F156+$F155+$F154+MAX($F150:$F152))<K$160,1,0),0)","v":1},1,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"totals",null,null,null,{"$f":"SUM(F162:F169)","v":115221328.24230522},null,null,null,{"$f":"SUM(J162:J169)","v":0},356864.21372250002,1558055.7440018719,7982066.0909500672,60282544.382013537,50366568.465680458,0,0,0,0,0,0,0,0,0,0]
[null,"Present Value"]
[null,"PV of Pre-Operation Activities",null,null,null,null,{"$f":"SUM(G162:G170)","v":120546098.89636843}]
[]
[null,"Activity",null,null,null,"Cost","PV of Cost","discount rate"]
[null,"Plant Construction",null,null,null,{"$f":"F162/F$170","v":0.55918359195377987},{"$f":"SUM(J175:Z175)","v":0.57875501767216209},{"$f":"H162","v":7.0000000000000007E-2},null,{"$f":"IF(J$160<1,IF(-$F150<J$160,$H150*$F175,0),0)/(1+$H175)^J160","v":0},{"$f":"IF(K$160<1,IF(-$F150<K$160,$H150*$F175,0),0)/(1+$H175)^K160","v":0},0,0,0.29916322169527221,0.27959179597688993,0,0,0,0,0,0,0,0,0,0]
[null,"Well Field Stimulation",null,null,null,{"$f":"F163/F$170","v":1.1040623825813585E-2},{"$f":"SUM(J176:Z176)","v":1.1427045659717061E-2},{"$f":"H163","v":7.0000000000000007E-2},null,{"$f":"IF(J$160<1,IF(-$F151<J$160,$H151*$F176,0),0)/(1+$H176)^J160","v":0},{"$f":"IF(K$160<1,IF(-$F151<K$160,$H151*$F176,0),0)/(1+$H176)^K160","v":0},0,0,5.9067337468102681E-3,5.5203119129067927E-3,0,0,0,0,0,0,0,0,0,0]
[null,"Well Field Development",null,null,null,{"$f":"F164/F$170","v":0.30403351469478279},{"$f":"SUM(J177:Z177)","v":0.31467468770910023},{"$f":"H164","v":7.0000000000000007E-2},null,{"$f":"IF(J$160<1,IF(-$F152<J$160,$H152*$F177,0),0)/(1+$H177)^J160","v":0},{"$f":"IF(K$160<1,IF(-$F152<K$160,$H152*$F177,0),0)/(1+$H177)^K160","v":0},0,0,0.16265793036170881,0.1520167573473914,0,0,0,0,0,0,0,0,0,0]
[null,"Permitting for Plant & Well Field",null,null,null,{"$f":"F165/F$170","v":9.5468435990144988E-3},1.0572651943728608E-2,{"$f":"H164","v":7.0000000000000007E-2},null,{"$f":"IF(J$160<=-ROUNDDOWN(MAX($F150:$F152),0),IF(-($F153+MAX($F150:$F152))<J$160,$H153*$F178,0),0)/(1+$H178)^J160","v":0},{"$f":"IF(K$160<=-ROUNDDOWN(MAX($F150:$F152),0),IF(-($F153+MAX($F150:$F152))<K$160,$H153*$F178,0),0)/(1+$H178)^K160","v":0},0,5.4650906182558499E-3,5.1075613254727573E-3,0,0,0,0,0,0,0,0,0,0,0]
[null,"Confirmation",null,null,null,{"$f":"F166/F$170","v":9.4118999360310526E-2},0.10423208584157589,{"$f":"H166","v":7.0000000000000007E-2},null,{"$f":"IF(J$160<=-ROUNDDOWN(MAX($F150:$F152),0),IF(-($F154+MAX($F150:$F152))<J$160,$H154*$F179,0),0)/(1+$H179)^J160","v":0},{"$f":"IF(K$160<=-ROUNDDOWN(MAX($F150:$F152),0),IF(-($F154+MAX($F150:$F152))<K$160,$H154*$F179,0),0)/(1+$H179)^K160","v":0},0,5.3878421183809762E-2,5.0353664657766133E-2,0,0,0,0,0,0,0,0,0,0,0]
[null,"Exploration",null,null,null,{"$f":"F168/F$170","v":1.7350738984786521E-2},2.0560131200910964E-2,{"$f":"H168","v":7.0000000000000007E-2},null,{"$f":"IF(J$160<=-ROUNDDOWN(($F154+MAX($F150:$F152)),0),IF(-($F155+$F154+MAX($F150:$F152))<J$160,$H155*$F180,0),0)/(1+$H180)^J160","v":0},{"$f":"IF(K$160<=-ROUNDDOWN(($F154+MAX($F150:$F152)),0),IF(-($F155+$F154+MAX($F150:$F152))<K$160,$H155*$F180,0),0)/(1+$H180)^K160","v":0},1.0627700669069918E-2,9.9324305318410442E-3,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Permitting for Exploration & Confirmation",null,null,null,{"$f":"F169/F$170","v":4.7256875815121762E-3},5.9917914591355662E-3,{"$f":"H168","v":7.0000000000000007E-2},null,{"$f":"IF(J$160<=-ROUNDDOWN(($F155+$F154+MAX($F150:$F152)),0),IF(-($F156+$F155+$F154+MAX($F150:$F152))<J$160,$H156*$F181,0),0)/(1+$H181)^J160","v":0},{"$f":"IF(K$160<=-ROUNDDOWN(($F155+$F154+MAX($F150:$F152)),0),IF(-($F156+$F155+$F154+MAX($F150:$F152))<K$160,$H156*$F181,0),0)/(1+$H181)^K160","v":3.0972062131763554E-3},2.8945852459592108E-3,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"totals",null,null,null,{"$f":"SUM(F175:F181)","v":1},{"$f":"SUM(G175:G181)","v":1.0462134114863304},null,null,{"$f":"SUM(J175:J181)","v":0},{"$f":"SUM(K175:K181)","v":3.0972062131763554E-3},{"$f":"SUM(L175:L181)","v":1.3522285915029129E-2},6.9275942333906659E-2,0.5231891117870302,0.43712886523718814,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,{"$f":"SUM(J182:Z182)","v":1.0462134114863304}]
[null,null,null,null,null,null,{"$f":"G183*F170","v":120546098.89636841}]
[]
["OPERATION"]
[null,"Power Sales ",null,null,null,null,null,null,"year =>",1,{"$f":"J187+1","v":2},{"$f":"K187+1","v":3},{"$f":"L187+1","v":4},{"$f":"M187+1","v":5},{"$f":"N187+1","v":6},{"$f":"O187+1","v":7},{"$f":"P187+1","v":8},{"$f":"Q187+1","v":9},{"$f":"R187+1","v":10},{"$f":"S187+1","v":11},{"$f":"T187+1","v":12},{"$f":"U187+1","v":13},{"$f":"V187+1","v":14},{"$f":"W187+1","v":15},{"$f":"X187+1","v":16},{"$f":"Y187+1","v":17},{"$f":"Z187+1","v":18},{"$f":"AA187+1","v":19},{"$f":"AB187+1","v":20},{"$f":"AC187+1","v":21},{"$f":"AD187+1","v":22},{"$f":"AE187+1","v":23},{"$f":"AF187+1","v":24},{"$f":"AG187+1","v":25},{"$f":"AH187+1","v":26},{"$f":"AI187+1","v":27},{"$f":"AJ187+1","v":28},{"$f":"AK187+1","v":29},{"$f":"AL187+1","v":30},{"$f":"AM187+1","v":31},{"$f":"AN187+1","v":32},{"$f":"AO187+1","v":33},{"$f":"AP187+1","v":34},{"$f":"AQ187+1","v":35},{"$f":"AR187+1","v":36},{"$f":"AS187+1","v":37},{"$f":"AT187+1","v":38},{"$f":"AU187+1","v":39},{"$f":"AV187+1","v":40}]
[null,"Average Output",null,null,null,null,null,null,null,{"$f":"'DrwDwn Summary'!$N58","v":49.703185252218034},{"$f":"'DrwDwn Summary'!$N59","v":49.407640977533795},{"$f":"'DrwDwn Summary'!$N60","v":49.113601911519041},{"$f":"'DrwDwn Summary'!$N61","v":48.821057976068026},{"$f":"'DrwDwn Summary'!$N62","v":48.529999208726252},{"$f":"'DrwDwn Summary'!$N63","v":48.240415760963806},{"$f":"'DrwDwn Summary'!$N64","v":47.952297896477845},{"$f":"'DrwDwn Summary'!$N65","v":47.665635989522293},{"$f":"'DrwDwn Summary'!$N66","v":47.380420523264078},{"$f":"'DrwDwn Summary'!$N67","v":47.096642088167783},{"$f":"'DrwDwn Summary'!$N68","v":46.814291380404697},{"$f":"'DrwDwn Summary'!$N69","v":46.533359200288771},{"$f":"'DrwDwn Summary'!$N70","v":46.253836450737971},{"$f":"'DrwDwn Summary'!$N71","v":45.975714135760043},{"$f":"'DrwDwn Summary'!$N72","v":45.698983358963275},{"$f":"'DrwDwn Summary'!$N73","v":45.423635322091208},{"$f":"'DrwDwn Summary'!$N74","v":45.149661323580929},{"$f":"'DrwDwn Summary'!$N75","v":44.877052757145165},{"$f":"'DrwDwn Summary'!$N76","v":44.605801110376476},{"$f":"'DrwDwn Summary'!$N77","v":44.335897963374784},{"$f":"'DrwDwn Summary'!$N78","v":44.067334987396755},{"$f":"'DrwDwn Summary'!$N79","v":43.800103943526643},{"$f":"'DrwDwn Summary'!$N80","v":43.534196681368776},{"$f":"'DrwDwn Summary'!$N81","v":43.269605137761587},{"$f":"'DrwDwn Summary'!$N82","v":43.006321335511146},{"$f":"'DrwDwn Summary'!$N83","v":42.744337382146277},{"$f":"'DrwDwn Summary'!$N84","v":42.483645468692956},{"$f":"'DrwDwn Summary'!$N85","v":42.224237868468236},{"$f":"'DrwDwn Summary'!$N86","v":41.966106935894132},{"$f":"'DrwDwn Summary'!$N87","v":41.709245105329884},{"$f":"'DrwDwn Summary'!$N88","v":41.68789700339029},{"$f":"'DrwDwn Summary'!$N89","v":41.68789700339029},{"$f":"'DrwDwn Summary'!$N90","v":41.68789700339029},{"$f":"'DrwDwn Summary'!$N91","v":41.68789700339029},{"$f":"'DrwDwn Summary'!$N92","v":41.68789700339029},{"$f":"'DrwDwn Summary'!$N93","v":41.68789700339029},{"$f":"'DrwDwn Summary'!$N94","v":41.68789700339029},{"$f":"'DrwDwn Summary'!$N95","v":41.68789700339029},{"$f":"'DrwDwn Summary'!$N96","v":41.68789700339029},{"$f":"'DrwDwn Summary'!$N97","v":41.68789700339029}]
[null,"kW-hrs for Sale ",null,null,null,null,null,null,null,{"$f":"IF(J$187>$F$142,0,J188*1000*8760*$F$141)","v":413629907.66895849},411170388.21503621,408723395.10766149,406288844.47683811,403866653.41501981,401456739.96274078,399059023.09448862,396673422.70480454,394299859.59460366,391938255.45773226,389588532.86772788,387250615.26480317,384924426.94304138,382609893.03779507,380306939.51329237,378015493.15044302,375735481.53484046,373466833.04496205,371209476.84055299,368963342.85120487,366728361.76511574,364504465.01802868,362291584.7823509,360089653.95645195,357898606.15412372,355718375.69422126,353548897.5904628,351390107.54139262,349241941.92051095,347104337.76655525,{"$f":"IF(AN$187>$F$142,0,AN188*1000*8760*$F$141)","v":0},0,0,0,0,0,0,0,0,0]
[null,"PV of Power",null,null,null,null,{"$f":"SUM(J190:AW190)","v":4846209732.051384},{"$f":"SUM(J190:S190)","v":2837852901.3213639},null,{"$f":"J189/(1+$F139)^J187","v":386570007.16725087},359132140.98614395,333640039.66200489,309955814.15970141,287951342.2392298,267507576.8729001,248513903.62880987,230867543.55317229,214472998.32969683,199241534.7224544,185090705.52066606,171943904.40090546,159729952.30523092,148382713.10385147,137840736.46896046,128046926.03319791,118948231.04263103,110495359.84090696,102642513.63900714,95347139.13447991,88569698.645705506,82273456.521234736,76424280.672034606,70990458.156046227,65942523.820253246,61253101.075894661,56896753.947888263,52849849.600342937,49090430.596537985,45598096.204245374,0,0,0,0,0,0,0,0,0,0]
[null,"Power Sales ",null,null,null,null,null,null,null,{"$f":"J189*$G$5","v":21826486.681112323},{"$f":"K189*$G$5","v":21696702.379717138},21567579.070506062,21439112.327814214,21311297.776763428,21184131.092503984,21057607.999469161,20931724.270641778,20806475.726832315,20681858.235969596,20557867.712402124,20434500.116211247,20311751.452535488,20189617.770905595,20068095.16459056,19947179.769954149,19826867.7658218,19707155.372857977,19588038.852953199,19469514.508621365,19351578.682406634,19234227.75629973,19117458.151163794,19001266.326169655,18885648.778239653,18770602.041501019,18656122.686747625,18542207.320910349,18428852.586536251,18316055.161275733,{"$f":"AN189*$G$5","v":0},0,0,0,0,0,0,0,0,0]
[null,"PV of Sales",null,null,null,null,{"$f":"SUM(J192:AW192)","v":255725541.62392026},null,null,{"$f":"J191/(1+$F$139)^(J$60)","v":20398585.683282543},{"$f":"K191/(1+$F$139)^(K$60)","v":18950740.134262502},17605569.004929673,16355796.145438537,15194660.781693352,14115881.021799631,13113619.946376322,12182454.099758504,11317344.212082133,10513607.994285727,9766894.8592512049,9073162.4327039886,8428654.7271505911,7829881.861106961,7273601.2142099328,6756799.9165518526,6276678.5777775496,5830636.1681719879,5416255.9701816458,5031292.524588082,4673659.5009174217,4341418.4266554387,4032768.2144705234,3746035.4309512312,3479665.2543645445,3232213.0726577891,3002336.6763798096,2788789.0044060345,2590411.403333385,2406127.3641812387,{"$f":"AN191/(1+$F$139)^(AN$60)","v":0},0,0,0,0,0,0,0,0,0]
[]
[null,"Depreciation - ICC"]
[null,"depreciation schedule",null,null,null,null,null,null,null,0.2,0.32,0.192,0.11515,0.11515,{"$f":"1-SUM(J195:N195)","v":5.7700000000000085E-2}]
[null,"depreciation",null,null,null,null,null,null,null,{"$f":"J195*$G$172","v":24109219.779273689},{"$f":"K195*$G$172","v":38574751.646837898},23144850.988102738,13880883.287916824,13880883.287916824,6955509.9063204685]
[null,"PV of depreciation",null,null,null,null,{"$f":"SUM(J197:O197)","v":100239043.12794554},null,null,{"$f":"J196/(1+$F146)^J187","v":22531981.102124941},{"$f":"K196/(1+$F146)^K187","v":33692682.021869071},18893092.7225434,10589659.399342254,9896877.9433105178,4634749.9387553642]
[null,"tax savings",null,null,null,null,null,null,null,{"$f":"J196*$F$144","v":9450814.1534752864},{"$f":"K196*$F$144","v":15121302.645560456},9072781.5873362739,5441306.2488633953,5441306.2488633953,2726559.8832776239]
[null,"PV of tax savings",null,null,null,null,{"$f":"SUM(J199:AO199)","v":39293704.906154662},null,null,{"$f":"J198/(1+$F$146)^(J187)","v":8832536.5920329783},{"$f":"K198/(1+$F$146)^(K187)","v":13207531.352572676},7406092.3472370142,4151146.484542164,3879576.1537777227,1816821.9759921029]
[]
[null,"Well Field Makeup"]
[null,"Makeup Cost - present cost",null,null,null,{"$f":"IF(F203=1000,0,'DrwDwn Summary'!K55)*1000","v":0}]
[null,"1st Makeup: Year",null,null,null,{"$f":"IF('Summary A1'!A$276=0,'Reservoir F1'!AJ48,'Reservoir B1'!AG48)","v":1000},{"$f":"ROUNDUP(F203,0)","v":1000},null,null,{"$f":"IF(J$187=$G203,1,0)*$F$202","v":0},0,0,0,0,0,0,0,{"$f":"IF(R$187=$G203,1,0)*$F$202","v":0},0,{"$f":"IF(T$187=$G203,1,0)*$F$202","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(AD$187=$G203,1,0)*$F$202","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AT$187=$G203,1,0)*$F$202","v":0},0,0,0]
[null,"2nd Makeup: Year",null,null,null,{"$f":"IF('Summary A1'!A$276=0,'Reservoir F1'!AJ49,'Reservoir B1'!AG49)","v":1000},{"$f":"ROUNDUP(F204,0)","v":1000},null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"3rd Makeup: Year",null,null,null,{"$f":"IF('Summary A1'!A$276=0,'Reservoir F1'!AJ50,'Reservoir B1'!AG50)","v":1000},1000,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"4th Makeup: Year",null,null,null,{"$f":"IF('Summary A1'!A$276=0,'Reservoir F1'!AJ51,'Reservoir B1'!AG51)","v":1000},1000,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"5th Makeup: Year",null,null,null,{"$f":"IF('Summary A1'!A$276=0,'Reservoir F1'!AJ52,'Reservoir B1'!AG52)","v":1000},1000,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"6th Makeup: Year",null,null,null,{"$f":"IF('Summary A1'!A$276=0,'Reservoir F1'!AJ53,'Reservoir B1'!AG53)","v":1000},1000,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"7th Makeup: Year",null,null,null,{"$f":"IF('Summary A1'!A$276=0,'Reservoir F1'!AJ54,'Reservoir B1'!AG54)","v":1000},1000,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Makeup Cost",null,null,null,null,null,null,null,{"$f":"SUM(J203:J209)","v":0},{"$f":"SUM(K203:K209)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AN203:AN209)","v":0},0,0,0,0,0,0,0,0,0]
[null,"PV of Well Field Makeup Cost",null,null,null,null,{"$f":"SUM(J211:AW211)","v":0},null,null,{"$f":"J210/(1+$F$139)^(J$187)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Depreciation- Well Field Makeup Cost"]
[null,"1st"]
[null,"depreciation schedule",null,null,null,null,null,null,null,{"$f":"IF(J187=$G203,$J$195,IF(J187=$G203+1,$K$195,IF(J187=$G203+2,$L$195,IF(J187=$G203+3,$M$195,IF(J187=$G203+4,$N$195,IF(J187=$G203+5,$O$195,0))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AN187=$G203,$J$195,IF(AN187=$G203+1,$K$195,IF(AN187=$G203+2,$L$195,IF(AN187=$G203+3,$M$195,IF(AN187=$G203+4,$N$195,IF(AN187=$G203+5,$O$195,0))))))","v":0},0,0,0,0,0,0,0,0,0]
[null,"depreciation",null,null,null,null,{"$f":"SUM(J216:AW216)","v":0},null,null,{"$f":"IF(J215=0,0,J215*$F202)","v":0},{"$f":"IF(K215=0,0,K215*$F202)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AN215=0,0,AN215*$F202)","v":0},0,0,0,0,0,0,0,0,0]
[null,"2nd"]
[null,"depreciation schedule",null,null,null,null,null,null,null,{"$f":"IF(J$187=$G204,$J$195,IF(J$187=$G204+1,$K$195,IF(J$187=$G204+2,$L$195,IF(J$187=$G204+3,$M$195,IF(J$187=$G204+4,$N$195,IF(J$187=$G204+5,$O$195,0))))))","v":0},{"$f":"IF(K$187=$G204,$J$195,IF(K$187=$G204+1,$K$195,IF(K$187=$G204+2,$L$195,IF(K$187=$G204+3,$M$195,IF(K$187=$G204+4,$N$195,IF(K$187=$G204+5,$O$195,0))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AN$187=$G204,$J$195,IF(AN$187=$G204+1,$K$195,IF(AN$187=$G204+2,$L$195,IF(AN$187=$G204+3,$M$195,IF(AN$187=$G204+4,$N$195,IF(AN$187=$G204+5,$O$195,0))))))","v":0},0,0,0,0,0,0,0,0,0]
[null,"depreciation",null,null,null,null,{"$f":"SUM(J219:AW219)","v":0},null,null,{"$f":"IF(J218=0,0,J218*$F$202)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AN218=0,0,AN218*$F$202)","v":0},0,0,0,0,0,0,0,0,0]
[null,"3rd"]
[null,"depreciation schedule",null,null,null,null,null,null,null,{"$f":"IF(J$187=$G205,$J$195,IF(J$187=$G205+1,$K$195,IF(J$187=$G205+2,$L$195,IF(J$187=$G205+3,$M$195,IF(J$187=$G205+4,$N$195,IF(J$187=$G205+5,$O$195,0))))))","v":0},{"$f":"IF(K$187=$G205,$J$195,IF(K$187=$G205+1,$K$195,IF(K$187=$G205+2,$L$195,IF(K$187=$G205+3,$M$195,IF(K$187=$G205+4,$N$195,IF(K$187=$G205+5,$O$195,0))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AN$187=$G205,$J$195,IF(AN$187=$G205+1,$K$195,IF(AN$187=$G205+2,$L$195,IF(AN$187=$G205+3,$M$195,IF(AN$187=$G205+4,$N$195,IF(AN$187=$G205+5,$O$195,0))))))","v":0},0,0,0,0,0,0,0,0,0]
[null,"depreciation",null,null,null,null,{"$f":"SUM(J222:AW222)","v":0},null,null,{"$f":"IF(J221=0,0,J221*$F$202)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AN221=0,0,AN221*$F$202)","v":0},0,0,0,0,0,0,0,0,0]
[null,"4th"]
[null,"depreciation schedule",null,null,null,null,null,null,null,{"$f":"IF(J$187=$G206,$J$195,IF(J$187=$G206+1,$K$195,IF(J$187=$G206+2,$L$195,IF(J$187=$G206+3,$M$195,IF(J$187=$G206+4,$N$195,IF(J$187=$G206+5,$O$195,0))))))","v":0},{"$f":"IF(K$187=$G206,$J$195,IF(K$187=$G206+1,$K$195,IF(K$187=$G206+2,$L$195,IF(K$187=$G206+3,$M$195,IF(K$187=$G206+4,$N$195,IF(K$187=$G206+5,$O$195,0))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AN$187=$G206,$J$195,IF(AN$187=$G206+1,$K$195,IF(AN$187=$G206+2,$L$195,IF(AN$187=$G206+3,$M$195,IF(AN$187=$G206+4,$N$195,IF(AN$187=$G206+5,$O$195,0))))))","v":0},0,0,0,0,0,0,0,0,0]
[null,"depreciation",null,null,null,null,{"$f":"SUM(J225:AW225)","v":0},null,null,{"$f":"IF(J224=0,0,J224*$F$202)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AN224=0,0,AN224*$F$202)","v":0},0,0,0,0,0,0,0,0,0]
[null,"5th"]
[null,"depreciation schedule",null,null,null,null,null,null,null,{"$f":"IF(J$187=$G207,$J$195,IF(J$187=$G207+1,$K$195,IF(J$187=$G207+2,$L$195,IF(J$187=$G207+3,$M$195,IF(J$187=$G207+4,$N$195,IF(J$187=$G207+5,$O$195,0))))))","v":0},{"$f":"IF(K$187=$G207,$J$195,IF(K$187=$G207+1,$K$195,IF(K$187=$G207+2,$L$195,IF(K$187=$G207+3,$M$195,IF(K$187=$G207+4,$N$195,IF(K$187=$G207+5,$O$195,0))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AN$187=$G207,$J$195,IF(AN$187=$G207+1,$K$195,IF(AN$187=$G207+2,$L$195,IF(AN$187=$G207+3,$M$195,IF(AN$187=$G207+4,$N$195,IF(AN$187=$G207+5,$O$195,0))))))","v":0},0,0,0,0,0,0,0,0,0]
[null,"depreciation",null,null,null,null,{"$f":"SUM(J228:AW228)","v":0},null,null,{"$f":"IF(J227=0,0,J227*$F$202)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AN227=0,0,AN227*$F$202)","v":0},0,0,0,0,0,0,0,0,0]
[null,"6th"]
[null,"depreciation schedule",null,null,null,null,null,null,null,{"$f":"IF(J$187=$G208,$J$195,IF(J$187=$G208+1,$K$195,IF(J$187=$G208+2,$L$195,IF(J$187=$G208+3,$M$195,IF(J$187=$G208+4,$N$195,IF(J$187=$G208+5,$O$195,0))))))","v":0},{"$f":"IF(K$187=$G208,$J$195,IF(K$187=$G208+1,$K$195,IF(K$187=$G208+2,$L$195,IF(K$187=$G208+3,$M$195,IF(K$187=$G208+4,$N$195,IF(K$187=$G208+5,$O$195,0))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AN$187=$G208,$J$195,IF(AN$187=$G208+1,$K$195,IF(AN$187=$G208+2,$L$195,IF(AN$187=$G208+3,$M$195,IF(AN$187=$G208+4,$N$195,IF(AN$187=$G208+5,$O$195,0))))))","v":0},0,0,0,0,0,0,0,0,0]
[null,"depreciation",null,null,null,null,{"$f":"SUM(J231:AW231)","v":0},null,null,{"$f":"IF(J230=0,0,J230*$F$202)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AN230=0,0,AN230*$F$202)","v":0},0,0,0,0,0,0,0,0,0]
[null,"7th"]
[null,"depreciation schedule",null,null,null,null,null,null,null,{"$f":"IF(J$187=$G209,$J$195,IF(J$187=$G209+1,$K$195,IF(J$187=$G209+2,$L$195,IF(J$187=$G209+3,$M$195,IF(J$187=$G209+4,$N$195,IF(J$187=$G209+5,$O$195,0))))))","v":0},{"$f":"IF(K$187=$G209,$J$195,IF(K$187=$G209+1,$K$195,IF(K$187=$G209+2,$L$195,IF(K$187=$G209+3,$M$195,IF(K$187=$G209+4,$N$195,IF(K$187=$G209+5,$O$195,0))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AN$187=$G209,$J$195,IF(AN$187=$G209+1,$K$195,IF(AN$187=$G209+2,$L$195,IF(AN$187=$G209+3,$M$195,IF(AN$187=$G209+4,$N$195,IF(AN$187=$G209+5,$O$195,0))))))","v":0},0,0,0,0,0,0,0,0,0]
[null,"depreciation",null,null,null,null,{"$f":"SUM(J234:AW234)","v":0},null,null,{"$f":"IF(J233=0,0,J233*$F$202)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AN233=0,0,AN233*$F$202)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,"Total Depreciation",null,null,null,null,null,null,{"$f":"J216+J219+J222+J225+J228+J231+J234","v":0},{"$f":"K216+K219+K222+K225+K228+K231+K234","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AN216+AN219+AN222+AN225+AN228+AN231+AN234","v":0},0,0,0,0,0,0,0,0,0]
[null,null,"PV of depreciation",null,null,null,{"$f":"SUM(J236:AW236)","v":0},null,null,{"$f":"J235/(1+$F146)^J187","v":0},{"$f":"K235/(1+$F146)^K187","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AN235/(1+$F146)^AN187","v":0},0,0,0,0,0,0,0,0,0]
[null,"tax savings",null,null,null,null,null,null,null,{"$f":"J235*$F$144","v":0},{"$f":"K235*$F$144","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AN235*$F$144","v":0},0,0,0,0,0,0,0,0,0]
[null,"PV of tax savings",null,null,null,null,{"$f":"SUM(J238:AW238)","v":0},null,null,{"$f":"J237/(1+$F$139)^(J187)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AN237/(1+$F$139)^(AN187)","v":0},0,0,0,0,0,0,0,0,0]
[]
[null,"O&M"]
[null,"  Inputted O&M cost ($/kW-hr)",null,null,null,{"$f":"IF('Input A1'!A328=1,'Input A1'!W329+'Input A1'!W330,0)/100","v":0},null,null,null,{"$f":"IF(J$187>$F$142,0,IF('Input A1'!$A328=1,$F241*$F143*1000*8760*$F141,0))","v":0},{"$f":"IF(K$187>$F$142,0,IF('Input A1'!$A328=1,$F241*$F143*1000*8760*$F141,0))","v":0},{"$f":"IF(L$187>$F$142,0,IF('Input A1'!$A328=1,$F241*$F143*1000*8760*$F141,0))","v":0},{"$f":"IF(M$187>$F$142,0,IF('Input A1'!$A328=1,$F241*$F143*1000*8760*$F141,0))","v":0},{"$f":"IF(N$187>$F$142,0,IF('Input A1'!$A328=1,$F241*$F143*1000*8760*$F141,0))","v":0},{"$f":"IF(O$187>$F$142,0,IF('Input A1'!$A328=1,$F241*$F143*1000*8760*$F141,0))","v":0},{"$f":"IF(P$187>$F$142,0,IF('Input A1'!$A328=1,$F241*$F143*1000*8760*$F141,0))","v":0},{"$f":"IF(Q$187>$F$142,0,IF('Input A1'!$A328=1,$F241*$F143*1000*8760*$F141,0))","v":0},{"$f":"IF(R$187>$F$142,0,IF('Input A1'!$A328=1,$F241*$F143*1000*8760*$F141,0))","v":0},{"$f":"IF(S$187>$F$142,0,IF('Input A1'!$A328=1,$F241*$F143*1000*8760*$F141,0))","v":0},{"$f":"IF(T$187>$F$142,0,IF('Input A1'!$A328=1,$F241*$F143*1000*8760*$F141,0))","v":0},{"$f":"IF(U$187>$F$142,0,IF('Input A1'!$A328=1,$F241*$F143*1000*8760*$F141,0))","v":0},{"$f":"IF(V$187>$F$142,0,IF('Input A1'!$A328=1,$F241*$F143*1000*8760*$F141,0))","v":0},{"$f":"IF(W$187>$F$142,0,IF('Input A1'!$A328=1,$F241*$F143*1000*8760*$F141,0))","v":0},{"$f":"IF(X$187>$F$142,0,IF('Input A1'!$A328=1,$F241*$F143*1000*8760*$F141,0))","v":0},{"$f":"IF(Y$187>$F$142,0,IF('Input A1'!$A328=1,$F241*$F143*1000*8760*$F141,0))","v":0},{"$f":"IF(Z$187>$F$142,0,IF('Input A1'!$A328=1,$F241*$F143*1000*8760*$F141,0))","v":0},{"$f":"IF(AA$187>$F$142,0,IF('Input A1'!$A328=1,$F241*$F143*1000*8760*$F141,0))","v":0},{"$f":"IF(AB$187>$F$142,0,IF('Input A1'!$A328=1,$F241*$F143*1000*8760*$F141,0))","v":0},{"$f":"IF(AC$187>$F$142,0,IF('Input A1'!$A328=1,$F241*$F143*1000*8760*$F141,0))","v":0},{"$f":"IF(AD$187>$F$142,0,IF('Input A1'!$A328=1,$F241*$F143*1000*8760*$F141,0))","v":0},{"$f":"IF(AE$187>$F$142,0,IF('Input A1'!$A328=1,$F241*$F143*1000*8760*$F141,0))","v":0},{"$f":"IF(AF$187>$F$142,0,IF('Input A1'!$A328=1,$F241*$F143*1000*8760*$F141,0))","v":0},{"$f":"IF(AG$187>$F$142,0,IF('Input A1'!$A328=1,$F241*$F143*1000*8760*$F141,0))","v":0},{"$f":"IF(AH$187>$F$142,0,IF('Input A1'!$A328=1,$F241*$F143*1000*8760*$F141,0))","v":0},{"$f":"IF(AI$187>$F$142,0,IF('Input A1'!$A328=1,$F241*$F143*1000*8760*$F141,0))","v":0},{"$f":"IF(AJ$187>$F$142,0,IF('Input A1'!$A328=1,$F241*$F143*1000*8760*$F141,0))","v":0},{"$f":"IF(AK$187>$F$142,0,IF('Input A1'!$A328=1,$F241*$F143*1000*8760*$F141,0))","v":0},{"$f":"IF(AL$187>$F$142,0,IF('Input A1'!$A328=1,$F241*$F143*1000*8760*$F141,0))","v":0},{"$f":"IF(AM$187>$F$142,0,IF('Input A1'!$A328=1,$F241*$F143*1000*8760*$F141,0))","v":0},{"$f":"IF(AN$187>$F$142,0,IF('Input A1'!$A328=1,$F241*$F143*1000*8760*$F141,0))","v":0},{"$f":"IF(AO$187>$F$142,0,IF('Input A1'!$A328=1,$F241*$F143*1000*8760*$F141,0))","v":0},{"$f":"IF(AP$187>$F$142,0,IF('Input A1'!$A328=1,$F241*$F143*1000*8760*$F141,0))","v":0},{"$f":"IF(AQ$187>$F$142,0,IF('Input A1'!$A328=1,$F241*$F143*1000*8760*$F141,0))","v":0},{"$f":"IF(AR$187>$F$142,0,IF('Input A1'!$A328=1,$F241*$F143*1000*8760*$F141,0))","v":0},{"$f":"IF(AS$187>$F$142,0,IF('Input A1'!$A328=1,$F241*$F143*1000*8760*$F141,0))","v":0},{"$f":"IF(AT$187>$F$142,0,IF('Input A1'!$A328=1,$F241*$F143*1000*8760*$F141,0))","v":0},{"$f":"IF(AU$187>$F$142,0,IF('Input A1'!$A328=1,$F241*$F143*1000*8760*$F141,0))","v":0},{"$f":"IF(AV$187>$F$142,0,IF('Input A1'!$A328=1,$F241*$F143*1000*8760*$F141,0))","v":0},{"$f":"IF(AW$187>$F$142,0,IF('Input A1'!$A328=1,$F241*$F143*1000*8760*$F141,0))","v":0}]
[null,"Labor - Annual Cost",null,null,null,{"$f":"IF('Input A1'!A328=1,0,'Summary A1'!J$247)","v":1078030.3155104527},null,null,null,{"$f":"IF(J$187>$F$142,0,$F242)","v":1078030.3155104527},1078030.3155104527,1078030.3155104527,1078030.3155104527,1078030.3155104527,1078030.3155104527,1078030.3155104527,1078030.3155104527,1078030.3155104527,1078030.3155104527,{"$f":"IF(T$187>$F$142,0,$F242)","v":1078030.3155104527},1078030.3155104527,1078030.3155104527,1078030.3155104527,1078030.3155104527,1078030.3155104527,1078030.3155104527,1078030.3155104527,1078030.3155104527,1078030.3155104527,{"$f":"IF(AD$187>$F$142,0,$F242)","v":1078030.3155104527},1078030.3155104527,1078030.3155104527,1078030.3155104527,1078030.3155104527,1078030.3155104527,1078030.3155104527,1078030.3155104527,1078030.3155104527,1078030.3155104527,0,0,0,0,0,0,{"$f":"IF(AT$187>$F$142,0,$F242)","v":0},0,0,0]
[null,"Field Maintenance - Annual",null,null,null,{"$f":"IF('Input A1'!A328=1,0,'Summary A1'!J$257-F246)","v":442059.4871631611},null,null,null,442059.4871631611,442059.4871631611,442059.4871631611,442059.4871631611,442059.4871631611,442059.4871631611,442059.4871631611,442059.4871631611,442059.4871631611,442059.4871631611,442059.4871631611,442059.4871631611,442059.4871631611,442059.4871631611,442059.4871631611,442059.4871631611,442059.4871631611,442059.4871631611,442059.4871631611,442059.4871631611,442059.4871631611,442059.4871631611,442059.4871631611,442059.4871631611,442059.4871631611,442059.4871631611,442059.4871631611,442059.4871631611,442059.4871631611,442059.4871631611,0,0,0,0,0,0,0,0,0,0]
[null,"Plant Maintenance - Annual",null,null,null,{"$f":"IF('Input A1'!A328=1,0,'Summary A1'!J$252)","v":1297588.5383332628},null,null,null,1297588.5383332628,1297588.5383332628,1297588.5383332628,1297588.5383332628,1297588.5383332628,1297588.5383332628,1297588.5383332628,1297588.5383332628,1297588.5383332628,1297588.5383332628,1297588.5383332628,1297588.5383332628,1297588.5383332628,1297588.5383332628,1297588.5383332628,1297588.5383332628,1297588.5383332628,1297588.5383332628,1297588.5383332628,1297588.5383332628,1297588.5383332628,1297588.5383332628,1297588.5383332628,1297588.5383332628,1297588.5383332628,1297588.5383332628,1297588.5383332628,1297588.5383332628,1297588.5383332628,1297588.5383332628,0,0,0,0,0,0,0,0,0,0]
[null,"Water Makeup (reservoir and plant)",null,null,null,{"$f":"IF('Input A1'!A328=1,0,IF(A240=1,0,'Summary A1'!J$253+'Summary A1'!J$258))","v":5688002.80366062},null,null,null,5688002.80366062,5688002.80366062,5688002.80366062,5688002.80366062,5688002.80366062,5688002.80366062,5688002.80366062,5688002.80366062,5688002.80366062,5688002.80366062,5688002.80366062,5688002.80366062,5688002.80366062,5688002.80366062,5688002.80366062,5688002.80366062,5688002.80366062,5688002.80366062,5688002.80366062,5688002.80366062,5688002.80366062,5688002.80366062,5688002.80366062,5688002.80366062,5688002.80366062,5688002.80366062,5688002.80366062,5688002.80366062,5688002.80366062,5688002.80366062,0,0,0,0,0,0,0,0,0,0]
[null,"Production Pump- Annual",null,null,null,{"$f":"IF('Input A1'!A328=1,0,IF('Summary A1'!A276=0,'O&M Cost F1'!Q81,'O&M Costs B1'!Q$75))","v":0},null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total  O&M",null,null,null,null,null,null,null,{"$f":"SUM(J241:J246)","v":8505681.1446674969},{"$f":"SUM(K241:K246)","v":8505681.1446674969},8505681.1446674969,8505681.1446674969,8505681.1446674969,8505681.1446674969,8505681.1446674969,8505681.1446674969,8505681.1446674969,8505681.1446674969,8505681.1446674969,8505681.1446674969,8505681.1446674969,8505681.1446674969,8505681.1446674969,8505681.1446674969,8505681.1446674969,8505681.1446674969,8505681.1446674969,8505681.1446674969,8505681.1446674969,8505681.1446674969,8505681.1446674969,8505681.1446674969,8505681.1446674969,8505681.1446674969,8505681.1446674969,8505681.1446674969,8505681.1446674969,8505681.1446674969,0,0,0,0,0,0,0,0,0,0]
[null,"PV of Annual O&M",null,null,null,null,{"$f":"SUM(J248:AW248)","v":105547347.61794825},null,null,{"$f":"J247/(1+$F$139)^(J$187)","v":7949234.7146425201},7429191.3220958132,6943169.4599026293,6488943.4204697469,6064433.103242754,5667694.4890119201,5296910.7373943171,4950383.8667236613,4626526.9782464113,4323856.989015338,4040987.8402012503,3776624.1497207955,3529555.2801128924,3298649.7944980306,3082850.2752318038,2881168.4815250509,2692680.8238551877,2516524.1344441003,2351891.7144337385,2198029.6396577,2054233.3080913082,1919844.2131694469,1794246.9281957448,1676866.2880334063,1567164.7551714075,1464639.9581041194,1368822.3907515132,1279273.2623845919,1195582.488209899,1117366.8114111207,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Taxes $ Insurance",null,null,null,{"$f":"IF('Input A1'!A328=1,0,'Summary A1'!J$259)","v":822754.03281494009},null,null,null,{"$f":"IF(J$187>$F$142,0,$F250)","v":822754.03281494009},822754.03281494009,822754.03281494009,822754.03281494009,822754.03281494009,822754.03281494009,822754.03281494009,822754.03281494009,822754.03281494009,822754.03281494009,822754.03281494009,822754.03281494009,822754.03281494009,822754.03281494009,822754.03281494009,822754.03281494009,822754.03281494009,822754.03281494009,822754.03281494009,822754.03281494009,822754.03281494009,822754.03281494009,822754.03281494009,822754.03281494009,822754.03281494009,822754.03281494009,822754.03281494009,822754.03281494009,822754.03281494009,822754.03281494009,0,0,0,0,0,0,0,0,0,0]
[null,"PV of Taxes & Insurance",null,null,null,null,{"$f":"SUM(J251:AW251)","v":10209588.677096123},null,null,{"$f":"J250/(1+$F$139)^(J$187)","v":768929.00263078511},718625.23610353749,671612.37019022193,627675.11232731026,586612.25451150478,548235.75187991105,512369.86157001037,478850.33791589754,447523.68029523129,418246.43018245918,390884.51418921415,365312.63008337776,341413.67297511938,319078.19904216763,298203.9243384744,278695.25639109762,260462.85644027815,243423.23031801695,227498.34609160462,212615.27672112582,198705.8660945101,185706.41691075711,173557.39898201599,162203.17661870652,151591.75384925841,141674.53630771817,132406.10869880198,123744.0268213103,115648.62319748626,108082.82541821146,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Royalties",null,null,null,null,null,null,null,{"$f":"IF(J187>10,$F148,$F147)*J191","v":381963.51691946568},379692.29164504993,377432.63373385614,375184.46573674877,372947.71109336003,370722.29411881976,368508.13999071036,366305.17473623116,364113.32521956554,361932.51912946795,719525.36993407446,715207.50406739372,710911.30083874217,706636.62198169588,702383.33076066966,698151.29194839532,693940.37180376309,689750.43805002922,685581.35985336208,681433.00780174788,677305.25388423225,673197.97147049068,669111.03529073286,665044.32141593797,660997.7072383879,656971.07145253569,652964.29403616698,648977.25623186224,645009.84052876884,641061.93064465071,{"$f":"IF(AN187>10,$F148,$F147)*AN191","v":0},0,0,0,0,0,0,0,0,0]
[null,"PV of Royalties",null,null,null,null,{"$f":"SUM(J254:AW254)","v":6329799.4239188004},null,null,{"$f":"J253/(1+$F$139)^(J$187)","v":356975.24945744453},331637.9523495938,308097.4575862693,286226.43254517444,265906.56367963366,247027.91788149357,229488.34906158564,213192.94674577384,198053.52371143733,183988.13990000024,341841.32007379219,317560.68514463963,295002.9154502707,274045.86513874365,254576.04249734769,236487.99707931487,219683.75022221426,204072.2658860196,189568.95895635762,176095.23836058291,163578.08253210978,151949.64493294037,141146.88750646834,131111.24008329309,121788.28390275908,113127.45754302261,105081.78367329335,97607.615154211206,90664.399116668486,84214.457746343352,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,{"$f":"SUM(J254:S254)","v":2620594.5329184067},{"$f":"SUM(T254:AW254)","v":3709204.8910003924}]
[null,"Taxes"]
[null,"Profit",null,null,null,null,null,null,null,{"$f":"J191-J247-J250-J253","v":12116087.98671042},11988574.91058965,11861711.259289769,11735492.684595028,11609914.88818763,11484973.620902726,11360664.681996014,11236983.918423109,11113927.224130312,10991490.53935769,10509907.164985612,10390857.434661416,10272404.974214308,10154545.971441463,10037276.656347454,9920593.3005233165,9804492.2165355999,9688969.7573255096,9574022.3156173993,9459646.3233371787,9345838.2510399651,9232594.6073468029,9119911.9383906238,9007786.8272712789,8896215.8935188279,8785195.7925660461,8674723.2152290214,8564794.8871960491,8455407.5685250442,8346558.053148645,{"$f":"AN191-AN247-AN250-AN253","v":0},0,0,0,0,0,0,0,0,0]
[null,"Taxes",null,null,null,null,null,null,null,{"$f":"J257*$F144","v":4749506.4907904845},4699521.364951143,4649790.8136415901,4600313.1323612509,4551086.6361695509,4502109.6593938693,4453380.5553424377,4404897.6960218586,4356659.4718590826,4308664.2914282149,4119883.60867436,4073216.1143872752,4026782.749892009,3980582.0208050534,3934612.449288202,3888872.5738051403,3843360.9488819554,3798076.1448716,3753016.7477220208,3708181.3587481743,3663568.5944076665,3619177.0860799467,3575005.4798491248,3531052.4362903414,3487316.6302593807,3443796.7506858902,3400491.5003697765,3357399.5957808513,3314519.7668618173,3271850.756834269,{"$f":"AN257*$F144","v":0},0,0,0,0,0,0,0,0,0]
[null,"PV of Taxes",null,null,null,null,{"$f":"SUM(J259:AW259)","v":52386411.914743155},null,null,{"$f":"J258/(1+$F$139)^(J$187)","v":4438791.1128883027},4104743.9644957138,3795614.3691622168,3509556.8625977514,3244861.873221708,2999945.7623063126,2773341.5913533601,2563690.563762283,2369734.0916929883,2190306.4425936686,1957327.0244364834,1808556.667360029,1670971.6805760248,1543738.3369517836,1426084.6210797846,1317295.6871701046,1216709.6497258691,1123713.6827093496,1037740.4046743783,958264.52898067993,884799.75972620165,816895.9154437792,754136.26391622738,696135.05267660343,642535.22088491893,593006.27931554813,547242.3461564309,504960.32721800095,465898.22998125781,429813.60168538074,0,0,0,0,0,0,0,0,0,0]

{"sheet":"Revised COE 10-90 - DCF","index":15,"n_rows":259,"n_cols":49,"rows_kept":259,"cut":false,"hidden":false,"merged":[]}
["P10 SCENARIO",null,null,null,"COE",null,0.17679271701605448]
[null,null,null,null,"Cash Flow",null,{"$f":"G65+G72+G111-G44-G84-G121-G124-G127-G132","v":0}]
[]
[]
["P90 SCENARIO",null,null,null,"COE",null,0.19445987409776067]
[null,null,null,null,"Cash Flow",null,{"$f":"G192+G199+G238-G172-G211-G248-G251-G254-G259","v":-8.6426734924316406E-7}]
[]
[]
["P10 SCENARIO"]
[null,"Contingency",null,null,null,{"$f":"'Input A1'!Y41","v":0.15}]
[null,"Discount Rate During Operation",null,null,null,{"$f":"'Input A1'!Y44","v":7.0000000000000007E-2}]
[null,"Contingency",null,null,null,{"$f":"'Input A1'!Y41","v":0.15}]
[null,"Utilization Factor",null,null,null,{"$f":"'Input A1'!Y40","v":0.95}]
[null,"Project Life (yrs)",null,null,null,{"$f":"'Input A1'!Y46","v":20}]
[null,"Design Power Sales, MW",null,null,null,{"$f":"'Summary A1'!L279","v":25}]
[null,"Tax Rate",null,null,null,{"$f":"'Input A1'!T45","v":0.39200000000000002}]
[null,"Inflation",null,null,null,{"$f":"'Input A1'!T66","v":0}]
[null,"Inflation Adjusted Discount for Depreciation",null,null,null,{"$f":"(1+F11)*(1+F17)-1","v":7.0000000000000062E-2},"EERE definition"]
[null,"Royalty thru yr 10",null,null,null,{"$f":"'Input A1'!T42","v":1.7500000000000002E-2}]
[null,"Royalty after yr 10",null,null,null,{"$f":"'Input A1'!T43","v":3.5000000000000003E-2}]
[null,"Duration of Pre-Operation activities",null,null,null,{"$f":"ROUNDUP(SUM(F26:F28)+MAX(F22:F24),0)","v":6}]
[null,null,"Plant Construction",null,null,{"$f":"'Input A1'!Y56","v":1.5},null,{"$f":"1/SUM(AB34:AQ34)","v":0.5}]
[null,null,"Well Field Stimulation",null,null,{"$f":"'Input A1'!Y55","v":2},{"$f":"F22-F23","v":-0.5},{"$f":"1/SUM(AB35:AQ35)","v":0.5}]
[null,null,"Well Field Completion",null,null,{"$f":"'Input A1'!Y55","v":2},{"$f":"F22-F24","v":-0.5},0.5]
[null,null,"Permitting (Well Field & Plant)",null,null,{"$f":"'Input A1'!T54","v":1},null,{"$f":"1/SUM(AB37:AQ37)","v":1}]
[null,null,"Confirmation",null,null,{"$f":"'Input A1'!Y53","v":1.5},{"$f":"MAX(F22:F24)","v":2},{"$f":"1/SUM(AB38:AQ38)","v":0.5}]
[null,null,"Exploration",null,null,{"$f":"'Input A1'!Y52","v":1},{"$f":"G26+F26","v":3.5},{"$f":"1/SUM(AB40:AQ40)","v":0.5}]
[null,null,"Permitting (Expl & Confirmation)",null,null,{"$f":"'Input A1'!T51","v":1},{"$f":"G27+F27","v":4.5},{"$f":"1/SUM(AB41:AQ41)","v":0.5}]
[null,null,null,null,null,{"$f":"SUM(F26:F28)+MAX(F22:F24)","v":5.5},{"$f":"F28+G28","v":5.5},null,{"$f":"SUM(J29:AS29)","v":0}]
[null,null,null,null,null,{"$f":"MAX(F22:F24)","v":2}]
[]
["PRE-OPERATION ",null,null,null,null,null,null,null,"year =>",{"$f":"-F21","v":-6},{"$f":"J32+1","v":-5},{"$f":"K32+1","v":-4},-3,-2,-1,0,1,2,3,4,5,6,7,8,9,10]
[null,"Activity",null,null,null,"Cost","PV of Cost","discount rate"]
[null,"Plant Construction",null,null,null,{"$f":"('Summary A1'!L$273+'Summary A1'!L$286)*(1+F10)","v":46137058.033913374},{"$f":"SUM(J34:Z34)","v":47751855.065100342},{"$f":"'Input A1'!T65","v":7.0000000000000007E-2},null,{"$f":"IF(J$32<1,IF(-$F22<J$32,$H22*$F34,0),0)*(1/(1+$H34)^J32)","v":0},{"$f":"IF(K$32<1,IF(-$F22<K$32,$H22*$F34,0),0)*(1/(1+$H34)^K32)","v":0},0,0,0,24683326.048143655,23068529.016956687,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(J$32<1,IF(-$F22<J$32,1,0),0)","v":0},{"$f":"IF(K$32<1,IF(-$F22<K$32,1,0),0)","v":0},0,0,0,1,1,0,0,0,0,0,0,0,0,0]
[null,"Well Field Stimulation",null,null,null,{"$f":"'Summary A1'!L$158*(1+F10)","v":6582317.7095551211},{"$f":"SUM(J35:Z35)","v":7075991.5377717549},{"$f":"'Input A1'!T64","v":0.15},null,{"$f":"IF(J$32<1,IF(-$F23<J$32,$H23*$F35,0),0)*(1/(1+$H35)^J32)","v":0},{"$f":"IF(K$32<1,IF(-$F23<K$32,$H23*$F35,0),0)*(1/(1+$H35)^K32)","v":0},0,0,0,3784832.6829941943,3291158.8547775606,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(J$32<1,IF(-$F23<J$32,1,0),0)","v":0},0,0,0,0,1,1,0,0,0,0,0,0,0,0,0]
[null,"Well Field Development",null,null,null,{"$f":"('Summary A1'!L$131-'Summary A1'!L$126)*(1+F10)","v":70135657.926202282},{"$f":"SUM(J36:Z36)","v":75395832.270667449},{"$f":"'Input A1'!T64","v":0.15},null,{"$f":"IF(J$32<1,IF(-$F24<J$32,$H24*$F36,0),0)*(1/(1+$H36)^J32)","v":0},{"$f":"IF(K$32<1,IF(-$F24<K$32,$H24*$F36,0),0)*(1/(1+$H36)^K32)","v":0},0,0,0,40328003.307566307,35067828.963101141,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(J$32<1,IF(-$F24<J$32,1,0),0)","v":0},0,0,0,0,1,1,0,0,0,0,0,0,0,0,0]
[null,"Permitting for Plant & Well Field",null,null,null,{"$f":"('Summary A1'!L$126+'Summary A1'!L$287)*(1+F10)","v":1150000},1520874.9999999998,{"$f":"H36","v":0.15},null,{"$f":"IF(J$32<=-ROUNDDOWN(MAX($F$22:$F$24),0),IF(-($F$25+MAX($F$22:$F$24))<J$32,$H$25*$F37,0),0)*(1/(1+$H$37)^J$32)","v":0},{"$f":"IF(K$32<=-ROUNDDOWN(MAX($F$22:$F$24),0),IF(-($F$25+MAX($F$22:$F$24))<K$32,$H$25*$F37,0),0)*(1/(1+$H$37)^K$32)","v":0},0,0,1520874.9999999998,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(J$32<=-ROUNDDOWN(MAX($F22:$F24),0),IF(-($F25+MAX($F22:$F24))<J$32,1,0),0)","v":0},{"$f":"IF(K$32<=-ROUNDDOWN(MAX($F22:$F24),0),IF(-($F25+MAX($F22:$F24))<K$32,1,0),0)","v":0},0,0,1,0,0,0,0,0,0,0,0,0,0,0]
[null,"Confirmation",null,null,null,{"$f":"('Summary A1'!L$105-'Summary A1'!L$103)*(1+F10)","v":44096682.512504771},85701902.463053048,{"$f":"'Input A1'!T63","v":0.3},null,{"$f":"IF(J$32<=-ROUNDDOWN(MAX($F$22:$F$24),0),IF(-($F$26+MAX($F$22:$F$24))<J$32,$H$26*$F38,0),0)*(1/(1+$H$38)^J$32)","v":0},{"$f":"IF(K$32<=-ROUNDDOWN(MAX($F$22:$F$24),0),IF(-($F$26+MAX($F$22:$F$24))<K$32,$H$26*$F38,0),0)*(1/(1+$H$38)^K$32)","v":0},0,48440205.739986502,37261696.723066539,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(J$32<=-ROUNDDOWN(MAX($F22:$F24),0),IF(-($F26+MAX($F22:$F24))<J$32,1,0),0)","v":0},{"$f":"IF(K$32<=-ROUNDDOWN(MAX($F22:$F24),0),IF(-($F26+MAX($F22:$F24))<K$32,1,0),0)","v":0},0,1,1,0,0,0,0,0,0,0,0,0,0,0]
[null,"Permitting for Confirmation",null,null,null,0,{"$f":"SUM(J39:Z39)","v":0},{"$f":"H38","v":0.3}]
[null,"Exploration",null,null,null,{"$f":"('Summary A1'!L$82-'Summary A1'!L$78)*(1+F10)","v":4344454.9017894845},{"$f":"SUM(J40:Z40)","v":10976482.532116225},{"$f":"'Input A1'!T62","v":0.3},null,{"$f":"IF(J$32<=-ROUNDDOWN(($F$26+MAX($F$22:$F$24)),0),IF(-($F$27+$F$26+MAX($F$22:$F$24))<J$32,$H$27*$F40,0),0)*(1/(1+$H$40)^J$32)","v":0},{"$f":"IF(K$32<=-ROUNDDOWN(($F$26+MAX($F$22:$F$24)),0),IF(-($F$27+$F$26+MAX($F$22:$F$24))<K$32,$H$27*$F40,0),0)*(1/(1+$H$40)^K$32)","v":0},6204098.8225004748,4772383.7096157502,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(J$32<=-ROUNDDOWN(($F26+MAX($F22:$F24)),0),IF(-($F27+$F26+MAX($F22:$F24))<J$32,1,0),0)","v":0},{"$f":"IF(K$32<=-ROUNDDOWN(($F26+MAX($F22:$F24)),0),IF(-($F27+$F26+MAX($F22:$F24))<K$32,1,0),0)","v":0},1,1,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Permitting for Exploration & Confirmation",null,null,null,{"$f":"('Summary A1'!L$78+'Summary A1'!L$103)*(1+F10)","v":781999.99999999988},2568490.7300000004,{"$f":"H40","v":0.3},null,{"$f":"IF(J$32<=-ROUNDDOWN(($F$27+$F$26+MAX($F$22:$F$24)),0),IF(-($F$28+$F$27+$F$26+MAX($F$22:$F$24))<J$32,$H$28*$F41,0),0)*(1/(1+$H$41)^J$32)","v":0},{"$f":"IF(K$32<=-ROUNDDOWN(($F$27+$F$26+MAX($F$22:$F$24)),0),IF(-($F$28+$F$27+$F$26+MAX($F$22:$F$24))<K$32,$H$28*$F41,0),0)*(1/(1+$H$41)^K$32)","v":1451755.6300000001},{"$f":"IF(L$32<=-ROUNDDOWN(($F$27+$F$26+MAX($F$22:$F$24)),0),IF(-($F$28+$F$27+$F$26+MAX($F$22:$F$24))<L$32,$H$28*$F41,0),0)*(1/(1+$H$41)^L$32)","v":1116735.1000000001},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(J$32<=-ROUNDDOWN(($F27+$F26+MAX($F22:$F24)),0),IF(-($F28+$F27+$F26+MAX($F22:$F24))<J$32,1,0),0)","v":0},{"$f":"IF(K$32<=-ROUNDDOWN(($F27+$F26+MAX($F22:$F24)),0),IF(-($F28+$F27+$F26+MAX($F22:$F24))<K$32,1,0),0)","v":1},1,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"totals",null,null,null,{"$f":"SUM(F34:F41)","v":173228171.08396503}]
[null,"Present Value",null,null,null,null,null,null,{"$f":"SUM(J43:Z43)","v":230991429.59870881},{"$f":"SUM(J34:J42)","v":0},{"$f":"SUM(K34:K42)","v":1451755.6300000001},7320833.9225004744,{"$f":"SUM(M34:M42)","v":53212589.449602254},38782571.723066539,68796162.038704157,{"$f":"SUM(P34:P42)","v":61427516.834835388},{"$f":"SUM(Q34:Q42)","v":0},0,0,0,0,0,0,0,0,0]
[null,"PV of Pre-Operation Activities",null,null,null,null,{"$f":"SUM(G34:G42)","v":230991429.59870881}]
[]
[null,"Activity",null,null,null,"Cost","PV of Cost","discount rate"]
[null,"Plant Construction",null,null,null,{"$f":"F34/F$42","v":0.26633692282966137},{"$f":"SUM(J47:Z47)","v":0.27565871512869955},{"$f":"H34","v":7.0000000000000007E-2},null,{"$f":"IF(J$32<1,IF(-$F22<J$32,$H22*$F47,0),0)/(1+$H47)^J32","v":0},{"$f":"IF(K$32<1,IF(-$F22<K$32,$H22*$F47,0),0)/(1+$H47)^K32","v":0},0,0,0,0.14249025371386884,0.13316846141483069,0,0,0,0,0,0,0,0,0,0]
[null,"Well Field Stimulation",null,null,null,{"$f":"F35/F$42","v":3.7997963428042091E-2},{"$f":"SUM(J48:Z48)","v":4.0847810685145244E-2},{"$f":"H35","v":0.15},null,{"$f":"IF(J$32<1,IF(-$F23<J$32,$H23*$F48,0),0)/(1+$H48)^J32","v":0},{"$f":"IF(K$32<1,IF(-$F23<K$32,$H23*$F48,0),0)/(1+$H48)^K32","v":0},0,0,0,2.1848828971124199E-2,1.8998981714021045E-2,0,0,0,0,0,0,0,0,0,0]
[null,"Well Field Development",null,null,null,{"$f":"F36/F$42","v":0.40487443518760574},{"$f":"SUM(J49:Z49)","v":0.43524001782667615},0.15,null,{"$f":"IF(J$32<1,IF(-$F24<J$32,$H24*$F49,0),0)/(1+$H49)^J32","v":0},{"$f":"IF(K$32<1,IF(-$F24<K$32,$H24*$F49,0),0)/(1+$H49)^K32","v":0},0,0,0,0.23280280023287328,0.20243721759380287,0,0,0,0,0,0,0,0,0,0]
[null,"Permitting for Plant & Well Field",null,null,null,{"$f":"F37/F$42","v":6.63864308445874E-3},8.7796054791966817E-3,{"$f":"H36","v":0.15},null,{"$f":"IF(J$32=-ROUNDUP($F30,0),$F50,0)/(1+$H50)^J32","v":0},{"$f":"IF(K$32=-ROUNDUP($F30,0),$F50,0)/(1+$H50)^K32","v":0},0,0,8.7796054791966817E-3,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Confirmation",null,null,null,{"$f":"F38/F$42","v":0.25455837948627169},0.49473421053156913,{"$f":"H38","v":0.3},null,{"$f":"IF(J$32<=-ROUNDDOWN(MAX($F22:$F24),0),IF(-($F26+MAX($F22:$F24))<J$32,$H26*$F51,0),0)/(1+$H51)^J32","v":0},{"$f":"IF(K$32<=-ROUNDDOWN(MAX($F22:$F24),0),IF(-($F26+MAX($F22:$F24))<K$32,$H26*$F51,0),0)/(1+$H51)^K32","v":0},0,0.27963237986566952,0.21510183066589961,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Exploration",null,null,null,{"$f":"F40/F$42","v":2.5079378686528382E-2},6.3364304220448295E-2,{"$f":"H40","v":0.3},null,{"$f":"IF(J$32<=-ROUNDDOWN(($F26+MAX($F22:$F24)),0),IF(-($F27+$F26+MAX($F22:$F24))<J$32,$H27*$F52,0),0)/(1+$H52)^J32","v":0},{"$f":"IF(K$32<=-ROUNDDOWN(($F26+MAX($F22:$F24)),0),IF(-($F27+$F26+MAX($F22:$F24))<K$32,$H27*$F52,0),0)/(1+$H52)^K32","v":0},3.581460673329686E-2,2.7549697487151435E-2,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Permitting for Exploration & Confirmation",null,null,null,{"$f":"F41/F$42","v":4.5142772974319425E-3},1.4827211497574681E-2,{"$f":"H40","v":0.3},null,{"$f":"IF(J$32<=-ROUNDDOWN(($F27+$F26+MAX($F22:$F24)),0),IF(-($F28+$F27+$F26+MAX($F22:$F24))<J$32,$H28*$F53,0),0)/(1+$H53)^J32","v":0},{"$f":"IF(K$32<=-ROUNDDOWN(($F27+$F26+MAX($F22:$F24)),0),IF(-($F28+$F27+$F26+MAX($F22:$F24))<K$32,$H28*$F53,0),0)/(1+$H53)^K32","v":8.380597802976994E-3},6.446613694597687E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"totals",null,null,null,{"$f":"SUM(F47:F53)","v":1},{"$f":"SUM(G47:G53)","v":1.3334518753693099},null,null,{"$f":"SUM(J47:J53)","v":0},{"$f":"SUM(K47:K53)","v":8.380597802976994E-3},4.2261220427894548E-2,0.30718207735282094,{"$f":"SUM(N47:N53)","v":0.22388143614509629},0.39714188291786634,0.35460466072265462,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,{"$f":"SUM(J54:Z54)","v":1.3334518753693096}]
[null,null,null,null,null,null,{"$f":"G55*F42","v":230991429.59870878}]
[]
[]
["OPERATION"]
[null,"Power Sales ",null,null,null,null,null,null,"year =>",1,{"$f":"J60+1","v":2},{"$f":"K60+1","v":3},4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,{"$f":"AM60+1","v":31},{"$f":"AN60+1","v":32},{"$f":"AO60+1","v":33},{"$f":"AP60+1","v":34},{"$f":"AQ60+1","v":35},{"$f":"AR60+1","v":36},{"$f":"AS60+1","v":37},{"$f":"AT60+1","v":38},{"$f":"AU60+1","v":39},{"$f":"AV60+1","v":40}]
[null,"Average Output",null,null,null,null,null,null,null,{"$f":"'DrwDwn Summary 10-90s'!N10","v":24.699660373987054},{"$f":"'DrwDwn Summary 10-90s'!N11","v":24.402591670313189},{"$f":"'DrwDwn Summary 10-90s'!N12","v":24.108542696120185},{"$f":"'DrwDwn Summary 10-90s'!N13","v":23.817474232228552},{"$f":"'DrwDwn Summary 10-90s'!N14","v":23.529347935466131},{"$f":"'DrwDwn Summary 10-90s'!N15","v":23.244126312790542},{"$f":"'DrwDwn Summary 10-90s'!N16","v":22.961772696249742},{"$f":"'DrwDwn Summary 10-90s'!N17","v":22.682251218752196},{"$f":"'DrwDwn Summary 10-90s'!N18","v":22.405526790619557},{"$f":"'DrwDwn Summary 10-90s'!N19","v":22.131565076895182},{"$f":"'DrwDwn Summary 10-90s'!N20","v":21.860332475383096},{"$f":"'DrwDwn Summary 10-90s'!N21","v":21.591796095392663},{"$f":"'DrwDwn Summary 10-90s'!N22","v":21.325923737165088},{"$f":"'DrwDwn Summary 10-90s'!N23","v":21.062683871959134},{"$f":"'DrwDwn Summary 10-90s'!N24","v":20.802045622773043},{"$f":"'DrwDwn Summary 10-90s'!N25","v":20.543978745682029},{"$f":"'DrwDwn Summary 10-90s'!N26","v":20.288453611770105},{"$f":"'DrwDwn Summary 10-90s'!N27","v":20.035441189636469},{"$f":"'DrwDwn Summary 10-90s'!N28","v":19.784913028456693},{"$f":"'DrwDwn Summary 10-90s'!N29","v":19.536841241580657},{"$f":"'DrwDwn Summary 10-90s'!N30","v":19.536841241580657},{"$f":"'DrwDwn Summary 10-90s'!N31","v":19.536841241580657},{"$f":"'DrwDwn Summary 10-90s'!N32","v":19.536841241580657},{"$f":"'DrwDwn Summary 10-90s'!N33","v":19.536841241580657},{"$f":"'DrwDwn Summary 10-90s'!N34","v":19.536841241580657},{"$f":"'DrwDwn Summary 10-90s'!N35","v":19.536841241580657},{"$f":"'DrwDwn Summary 10-90s'!N36","v":19.536841241580657},{"$f":"'DrwDwn Summary 10-90s'!N37","v":19.536841241580657},{"$f":"'DrwDwn Summary 10-90s'!N38","v":19.536841241580657},{"$f":"'DrwDwn Summary 10-90s'!$N39","v":19.536841241580657},{"$f":"'DrwDwn Summary 10-90s'!$N40","v":19.536841241580657},{"$f":"'DrwDwn Summary 10-90s'!$N41","v":19.536841241580657},{"$f":"'DrwDwn Summary 10-90s'!$N42","v":19.536841241580657},{"$f":"'DrwDwn Summary 10-90s'!$N43","v":19.536841241580657},{"$f":"'DrwDwn Summary 10-90s'!$N44","v":19.536841241580657},{"$f":"'DrwDwn Summary 10-90s'!$N45","v":19.536841241580657},{"$f":"'DrwDwn Summary 10-90s'!$N46","v":19.536841241580657},{"$f":"'DrwDwn Summary 10-90s'!$N47","v":19.536841241580657},{"$f":"'DrwDwn Summary 10-90s'!$N48","v":19.536841241580657},{"$f":"'DrwDwn Summary 10-90s'!$N49","v":19.536841241580657}]
[null,"kW-hrs for Sale ",null,null,null,null,null,null,null,{"$f":"IF(J$60>$F$14,0,J61*1000*8760*$F$13)","v":205550573.63232028},{"$f":"IF(K$60>$F$14,0,K61*1000*8760*$F$13)","v":203078367.88034636},{"$f":"IF(L$60>$F$14,0,L61*1000*8760*$F$13)","v":200631292.31711218},198209020.560606,195811233.51894915,193437619.17504287,191087872.37819037,188761694.64245576,186458793.95153597,184178884.56992167,181921686.86013812,179686927.10585773,177474337.34068787,175283655.18244389,173114623.67271724,170966991.12156585,168840510.95715082,166734941.58015469,164650046.22281659,{"$f":"IF(AC$60>$F$14,0,AC61*1000*8760*$F$13)","v":162585592.81243423},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AN$60>$F$14,0,AN61*1000*8760*$F$13)","v":0},0,{"$f":"IF(AP$60>$F$14,0,AP61*1000*8760*$F$13)","v":0},0,{"$f":"IF(AR$60>$F$14,0,AR61*1000*8760*$F$13)","v":0},0,{"$f":"IF(AT$60>$F$14,0,AT61*1000*8760*$F$13)","v":0},0,{"$f":"IF(AV$60>$F$14,0,AV61*1000*8760*$F$13)","v":0},0]
[null,"PV of Power",null,null,null,null,{"$f":"SUM(J63:AW63)","v":1995700485.8082714},{"$f":"SUM(J63:S63)","v":1376883201.8735666},null,{"$f":"J62/(1+$F11)^J60","v":192103339.84328997},177376511.38120914,163774897.95632657,151212712.7703158,139610703.28665999,128895653.33086973,118999923.20079374,109861024.87503488,101421229.63178547,93627205.597281575,86429682.933929905,79783144.554219082,73645540.408962622,67978023.548287511,62744706.292061374,57912434.974058129,53450581.841908932,49330852.803557463,45527109.811228685,42015206.766490951,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Power Sales ",null,null,null,null,null,null,null,{"$f":"J62*$G$1","v":36339844.396666467},{"$f":"K62*$G$1","v":35902776.42475228},35470151.287184522,35041911.282000542,34617999.996080138,34198362.26707267,33782944.146557346,33371692.864394568,32964556.79422871,32561485.420102727,32162429.304147676,31767340.055310316,31376170.299084023,30988873.648209475,30605404.674311467,30225718.880441289,29849772.674493611,29477523.343468662,29108929.028550703,28743948.700976145,0,0,0,0,0,0,0,0,0,0,{"$f":"AN62*$G$1","v":0},0,{"$f":"AP62*$G$1","v":0},0,{"$f":"AR62*$G$1","v":0},0,{"$f":"AT62*$G$1","v":0},0,{"$f":"AV62*$G$1","v":0},0]
[null,"PV of Sales",null,null,null,null,{"$f":"SUM(J65:AW65)","v":352825311.23630416},null,null,{"$f":"J64/(1+$F$11)^(J$60)","v":33962471.398753703},31358875.381913073,28954209.188726045,26733306.338032369,24682155.558570825,22787812.763923913,21038319.747370146,19422629.081825767,17930534.749712527,16552608.064164156,15280138.476725582,14105078.897825021,13019995.185016133,12018019.480483083,11092807.10374786,10238496.728079315,9449673.5899200663,8721335.4998599719,8048861.44141539,7427982.5602392517,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Depreciation - ICC"]
[null,"depreciation schedule",null,null,null,null,null,null,null,0.2,0.32,0.192,0.11515,0.11515,{"$f":"1-SUM(J68:N68)","v":5.7700000000000085E-2}]
[null,"depreciation",null,null,null,null,null,null,null,{"$f":"J68*$G$44","v":46198285.919741765},{"$f":"K68*$G$44","v":73917257.471586823},{"$f":"L68*$G$44","v":44350354.482952096},26598663.118291318,26598663.118291318,{"$f":"O68*$G$44","v":13328205.487845518}]
[null,"PV of depreciation",null,null,null,null,{"$f":"SUM(J70:O70)","v":192078881.73665583},null,null,{"$f":"J69/(1+$F18)^J60","v":43175968.149291366},{"$f":"K69/(1+$F18)^K60","v":64562195.363426343},36203100.203790471,20291992.739809543,18964479.196083684,8881146.0842544287]
[null,"tax savings",null,null,null,null,null,null,null,{"$f":"J69*$F$16","v":18109728.080538772},{"$f":"K69*$F$16","v":28975564.928862035},17385338.957317222,10426675.942370197,10426675.942370197,5224656.551235443]
[null,"PV of tax savings",null,null,null,null,{"$f":"SUM(J72:AO72)","v":75294921.640769079},null,null,{"$f":"J71/(1+$F$18)^(J60)","v":16924979.514522217},{"$f":"K71/(1+$F$18)^(K60)","v":25308380.582463127},14191615.279885866,7954461.1540053412,7434075.8448648043,3481409.2650277358]
[]
[null,"Well Field Makeup"]
[null,"Makeup Cost - present cost",null,null,null,{"$f":"IF(F76=1000,0,'DrwDwn Summary 10-90s'!K7)*1000","v":0}]
[null,"1st Makeup: Year",null,null,null,{"$f":"IF('Summary A1'!A$276=0,'Reservoir F1 10-90s'!AI48,'Reservoir B1 10-90s'!AF48)","v":1000},{"$f":"ROUNDUP(F76,0)","v":1000},null,null,{"$f":"IF(J$60>$F$14,0,IF(J$60=$G76,1,0))*$F$75","v":0},{"$f":"IF(K$60>$F$14,0,IF(K$60=$G76,1,0))*$F$75","v":0},0,0,0,0,{"$f":"IF(P$60>$F$14,0,IF(P$60=$G76,1,0))*$F$75","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AO$60>$F$14,0,IF(AO$60=$G76,1,0))*$F$75","v":0},0,0,0,0,0,0,0,0]
[null,"2nd Makeup: Year",null,null,null,{"$f":"IF('Summary A1'!A$276=0,'Reservoir F1 10-90s'!AI49,'Reservoir B1 10-90s'!AF49)","v":1000},{"$f":"ROUNDUP(F77,0)","v":1000},null,null,{"$f":"IF(J$60>$F$14,0,IF(J$60=$G77,1,0))*$F$75","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"3rd Makeup: Year",null,null,null,{"$f":"IF('Summary A1'!A$276=0,'Reservoir F1 10-90s'!AI50,'Reservoir B1 10-90s'!AF50)","v":1000},1000,null,null,{"$f":"IF(J$60>$F$14,0,IF(J$60=$G78,1,0))*$F$75","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"4th Makeup: Year",null,null,null,{"$f":"IF('Summary A1'!A$276=0,'Reservoir F1 10-90s'!AI51,'Reservoir B1 10-90s'!AF51)","v":1000},1000,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"5th Makeup: Year",null,null,null,{"$f":"IF('Summary A1'!A$276=0,'Reservoir F1 10-90s'!AI52,'Reservoir B1 10-90s'!AF52)","v":1000},1000,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"6th Makeup: Year",null,null,null,{"$f":"IF('Summary A1'!A$276=0,'Reservoir F1 10-90s'!AI53,'Reservoir B1 10-90s'!AF53)","v":1000},1000,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"7th Makeup: Year",null,null,null,{"$f":"IF('Summary A1'!A$276=0,'Reservoir F1 10-90s'!AI54,'Reservoir B1 10-90s'!AF54)","v":1000},1000,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Makeup Cost",null,null,null,null,null,null,null,{"$f":"SUM(J76:J82)","v":0},{"$f":"SUM(K76:K82)","v":0},0,0,0,0,{"$f":"SUM(P76:P82)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AN76:AN82)","v":0},0,0,0,0,0,0,0,0,0]
[null,"PV of Well Field Makeup Cost",null,null,null,null,{"$f":"SUM(J84:AW84)","v":0},null,null,{"$f":"J83/(1+$F$11)^(J$60)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Depreciation- Well Field Makeup Cost"]
[null,"1st"]
[null,"depreciation schedule",null,null,null,null,null,null,null,{"$f":"IF(J$60>$F$14,0,IF(J60=$G76,$J$68,IF(J60=$G76+1,$K$68,IF(J60=$G76+2,$L$68,IF(J60=$G76+3,$M$68,IF(J60=$G76+4,$N$68,IF(J60=$G76+5,$O$68,0)))))))","v":0},{"$f":"IF(K$60>$F$14,0,IF(K60=$G76,$J$68,IF(K60=$G76+1,$K$68,IF(K60=$G76+2,$L$68,IF(K60=$G76+3,$M$68,IF(K60=$G76+4,$N$68,IF(K60=$G76+5,$O$68,0)))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AN$60>$F$14,0,IF(AN60=$G76,$J$68,IF(AN60=$G76+1,$K$68,IF(AN60=$G76+2,$L$68,IF(AN60=$G76+3,$M$68,IF(AN60=$G76+4,$N$68,IF(AN60=$G76+5,$O$68,0)))))))","v":0},0,0,0,0,0,0,0,0,0]
[null,"depreciation",null,null,null,null,{"$f":"SUM(J89:AW89)","v":0},null,null,{"$f":"IF(J88=0,0,J88*$F75)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AN88=0,0,AN88*$F75)","v":0},0,0,0,0,0,0,0,0,0]
[null,"2nd"]
[null,"depreciation schedule",null,null,null,null,null,null,null,{"$f":"IF(J$60>$F$14,0,IF(J$60=$G77,$J$68,IF(J$60=$G77+1,$K$68,IF(J$60=$G77+2,$L$68,IF(J$60=$G77+3,$M$68,IF(J$60=$G77+4,$N$68,IF(J$60=$G77+5,$O$68,0)))))))","v":0},{"$f":"IF(K$60>$F$14,0,IF(K$60=$G77,$J$68,IF(K$60=$G77+1,$K$68,IF(K$60=$G77+2,$L$68,IF(K$60=$G77+3,$M$68,IF(K$60=$G77+4,$N$68,IF(K$60=$G77+5,$O$68,0)))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AN$60>$F$14,0,IF(AN$60=$G77,$J$68,IF(AN$60=$G77+1,$K$68,IF(AN$60=$G77+2,$L$68,IF(AN$60=$G77+3,$M$68,IF(AN$60=$G77+4,$N$68,IF(AN$60=$G77+5,$O$68,0)))))))","v":0},0,0,0,0,0,0,0,0,0]
[null,"depreciation",null,null,null,null,{"$f":"SUM(J92:AW92)","v":0},null,null,{"$f":"IF(J91=0,0,J91*$F$75)","v":0},{"$f":"IF(K91=0,0,K91*$F$75)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AN91=0,0,AN91*$F$75)","v":0},0,0,0,0,0,0,0,0,0]
[null,"3rd"]
[null,"depreciation schedule",null,null,null,null,null,null,null,{"$f":"IF(J$60>$F$14,0,IF(J$60=$G78,$J$68,IF(J$60=$G78+1,$K$68,IF(J$60=$G78+2,$L$68,IF(J$60=$G78+3,$M$68,IF(J$60=$G78+4,$N$68,IF(J$60=$G78+5,$O$68,0)))))))","v":0},{"$f":"IF(K$60>$F$14,0,IF(K$60=$G78,$J$68,IF(K$60=$G78+1,$K$68,IF(K$60=$G78+2,$L$68,IF(K$60=$G78+3,$M$68,IF(K$60=$G78+4,$N$68,IF(K$60=$G78+5,$O$68,0)))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"depreciation",null,null,null,null,{"$f":"SUM(J95:AW95)","v":0},null,null,{"$f":"IF(J94=0,0,J94*$F$75)","v":0},{"$f":"IF(K94=0,0,K94*$F$75)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AN94=0,0,AN94*$F$75)","v":0},0,0,0,0,0,0,0,0,0]
[null,"4th"]
[null,"depreciation schedule",null,null,null,null,null,null,null,{"$f":"IF(J$60>$F$14,0,IF(J$60=$G79,$J$68,IF(J$60=$G79+1,$K$68,IF(J$60=$G79+2,$L$68,IF(J$60=$G79+3,$M$68,IF(J$60=$G79+4,$N$68,IF(J$60=$G79+5,$O$68,0)))))))","v":0},{"$f":"IF(K$60>$F$14,0,IF(K$60=$G79,$J$68,IF(K$60=$G79+1,$K$68,IF(K$60=$G79+2,$L$68,IF(K$60=$G79+3,$M$68,IF(K$60=$G79+4,$N$68,IF(K$60=$G79+5,$O$68,0)))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AN$60>$F$14,0,IF(AN$60=$G79,$J$68,IF(AN$60=$G79+1,$K$68,IF(AN$60=$G79+2,$L$68,IF(AN$60=$G79+3,$M$68,IF(AN$60=$G79+4,$N$68,IF(AN$60=$G79+5,$O$68,0)))))))","v":0},0,0,0,0,0,0,0,0,0]
[null,"depreciation",null,null,null,null,{"$f":"SUM(J98:AW98)","v":0},null,null,{"$f":"IF(J97=0,0,J97*$F$75)","v":0},{"$f":"IF(K97=0,0,K97*$F$75)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AN97=0,0,AN97*$F$75)","v":0},0,0,0,0,0,0,0,0,0]
[null,"5th"]
[null,"depreciation schedule",null,null,null,null,null,null,null,{"$f":"IF(J$60>$F$14,0,IF(J$60=$G80,$J$68,IF(J$60=$G80+1,$K$68,IF(J$60=$G80+2,$L$68,IF(J$60=$G80+3,$M$68,IF(J$60=$G80+4,$N$68,IF(J$60=$G80+5,$O$68,0)))))))","v":0},{"$f":"IF(K$60>$F$14,0,IF(K$60=$G80,$J$68,IF(K$60=$G80+1,$K$68,IF(K$60=$G80+2,$L$68,IF(K$60=$G80+3,$M$68,IF(K$60=$G80+4,$N$68,IF(K$60=$G80+5,$O$68,0)))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AN$60>$F$14,0,IF(AN$60=$G80,$J$68,IF(AN$60=$G80+1,$K$68,IF(AN$60=$G80+2,$L$68,IF(AN$60=$G80+3,$M$68,IF(AN$60=$G80+4,$N$68,IF(AN$60=$G80+5,$O$68,0)))))))","v":0},0,0,0,0,0,0,0,0,0]
[null,"depreciation",null,null,null,null,{"$f":"SUM(J101:AW101)","v":0},null,null,{"$f":"IF(J100=0,0,J100*$F$75)","v":0},{"$f":"IF(K100=0,0,K100*$F$75)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AN100=0,0,AN100*$F$75)","v":0},0,0,0,0,0,0,0,0,0]
[null,"6th"]
[null,"depreciation schedule",null,null,null,null,null,null,null,{"$f":"IF(J$60>$F$14,0,IF(J$60=$G81,$J$68,IF(J$60=$G81+1,$K$68,IF(J$60=$G81+2,$L$68,IF(J$60=$G81+3,$M$68,IF(J$60=$G81+4,$N$68,IF(J$60=$G81+5,$O$68,0)))))))","v":0},{"$f":"IF(K$60>$F$14,0,IF(K$60=$G81,$J$68,IF(K$60=$G81+1,$K$68,IF(K$60=$G81+2,$L$68,IF(K$60=$G81+3,$M$68,IF(K$60=$G81+4,$N$68,IF(K$60=$G81+5,$O$68,0)))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AN$60>$F$14,0,IF(AN$60=$G81,$J$68,IF(AN$60=$G81+1,$K$68,IF(AN$60=$G81+2,$L$68,IF(AN$60=$G81+3,$M$68,IF(AN$60=$G81+4,$N$68,IF(AN$60=$G81+5,$O$68,0)))))))","v":0},0,0,0,0,0,0,0,0,0]
[null,"depreciation",null,null,null,null,{"$f":"SUM(J104:AW104)","v":0},null,null,{"$f":"IF(J103=0,0,J103*$F$75)","v":0},{"$f":"IF(K103=0,0,K103*$F$75)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AN103=0,0,AN103*$F$75)","v":0},0,0,0,0,0,0,0,0,0]
[null,"7th"]
[null,"depreciation schedule",null,null,null,null,null,null,null,{"$f":"IF(J$60>$F$14,0,IF(J$60=$G82,$J$68,IF(J$60=$G82+1,$K$68,IF(J$60=$G82+2,$L$68,IF(J$60=$G82+3,$M$68,IF(J$60=$G82+4,$N$68,IF(J$60=$G82+5,$O$68,0)))))))","v":0},{"$f":"IF(K$60>$F$14,0,IF(K$60=$G82,$J$68,IF(K$60=$G82+1,$K$68,IF(K$60=$G82+2,$L$68,IF(K$60=$G82+3,$M$68,IF(K$60=$G82+4,$N$68,IF(K$60=$G82+5,$O$68,0)))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AN$60>$F$14,0,IF(AN$60=$G82,$J$68,IF(AN$60=$G82+1,$K$68,IF(AN$60=$G82+2,$L$68,IF(AN$60=$G82+3,$M$68,IF(AN$60=$G82+4,$N$68,IF(AN$60=$G82+5,$O$68,0)))))))","v":0},0,0,0,0,0,0,0,0,0]
[null,"depreciation",null,null,null,null,{"$f":"SUM(J107:AW107)","v":0},null,null,{"$f":"IF(J106=0,0,J106*$F$75)","v":0},{"$f":"IF(K106=0,0,K106*$F$75)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AN106=0,0,AN106*$F$75)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,"Total Depreciation",null,null,null,null,null,null,{"$f":"J89+J92+J95+J98+J101+J104+J107","v":0},{"$f":"K89+K92+K95+K98+K101+K104+K107","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AN89+AN92+AN95+AN98+AN101+AN104+AN107","v":0},0,0,0,0,0,0,0,0,0]
[null,null,"PV of depreciation",null,null,null,{"$f":"SUM(J109:AW109)","v":0},null,null,{"$f":"J108/(1+$F11)^J60","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"tax savings",null,null,null,null,null,null,null,{"$f":"J108*$F$16","v":0},{"$f":"K108*$F$16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AN108*$F$16","v":0},0,0,0,0,0,0,0,0,0]
[null,"PV of tax savings",null,null,null,null,{"$f":"SUM(J111:AW111)","v":0},null,null,{"$f":"J110/(1+$F$11)^(J60)","v":0},{"$f":"K110/(1+$F$11)^(K60)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AN110/(1+$F$11)^(AN60)","v":0},0,0,0,0,0,0,0,0,0]
[]
[null,"O&M"]
[null,"  Inputted O&M cost ($/kW-hr)",null,null,null,{"$f":"IF('Input A1'!A328=1,'Input A1'!T329+'Input A1'!T330,0)/100","v":0},null,null,null,{"$f":"IF(J$60>$F$14,0,IF('Input A1'!$A328=1,$F114*$F15*1000*8760*$F13,0))","v":0},{"$f":"IF(K$60>$F$14,0,IF('Input A1'!$A328=1,$F114*$F15*1000*8760*$F13,0))","v":0},{"$f":"IF(L$60>$F$14,0,IF('Input A1'!$A328=1,$F114*$F15*1000*8760*$F13,0))","v":0},{"$f":"IF(M$60>$F$14,0,IF('Input A1'!$A328=1,$F114*$F15*1000*8760*$F13,0))","v":0},{"$f":"IF(N$60>$F$14,0,IF('Input A1'!$A328=1,$F114*$F15*1000*8760*$F13,0))","v":0},{"$f":"IF(O$60>$F$14,0,IF('Input A1'!$A328=1,$F114*$F15*1000*8760*$F13,0))","v":0},{"$f":"IF(P$60>$F$14,0,IF('Input A1'!$A328=1,$F114*$F15*1000*8760*$F13,0))","v":0},{"$f":"IF(Q$60>$F$14,0,IF('Input A1'!$A328=1,$F114*$F15*1000*8760*$F13,0))","v":0},{"$f":"IF(R$60>$F$14,0,IF('Input A1'!$A328=1,$F114*$F15*1000*8760*$F13,0))","v":0},{"$f":"IF(S$60>$F$14,0,IF('Input A1'!$A328=1,$F114*$F15*1000*8760*$F13,0))","v":0},{"$f":"IF(T$60>$F$14,0,IF('Input A1'!$A328=1,$F114*$F15*1000*8760*$F13,0))","v":0},{"$f":"IF(U$60>$F$14,0,IF('Input A1'!$A328=1,$F114*$F15*1000*8760*$F13,0))","v":0},{"$f":"IF(V$60>$F$14,0,IF('Input A1'!$A328=1,$F114*$F15*1000*8760*$F13,0))","v":0},{"$f":"IF(W$60>$F$14,0,IF('Input A1'!$A328=1,$F114*$F15*1000*8760*$F13,0))","v":0},{"$f":"IF(X$60>$F$14,0,IF('Input A1'!$A328=1,$F114*$F15*1000*8760*$F13,0))","v":0},{"$f":"IF(Y$60>$F$14,0,IF('Input A1'!$A328=1,$F114*$F15*1000*8760*$F13,0))","v":0},{"$f":"IF(Z$60>$F$14,0,IF('Input A1'!$A328=1,$F114*$F15*1000*8760*$F13,0))","v":0},{"$f":"IF(AA$60>$F$14,0,IF('Input A1'!$A328=1,$F114*$F15*1000*8760*$F13,0))","v":0},{"$f":"IF(AB$60>$F$14,0,IF('Input A1'!$A328=1,$F114*$F15*1000*8760*$F13,0))","v":0},{"$f":"IF(AC$60>$F$14,0,IF('Input A1'!$A328=1,$F114*$F15*1000*8760*$F13,0))","v":0},{"$f":"IF(AD$60>$F$14,0,IF('Input A1'!$A328=1,$F114*$F15*1000*8760*$F13,0))","v":0},{"$f":"IF(AE$60>$F$14,0,IF('Input A1'!$A328=1,$F114*$F15*1000*8760*$F13,0))","v":0},{"$f":"IF(AF$60>$F$14,0,IF('Input A1'!$A328=1,$F114*$F15*1000*8760*$F13,0))","v":0},{"$f":"IF(AG$60>$F$14,0,IF('Input A1'!$A328=1,$F114*$F15*1000*8760*$F13,0))","v":0},{"$f":"IF(AH$60>$F$14,0,IF('Input A1'!$A328=1,$F114*$F15*1000*8760*$F13,0))","v":0},{"$f":"IF(AI$60>$F$14,0,IF('Input A1'!$A328=1,$F114*$F15*1000*8760*$F13,0))","v":0},{"$f":"IF(AJ$60>$F$14,0,IF('Input A1'!$A328=1,$F114*$F15*1000*8760*$F13,0))","v":0},{"$f":"IF(AK$60>$F$14,0,IF('Input A1'!$A328=1,$F114*$F15*1000*8760*$F13,0))","v":0},{"$f":"IF(AL$60>$F$14,0,IF('Input A1'!$A328=1,$F114*$F15*1000*8760*$F13,0))","v":0},{"$f":"IF(AM$60>$F$14,0,IF('Input A1'!$A328=1,$F114*$F15*1000*8760*$F13,0))","v":0},{"$f":"IF(AN$60>$F$14,0,IF('Input A1'!$A328=1,$F114*$F15*1000*8760*$F13,0))","v":0},{"$f":"IF(AO$60>$F$14,0,IF('Input A1'!$A328=1,$F114*$F15*1000*8760*$F13,0))","v":0},{"$f":"IF(AP$60>$F$14,0,IF('Input A1'!$A328=1,$F114*$F15*1000*8760*$F13,0))","v":0},{"$f":"IF(AQ$60>$F$14,0,IF('Input A1'!$A328=1,$F114*$F15*1000*8760*$F13,0))","v":0},{"$f":"IF(AR$60>$F$14,0,IF('Input A1'!$A328=1,$F114*$F15*1000*8760*$F13,0))","v":0},{"$f":"IF(AS$60>$F$14,0,IF('Input A1'!$A328=1,$F114*$F15*1000*8760*$F13,0))","v":0},{"$f":"IF(AT$60>$F$14,0,IF('Input A1'!$A328=1,$F114*$F15*1000*8760*$F13,0))","v":0},{"$f":"IF(AU$60>$F$14,0,IF('Input A1'!$A328=1,$F114*$F15*1000*8760*$F13,0))","v":0},{"$f":"IF(AV$60>$F$14,0,IF('Input A1'!$A328=1,$F114*$F15*1000*8760*$F13,0))","v":0},{"$f":"IF(AW$60>$F$14,0,IF('Input A1'!$A328=1,$F114*$F15*1000*8760*$F13,0))","v":0}]
[null,"Labor - Annual Cost",null,null,null,{"$f":"IF('Input A1'!A328=1,0,'Summary A1'!L$247)","v":1026564.2773668026},null,null,null,{"$f":"IF(J$60>$F$14,0,$F115)","v":1026564.2773668026},{"$f":"IF(K$60>$F$14,0,$F115)","v":1026564.2773668026},1026564.2773668026,1026564.2773668026,1026564.2773668026,1026564.2773668026,1026564.2773668026,1026564.2773668026,1026564.2773668026,1026564.2773668026,1026564.2773668026,1026564.2773668026,1026564.2773668026,1026564.2773668026,1026564.2773668026,1026564.2773668026,1026564.2773668026,1026564.2773668026,1026564.2773668026,1026564.2773668026,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AO$60>$F$14,0,$F115)","v":0},0,0,0,0,0,0,0,0]
[null,"Field Maintenance - Annual",null,null,null,{"$f":"IF('Input A1'!A328=1,0,'Summary A1'!L$257-F119)","v":1456321.5550438489},null,null,null,{"$f":"IF(J$60>$F$14,0,$F116)","v":1456321.5550438489},1456321.5550438489,1456321.5550438489,1456321.5550438489,1456321.5550438489,1456321.5550438489,1456321.5550438489,1456321.5550438489,1456321.5550438489,1456321.5550438489,1456321.5550438489,1456321.5550438489,1456321.5550438489,1456321.5550438489,1456321.5550438489,1456321.5550438489,1456321.5550438489,1456321.5550438489,1456321.5550438489,1456321.5550438489,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Plant Maintenance - Annual",null,null,null,{"$f":"IF('Input A1'!A328=1,0,'Summary A1'!L$252)","v":932633.75351215247},null,null,null,{"$f":"IF(J$60>$F$14,0,$F117)","v":932633.75351215247},932633.75351215247,932633.75351215247,932633.75351215247,932633.75351215247,932633.75351215247,932633.75351215247,932633.75351215247,932633.75351215247,932633.75351215247,932633.75351215247,932633.75351215247,932633.75351215247,932633.75351215247,932633.75351215247,932633.75351215247,932633.75351215247,932633.75351215247,932633.75351215247,932633.75351215247,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Water Makeup (reservoir and plant)",null,null,null,{"$f":"IF('Input A1'!A328=1,0,IF(C113=1,0,'Summary A1'!L$253+'Summary A1'!L$258))","v":3618795.5783252809},null,null,null,{"$f":"IF(J$60>$F$14,0,$F118)","v":3618795.5783252809},3618795.5783252809,3618795.5783252809,3618795.5783252809,3618795.5783252809,3618795.5783252809,3618795.5783252809,3618795.5783252809,3618795.5783252809,3618795.5783252809,3618795.5783252809,3618795.5783252809,3618795.5783252809,3618795.5783252809,3618795.5783252809,3618795.5783252809,3618795.5783252809,3618795.5783252809,3618795.5783252809,3618795.5783252809,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Production Pump- Annual",null,null,null,{"$f":"IF('Input A1'!A328=1,0,IF('Summary A1'!A276=0,'O&M Cost F1 10-90s'!H81,'O&M Costs B1 10-90s'!H$75))","v":0},null,null,null,{"$f":"IF(J$60>$F$14,0,$F119)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total  O&M",null,null,null,null,null,null,null,{"$f":"SUM(J114:J119)","v":7034315.1642480846},{"$f":"SUM(K114:K119)","v":7034315.1642480846},7034315.1642480846,7034315.1642480846,7034315.1642480846,7034315.1642480846,7034315.1642480846,7034315.1642480846,7034315.1642480846,7034315.1642480846,7034315.1642480846,7034315.1642480846,7034315.1642480846,7034315.1642480846,7034315.1642480846,7034315.1642480846,7034315.1642480846,7034315.1642480846,7034315.1642480846,7034315.1642480846,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"PV of Annual O&M",null,null,null,null,{"$f":"SUM(J121:AW121)","v":74521635.057494566},null,null,{"$f":"J120/(1+$F$11)^(J$60)","v":6574126.3217271818},6144043.2913338151,5742096.533956836,5366445.3588381652,5015369.4942412749,4687261.2095712852,4380617.9528703596,4094035.4699722989,3826201.3738058866,3575889.134398025,3341952.4620542284,3123320.0579946069,2918990.7084061741,2728028.6994450227,2549559.53219161,2382765.9179360843,2226884.0354542844,2081200.0331348451,1945046.7599391076,1817800.710223465,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Taxes $ Insurance",null,null,null,{"$f":"IF('Input A1'!A328=1,0,'Summary A1'!M$259)","v":1334235.3778446342},null,null,null,{"$f":"IF(J$60>$F$14,0,$F123)","v":1334235.3778446342},{"$f":"IF(K$60>$F$14,0,$F123)","v":1334235.3778446342},1334235.3778446342,1334235.3778446342,1334235.3778446342,1334235.3778446342,1334235.3778446342,1334235.3778446342,1334235.3778446342,1334235.3778446342,1334235.3778446342,1334235.3778446342,1334235.3778446342,1334235.3778446342,1334235.3778446342,1334235.3778446342,1334235.3778446342,1334235.3778446342,1334235.3778446342,1334235.3778446342,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"PV of Taxes & Insurance",null,null,null,null,{"$f":"SUM(J124:AW124)","v":14134908.599757688},null,null,{"$f":"J123/(1+$F$11)^(J$60)","v":1246948.9512566675},1165372.8516417453,1089133.5062072386,1017881.7815020921,951291.38458139449,889057.36876765848,830894.7371660358,776537.13753835135,725735.6425592067,678257.60986841749,633885.61669945554,592416.4642050988,553660.24692065304,517439.48310341407,483588.30196580745,451951.68408019398,422384.75147681677,394752.10418394092,368927.20017190737,344791.7758615957,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Royalties",null,null,null,null,null,null,null,{"$f":"IF(J60>10,$F20,$F19)*J64","v":635947.27694166324},{"$f":"IF(K60>10,$F20,$F19)*K64","v":628298.58743316494},620727.64752572915,613233.44743500953,605814.9999314025,598471.33967377176,591201.52256475366,584004.62512690504,576879.74389900244,569825.99485179782,1125685.0256451687,1111856.9019358612,1098165.9604679409,1084610.5776873317,1071189.1636009014,1057900.1608154452,1044742.0436072765,1031713.3170214032,1018812.5159992747,1006038.2045341652,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AN60>10,$F20,$F19)*AN64","v":0},0,0,0,0,0,0,0,0,0]
[null,"PV of Royalties",null,null,null,null,{"$f":"SUM(J127:AW127)","v":8088984.7534932774},null,null,{"$f":"J126/(1+$F$11)^(J$60)","v":594343.24947818986},548780.31918347883,506698.6608027058,467832.8609155665,431937.72227498947,398786.72336866852,368170.59557897761,339896.00893195096,313784.3581199692,289670.64112287277,534804.84668539546,493677.76142387581,455699.83147556474,420630.68181690789,388248.24863117514,358347.38548277604,330738.57564720238,305246.74249509902,281710.15044953866,259979.38960837387,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,{"$f":"SUM(J127:S127)","v":4259901.1397773689},{"$f":"SUM(T127:AW127)","v":3829083.6137159085}]
[null,"Taxes",null,null,null,null,{"$f":"G127/G65","v":2.2926316496822117E-2}]
[null,"Profit",null,null,null,null,null,null,null,{"$f":"J64-J120-J123-J126","v":27335346.577632081},26905927.295226395,26480873.097566072,26060127.29247281,25643634.454056013,25231340.385306176,24823192.08189987,24419137.69717494,24019126.508236986,23623108.883158211,22668193.736409783,22286932.611281734,21909453.796523359,21535712.528429423,21165664.968617842,20799268.177533127,20436480.088793613,20077259.484354541,19721565.970458709,19369359.954349261,0,0,0,0,0,0,0,0,0,0,{"$f":"AN64-AN120-AN123-AN126","v":0},0,0,0,0,0,0,0,0,0]
[null,"Taxes",null,null,null,null,null,null,null,{"$f":"J130*$F16","v":10715455.858431777},10547123.499728747,10380502.254245901,10215569.898649342,10052304.705989957,9890685.4310400207,9730691.2961047497,9572301.9772925768,9415497.5912288986,9260258.6821980197,8885931.9446726348,8736477.5836224407,8588505.8882371578,8441999.3111443333,8296940.6676981943,8153313.1255929861,8011100.1948070964,7870285.7178669805,7730853.8604198145,7592789.1021049106,0,0,0,0,0,0,0,0,0,0,{"$f":"AN130*$F16","v":0},0,0,0,0,0,0,0,0,0]
[null,"PV of Taxes",null,null,null,null,{"$f":"SUM(J132:AW132)","v":100383274.86761898},null,null,{"$f":"J131/(1+$F$11)^(J$60)","v":10014444.727506334},9212266.1365435813,8473581.9512016326,7793409.3640164062,7167154.3273294792,6590581.3251887895,6059785.4930078704,5571166.9024301991,5121406.8430891652,4707445.9460797375,4221642.2561043082,3879100.5287669646,3563924.6040997864,3273952.8815181525,3007193.1202160325,2761809.2423074623,2536109.1611179705,2328533.5550580663,2137645.5136950961,1962120.9883419606,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
["P90 SCENARIO"]
[null,"Contingency",null,null,null,{"$f":"'Input A1'!Z41","v":0.15}]
[null,"Discount Rate During Operation",null,null,null,{"$f":"'Input A1'!Z44","v":7.0000000000000007E-2}]
[null,"Contingency",null,null,null,{"$f":"'Input A1'!Z41","v":0.15}]
[null,"Utilization Factor",null,null,null,{"$f":"'Input A1'!Z40","v":0.95}]
[null,"Project Life (yrs)",null,null,null,{"$f":"'Input A1'!Z46","v":20}]
[null,"Design Power Sales, MW",null,null,null,{"$f":"'Summary A1'!M279","v":25}]
[null,"Tax Rate",null,null,null,{"$f":"'Input A1'!T45","v":0.39200000000000002}]
[null,"Inflation",null,null,null,{"$f":"'Input A1'!T66","v":0}]
[null,"Inflation Adjusted Discount for Depreciation",null,null,null,{"$f":"(1+F139)*(1+F145)-1","v":7.0000000000000062E-2},"EERE definition"]
[null,"Royalty thru yr 10",null,null,null,{"$f":"'Input A1'!T42","v":1.7500000000000002E-2}]
[null,"Royalty after yr 10",null,null,null,{"$f":"'Input A1'!T43","v":3.5000000000000003E-2}]
[null,"Duration of Pre-Operation activities",null,null,null,{"$f":"ROUNDUP(SUM(F154:F156)+MAX(F150:F152),0)","v":6}]
[null,null,"Plant Construction",null,null,{"$f":"'Input A1'!Z56","v":1.5},null,{"$f":"1/SUM(AB162:AQ162)","v":0.5}]
[null,null,"Well Field Stimulation",null,null,{"$f":"'Input A1'!Z55","v":2},{"$f":"F150-F151","v":-0.5},{"$f":"1/SUM(AB163:AQ163)","v":0.5}]
[null,null,"Well Field Completion",null,null,{"$f":"'Input A1'!Z55","v":2},{"$f":"F150-F152","v":-0.5},0.5]
[null,null,"Permitting (Well Field & Plant)",null,null,{"$f":"'Input A1'!T54","v":1},null,1]
[null,null,"Confirmation",null,null,{"$f":"'Input A1'!Z53","v":1.5},{"$f":"MAX(F150:F152)","v":2},0.5]
[null,null,"Exploration",null,null,{"$f":"'Input A1'!Z52","v":1},{"$f":"G154+F154","v":3.5},{"$f":"1/SUM(AB168:AQ168)","v":0.5}]
[null,null,"Permitting (Expl & Confirmation)",null,null,{"$f":"'Input A1'!T51","v":1},{"$f":"G155+F155","v":4.5},{"$f":"1/SUM(AB169:AQ169)","v":0.5}]
[null,null,null,null,null,{"$f":"SUM(F154:F156)+MAX(F150:F152)","v":5.5},{"$f":"F156+G156","v":5.5}]
[null,null,null,null,null,{"$f":"MAX(F150:F152)","v":2}]
[]
["PRE-OPERATION ",null,null,null,null,null,null,null,"year =>",{"$f":"-F149","v":-6},{"$f":"J160+1","v":-5},{"$f":"K160+1","v":-4},-3,-2,-1,0,1,2,3,4,5,6,7,8,9]
[null,"Activity",null,null,null,"Cost","PV of Cost","discount rate"]
[null,"Plant Construction",null,null,null,{"$f":"('Summary A1'!M$273+'Summary A1'!M$286)*(1+F138)","v":72370046.443078473},{"$f":"SUM(J162:Z162)","v":74902998.06858623},{"$f":"'Input A1'!T65","v":7.0000000000000007E-2},null,{"$f":"IF(J$160<1,IF(-$F150<J$160,$H150*$F162,0),0)*(1/(1+$H162)^J160)","v":0},{"$f":"IF(K$160<1,IF(-$F150<K$160,$H150*$F162,0),0)*(1/(1+$H162)^K160)","v":0},0,0,0,38717974.847046986,36185023.221539237,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(J$160<1,IF(-$F150<J$160,1,0),0)","v":0},{"$f":"IF(K$160<1,IF(-$F150<K$160,1,0),0)","v":0},0,0,0,1,1,0,0,0,0,0,0,0,0,0]
[null,"Well Field Stimulation",null,null,null,{"$f":"'Summary A1'!M$158*(1+F138)","v":6582317.7095551211},{"$f":"SUM(J163:Z163)","v":7075991.5377717549},{"$f":"'Input A1'!T64","v":0.15},null,{"$f":"IF(J$160<1,IF(-$F151<J$160,$H151*$F163,0),0)*(1/(1+$H163)^J160)","v":0},{"$f":"IF(K$160<1,IF(-$F151<K$160,$H151*$F163,0),0)*(1/(1+$H163)^K160)","v":0},0,0,0,3784832.6829941943,3291158.8547775606,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(J$160<1,IF(-$F151<J$160,1,0),0)","v":0},0,0,0,0,1,1,0,0,0,0,0,0,0,0,0]
[null,"Well Field Development",null,null,null,{"$f":"('Summary A1'!M$131-'Summary A1'!M$126)*(1+F138)","v":70135657.926202282},75395832.270667449,{"$f":"'Input A1'!T64","v":0.15},null,{"$f":"IF(J$160<1,IF(-$F152<J$160,$H152*$F164,0),0)*(1/(1+$H164)^J160)","v":0},{"$f":"IF(K$160<1,IF(-$F152<K$160,$H152*$F164,0),0)*(1/(1+$H164)^K160)","v":0},0,0,0,40328003.307566307,35067828.963101141,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(J$160<1,IF(-$F152<J$160,1,0),0)","v":0},0,0,0,0,1,1,0,0,0,0,0,0,0,0,0]
[null,"Permitting for Plant & Well Field",null,null,null,{"$f":"('Summary A1'!M$126+'Summary A1'!M$287)*(1+F138)","v":1150000},1520874.9999999998,{"$f":"H164","v":0.15},null,{"$f":"IF(J$160<=-ROUNDDOWN(MAX($F150:$F152),0),IF(-($F153+MAX($F150:$F152))<J$160,$H153*$F165,0),0)*(1/(1+$H165)^J$160)","v":0},{"$f":"IF(K$160<=-ROUNDDOWN(MAX($F150:$F152),0),IF(-($F153+MAX($F150:$F152))<K$160,$H153*$F165,0),0)*(1/(1+$H165)^K$160)","v":0},0,0,1520874.9999999998,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(J$160<=-ROUNDDOWN(MAX($F150:$F152),0),IF(-($F153+MAX($F150:$F152))<J$160,1,0),0)","v":0},{"$f":"IF(K$160<=-ROUNDDOWN(MAX($F150:$F152),0),IF(-($F153+MAX($F150:$F152))<K$160,1,0),0)","v":0},0,0,1,0,0,0,0,0,0,0,0,0,0,0]
[null,"Confirmation",null,null,null,{"$f":"('Summary A1'!M$105-'Summary A1'!M$103)*(1+F138)","v":44096682.512504771},85701902.463053048,{"$f":"'Input A1'!T63","v":0.3},null,{"$f":"IF(J$160<=-ROUNDDOWN(MAX($F150:$F152),0),IF(-($F154+MAX($F150:$F152))<J$160,$H154*$F166,0),0)*(1/(1+$H166)^J$160)","v":0},{"$f":"IF(K$160<=-ROUNDDOWN(MAX($F150:$F152),0),IF(-($F154+MAX($F150:$F152))<K$160,$H154*$F166,0),0)*(1/(1+$H166)^K$160)","v":0},0,48440205.739986502,37261696.723066539,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(J$160<=-ROUNDDOWN(MAX($F150:$F152),0),IF(-($F154+MAX($F150:$F152))<J$160,1,0),0)","v":0},{"$f":"IF(K$160<=-ROUNDDOWN(MAX($F150:$F152),0),IF(-($F154+MAX($F150:$F152))<K$160,1,0),0)","v":0},0,1,1,0,0,0,0,0,0,0,0,0,0,0]
[null,"Permitting for Confirmation",null,null,null,0,{"$f":"SUM(J167:Z167)","v":0},{"$f":"H166","v":0.3}]
[null,"Exploration",null,null,null,{"$f":"('Summary A1'!M$82-'Summary A1'!M$78)*(1+F138)","v":4344454.9017894845},10976482.532116225,{"$f":"'Input A1'!T62","v":0.3},null,{"$f":"IF(J$160<=-ROUNDDOWN(($F154+MAX($F150:$F152)),0),IF(-($F155+$F154+MAX($F150:$F152))<J$160,$H155*$F168,0),0)*(1/(1+$H168)^J$160)","v":0},{"$f":"IF(K$160<=-ROUNDDOWN(($F154+MAX($F150:$F152)),0),IF(-($F155+$F154+MAX($F150:$F152))<K$160,$H155*$F168,0),0)*(1/(1+$H168)^K$160)","v":0},6204098.8225004748,4772383.7096157502,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(J$160<=-ROUNDDOWN(($F154+MAX($F150:$F152)),0),IF(-($F155+$F154+MAX($F150:$F152))<J$160,1,0),0)","v":0},{"$f":"IF(K$160<=-ROUNDDOWN(($F154+MAX($F150:$F152)),0),IF(-($F155+$F154+MAX($F150:$F152))<K$160,1,0),0)","v":0},1,1,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Permitting for Exploration & Confirmation",null,null,null,{"$f":"('Summary A1'!M$78+'Summary A1'!M$103)*(1+F138)","v":781999.99999999988},2568490.7300000004,{"$f":"H168","v":0.3},null,{"$f":"IF(J$160<=-ROUNDDOWN(($F155+$F154+MAX($F150:$F152)),0),IF(-($F156+$F155+$F154+MAX($F150:$F152))<J$160,$H156*$F169,0),0)*(1/(1+$H169)^J$160)","v":0},{"$f":"IF(K$160<=-ROUNDDOWN(($F155+$F154+MAX($F150:$F152)),0),IF(-($F156+$F155+$F154+MAX($F150:$F152))<K$160,$H156*$F169,0),0)*(1/(1+$H169)^K$160)","v":1451755.6300000001},1116735.1000000001,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(J$160<=-ROUNDDOWN(($F155+$F154+MAX($F150:$F152)),0),IF(-($F156+$F155+$F154+MAX($F150:$F152))<J$160,1,0),0)","v":0},{"$f":"IF(K$160<=-ROUNDDOWN(($F155+$F154+MAX($F150:$F152)),0),IF(-($F156+$F155+$F154+MAX($F150:$F152))<K$160,1,0),0)","v":1},1,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"totals",null,null,null,{"$f":"SUM(F162:F169)","v":199461159.49313015},null,null,null,{"$f":"SUM(J162:J169)","v":0},{"$f":"SUM(K162:K169)","v":1451755.6300000001},7320833.9225004744,53212589.449602254,38782571.723066539,82830810.837607488,74544011.039417937,0,0,0,0,0,0,0,0,0]
[null,"Present Value"]
[null,"PV of Pre-Operation Activities",null,null,null,null,{"$f":"SUM(G162:G170)","v":258142572.6021947}]
[]
[null,"Activity",null,null,null,"Cost","PV of Cost","discount rate"]
[null,"Plant Construction",null,null,null,{"$f":"F162/F$170","v":0.36282776369587405},{"$f":"SUM(J175:Z175)","v":0.37552673542522963},{"$f":"H162","v":7.0000000000000007E-2},null,{"$f":"IF(J$160<1,IF(-$F150<J$160,$H150*$F175,0),0)/(1+$H175)^J160","v":0},{"$f":"IF(K$160<1,IF(-$F150<K$160,$H150*$F175,0),0)/(1+$H175)^K160","v":0},0,0,0,0.19411285357729263,0.18141388184793703,0,0,0,0,0,0,0,0,0]
[null,"Well Field Stimulation",null,null,null,{"$f":"F163/F$170","v":3.3000498574670273E-2},{"$f":"SUM(J176:Z176)","v":3.547553596777054E-2},{"$f":"H163","v":0.15},null,{"$f":"IF(J$160<1,IF(-$F151<J$160,$H151*$F176,0),0)/(1+$H176)^J160","v":0},{"$f":"IF(K$160<1,IF(-$F151<K$160,$H151*$F176,0),0)/(1+$H176)^K160","v":0},0,0,0,1.8975286680435403E-2,1.6500249287335136E-2,0,0,0,0,0,0,0,0,0]
[null,"Well Field Development",null,null,null,{"$f":"F164/F$170","v":0.35162564032230997},{"$f":"SUM(J177:Z177)","v":0.37799756334648321},{"$f":"H164","v":0.15},null,{"$f":"IF(J$160<1,IF(-$F152<J$160,$H152*$F177,0),0)/(1+$H177)^J160","v":0},{"$f":"IF(K$160<1,IF(-$F152<K$160,$H152*$F177,0),0)/(1+$H177)^K160","v":0},0,0,0,0.20218474318532823,0.17581282016115499,0,0,0,0,0,0,0,0,0]
[null,"Permitting for Plant & Well Field",null,null,null,{"$f":"F165/F$170","v":5.76553351500801E-3},7.6249180735980917E-3,{"$f":"H164","v":0.15},null,{"$f":"IF(J$160<=-ROUNDDOWN(MAX($F150:$F152),0),IF(-($F153+MAX($F150:$F152))<J$160,$H153*$F178,0),0)/(1+$H178)^J160","v":0},{"$f":"IF(K$160<=-ROUNDDOWN(MAX($F150:$F152),0),IF(-($F153+MAX($F150:$F152))<K$160,$H153*$F178,0),0)/(1+$H178)^K160","v":0},0,0,7.6249180735980917E-3,0,0,0,0,0,0,0,0,0,0,0]
[null,"Confirmation",null,null,null,{"$f":"F166/F$170","v":0.22107904428392511},0.42966712256580852,{"$f":"H166","v":0.3},null,{"$f":"IF(J$160<=-ROUNDDOWN(MAX($F150:$F152),0),IF(-($F154+MAX($F150:$F152))<J$160,$H154*$F179,0),0)/(1+$H179)^J160","v":0},{"$f":"IF(K$160<=-ROUNDDOWN(MAX($F150:$F152),0),IF(-($F154+MAX($F150:$F152))<K$160,$H154*$F179,0),0)/(1+$H179)^K160","v":0},0,0.24285533014589178,0.18681179241991674,0,0,0,0,0,0,0,0,0,0,0]
[null,"Exploration",null,null,null,{"$f":"F168/F$170","v":2.1780956818007048E-2},5.5030676448535716E-2,{"$f":"H168","v":0.3},null,{"$f":"IF(J$160<=-ROUNDDOWN(($F154+MAX($F150:$F152)),0),IF(-($F155+$F154+MAX($F150:$F152))<J$160,$H155*$F180,0),0)/(1+$H180)^J160","v":0},{"$f":"IF(K$160<=-ROUNDDOWN(($F154+MAX($F150:$F152)),0),IF(-($F155+$F154+MAX($F150:$F152))<K$160,$H155*$F180,0),0)/(1+$H180)^K160","v":0},3.1104295383954969E-2,2.3926381064580747E-2,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Permitting for Exploration & Confirmation",null,null,null,{"$f":"F169/F$170","v":3.920562790205446E-3},1.2877147292871644E-2,{"$f":"H168","v":0.3},null,{"$f":"IF(J$160<=-ROUNDDOWN(($F155+$F154+MAX($F150:$F152)),0),IF(-($F156+$F155+$F154+MAX($F150:$F152))<J$160,$H156*$F181,0),0)/(1+$H181)^J160","v":0},{"$f":"IF(K$160<=-ROUNDDOWN(($F155+$F154+MAX($F150:$F152)),0),IF(-($F156+$F155+$F154+MAX($F150:$F152))<K$160,$H156*$F181,0),0)/(1+$H181)^K160","v":7.2783876003187555E-3},5.5987596925528883E-3,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"totals",null,null,null,{"$f":"SUM(F175:F181)","v":1},{"$f":"SUM(G175:G181)","v":1.2941996991202975},null,null,{"$f":"SUM(J175:J181)","v":0},{"$f":"SUM(K175:K181)","v":7.2783876003187555E-3},{"$f":"SUM(L175:L181)","v":3.6703055076507854E-2},0.26678171121047251,0.19443671049351482,0.41527288344305624,0.37372695129642719,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,{"$f":"SUM(J182:Z182)","v":1.2941996991202975}]
[null,null,null,null,null,null,{"$f":"G183*F170","v":258142572.60219473}]
[]
["OPERATION"]
[null,"Power Sales ",null,null,null,null,null,null,"year =>",1,{"$f":"J187+1","v":2},{"$f":"K187+1","v":3},4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,{"$f":"AR187+1","v":36},{"$f":"AS187+1","v":37},{"$f":"AT187+1","v":38},{"$f":"AU187+1","v":39},{"$f":"AV187+1","v":40}]
[null,"Average Output",null,null,null,null,null,null,null,{"$f":"'DrwDwn Summary 10-90s'!$N58","v":24.699660373987054},{"$f":"'DrwDwn Summary 10-90s'!$N59","v":24.402591670313189},{"$f":"'DrwDwn Summary 10-90s'!$N60","v":24.108542696120185},{"$f":"'DrwDwn Summary 10-90s'!$N61","v":23.817474232228552},{"$f":"'DrwDwn Summary 10-90s'!$N62","v":23.529347935466131},{"$f":"'DrwDwn Summary 10-90s'!$N63","v":23.244126312790542},{"$f":"'DrwDwn Summary 10-90s'!$N64","v":22.961772696249739},{"$f":"'DrwDwn Summary 10-90s'!$N65","v":22.682251218752196},{"$f":"'DrwDwn Summary 10-90s'!$N66","v":22.405526790619557},{"$f":"'DrwDwn Summary 10-90s'!$N67","v":22.131565076895182},{"$f":"'DrwDwn Summary 10-90s'!$N68","v":21.860332475383096},{"$f":"'DrwDwn Summary 10-90s'!$N69","v":21.591796095392663},{"$f":"'DrwDwn Summary 10-90s'!$N70","v":21.325923737165088},{"$f":"'DrwDwn Summary 10-90s'!$N71","v":21.062683871959134},{"$f":"'DrwDwn Summary 10-90s'!$N72","v":20.802045622773043},{"$f":"'DrwDwn Summary 10-90s'!$N73","v":20.543978745682029},{"$f":"'DrwDwn Summary 10-90s'!$N74","v":20.288453611770105},{"$f":"'DrwDwn Summary 10-90s'!$N75","v":20.035441189636469},{"$f":"'DrwDwn Summary 10-90s'!$N76","v":19.784913028456693},{"$f":"'DrwDwn Summary 10-90s'!$N77","v":19.536841241580657},{"$f":"'DrwDwn Summary 10-90s'!$N78","v":19.536841241580657},{"$f":"'DrwDwn Summary 10-90s'!$N79","v":19.536841241580657},{"$f":"'DrwDwn Summary 10-90s'!$N80","v":19.536841241580657},{"$f":"'DrwDwn Summary 10-90s'!$N81","v":19.536841241580657},{"$f":"'DrwDwn Summary 10-90s'!$N82","v":19.536841241580657},{"$f":"'DrwDwn Summary 10-90s'!$N83","v":19.536841241580657},{"$f":"'DrwDwn Summary 10-90s'!$N84","v":19.536841241580657},{"$f":"'DrwDwn Summary 10-90s'!$N85","v":19.536841241580657},{"$f":"'DrwDwn Summary 10-90s'!$N86","v":19.536841241580657},{"$f":"'DrwDwn Summary 10-90s'!$N87","v":19.536841241580657},{"$f":"'DrwDwn Summary 10-90s'!$N88","v":19.536841241580657},{"$f":"'DrwDwn Summary 10-90s'!$N89","v":19.536841241580657},{"$f":"'DrwDwn Summary 10-90s'!$N90","v":19.536841241580657},{"$f":"'DrwDwn Summary 10-90s'!$N91","v":19.536841241580657},{"$f":"'DrwDwn Summary 10-90s'!$N92","v":19.536841241580657},{"$f":"'DrwDwn Summary 10-90s'!$N93","v":19.536841241580657},{"$f":"'DrwDwn Summary 10-90s'!$N94","v":19.536841241580657},{"$f":"'DrwDwn Summary 10-90s'!$N95","v":19.536841241580657},{"$f":"'DrwDwn Summary 10-90s'!$N96","v":19.536841241580657},{"$f":"'DrwDwn Summary 10-90s'!$N97","v":19.536841241580657}]
[null,"kW-hrs for Sale ",null,null,null,null,null,null,null,{"$f":"IF(J$187>$F$142,0,J188*1000*8760*$F$141)","v":205550573.63232028},203078367.88034636,200631292.31711218,198209020.560606,195811233.51894915,193437619.17504287,191087872.37819034,188761694.64245576,186458793.95153597,184178884.56992167,181921686.86013812,179686927.10585773,177474337.34068787,175283655.18244389,173114623.67271724,170966991.12156585,168840510.95715082,166734941.58015469,164650046.22281659,162585592.81243423,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AN$187>$F$142,0,AN188*1000*8760*$F$141)","v":0},0,{"$f":"IF(AP$187>$F$142,0,AP188*1000*8760*$F$141)","v":0},0,{"$f":"IF(AR$187>$F$142,0,AR188*1000*8760*$F$141)","v":0},0,0,0,0,0]
[null,"PV of Power",null,null,null,null,{"$f":"SUM(J190:AW190)","v":1995700485.8082714},{"$f":"SUM(J190:S190)","v":1376883201.8735666},null,{"$f":"J189/(1+$F139)^J187","v":192103339.84328997},177376511.38120914,163774897.95632657,151212712.7703158,139610703.28665999,128895653.33086973,118999923.20079371,109861024.87503488,101421229.63178547,93627205.597281575,86429682.933929905,79783144.554219082,73645540.408962622,67978023.548287511,62744706.292061374,57912434.974058129,53450581.841908932,49330852.803557463,45527109.811228685,42015206.766490951,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Power Sales ",null,null,null,null,null,null,null,{"$f":"J189*$G$5","v":39971338.669263482},{"$f":"K189*$G$5","v":39490593.849990875},39014735.844056651,38543701.183255896,38077427.817022063,37615855.070549414,37158923.604271851,36706575.374651894,36258753.596235983,35815402.704932965,35376468.322474696,34941897.222018592,34511637.294853665,34085637.51817333,33663847.923877813,33246219.568372659,32832704.503329128,32423255.74737436,32017827.258679386,31616373.908415742,0,0,0,0,0,0,0,0,0,0,{"$f":"AN189*$G$5","v":0},0,{"$f":"AP189*$G$5","v":0},0,{"$f":"AR189*$G$5","v":0},0,0,0,0,0]
[null,"PV of Sales",null,null,null,null,{"$f":"SUM(J192:AW192)","v":388083665.20711625},null,null,{"$f":"J191/(1+$F$139)^(J$60)","v":37356391.279685497},{"$f":"K191/(1+$F$139)^(K$60)","v":34492614.071089938},31847646.036960863,29404805.087296456,27148679.783823717,25065032.518469535,23140710.083269536,21363561.06545024,19722359.545037076,18206734.612572528,16807105.261641379,15514620.245136881,14321102.515788415,13218997.900614599,12201327.685855227,11261644.813750094,10393993.415429663,9592871.425314948,8853196.0419264529,8170271.818003213,0,0,0,0,0,0,0,0,0,0,{"$f":"AN191/(1+$F$139)^(AN$60)","v":0},0,{"$f":"AP191/(1+$F$139)^(AP$60)","v":0},0,{"$f":"AR191/(1+$F$139)^(AR$60)","v":0},0,0,0,0,0]
[]
[null,"Depreciation - ICC"]
[null,"depreciation schedule",null,null,null,null,null,null,null,0.2,0.32,0.192,0.11515,0.11515,{"$f":"1-SUM(J195:N195)","v":5.7700000000000085E-2}]
[null,"depreciation",null,null,null,null,null,null,null,{"$f":"J195*$G$172","v":51628514.520438939},{"$f":"K195*$G$172","v":82605623.2327023},49563373.939621381,29725117.235142719,29725117.235142719,14894826.439146657]
[null,"PV of depreciation",null,null,null,null,{"$f":"SUM(J197:O197)","v":214656174.73424307},null,null,{"$f":"J196/(1+$F146)^J187","v":48250948.149942935},{"$f":"K196/(1+$F146)^K187","v":72150950.504587561},40458476.91846031,22677149.616241753,21193597.772188552,9925051.7728219703]
[null,"tax savings",null,null,null,null,null,null,null,{"$f":"J196*$F$144","v":20238377.692012064},{"$f":"K196*$F$144","v":32381404.307219304},19428842.584331583,11652245.956175946,11652245.956175946,5838771.96414549]
[null,"PV of tax savings",null,null,null,null,{"$f":"SUM(J199:AO199)","v":84145220.495823294},null,null,{"$f":"J198/(1+$F$146)^(J187)","v":18914371.674777631},{"$f":"K198/(1+$F$146)^(K187)","v":28283172.597798325},15859722.952036444,8889442.6495667659,8307890.3266979111,3890620.2949462128]
[]
[null,"Well Field Makeup"]
[null,"Makeup Cost - present cost",null,null,null,{"$f":"IF(F203=1000,0,'DrwDwn Summary 10-90s'!K55)*1000","v":0}]
[null,"1st Makeup: Year",null,null,null,{"$f":"IF('Summary A1'!A$276=0,'Reservoir F1 10-90s'!AJ48,'Reservoir B1 10-90s'!AG48)","v":1000},{"$f":"ROUNDUP(F203,0)","v":1000},null,null,{"$f":"IF(J$187=$G203,1,0)*$F$202","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Z$187=$G203,1,0)*$F$202","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AP$187=$G203,1,0)*$F$202","v":0},0,0,0,0,0,0,0]
[null,"2nd Makeup: Year",null,null,null,{"$f":"IF('Summary A1'!A$276=0,'Reservoir F1 10-90s'!AJ49,'Reservoir B1 10-90s'!AG49)","v":1000},{"$f":"ROUNDUP(F204,0)","v":1000},null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"3rd Makeup: Year",null,null,null,{"$f":"IF('Summary A1'!A$276=0,'Reservoir F1 10-90s'!AJ50,'Reservoir B1 10-90s'!AG50)","v":1000},1000,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"4th Makeup: Year",null,null,null,{"$f":"IF('Summary A1'!A$276=0,'Reservoir F1 10-90s'!AJ51,'Reservoir B1 10-90s'!AG51)","v":1000},1000,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"5th Makeup: Year",null,null,null,{"$f":"IF('Summary A1'!A$276=0,'Reservoir F1 10-90s'!AJ52,'Reservoir B1 10-90s'!AG52)","v":1000},1000,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"6th Makeup: Year",null,null,null,{"$f":"IF('Summary A1'!A$276=0,'Reservoir F1 10-90s'!AJ53,'Reservoir B1 10-90s'!AG53)","v":1000},1000,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"7th Makeup: Year",null,null,null,{"$f":"IF('Summary A1'!A$276=0,'Reservoir F1 10-90s'!AJ54,'Reservoir B1 10-90s'!AG54)","v":1000},1000,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Makeup Cost",null,null,null,null,null,null,null,{"$f":"SUM(J203:J209)","v":0},{"$f":"SUM(K203:K209)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AN203:AN209)","v":0},0,0,0,0,0,0,0,0,0]
[null,"PV of Well Field Makeup Cost",null,null,null,null,{"$f":"SUM(J211:AW211)","v":0},null,null,{"$f":"J210/(1+$F$139)^(J$187)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Depreciation- Well Field Makeup Cost"]
[null,"1st"]
[null,"depreciation schedule",null,null,null,null,null,null,null,{"$f":"IF(J187=$G203,$J$195,IF(J187=$G203+1,$K$195,IF(J187=$G203+2,$L$195,IF(J187=$G203+3,$M$195,IF(J187=$G203+4,$N$195,IF(J187=$G203+5,$O$195,0))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AN187=$G203,$J$195,IF(AN187=$G203+1,$K$195,IF(AN187=$G203+2,$L$195,IF(AN187=$G203+3,$M$195,IF(AN187=$G203+4,$N$195,IF(AN187=$G203+5,$O$195,0))))))","v":0},0,0,0,0,0,0,0,0,0]
[null,"depreciation",null,null,null,null,{"$f":"SUM(J216:AW216)","v":0},null,null,{"$f":"IF(J215=0,0,J215*$F202)","v":0},{"$f":"IF(K215=0,0,K215*$F202)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AN215=0,0,AN215*$F202)","v":0},0,0,0,0,0,0,0,0,0]
[null,"2nd"]
[null,"depreciation schedule",null,null,null,null,null,null,null,{"$f":"IF(J$187=$G204,$J$195,IF(J$187=$G204+1,$K$195,IF(J$187=$G204+2,$L$195,IF(J$187=$G204+3,$M$195,IF(J$187=$G204+4,$N$195,IF(J$187=$G204+5,$O$195,0))))))","v":0},{"$f":"IF(K$187=$G204,$J$195,IF(K$187=$G204+1,$K$195,IF(K$187=$G204+2,$L$195,IF(K$187=$G204+3,$M$195,IF(K$187=$G204+4,$N$195,IF(K$187=$G204+5,$O$195,0))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AN$187=$G204,$J$195,IF(AN$187=$G204+1,$K$195,IF(AN$187=$G204+2,$L$195,IF(AN$187=$G204+3,$M$195,IF(AN$187=$G204+4,$N$195,IF(AN$187=$G204+5,$O$195,0))))))","v":0},0,0,0,0,0,0,0,0,0]
[null,"depreciation",null,null,null,null,{"$f":"SUM(J219:AW219)","v":0},null,null,{"$f":"IF(J218=0,0,J218*$F$202)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AN218=0,0,AN218*$F$202)","v":0},0,0,0,0,0,0,0,0,0]
[null,"3rd"]
[null,"depreciation schedule",null,null,null,null,null,null,null,{"$f":"IF(J$187=$G205,$J$195,IF(J$187=$G205+1,$K$195,IF(J$187=$G205+2,$L$195,IF(J$187=$G205+3,$M$195,IF(J$187=$G205+4,$N$195,IF(J$187=$G205+5,$O$195,0))))))","v":0},{"$f":"IF(K$187=$G205,$J$195,IF(K$187=$G205+1,$K$195,IF(K$187=$G205+2,$L$195,IF(K$187=$G205+3,$M$195,IF(K$187=$G205+4,$N$195,IF(K$187=$G205+5,$O$195,0))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AN$187=$G205,$J$195,IF(AN$187=$G205+1,$K$195,IF(AN$187=$G205+2,$L$195,IF(AN$187=$G205+3,$M$195,IF(AN$187=$G205+4,$N$195,IF(AN$187=$G205+5,$O$195,0))))))","v":0},0,0,0,0,0,0,0,0,0]
[null,"depreciation",null,null,null,null,{"$f":"SUM(J222:AW222)","v":0},null,null,{"$f":"IF(J221=0,0,J221*$F$202)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AN221=0,0,AN221*$F$202)","v":0},0,0,0,0,0,0,0,0,0]
[null,"4th"]
[null,"depreciation schedule",null,null,null,null,null,null,null,{"$f":"IF(J$187=$G206,$J$195,IF(J$187=$G206+1,$K$195,IF(J$187=$G206+2,$L$195,IF(J$187=$G206+3,$M$195,IF(J$187=$G206+4,$N$195,IF(J$187=$G206+5,$O$195,0))))))","v":0},{"$f":"IF(K$187=$G206,$J$195,IF(K$187=$G206+1,$K$195,IF(K$187=$G206+2,$L$195,IF(K$187=$G206+3,$M$195,IF(K$187=$G206+4,$N$195,IF(K$187=$G206+5,$O$195,0))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AN$187=$G206,$J$195,IF(AN$187=$G206+1,$K$195,IF(AN$187=$G206+2,$L$195,IF(AN$187=$G206+3,$M$195,IF(AN$187=$G206+4,$N$195,IF(AN$187=$G206+5,$O$195,0))))))","v":0},0,0,0,0,0,0,0,0,0]
[null,"depreciation",null,null,null,null,{"$f":"SUM(J225:AW225)","v":0},null,null,{"$f":"IF(J224=0,0,J224*$F$202)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AN224=0,0,AN224*$F$202)","v":0},0,0,0,0,0,0,0,0,0]
[null,"5th"]
[null,"depreciation schedule",null,null,null,null,null,null,null,{"$f":"IF(J$187=$G207,$J$195,IF(J$187=$G207+1,$K$195,IF(J$187=$G207+2,$L$195,IF(J$187=$G207+3,$M$195,IF(J$187=$G207+4,$N$195,IF(J$187=$G207+5,$O$195,0))))))","v":0},{"$f":"IF(K$187=$G207,$J$195,IF(K$187=$G207+1,$K$195,IF(K$187=$G207+2,$L$195,IF(K$187=$G207+3,$M$195,IF(K$187=$G207+4,$N$195,IF(K$187=$G207+5,$O$195,0))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AN$187=$G207,$J$195,IF(AN$187=$G207+1,$K$195,IF(AN$187=$G207+2,$L$195,IF(AN$187=$G207+3,$M$195,IF(AN$187=$G207+4,$N$195,IF(AN$187=$G207+5,$O$195,0))))))","v":0},0,0,0,0,0,0,0,0,0]
[null,"depreciation",null,null,null,null,{"$f":"SUM(J228:AW228)","v":0},null,null,{"$f":"IF(J227=0,0,J227*$F$202)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AN227=0,0,AN227*$F$202)","v":0},0,0,0,0,0,0,0,0,0]
[null,"6th"]
[null,"depreciation schedule",null,null,null,null,null,null,null,{"$f":"IF(J$187=$G208,$J$195,IF(J$187=$G208+1,$K$195,IF(J$187=$G208+2,$L$195,IF(J$187=$G208+3,$M$195,IF(J$187=$G208+4,$N$195,IF(J$187=$G208+5,$O$195,0))))))","v":0},{"$f":"IF(K$187=$G208,$J$195,IF(K$187=$G208+1,$K$195,IF(K$187=$G208+2,$L$195,IF(K$187=$G208+3,$M$195,IF(K$187=$G208+4,$N$195,IF(K$187=$G208+5,$O$195,0))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AN$187=$G208,$J$195,IF(AN$187=$G208+1,$K$195,IF(AN$187=$G208+2,$L$195,IF(AN$187=$G208+3,$M$195,IF(AN$187=$G208+4,$N$195,IF(AN$187=$G208+5,$O$195,0))))))","v":0},0,0,0,0,0,0,0,0,0]
[null,"depreciation",null,null,null,null,{"$f":"SUM(J231:AW231)","v":0},null,null,{"$f":"IF(J230=0,0,J230*$F$202)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AN230=0,0,AN230*$F$202)","v":0},0,0,0,0,0,0,0,0,0]
[null,"7th"]
[null,"depreciation schedule",null,null,null,null,null,null,null,{"$f":"IF(J$187=$G209,$J$195,IF(J$187=$G209+1,$K$195,IF(J$187=$G209+2,$L$195,IF(J$187=$G209+3,$M$195,IF(J$187=$G209+4,$N$195,IF(J$187=$G209+5,$O$195,0))))))","v":0},{"$f":"IF(K$187=$G209,$J$195,IF(K$187=$G209+1,$K$195,IF(K$187=$G209+2,$L$195,IF(K$187=$G209+3,$M$195,IF(K$187=$G209+4,$N$195,IF(K$187=$G209+5,$O$195,0))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AN$187=$G209,$J$195,IF(AN$187=$G209+1,$K$195,IF(AN$187=$G209+2,$L$195,IF(AN$187=$G209+3,$M$195,IF(AN$187=$G209+4,$N$195,IF(AN$187=$G209+5,$O$195,0))))))","v":0},0,0,0,0,0,0,0,0,0]
[null,"depreciation",null,null,null,null,{"$f":"SUM(J234:AW234)","v":0},null,null,{"$f":"IF(J233=0,0,J233*$F$202)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AN233=0,0,AN233*$F$202)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,"Total Depreciation",null,null,null,null,null,null,{"$f":"J216+J219+J222+J225+J228+J231+J234","v":0},{"$f":"K216+K219+K222+K225+K228+K231+K234","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AN216+AN219+AN222+AN225+AN228+AN231+AN234","v":0},0,0,0,0,0,0,0,0,0]
[null,null,"PV of depreciation",null,null,null,{"$f":"SUM(J236:AW236)","v":0},null,null,{"$f":"J235/(1+$F146)^J187","v":0},{"$f":"K235/(1+$F146)^K187","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AN235/(1+$F146)^AN187","v":0},0,0,0,0,0,0,0,0,0]
[null,"tax savings",null,null,null,null,null,null,null,{"$f":"J235*$F$144","v":0},{"$f":"K235*$F$144","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AN235*$F$144","v":0},0,0,0,0,0,0,0,0,0]
[null,"PV of tax savings",null,null,null,null,{"$f":"SUM(J238:AW238)","v":0},null,null,{"$f":"J237/(1+$F$139)^(J187)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AN237/(1+$F$139)^(AN187)","v":0},0,0,0,0,0,0,0,0,0]
[]
[null,"O&M"]
[null,"  Inputted O&M cost ($/kW-hr)",null,null,null,{"$f":"IF('Input A1'!A328=1,'Input A1'!W329+'Input A1'!W330,0)/100","v":0},null,null,null,{"$f":"IF(J$187>$F$142,0,IF('Input A1'!$A328=1,$F241*$F143*1000*8760*$F141,0))","v":0},{"$f":"IF(K$187>$F$142,0,IF('Input A1'!$A328=1,$F241*$F143*1000*8760*$F141,0))","v":0},{"$f":"IF(L$187>$F$142,0,IF('Input A1'!$A328=1,$F241*$F143*1000*8760*$F141,0))","v":0},{"$f":"IF(M$187>$F$142,0,IF('Input A1'!$A328=1,$F241*$F143*1000*8760*$F141,0))","v":0},{"$f":"IF(N$187>$F$142,0,IF('Input A1'!$A328=1,$F241*$F143*1000*8760*$F141,0))","v":0},{"$f":"IF(O$187>$F$142,0,IF('Input A1'!$A328=1,$F241*$F143*1000*8760*$F141,0))","v":0},{"$f":"IF(P$187>$F$142,0,IF('Input A1'!$A328=1,$F241*$F143*1000*8760*$F141,0))","v":0},{"$f":"IF(Q$187>$F$142,0,IF('Input A1'!$A328=1,$F241*$F143*1000*8760*$F141,0))","v":0},{"$f":"IF(R$187>$F$142,0,IF('Input A1'!$A328=1,$F241*$F143*1000*8760*$F141,0))","v":0},{"$f":"IF(S$187>$F$142,0,IF('Input A1'!$A328=1,$F241*$F143*1000*8760*$F141,0))","v":0},{"$f":"IF(T$187>$F$142,0,IF('Input A1'!$A328=1,$F241*$F143*1000*8760*$F141,0))","v":0},{"$f":"IF(U$187>$F$142,0,IF('Input A1'!$A328=1,$F241*$F143*1000*8760*$F141,0))","v":0},{"$f":"IF(V$187>$F$142,0,IF('Input A1'!$A328=1,$F241*$F143*1000*8760*$F141,0))","v":0},{"$f":"IF(W$187>$F$142,0,IF('Input A1'!$A328=1,$F241*$F143*1000*8760*$F141,0))","v":0},{"$f":"IF(X$187>$F$142,0,IF('Input A1'!$A328=1,$F241*$F143*1000*8760*$F141,0))","v":0},{"$f":"IF(Y$187>$F$142,0,IF('Input A1'!$A328=1,$F241*$F143*1000*8760*$F141,0))","v":0},{"$f":"IF(Z$187>$F$142,0,IF('Input A1'!$A328=1,$F241*$F143*1000*8760*$F141,0))","v":0},{"$f":"IF(AA$187>$F$142,0,IF('Input A1'!$A328=1,$F241*$F143*1000*8760*$F141,0))","v":0},{"$f":"IF(AB$187>$F$142,0,IF('Input A1'!$A328=1,$F241*$F143*1000*8760*$F141,0))","v":0},{"$f":"IF(AC$187>$F$142,0,IF('Input A1'!$A328=1,$F241*$F143*1000*8760*$F141,0))","v":0},{"$f":"IF(AD$187>$F$142,0,IF('Input A1'!$A328=1,$F241*$F143*1000*8760*$F141,0))","v":0},{"$f":"IF(AE$187>$F$142,0,IF('Input A1'!$A328=1,$F241*$F143*1000*8760*$F141,0))","v":0},{"$f":"IF(AF$187>$F$142,0,IF('Input A1'!$A328=1,$F241*$F143*1000*8760*$F141,0))","v":0},{"$f":"IF(AG$187>$F$142,0,IF('Input A1'!$A328=1,$F241*$F143*1000*8760*$F141,0))","v":0},{"$f":"IF(AH$187>$F$142,0,IF('Input A1'!$A328=1,$F241*$F143*1000*8760*$F141,0))","v":0},{"$f":"IF(AI$187>$F$142,0,IF('Input A1'!$A328=1,$F241*$F143*1000*8760*$F141,0))","v":0},{"$f":"IF(AJ$187>$F$142,0,IF('Input A1'!$A328=1,$F241*$F143*1000*8760*$F141,0))","v":0},{"$f":"IF(AK$187>$F$142,0,IF('Input A1'!$A328=1,$F241*$F143*1000*8760*$F141,0))","v":0},{"$f":"IF(AL$187>$F$142,0,IF('Input A1'!$A328=1,$F241*$F143*1000*8760*$F141,0))","v":0},{"$f":"IF(AM$187>$F$142,0,IF('Input A1'!$A328=1,$F241*$F143*1000*8760*$F141,0))","v":0},{"$f":"IF(AN$187>$F$142,0,IF('Input A1'!$A328=1,$F241*$F143*1000*8760*$F141,0))","v":0},{"$f":"IF(AO$187>$F$142,0,IF('Input A1'!$A328=1,$F241*$F143*1000*8760*$F141,0))","v":0},{"$f":"IF(AP$187>$F$142,0,IF('Input A1'!$A328=1,$F241*$F143*1000*8760*$F141,0))","v":0},{"$f":"IF(AQ$187>$F$142,0,IF('Input A1'!$A328=1,$F241*$F143*1000*8760*$F141,0))","v":0},{"$f":"IF(AR$187>$F$142,0,IF('Input A1'!$A328=1,$F241*$F143*1000*8760*$F141,0))","v":0},{"$f":"IF(AS$187>$F$142,0,IF('Input A1'!$A328=1,$F241*$F143*1000*8760*$F141,0))","v":0},{"$f":"IF(AT$187>$F$142,0,IF('Input A1'!$A328=1,$F241*$F143*1000*8760*$F141,0))","v":0},{"$f":"IF(AU$187>$F$142,0,IF('Input A1'!$A328=1,$F241*$F143*1000*8760*$F141,0))","v":0},{"$f":"IF(AV$187>$F$142,0,IF('Input A1'!$A328=1,$F241*$F143*1000*8760*$F141,0))","v":0},{"$f":"IF(AW$187>$F$142,0,IF('Input A1'!$A328=1,$F241*$F143*1000*8760*$F141,0))","v":0}]
[null,"Labor - Annual Cost",null,null,null,{"$f":"IF('Input A1'!A328=1,0,'Summary A1'!M$247)","v":1026564.2773668026},null,null,null,{"$f":"IF(J$187>$F$142,0,$F242)","v":1026564.2773668026},1026564.2773668026,1026564.2773668026,1026564.2773668026,1026564.2773668026,1026564.2773668026,1026564.2773668026,1026564.2773668026,1026564.2773668026,1026564.2773668026,1026564.2773668026,1026564.2773668026,1026564.2773668026,1026564.2773668026,1026564.2773668026,1026564.2773668026,{"$f":"IF(Z$187>$F$142,0,$F242)","v":1026564.2773668026},1026564.2773668026,1026564.2773668026,1026564.2773668026,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AP$187>$F$142,0,$F242)","v":0},0,0,0,0,0,0,0]
[null,"Field Maintenance - Annual",null,null,null,{"$f":"IF('Input A1'!A328=1,0,'Summary A1'!M$257-F246)","v":1456321.5550438489},null,null,null,1456321.5550438489,1456321.5550438489,1456321.5550438489,1456321.5550438489,1456321.5550438489,1456321.5550438489,1456321.5550438489,1456321.5550438489,1456321.5550438489,1456321.5550438489,1456321.5550438489,1456321.5550438489,1456321.5550438489,1456321.5550438489,1456321.5550438489,1456321.5550438489,1456321.5550438489,1456321.5550438489,1456321.5550438489,1456321.5550438489,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Plant Maintenance - Annual",null,null,null,{"$f":"IF('Input A1'!A328=1,0,'Summary A1'!M$252)","v":1343237.0503512586},null,null,null,1343237.0503512586,1343237.0503512586,1343237.0503512586,1343237.0503512586,1343237.0503512586,1343237.0503512586,1343237.0503512586,1343237.0503512586,1343237.0503512586,1343237.0503512586,1343237.0503512586,1343237.0503512586,1343237.0503512586,1343237.0503512586,1343237.0503512586,1343237.0503512586,1343237.0503512586,1343237.0503512586,1343237.0503512586,1343237.0503512586,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Water Makeup (reservoir and plant)",null,null,null,{"$f":"IF('Input A1'!A328=1,0,IF(A240=1,0,'Summary A1'!M$253+'Summary A1'!M$258))","v":3618795.5783252809},null,null,null,3618795.5783252809,3618795.5783252809,3618795.5783252809,3618795.5783252809,3618795.5783252809,3618795.5783252809,3618795.5783252809,3618795.5783252809,3618795.5783252809,3618795.5783252809,3618795.5783252809,3618795.5783252809,3618795.5783252809,3618795.5783252809,3618795.5783252809,3618795.5783252809,3618795.5783252809,3618795.5783252809,3618795.5783252809,3618795.5783252809,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Production Pump- Annual",null,null,null,{"$f":"IF('Input A1'!A328=1,0,IF('Summary A1'!A276=0,'O&M Cost F1 10-90s'!Q81,'O&M Costs B1 10-90s'!Q$75))","v":0},null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total  O&M",null,null,null,null,null,null,null,{"$f":"SUM(J241:J246)","v":7444918.4610871905},{"$f":"SUM(K241:K246)","v":7444918.4610871905},7444918.4610871905,7444918.4610871905,7444918.4610871905,7444918.4610871905,7444918.4610871905,7444918.4610871905,7444918.4610871905,7444918.4610871905,7444918.4610871905,7444918.4610871905,7444918.4610871905,7444918.4610871905,7444918.4610871905,7444918.4610871905,7444918.4610871905,7444918.4610871905,7444918.4610871905,7444918.4610871905,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"PV of Annual O&M",null,null,null,null,{"$f":"SUM(J248:AW248)","v":78871572.233463943},null,null,{"$f":"J247/(1+$F$139)^(J$187)","v":6957867.7206422342},6502680.1127497517,6077271.1334109819,5679692.6480476474,5308123.9701379873,4960863.5234934464,4636321.0499938754,4333010.3270970797,4049542.3617729712,3784619.0296943658,3537027.1305554816,3305632.8322948432,3089376.4787802272,2887267.7371777827,2698381.062782974,2521851.4605448358,2356870.5238736784,2202682.7325922227,2058581.9930768434,1923908.4047447138,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Taxes $ Insurance",null,null,null,{"$f":"IF('Input A1'!A328=1,0,'Summary A1'!M$259)","v":1334235.3778446342},null,null,null,{"$f":"IF(J$187>$F$142,0,$F250)","v":1334235.3778446342},1334235.3778446342,1334235.3778446342,1334235.3778446342,1334235.3778446342,1334235.3778446342,1334235.3778446342,1334235.3778446342,1334235.3778446342,1334235.3778446342,1334235.3778446342,1334235.3778446342,1334235.3778446342,1334235.3778446342,1334235.3778446342,1334235.3778446342,1334235.3778446342,1334235.3778446342,1334235.3778446342,1334235.3778446342,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"PV of Taxes & Insurance",null,null,null,null,{"$f":"SUM(J251:AW251)","v":14134908.599757688},null,null,{"$f":"J250/(1+$F$139)^(J$187)","v":1246948.9512566675},1165372.8516417453,1089133.5062072386,1017881.7815020921,951291.38458139449,889057.36876765848,830894.7371660358,776537.13753835135,725735.6425592067,678257.60986841749,633885.61669945554,592416.4642050988,553660.24692065304,517439.48310341407,483588.30196580745,451951.68408019398,422384.75147681677,394752.10418394092,368927.20017190737,344791.7758615957,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Royalties",null,null,null,null,null,null,null,{"$f":"IF(J187>10,$F148,$F147)*J191","v":699498.42671211099},691085.39237484033,682757.87727099145,674514.77070697828,666354.9867978862,658277.46373461478,650281.16307475744,642365.06905640825,634528.18793412973,626769.54733632691,1238176.3912866146,1222966.4027706508,1207907.3053198783,1192997.3131360665,1178234.6773357235,1163617.6848930432,1149144.6576165196,1134813.9511581026,1120623.9540537787,1106573.086794551,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AN187>10,$F148,$F147)*AN191","v":0},0,0,0,0,0,0,0,0,0]
[null,"PV of Royalties",null,null,null,null,{"$f":"SUM(J254:AW254)","v":8897328.9357850999},null,null,{"$f":"J253/(1+$F$139)^(J$187)","v":653736.8473944962},603620.74624407396,557333.80564681522,514584.08902768802,475101.89621691516,438638.06907321687,404962.4264572169,373862.31864537922,345141.29203814879,318617.85572001926,588248.68415744847,543011.70857979089,501238.58805259451,462664.92652151093,427046.46900493297,394157.56848125334,363789.76954003825,335750.49988602317,309861.86146742594,285959.51363011246,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,{"$f":"SUM(J254:S254)","v":4685599.346463969},{"$f":"SUM(T254:AW254)","v":4211729.5893211318}]
[null,"Taxes"]
[null,"Profit",null,null,null,null,null,null,null,{"$f":"J191-J247-J250-J253","v":30492686.403619546},30020354.61868421,29552824.127853833,29090032.573617093,28631918.99129235,28178423.767882973,27729488.602265269,27285056.466663662,26845071.569370028,26409479.318664812,25359138.092256255,24939776.980316117,24524576.150601961,24113486.366105437,23706459.407610264,23303448.044547793,22904406.006780785,22509287.957284432,22118049.465693783,21730646.982689366,0,0,0,0,0,0,0,0,0,0,{"$f":"AN191-AN247-AN250-AN253","v":0},0,0,0,0,0,0,0,0,0]
[null,"Taxes",null,null,null,null,null,null,null,{"$f":"J257*$F144","v":11953133.070218863},11767979.010524211,11584707.058118703,11403292.768857902,11223712.244586602,11045942.117010126,10869959.532087985,10695742.134932157,10523268.055193052,10352515.892916607,9940782.1321644522,9776392.5762839187,9613633.8510359693,9452486.6555133313,9292932.087783223,9134951.6334627345,8978527.154658068,8823640.8792554978,8670275.3905519638,8518413.6172142308,0,0,0,0,0,0,0,0,0,0,{"$f":"AN257*$F144","v":0},0,0,0,0,0,0,0,0,0]
[null,"PV of Taxes",null,null,null,null,{"$f":"SUM(J259:AW259)","v":112182503.33173895},null,null,{"$f":"J258/(1+$F$139)^(J$187)","v":11171152.402073704},10278608.621298114,9456571.7759447638,8699517.4549378604,8002351.7128918692,7360377.6343970038,6769264.4929037439,6225019.3026104169,5723960.5774773648,5262694.125977573,4722793.9814497661,4340835.2221024027,3989316.2631976968,3665837.2954942607,3368186.2460237923,3094324.167452374,2842371.7612513392,2610596.9467518823,2397403.3949864288,2201319.9525165819,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

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

{"sheet":"Geofluid","index":17,"n_rows":125,"n_cols":22,"rows_kept":125,"cut":false,"hidden":false,"merged":[[28,21,35,24]]}
[{"$f":"'Input A1'!A398","v":0},null,null,"GETEM:  Geothermal Electricity Technology Evaluation Model"]
[null,null,null,null,"Geothermal Property Calculations"]
[]
[]
[null,"Property calculations have the form:",null,null,null,null,null,null,null,null,null,null,null,"Effect of Pressure:"]
[null,null,"Property = C6*T^6+C5*T^5+C4*T^4+C3*T^3+C2*T^2+C1*T+C0. where T is F",null,null,null,null,null,null,null,null,null,null,"Property/Property,sat = (a*T^b)*(P/P,sat) +1"]
[]
[null,null,"Saturated Water (40 - 500F)",null,null,null,null,null,null,null,null,null,null,"a","b"]
[null,null,null,null,"C6","C5","C4","C3","C2","C1","C0",null,"density",3.0886E-17,5.2378999999999998]
[null,null,"Pressure","psia",null,-2.5517506350999999E-12,2.4121846657999999E-8,-9.1909636468000008E-6,1.9695373372000001E-3,-0.19788525656,8.0894106753999999,null,"Cp",-2.1009000000000001E-18,5.7377000000000002]
[null,null,"enthalpy","btu/lb",1.0122595469000001E-14,-1.8805783302E-11,1.4924845945999999E-8,-5.9760546932999997E-6,1.3462856545E-3,0.83827719984000004,-24.113934501999999,null,"viscosity",2.6272E-17,5.4006999999999996]
[null,null,"entropy","btu/lb-R",7.3991541797999994E-18,-1.2945213490999999E-14,8.8430105660999993E-12,-1.8419111147E-9,-1.2026247967E-6,2.0324314655999999E-3,-6.0089552413E-2,null,"k",3.1733000000000002E-17,5.3231999999999999]
[null,null,"specific vol","ft^3/lb",1.4068205291E-18,-2.6995711458E-15,2.1775771856000002E-12,-9.1528222658000002E-10,2.2418007508000001E-7,-2.3968043944000001E-5,1.7070951785999999E-2]
[null,null,"Cp","btu/lb-F",1.3809800000000001E-16,-2.1818700000000001E-13,1.42033E-10,-4.6522800000000002E-8,8.6599800000000004E-6,-8.0616100000000001E-4,1.02617]
[null,null,"k","btu/hr-ft-F",-5.62597E-18,1.09949E-14,-9.7348700000000001E-12,5.1947699999999998E-9,-2.6488700000000002E-6,8.2955400000000003E-4,0.30074000000000001]
[null,null,null,null,"a","b"]
[null,null,"viscosity = a * T^b  (lb-ft-hr)",null,407.22,-1.194]
[]
[null,null,"Water at 1 atm, 14.7 psia (35-210F)"]
[null,null,null,null,"C6","C5","C4","C3","C2","C1","C0"]
[null,null,"enthalpy","btu/lb",null,null,null,null,1.0869999999999999E-5,0.99706649700000005,-31.769588859999999]
[null,null,"entropy","btu/lb-R",null,null,-4.3549999999999999E-12,4.3904260000000001E-9,-2.665154152E-6,2.2018246186660002E-3,-6.7875028480951005E-2]
[]
[null,"Minimum GF Outlet Temperature to prevent Si precipitation"]
[null,null,"If Tgf>180 C => use",null,"T,quartz =0.00035129*T^2+0.69792956*T-159.597976, where T is F"]
[null,null,"If Tgf<180 C => use",null,"T,chalcedony=0.8229*T-127.71, where T is F"]
[]
[{"$f":"'Input A1'!A75","v":1},null,"Binary Plant Available Energy Calculation:"]
[null,"GF in:",null,"Resource",null,"Plant",null," Reference","Improved",0.1,0.9,null,null,null,null,null,"Reference","Improved",0.1,0.9,null,"This is a calculation of the maximum brine effectiveness that can be achieved with the temperature constraint imposed on the temperature of geothermal fluid leaving the plant"]
[null,null,"Tgf=",{"$f":"'Summary A1'!H50","v":250},"C",{"$f":"'Summary A1'!H277","v":243.91639371177968},"C",{"$f":"'Summary A1'!H277","v":243.91639371177968},{"$f":"'Summary A1'!J277","v":246.9380628929533},{"$f":"'Summary A1'!L277","v":243.87153932435771},{"$f":"'Summary A1'!M277","v":243.87153932435771},"C",null,null,null,"ae,gf",{"$f":"H52","v":33.656507570820139},{"$f":"I52","v":34.485326649220688},{"$f":"J52","v":33.644288776517662},{"$f":"K52","v":33.644288776517662}]
[null,null,"=",{"$f":"D30*1.8+32","v":482},"F",{"$f":"F30*1.8+32","v":471.04950868120341},"F",{"$f":"H30*1.8+32","v":471.04950868120341},{"$f":"I30*1.8+32","v":476.48851320731592},{"$f":"J30*1.8+32","v":470.96877078384387},{"$f":"K30*1.8+32","v":470.96877078384387},"F",null,null,null,"ae,gf,ex",{"$f":"F55","v":6.8640574346773535},{"$f":"F55","v":6.8640574346773535},{"$f":"F55","v":6.8640574346773535},{"$f":"F55","v":6.8640574346773535}]
[null,null,"P,sat~",{"$f":"E10*D$31^6+F10*D$31^5+G10*D$31^4+H10*D$31^3+I10*D$31^2+J10*D$31+K10","v":576.65151539779652},"psia",{"$f":"E10*F$31^6+F10*F$31^5+G10*F$31^4+H10*F$31^3+I10*F$31^2+J10*F$31+K10","v":519.69008669037305},"psia",{"$f":"E10*H$31^6+F10*H$31^5+G10*H$31^4+H10*H$31^3+I10*H$31^2+J10*H$31+K10","v":519.69008669037305},{"$f":"E10*I$31^6+F10*I$31^5+G10*I$31^4+H10*I$31^3+I10*I$31^2+J10*I$31+K10","v":547.41471386045112},{"$f":"E10*J$31^6+F10*J$31^5+G10*J$31^4+H10*J$31^3+I10*J$31^2+J10*J$31+K10","v":519.28682153534805},{"$f":"E10*K$31^6+F10*K$31^5+G10*K$31^4+H10*K$31^3+I10*K$31^2+J10*K$31+K10","v":519.28682153534805},"psia",null,null,null,"% ae,ex",{"$f":"Q31/Q30","v":0.20394443541814256},{"$f":"R31/R30","v":0.19904284232240177},0.20401850311866854,0.20401850311866854]
[null,null,"h,f",{"$f":"E11*D$31^6+F11*D$31^5+G11*D$31^4+H11*D$31^3+I11*D$31^2+J11*D$31+K11","v":466.75837463705273},"btu/lb",{"$f":"E11*F$31^6+F11*F$31^5+G11*F$31^4+H11*F$31^3+I11*F$31^2+J11*F$31+K11","v":454.11983085624382},"btu/lb",{"$f":"E11*H$31^6+F11*H$31^5+G11*H$31^4+H11*H$31^3+I11*H$31^2+J11*H$31+K11","v":454.11983085624382},{"$f":"E11*I$31^6+F11*I$31^5+G11*I$31^4+H11*I$31^3+I11*I$31^2+J11*I$31+K11","v":460.37875828425126},{"$f":"E11*J$31^6+F11*J$31^5+G11*J$31^4+H11*J$31^3+I11*J$31^2+J11*J$31+K11","v":454.02718898865368},{"$f":"E11*K$31^6+F11*K$31^5+G11*K$31^4+H11*K$31^3+I11*K$31^2+J11*K$31+K11","v":454.02718898865368},"btu/lb",null,null,null,"I,plant",0.375,0.375,0.375,0.375]
[null,null,"s,f",{"$f":"$E12*D$31^6+$F12*D$31^5+$G12*D$31^4+$H12*D$31^3+$I12*D$31^2+$J12*D$31+$K12","v":0.6671864308594101},"btu/lb-R",{"$f":"E12*F$31^6+F12*F$31^5+G12*F$31^4+H12*F$31^3+I12*F$31^2+J12*F$31+K12","v":0.65390993405595255},"btu/lb-R",{"$f":"E12*H$31^6+F12*H$31^5+G12*H$31^4+H12*H$31^3+I12*H$31^2+J12*H$31+K12","v":0.65390993405595255},{"$f":"$E12*I$31^6+$F12*I$31^5+$G12*I$31^4+$H12*I$31^3+$I12*I$31^2+$J12*I$31+$K12","v":0.6605064108125418},{"$f":"$E12*J$31^6+$F12*J$31^5+$G12*J$31^4+$H12*J$31^3+$I12*J$31^2+$J12*J$31+$K12","v":0.65381197420472992},{"$f":"$E12*K$31^6+$F12*K$31^5+$G12*K$31^4+$H12*K$31^3+$I12*K$31^2+$J12*K$31+$K12","v":0.65381197420472992},"btu/lb-R",null,null,null,"2nd,max",{"$f":"1-Q32-Q33","v":0.42105556458185744},{"$f":"1-R32-R33","v":0.42595715767759823},0.42098149688133146,0.42098149688133146]
[null,null,"v,f",{"$f":"E13*D$31^6+F13*D$31^5+G13*D$31^4+H13*D$31^3+I13*D$31^2+J13*D$31+K13","v":2.0050547246434625E-2},"cft/lb",{"$f":"E13*F$31^6+F13*F$31^5+G13*F$31^4+H13*F$31^3+I13*F$31^2+J13*F$31+K13","v":1.9830414093868699E-2},"cft/lb",{"$f":"E13*H$31^6+F13*H$31^5+G13*H$31^4+H13*H$31^3+I13*H$31^2+J13*H$31+K13","v":1.9830414093868699E-2},{"$f":"E13*I$31^6+F13*I$31^5+G13*I$31^4+H13*I$31^3+I13*I$31^2+J13*I$31+K13","v":1.9938266665824565E-2},{"$f":"E13*J$31^6+F13*J$31^5+G13*J$31^4+H13*J$31^3+I13*J$31^2+J13*J$31+K13","v":1.9828834465373375E-2},{"$f":"E13*K$31^6+F13*K$31^5+G13*K$31^4+H13*K$31^3+I13*K$31^2+J13*K$31+K13","v":1.9828834465373375E-2},"cft/lb",null,null,null,"be,max",{"$f":"Q34*Q30","v":14.171259797085233},{"$f":"R34*R30","v":14.689271721085577},14.163623050646185,14.163623050646185]
[null,"GF,ex:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q35/(Q30-Q31)","v":0.52892735547049963},{"$f":"R35/(R30-R31)","v":0.53181016436968376},{"$f":"S35/(S30-S31)","v":0.52888352120086191},{"$f":"T35/(T30-T31)","v":0.52888352120086191}]
[null,null,"T,q=",{"$f":"0.00035129*D31^2+0.69792956*D31-159.598","v":258.41714587999996},"F",{"$f":"0.00035129*F31^2+0.69792956*F31-159.598","v":247.10828525729067},"F",{"$f":"0.00035129*H31^2+0.69792956*H31-159.598","v":247.10828525729067},{"$f":"0.00035129*I31^2+0.69792956*I31-159.598","v":252.71475777546954},{"$f":"0.00035129*J31^2+0.69792956*J31-159.598","v":247.02521797782384},{"$f":"0.00035129*K31^2+0.69792956*K31-159.598","v":247.02521797782384},"F"]
[null,null,"T,c=",{"$f":"0.8229*D31-127.71","v":268.92779999999999},"F",{"$f":"0.8229*F31-127.71","v":259.9166406937623},"F",{"$f":"0.8229*H31-127.71","v":259.9166406937623},{"$f":"0.8229*I31-127.71","v":264.3923975183003},{"$f":"0.8229*J31-127.71","v":259.8502014780251},{"$f":"0.8229*K31-127.71","v":259.8502014780251},"F"]
[]
[null,null,"T,out",{"$f":"H92*1.8+32","v":231.94481734328727},"F",{"$f":"E76","v":231.94481734328727},"F",{"$f":"H92*1.8+32","v":231.94481734328727},{"$f":"I92*1.8+32","v":242.6719886486238},{"$f":"J92*1.8+32","v":231.94481734328727},{"$f":"K92*1.8+32","v":231.94481734328727},"F"]
[null,null,"h,f",{"$f":"$E11*D$40^6+$F11*D$40^5+$G11*D$40^4+$H11*D$40^3+$I11*D$40^2+$J11*D$40+$K11","v":200.32550706273634},"btu/lb",{"$f":"E11*F$40^6+F11*F$40^5+G11*F$40^4+H11*F$40^3+I11*F$40^2+J11*F$40+K11","v":200.32550706273634},"btu/lb",{"$f":"E11*H$40^6+F11*H$40^5+G11*H$40^4+H11*H$40^3+I11*H$40^2+J11*H$40+K11","v":200.32550706273634},{"$f":"$E11*I$40^6+$F11*I$40^5+$G11*I$40^4+$H11*I$40^3+$I11*I$40^2+$J11*I$40+$K11","v":211.19169772761927},200.32550706273634,200.32550706273634,"btu/lb"]
[null,null,"s,f",{"$f":"$E12*D$40^6+$F12*D$40^5+$G12*D$40^4+$H12*D$40^3+$I12*D$40^2+$J12*D$40+$K12","v":0.34169514275046775},"btu/lb-R",{"$f":"E12*F$40^6+F12*F$40^5+G12*F$40^4+H12*F$40^3+I12*F$40^2+J12*F$40+K12","v":0.34169514275046775},"btu/lb-R",{"$f":"E12*H$40^6+F12*H$40^5+G12*H$40^4+H12*H$40^3+I12*H$40^2+J12*H$40+K12","v":0.34169514275046775},0.35726404300210363,0.34169514275046775,0.34169514275046775,"btu/lb-R"]
[null,null,"v,f",{"$f":"E13*D$40^6+F13*D$40^5+G13*D$40^4+H13*D$40^3+I13*D$40^2+J13*D$40+K13","v":1.686038072507548E-2},"cft/lb",{"$f":"E13*F$40^6+F13*F$40^5+G13*F$40^4+H13*F$40^3+I13*F$40^2+J13*F$40+K13","v":1.686038072507548E-2},"cft/lb",{"$f":"E13*H$40^6+F13*H$40^5+G13*H$40^4+H13*H$40^3+I13*H$40^2+J13*H$40+K13","v":1.686038072507548E-2},1.6943510277364987E-2,1.686038072507548E-2,1.686038072507548E-2,"cft/lb"]
[null,null,null,{"$f":"1/D43","v":59.31064169344392},null,{"$f":"1/F43","v":59.31064169344392},null,{"$f":"1/H43","v":59.31064169344392},{"$f":"1/I43","v":59.019647264941931},{"$f":"1/J43","v":59.31064169344392},{"$f":"1/K43","v":59.31064169344392}]
[null,"Ambient:"]
[null,null,"Ta=",{"$f":"IF(A1=0,(1.3842*D108+5.1772)*0+D108*1,10)","v":15.555555555555555},"C",{"$f":"D46","v":15.555555555555555},"C",{"$f":"D46","v":15.555555555555555},{"$f":"H46","v":15.555555555555555},{"$f":"H46","v":15.555555555555555},{"$f":"H46","v":15.555555555555555},"C"]
[null,null,"=",{"$f":"D46*1.8+32","v":60},"F",{"$f":"F46*1.8+32","v":60},"F",{"$f":"H46*1.8+32","v":60},{"$f":"I46*1.8+32","v":60},{"$f":"J46*1.8+32","v":60},{"$f":"K46*1.8+32","v":60},"F"]
[null,null,"ho",{"$f":"$E21*D$47^6+$F21*D$47^5+$G21*D$47^4+$H21*D$47^3+$I21*D$47^2+$J21*D$47+$K21","v":28.093532960000005},"btu/lb",{"$f":"E21*F$47^6+F21*F$47^5+G21*F$47^4+H21*F$47^3+I21*F$47^2+J21*F$47+K21","v":28.093532960000005},"btu/lb",{"$f":"E21*H$47^6+F21*H$47^5+G21*H$47^4+H21*H$47^3+I21*H$47^2+J21*H$47+K21","v":28.093532960000005},{"$f":"$E21*I$47^6+$F21*I$47^5+$G21*I$47^4+$H21*I$47^3+$I21*I$47^2+$J21*I$47+$K21","v":28.093532960000005},28.093532960000005,28.093532960000005,"btu/lb"]
[null,null,"so",{"$f":"$E22*D$47^6+$F22*D$47^5+$G22*D$47^4+$H22*D$47^3+$I22*D$47^2+$J22*D$47+$K22","v":5.5531784907809009E-2},"btu/lb-R",{"$f":"E22*F$47^6+F22*F$47^5+G22*F$47^4+H22*F$47^3+I22*F$47^2+J22*F$47+K22","v":5.5531784907809009E-2},"btu/lb-R",{"$f":"E22*H$47^6+F22*H$47^5+G22*H$47^4+H22*H$47^3+I22*H$47^2+J22*H$47+K22","v":5.5531784907809009E-2},5.5531784907809009E-2,5.5531784907809009E-2,5.5531784907809009E-2,"btu/lb-R"]
[]
[null,null,"AE of GF In",{"$f":"(D33-D48)-(D47+460)*(D34-D49)","v":120.60442578222012},"btu/lbm",{"$f":"(F33-F48)-(F47+460)*(F34-F49)","v":114.86966033920913},"btu/lbm",{"$f":"(H33-H48)-(H47+460)*(H34-H49)","v":114.86966033920913},{"$f":"(I33-I48)-(I47+460)*(I34-I49)","v":117.6984198537902},{"$f":"(J33-J48)-(J47+460)*(J34-J49)","v":114.82795759425477},{"$f":"(K33-K48)-(K47+460)*(K34-K49)","v":114.82795759425477},"btu/lbm"]
[null,null,null,{"$f":"D51/3.413","v":35.336778723181986},"w-h/lb",{"$f":"F51/3.413","v":33.656507570820139},"w-h/lb",{"$f":"H51/3.413","v":33.656507570820139},{"$f":"I51/3.413","v":34.485326649220688},{"$f":"J51/3.413","v":33.644288776517662},{"$f":"K51/3.413","v":33.644288776517662},"w-h/lb"]
[]
[null,null,"AE of GF ex",{"$f":"(D41-D48)-(D47+460)*(D42-D49)","v":23.427028024553806},"btu/lbm",{"$f":"(F41-F48)-(F47+460)*(F42-F49)","v":23.427028024553806},"btu/lbm",{"$f":"(H41-H48)-(H47+460)*(H42-H49)","v":23.427028024553806},{"$f":"(I41-I48)-(I47+460)*(I42-I49)","v":26.197390558586079},{"$f":"(J41-J48)-(J47+460)*(J42-J49)","v":23.427028024553806},{"$f":"(K41-K48)-(K47+460)*(K42-K49)","v":23.427028024553806},"btu/lbm"]
[null,null,null,{"$f":"D54/3.413","v":6.8640574346773535},"w-h/lb",{"$f":"F54/3.413","v":6.8640574346773535},"w-h/lb",{"$f":"H54/3.413","v":6.8640574346773535},{"$f":"I54/3.413","v":7.6757663517685559},{"$f":"J54/3.413","v":6.8640574346773535},{"$f":"K54/3.413","v":6.8640574346773535},"w-h/lb"]
[]
[null,null,"effective AE",{"$f":"D52-D55","v":28.472721288504633},"w-h/lb",{"$f":"F52-F55","v":26.792450136142786},"w-h/lb",{"$f":"H52-H55","v":26.792450136142786},{"$f":"I52-I55","v":26.809560297452133},{"$f":"J52-J55","v":26.78023134184031},{"$f":"K52-K55","v":26.78023134184031},"w-h/lb",null,null,null,"(difference between AE,in and AE,ex)"]
[]
[null,"GF Densities"]
[null,null,"T.gf",{"$f":"D30","v":250},"C"]
[null,null,null,{"$f":"D60*1.8+32","v":482},"F"]
[null,null,"rho,hot",{"$f":"1/D35","v":49.873950456779646},"lb/cft"]
[null,null,"rho,cold",{"$f":"1/D43","v":59.31064169344392},"lb/cft"]
[null,null,"gf flow",{"$f":"'GF Pumping A1'!D17","v":317465.27999999997},"lb/h",null,null,{"$f":"'Summary A1'!H50-0.5*'Summary A1'!H179","v":229.85},{"$f":"'Summary A1'!J50-0.5*'Summary A1'!J179","v":229.85},{"$f":"'Summary A1'!L50-0.5*'Summary A1'!L179","v":229.85},{"$f":"'Summary A1'!M50-0.5*'Summary A1'!M179","v":229.85},"C"]
[null,null,null,{"$f":"(D64/D62)*(7.4805/60)","v":793.60033487420822},"gpm",null,null,null,null,null,null,"C"]
[]
[]
[]
[{"$f":"'Input A1'!A267","v":0},null,"GF Outlet Temperature Calc"]
[null,null,null,null,null,null,null,{"$f":"D30-0.5*'Input A1'!T263","v":229.85},{"$f":"D30-0.5*'Input A1'!T263","v":229.85},{"$f":"D30-0.5*'Input A1'!T263","v":229.85},{"$f":"D30-0.5*'Input A1'!T263","v":229.85}]
[{"$f":"'Input A1'!A249","v":0},null,"inlet","resource","plant",null,null,"T- ref","T-imprv","T-10%","T-90%"]
[null,null,"T,gf",{"$f":"D30","v":250},{"$f":"H30","v":243.91639371177968},null,null,{"$f":"E72","v":243.91639371177968},{"$f":"E72","v":243.91639371177968},{"$f":"E72","v":243.91639371177968},{"$f":"E72","v":243.91639371177968},"C","should use the calculated max dT"]
[null,null,null,{"$f":"D72*1.8+32","v":482},{"$f":"E72*1.8+32","v":471.04950868120341},null,null,{"$f":"H72*1.8+32","v":471.04950868120341},{"$f":"I72*1.8+32","v":471.04950868120341},{"$f":"J72*1.8+32","v":471.04950868120341},471.04950868120341,"F"]
[null,null,"SiO2",{"$f":" -0.0000001334837*D72^4 + 0.0000706584462*D72^3 - 0.0036294799613*D72^2 + 0.3672417729236*D72 + 4.205944351495","v":451.79140875114507},{"$f":" -0.0000001334837*E72^4 + 0.0000706584462*E72^3 - 0.0036294799613*E72^2 + 0.3672417729236*E72 + 4.205944351495","v":430.74125413175824},null,null,{"$f":" -0.0000001334837*H72^4 + 0.0000706584462*H72^3 - 0.0036294799613*H72^2 + 0.3672417729236*H72 + 4.205944351495","v":430.74125413175824},{"$f":" -0.0000001334837*I72^4 + 0.0000706584462*I72^3 - 0.0036294799613*I72^2 + 0.3672417729236*I72 + 4.205944351495","v":430.74125413175824},{"$f":" -0.0000001334837*J72^4 + 0.0000706584462*J72^3 - 0.0036294799613*J72^2 + 0.3672417729236*J72 + 4.205944351495","v":430.74125413175824},{"$f":" -0.0000001334837*K72^4 + 0.0000706584462*K72^3 - 0.0036294799613*K72^2 + 0.3672417729236*K72 + 4.205944351495","v":430.74125413175824},"ppm"]
[null,null,"T,amph SiO2",{"$f":" 0.0000000000249634*D74^4 - 0.00000000425191*D74^3 - 0.000119669*D74^2 + 0.307616*D74 - 0.294394","v":114.90552928720744},{"$f":" 0.0000000000249634*E74^4 - 0.00000000425191*E74^3 - 0.000119669*E74^2 + 0.307616*E74 - 0.294394","v":110.52489852404848},null,null,{"$f":" 0.0000000000249634*H74^4 - 0.00000000425191*H74^3 - 0.000119669*H74^2 + 0.307616*H74 - 0.294394","v":110.52489852404848},{"$f":" 0.0000000000249634*I74^4 - 0.00000000425191*I74^3 - 0.000119669*I74^2 + 0.307616*I74 - 0.294394","v":110.52489852404848},{"$f":" 0.0000000000249634*J74^4 - 0.00000000425191*J74^3 - 0.000119669*J74^2 + 0.307616*J74 - 0.294394","v":110.52489852404848},110.52489852404848,"C"]
[null,null,"T,si",{"$f":"D75*1.8+32 +1","v":239.82995271697339},{"$f":"E75*1.8+32 +1","v":231.94481734328727},null,null,{"$f":"H75*1.8+32 +1","v":231.94481734328727},{"$f":"I75*1.8+32 +1","v":231.94481734328727},{"$f":"J75*1.8+32 +1","v":231.94481734328727},231.94481734328727,"F"]
[null,null,null,{"$f":"(D76-32)/1.8","v":115.461084842763},{"$f":"(E76-32)/1.8","v":111.08045407960404},null,null,{"$f":"(H76-32)/1.8","v":111.08045407960404},{"$f":"(I76-32)/1.8","v":111.08045407960404},{"$f":"(J76-32)/1.8","v":111.08045407960404},111.08045407960404,"C",null,"add 1F to calculated silica temperature minimum"]
[null,null,"Tgf-out min",{"$f":"D46+15+5+5+2","v":42.555555555555557},{"$f":"H46+15+5+5+2","v":42.555555555555557},null,null,{"$f":"F46+15+5+5+2","v":42.555555555555557},{"$f":"H78","v":42.555555555555557},{"$f":"J46+15+5+5+2","v":42.555555555555557},{"$f":"K46+15+5+5+2","v":42.555555555555557},"C",null,"minimum gf outlet temp - assumes 27C dT for heat rejection and HX pinch pt"]
[null,null,"T,gf-min",{"$f":"MAX(D77:D78)","v":115.461084842763},{"$f":"MAX(E77:E78)","v":111.08045407960404},null,null,{"$f":"MAX(H77:H78)","v":111.08045407960404},{"$f":"MAX(I77:I78)","v":111.08045407960404},{"$f":"MAX(J77:J78)","v":111.08045407960404},111.08045407960404,"C"]
[]
[null,null,"plant performance","reference",null,null,null,null,"improved",0.1,0.9]
[null,null,"be used",null,null,null,null,{"$f":"'Summary A1'!H290","v":8.1380681322906998},{"$f":"'Summary A1'!J290","v":6.9125204665779174},{"$f":"'Summary A1'!L290","v":8.1380681322906998},{"$f":"'Summary A1'!M290","v":8.1380681322906998},"w-h/lb",null," brine effectiveness"]
[null,null,"2nd law eff",null,null,null,null,{"$f":"H82/H52","v":0.24179775976953488},{"$f":"I82/I52","v":0.20044816558912104},{"$f":"J82/J52","v":0.2418855748845771},{"$f":"K82/K52","v":0.2418855748845771}]
[null,null,"a",null,null,null,null,{"$f":"-0.000655*H72+1.01964","v":0.85987476211878444},{"$f":"-0.000655*I72+1.01964","v":0.85987476211878444},{"$f":"H84","v":0.85987476211878444},{"$f":"H84","v":0.85987476211878444}]
[null,null,"b",null,null,null,null,{"$f":"-0.00244*H72-0.0567","v":-0.65185600065674232},{"$f":"-0.00244*I72-0.0567","v":-0.65185600065674232},{"$f":"H85","v":-0.65185600065674232},{"$f":"H85","v":-0.65185600065674232}]
[null,null,"Tr",null,null,null,null,{"$f":"H84*EXP(H85*H83)","v":0.7344848965839007},{"$f":"I84*EXP(I85*I83)","v":0.7545514099348859},{"$f":"J84*EXP(J85*J83)","v":0.73444285380808105},{"$f":"K84*EXP(K85*K83)","v":0.73444285380808105}]
[]
[null,null,"T, binary out",null,null,null,null,{"$f":"H89*1.8+32","v":224.00111116025482},{"$f":"I89*1.8+32","v":242.6719886486238},{"$f":"J89*1.8+32","v":223.96199248014983},223.96199248014983,"F",null,"calculated binary outlet temp at plant brine effectiveness"]
[null,null,null,null,null,null,null,{"$f":"((H72+273)*H86)-273","v":106.66728397791934},{"$f":"((I72+273)*I86)-273","v":117.03999369367989},{"$f":"((H72+273)*J86)-273","v":106.64555137786101},{"$f":"((H72+273)*K86)-273","v":106.64555137786101},"C"]
[null,null,"T,Si",null,null,null,null,{"$f":"H77","v":111.08045407960404},{"$f":"I77","v":111.08045407960404},{"$f":"H77","v":111.08045407960404},{"$f":"H77","v":111.08045407960404}]
[null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[null,null,"T,inj",null,null,null,null,{"$f":"MAX(H89:H90)","v":111.08045407960404},{"$f":"MAX(I89:I90)","v":117.03999369367989},{"$f":"MAX(J89:J90)","v":111.08045407960404},{"$f":"MAX(K89:K90)","v":111.08045407960404},"C",null,"INJECTION TEMPERATURE FOR BINARY PLANT"]
[]
[]
[null,null,"Tr",{"$f":"'Summary A1'!H50","v":250},"C",null,null,{"$f":"IF(A98=1,'Flash Plant F1- Reference'!D80,'Flash Plant F1- Reference'!D88)","v":283.83432151629154},{"$f":"IF(A98=1,'Flash Plant F1- Improved'!D80,'Flash Plant F1- Improved'!D88)","v":283.83432151629154},{"$f":"IF(A98=1,'Flash Plant F1-P10%'!D80,'Flash Plant F1-P10%'!D88)","v":283.83432151629154},{"$f":"IF(A98=1,'Flash Plant F1-P90%'!D80,'Flash Plant F1-P90%'!D88)","v":283.83432151629154},"F"]
[null,null,"Flash T limit",{"$f":"(0.897*(D95+273)-57)-273","v":139.13100000000003},"C",null,null,{"$f":"(H95-32)/1.8","v":139.90795639793973},{"$f":"(I95-32)/1.8","v":139.90795639793973},{"$f":"(J95-32)/1.8","v":139.90795639793973},139.90795639793973,"C"]
[null,null,null,{"$f":"D96*1.8+32","v":282.43580000000009},"F",null,null,{"$f":"('Flash Plant F1- Reference'!D85+'Flash Plant F1- Reference'!D93)/'Flash Plant F1- Reference'!D67","v":0.21498037812417067},{"$f":"('Flash Plant F1- Improved'!D85+'Flash Plant F1- Improved'!D93)/'Flash Plant F1- Improved'!D67","v":0.2216548772072357},{"$f":"('Flash Plant F1-P10%'!D85+'Flash Plant F1-P10%'!D93)/'Flash Plant F1-P10%'!D67","v":0.21488157314420192},{"$f":"('Flash Plant F1-P90%'!D85+'Flash Plant F1-P90%'!D93)/'Flash Plant F1-P90%'!D67","v":0.21488157314420192}]
[{"$f":"INPUT!R464","v":2},null,"P,flash",{"$f":"E10*D97^6+F10*D97^5+G10*D97^4+H10*D97^3+I10*D97^2+J10*D97+K10","v":51.145316043516146},"psia",null,null,{"$f":"D74/(1-H97)","v":575.51607139650241},{"$f":"D74/(1-I97)","v":580.45126194159411},{"$f":"D74/(1-J97)","v":575.4436442925637},{"$f":"D74/(1-K97)","v":575.4436442925637},"ppm"]
[null,null,null,null,null,null,null,{"$f":" 0.0000000000249634*H98^4 - 0.00000000425191*H98^3 - 0.000119669*H98^2 + 0.307616*H98 - 0.294394","v":139.0350662934103},{"$f":" 0.0000000000249634*I98^4 - 0.00000000425191*I98^3 - 0.000119669*I98^2 + 0.307616*I98 - 0.294394","v":139.94463068054807},{"$f":" 0.0000000000249634*J98^4 - 0.00000000425191*J98^3 - 0.000119669*J98^2 + 0.307616*J98 - 0.294394","v":139.02168987151396},{"$f":" 0.0000000000249634*K98^4 - 0.00000000425191*K98^3 - 0.000119669*K98^2 + 0.307616*K98 - 0.294394","v":139.02168987151396},"C"]
[null,null,"T,flash out",null,null,null,null,{"$f":"H99*1.8+32","v":282.26311932813854},{"$f":"I99*1.8+32","v":283.90033522498652},{"$f":"J99*1.8+32","v":282.23904176872509},{"$f":"K99*1.8+32","v":282.23904176872509},"F"]
[null,null,null,null,null,null,null,{"$f":"$E10*H100^6+$F10*H100^5+$G10*H100^4+$H10*H100^3+$I10*H100^2+$J10*H100+$K10","v":51.005973770470064},{"$f":"$E10*I100^6+$F10*I100^5+$G10*I100^4+$H10*I100^3+$I10*I100^2+$J10*I100+$K10","v":52.339506034430073},{"$f":"$E10*J100^6+$F10*J100^5+$G10*J100^4+$H10*J100^3+$I10*J100^2+$J10*J100+$K10","v":50.986569098413852},{"$f":"$E10*K100^6+$F10*K100^5+$G10*K100^4+$H10*K100^3+$I10*K100^2+$J10*K100+$K10","v":50.986569098413852},"psia"]
[null,null,"flash -steam fraction",null,null,null,null,{"$f":"MAX(H99,H96,D96)","v":139.90795639793973},{"$f":"MAX(I99,I96,D96)","v":139.94463068054807},{"$f":"MAX(J99,J96,E96)","v":139.90795639793973},{"$f":"MAX(K99,K96,F96)","v":139.90795639793973},"C",null,"INJECTION TEMPERATURE FOR FLASH PLANT"]
[null,null,"SiO2"]
[null,null,"T,amph SiO2"]
[]
[null,null,"P,flash",null,null,null,null,{"$f":"IF(A111=0,H102,H92)","v":139.90795639793973},{"$f":"IF(A111=0,I102,I92)","v":139.94463068054807},{"$f":"IF(A111=0,J102,J92)","v":139.90795639793973},{"$f":"IF(A111=0,K102,K92)","v":139.90795639793973},"C",null,"INJECTION TEMPERATURE USED"]
[null,null,"T,inj",null,null,null,null,{"$f":"(IF($A111=0,$D96,D79)+$D30)/2","v":194.56550000000001},{"$f":"(IF($A111=0,$D96,E79)+$D30)/2","v":194.56550000000001},{"$f":"(IF($A111=0,$D96,D79)+$D30)/2","v":194.56550000000001},{"$f":"(IF($A111=0,$D96,D79)+$D30)/2","v":194.56550000000001},"C",null,"AVERAGE TEMPERATURE IN EGS RESERVOIR"]
[null,null,"T,wet",{"$f":"'Input A1'!C456","v":15.555555555555555},"C"]
[]
[]
[{"$f":"'Input A1'!A398","v":0},null,"T,inject"]
[null,null,"T,avg"]
[]
[]
[]
[null,"Estimate of well head pressure for flashing well (based on plant design temperature)"]
[null,null,"a",1,null,null,"C0",{"$f":" -2.30902E-15*H30^6 + 0.00000000000336333*H30^5 - 0.00000000193412*H30^4 + 0.000000568645*H30^3 - 0.0000930504*H30^2 + 0.00727095*H30 - 0.238165","v":-0.17719860087368591},{"$f":" -2.30902E-15*I30^6 + 0.00000000000336333*I30^5 - 0.00000000193412*I30^4 + 0.000000568645*I30^3 - 0.0000930504*I30^2 + 0.00727095*I30 - 0.238165","v":-0.18124551467555319},-0.17713878174088896,-0.17713878174088896]
[null,null,"b",{"$f":" -0.00172233*LN(D30) + 0.0100349","v":5.2512221733831688E-4},null,null,"C1",{"$f":" -0.0000000000000707533*H30^6 + 0.000000000107568*H30^5 - 0.000000066894*H30^4 + 0.0000216575*H30^3 - 0.00380974*H30^2 + 0.340452*H30 - 11.2014","v":0.65882682927021818},{"$f":" -0.0000000000000707533*I30^6 + 0.000000000107568*I30^5 - 0.000000066894*I30^4 + 0.0000216575*I30^3 - 0.00380974*I30^2 + 0.340452*I30 - 11.2014","v":0.66413488454502811},0.65874967374603699,0.65874967374603699]
[null,null,"c",{"$f":" 0.000000944171*LN(D30) - 0.0000053876","v":-1.743967237210847E-7},null,null,"C2",{"$f":" -1.82812E-17*H30^6 + 0.0000000000000311691*H30^5 - 0.0000000000221578*H30^4 + 0.00000000842017*H30^3 - 0.00000180697*H30^2 + 0.000208363*H30 - 0.010242","v":-1.0306858760303871E-4},{"$f":" -1.82812E-17*I30^6 + 0.0000000000000311691*I30^5 - 0.0000000000221578*I30^4 + 0.00000000842017*I30^3 - 0.00000180697*I30^2 + 0.000208363*I30 - 0.010242","v":-1.0163949668034154E-4},-1.0309014926873465E-4,-1.0309014926873465E-4]
[null,null,"d",{"$f":" -0.000000000263645*LN(D30) + 0.00000000149933","v":4.3624436310208086E-11}]
[null,null,null,null,null,null,"C1",{"$f":" -0.0000000644961*H30^3 + 0.0000560859*H30^2 - 0.0112013*H30 + 0.682472","v":0.35117539695449351},{"$f":" -0.0000000644961*I30^3 + 0.0000560859*I30^2 - 0.0112013*I30 + 0.682472","v":0.36529834941054395},0.35096694894907876,0.35096694894907876]
[null,null,null,null,null,null,"C2",{"$f":" 0.000000844535*H30 - 0.000410792","v":-2.0479606843662213E-4},{"$f":" 0.000000844535*I30 - 0.000410792","v":-2.0224416305469968E-4},-2.0483394953670355E-4,-2.0483394953670355E-4]
[]
[null,"10-29-09: corrected temperature in F108"]
[null,"11-10-09  Changed H27  - make used equal to plant temperature"]

{"sheet":"Binary A1","index":18,"n_rows":35,"n_cols":33,"rows_kept":35,"cut":false,"hidden":false,"merged":[[10,3,10,5],[8,3,8,5],[9,3,9,5],[21,1,25,6]]}
[{"$f":"'Input A1'!A75","v":1}]
[{"$f":"'Input A1'!A398","v":0}]
[null,null,null,null,null,null,null," "]
[null,"Number of Errors/Warning Messages",{"$f":"'Error-Warnings'!E2","v":1}]
[null,"GETEM - beta",null,"POWER PLANT SUMMARY "]
[null,null,null,"Reference","Change","Improved",null,0.1,null,0.9]
[]
[null,"Cost of Electricity: ","cent/kWh",{"$f":"IF(A2=1,'Summary A1'!H24,\"FLASH\")","v":"FLASH"},{"$f":"IF(A2=1,(F8-D8)/D8,\"FLASH\")","v":"FLASH"},{"$f":"IF(A2=1,'Summary A1'!J24,\"FLASH\")","v":"FLASH"},null,{"$f":"'Summary A1'!L24","v":17.373090170342024},null,{"$f":"'Summary A1'!M24","v":19.225449036157208},null,{"$f":"'LCOE Summary 10-90s'!B2","v":57}]
[null,"Resource Type",null,{"$f":"IF(A1=0,\"HYDROTHERMAL\",\"EGS\")","v":"EGS"}]
[null,"Conversion System",null,{"$f":"IF(A2=1,\"BINARY\",\"FLASH-STEAM\")","v":"FLASH-STEAM"}]
[null,"Power Sales","kW",{"$f":"'Summary A1'!H296","v":25000},null,null,null,{"$f":"'Summary A1'!L279*1000","v":25000},null,{"$f":"'Summary A1'!M279*1000","v":25000}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,{"$f":"D8-D8","v":{"$error":"#VALUE!"}},null,{"$f":"D8-F8","v":{"$error":"#VALUE!"}},null,{"$f":"D8-H8","v":{"$error":"#VALUE!"}},null,{"$f":"D8-J8","v":{"$error":"#VALUE!"}}]
[null,"The calculated optimal plant performance is obtained by varying that performance until the calculated LCOE is minimized.  This is accomplished by using the Excel Add-In 'Solver'.  To perform this optimization, enter an estimated brine effectiveness below which is less than the indicated maximum allowable.  Then press the Red Button to run the macro.  When finished press the Blue Return Button to return to the Input Sheet"]
[]
[]
[]
[]
[null,null,null,null,null,null,null,{"$f":"INPUT!W403","v":8.1380681322906998},null,{"$f":"INPUT!X403","v":8.1380681322906998}]
[null,"Maximum Brine Effectiveness in Cost Correlations","w-h/lb",{"$f":"'Input A1'!T401","v":14.171259797085233},"  note"]
[null,"Estimated brine effectiveness","w-h/lb",8.1380681322906998,null,6.9125204665779174,null,9.4044876750795972,null,5.6966476926034897,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"w-h/lb",7.5812766421369373]
[]
[]
[]
[]
[]
[null,null,null,"Reference",null,"Improved",null,0.1,null,0.9]

{"sheet":"Input A1","index":19,"n_rows":529,"n_cols":30,"rows_kept":529,"cut":false,"hidden":true,"merged":[[195,15,195,22],[202,17,202,23]]}
[{"$f":"'Input A1'!A75","v":1},"FCR","FCR","Hydrothermal","Temperature","Greenfield","Yes","Success Rate","Lump Sum","Low",1,"surface","Jet",{"$f":"SUM(C19:M41)","v":0},null,"Version (0 -DOE, 1 Public, 2 -Industry)",null,null,null,0]
[{"$f":"'Input A1'!A398","v":0},"EERE Approach","Inputted COE","EGS","Depth","Field Expansion","No","# of Wells","By Activity","Medium",2,"direct contact","VacPump"]
[null,null,null,null,null,null,null,null,null,"High",3,null,"Hybrid"]
[]
[null,"Well Count","Lump Sum","Cost Curves","Smaller Diameter","Perforated / Slotted Liner","Lump Sum","k*A","Annual Decline Rate","Input Value","Yes","Input","Core Hole"]
[null,"Confirmed Capacity","% Confirmation Drilling Cost","GETEM Estimate","Larger Diameter","Open Hole","Calculated",{"$f":"IF(A75=0,H5,\"Fracture Flow\")","v":"Fracture Flow"},{"$f":"IF(A75=10,\"Carslaw-Jaeger\",I5)","v":"Annual Decline Rate"},{"$f":"IF(A75=0,J5,\"Input Value\")","v":"Input Value"},{"$f":"IF('Input A1'!A75=1,\"Yes\",\"No\")","v":"Yes"},{"$f":"IF(A75=0,\"Calculate\",\"Input\")","v":"Input"},"Slim Hole"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Production Size"]
[null,"Yes","Submersible","Power Sales","Binary","Power","Fixed","Performance","Fixed Cost","Input","≤115kV","Flat","Rural"]
[null,"Yes","Lineshaft","Production Wells","Flash",{"$f":"IF(A392=1,F8,\"Flow\")","v":"Flow"},"Percent","Reference","Calculated","Calculate","230kV","Hilly","Suburban"]
[null,null,null,null,null,null,null,null,null,null,"500kV","Mountainous ","Urban"]
[null,null,null,null,null,null,null,null,null,null,null,"Forested"]
[null,null,"C","meter","C/km","kg/s","km","psi-h/1000lb","ΔC","meter","KJ/h-m^2-C"]
[null,null,"F","ft","F/1000 ft","lb/hr","ft","kPa-s/kg","ΔF","inch","btu/h-sqft-F"]
[null,null,null,null,null,"gpm"]
[]
[null,null,"$/m^3","bar","cm","w-h/lb","kPa","mm-Hg"]
[null,null,"$/acre-ft","psi","inch","kW-s/kg","psi","inch-Hg"]
[]
[null,null,{"$f":"IF(C1=INPUT!C1,0,1)","v":0},{"$f":"IF(D1=INPUT!D1,0,1)","v":0},{"$f":"IF(E1=INPUT!E1,0,1)","v":0},{"$f":"IF(F1=INPUT!F1,0,1)","v":0},{"$f":"IF(G1=INPUT!G1,0,1)","v":0},{"$f":"IF(H1=INPUT!H1,0,1)","v":0},{"$f":"IF(I1=INPUT!I1,0,1)","v":0},{"$f":"IF(J1=INPUT!J1,0,1)","v":0},{"$f":"IF(K1=INPUT!K1,0,1)","v":0},{"$f":"IF(L1=INPUT!L1,0,1)","v":0},{"$f":"IF(M1=INPUT!M1,0,1)","v":0}]
[null,null,{"$f":"IF(C2=INPUT!C2,0,1)","v":0},{"$f":"IF(D2=INPUT!D2,0,1)","v":0},{"$f":"IF(E2=INPUT!E2,0,1)","v":0},{"$f":"IF(F2=INPUT!F2,0,1)","v":0},{"$f":"IF(G2=INPUT!G2,0,1)","v":0},{"$f":"IF(H2=INPUT!H2,0,1)","v":0},{"$f":"IF(I2=INPUT!I2,0,1)","v":0},{"$f":"IF(J2=INPUT!J2,0,1)","v":0},{"$f":"IF(K2=INPUT!K2,0,1)","v":0},{"$f":"IF(L2=INPUT!L2,0,1)","v":0},{"$f":"IF(M2=INPUT!M2,0,1)","v":0}]
[null,null,{"$f":"IF(C3=INPUT!C3,0,1)","v":0},{"$f":"IF(D3=INPUT!D3,0,1)","v":0},{"$f":"IF(E3=INPUT!E3,0,1)","v":0},{"$f":"IF(F3=INPUT!F3,0,1)","v":0},{"$f":"IF(G3=INPUT!G3,0,1)","v":0},{"$f":"IF(H3=INPUT!H3,0,1)","v":0},{"$f":"IF(I3=INPUT!I3,0,1)","v":0},{"$f":"IF(J3=INPUT!J3,0,1)","v":0},{"$f":"IF(K3=INPUT!K3,0,1)","v":0},{"$f":"IF(L3=INPUT!L3,0,1)","v":0},{"$f":"IF(M3=INPUT!M3,0,1)","v":0}]
[null,null,{"$f":"IF(C4=INPUT!C4,0,1)","v":0},{"$f":"IF(D4=INPUT!D4,0,1)","v":0},{"$f":"IF(E4=INPUT!E4,0,1)","v":0},{"$f":"IF(F4=INPUT!F4,0,1)","v":0},{"$f":"IF(G4=INPUT!G4,0,1)","v":0},{"$f":"IF(H4=INPUT!H4,0,1)","v":0},{"$f":"IF(I4=INPUT!I4,0,1)","v":0},{"$f":"IF(J4=INPUT!J4,0,1)","v":0},{"$f":"IF(K4=INPUT!K4,0,1)","v":0},{"$f":"IF(L4=INPUT!L4,0,1)","v":0},{"$f":"IF(M4=INPUT!M4,0,1)","v":0}]
[null,null,{"$f":"IF(B5=INPUT!B5,0,1)","v":0},{"$f":"IF(C5=INPUT!C5,0,1)","v":0},{"$f":"IF(D5=INPUT!D5,0,1)","v":0},{"$f":"IF(F5=INPUT!F5,0,1)","v":0},{"$f":"IF(G5=INPUT!G5,0,1)","v":0},{"$f":"IF(H5=INPUT!H5,0,1)","v":0},{"$f":"IF(I5=INPUT!I5,0,1)","v":0},{"$f":"IF(J5=INPUT!J5,0,1)","v":0},{"$f":"IF(K5=INPUT!K5,0,1)","v":0},{"$f":"IF(L5=INPUT!L5,0,1)","v":0},{"$f":"IF(M5=INPUT!M5,0,1)","v":0}]
[null,null,{"$f":"IF(B6=INPUT!B6,0,1)","v":0},{"$f":"IF(C6=INPUT!C6,0,1)","v":0},{"$f":"IF(D6=INPUT!D6,0,1)","v":0},{"$f":"IF(F6=INPUT!F6,0,1)","v":0},{"$f":"IF(G6=INPUT!G6,0,1)","v":0},{"$f":"IF(H6=INPUT!H6,0,1)","v":0},{"$f":"IF(I6=INPUT!I6,0,1)","v":0},{"$f":"IF(J6=INPUT!J6,0,1)","v":0},{"$f":"IF(K6=INPUT!K6,0,1)","v":0},{"$f":"IF(L6=INPUT!L6,0,1)","v":0},{"$f":"IF(M6=INPUT!M6,0,1)","v":0}]
[null,null,{"$f":"IF(C7=INPUT!C7,0,1)","v":0},{"$f":"IF(D7=INPUT!D7,0,1)","v":0},{"$f":"IF(E7=INPUT!E7,0,1)","v":0},{"$f":"IF(F7=INPUT!F7,0,1)","v":0},{"$f":"IF(G7=INPUT!G7,0,1)","v":0},{"$f":"IF(H7=INPUT!H7,0,1)","v":0},{"$f":"IF(I7=INPUT!I7,0,1)","v":0},{"$f":"IF(J7=INPUT!J7,0,1)","v":0},{"$f":"IF(K7=INPUT!K7,0,1)","v":0},{"$f":"IF(L7=INPUT!L7,0,1)","v":0},{"$f":"IF(M7=INPUT!M7,0,1)","v":0}]
[null,null,{"$f":"IF(C8=INPUT!C8,0,1)","v":0},{"$f":"IF(D8=INPUT!D8,0,1)","v":0},{"$f":"IF(E8=INPUT!E8,0,1)","v":0},{"$f":"IF(F8=INPUT!F8,0,1)","v":0},{"$f":"IF(G8=INPUT!G8,0,1)","v":0},{"$f":"IF(H8=INPUT!H8,0,1)","v":0},{"$f":"IF(I8=INPUT!I8,0,1)","v":0},{"$f":"IF(J8=INPUT!J8,0,1)","v":0},{"$f":"IF(K8=INPUT!K8,0,1)","v":0},{"$f":"IF(L8=INPUT!L8,0,1)","v":0},{"$f":"IF(M8=INPUT!M8,0,1)","v":0}]
[null,null,{"$f":"IF(C9=INPUT!C9,0,1)","v":0},{"$f":"IF(D9=INPUT!D9,0,1)","v":0},{"$f":"IF(E9=INPUT!E9,0,1)","v":0},{"$f":"IF(F9=INPUT!F9,0,1)","v":0},{"$f":"IF(G9=INPUT!G9,0,1)","v":0},{"$f":"IF(H9=INPUT!H9,0,1)","v":0},{"$f":"IF(I9=INPUT!I9,0,1)","v":0},{"$f":"IF(J9=INPUT!J9,0,1)","v":0},{"$f":"IF(K9=INPUT!K9,0,1)","v":0},{"$f":"IF(L9=INPUT!L9,0,1)","v":0},{"$f":"IF(M9=INPUT!M9,0,1)","v":0}]
[null,null,{"$f":"IF(C10=INPUT!C10,0,1)","v":0},{"$f":"IF(D10=INPUT!D10,0,1)","v":0},{"$f":"IF(E10=INPUT!E10,0,1)","v":0},{"$f":"IF(F10=INPUT!F10,0,1)","v":0},{"$f":"IF(G10=INPUT!G10,0,1)","v":0},{"$f":"IF(H10=INPUT!H10,0,1)","v":0},{"$f":"IF(I10=INPUT!I10,0,1)","v":0},{"$f":"IF(J10=INPUT!J10,0,1)","v":0},{"$f":"IF(K10=INPUT!K10,0,1)","v":0},{"$f":"IF(L10=INPUT!L10,0,1)","v":0},{"$f":"IF(M10=INPUT!M10,0,1)","v":0}]
[null,null,{"$f":"IF(C11=INPUT!C11,0,1)","v":0},{"$f":"IF(D11=INPUT!D11,0,1)","v":0},{"$f":"IF(E11=INPUT!E11,0,1)","v":0},{"$f":"IF(F11=INPUT!F11,0,1)","v":0},{"$f":"IF(G11=INPUT!G11,0,1)","v":0},{"$f":"IF(H11=INPUT!H11,0,1)","v":0},{"$f":"IF(I11=INPUT!I11,0,1)","v":0},{"$f":"IF(J11=INPUT!J11,0,1)","v":0},{"$f":"IF(K11=INPUT!K11,0,1)","v":0},{"$f":"IF(L11=INPUT!L11,0,1)","v":0},{"$f":"IF(M11=INPUT!M11,0,1)","v":0}]
[null,null,{"$f":"IF(C12=INPUT!C12,0,1)","v":0},{"$f":"IF(D12=INPUT!D12,0,1)","v":0},{"$f":"IF(E12=INPUT!E12,0,1)","v":0},{"$f":"IF(F12=INPUT!F12,0,1)","v":0},{"$f":"IF(G12=INPUT!G12,0,1)","v":0},{"$f":"IF(H12=INPUT!H12,0,1)","v":0},{"$f":"IF(I12=INPUT!I12,0,1)","v":0},{"$f":"IF(J12=INPUT!J12,0,1)","v":0},{"$f":"IF(K12=INPUT!K12,0,1)","v":0},{"$f":"IF(L12=INPUT!L12,0,1)","v":0},{"$f":"IF(M12=INPUT!M12,0,1)","v":0}]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INPUT!R23","v":17.94306093469395}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TECHNOLOGY YEAR",null,null,null,{"$f":"INPUT!R35","v":2012}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Case Being Evaluated",null,null,null,{"$f":"INPUT!R36","v":"EGS D"}]
[null,null,{"$f":"IF(C13=INPUT!C13,0,1)","v":0},{"$f":"IF(D13=INPUT!D13,0,1)","v":0},{"$f":"IF(E13=INPUT!E13,0,1)","v":0},{"$f":"IF(F13=INPUT!F13,0,1)","v":0},{"$f":"IF(G13=INPUT!G13,0,1)","v":0},{"$f":"IF(H13=INPUT!H13,0,1)","v":0},{"$f":"IF(I13=INPUT!I13,0,1)","v":0},{"$f":"IF(J13=INPUT!J13,0,1)","v":0},{"$f":"IF(K13=INPUT!K13,0,1)","v":0},{"$f":"IF(L13=INPUT!L13,0,1)","v":0},{"$f":"IF(M13=INPUT!M13,0,1)","v":0},null,null,"ECONOMIC PARAMETERS"]
[null,null,{"$f":"IF(C14=INPUT!C14,0,1)","v":0},{"$f":"IF(D14=INPUT!D14,0,1)","v":0},{"$f":"IF(E14=INPUT!E14,0,1)","v":0},{"$f":"IF(F14=INPUT!F14,0,1)","v":0},{"$f":"IF(G14=INPUT!G14,0,1)","v":0},{"$f":"IF(H14=INPUT!H14,0,1)","v":0},{"$f":"IF(I14=INPUT!I14,0,1)","v":0},{"$f":"IF(J14=INPUT!J14,0,1)","v":0},{"$f":"IF(K14=INPUT!K14,0,1)","v":0},{"$f":"IF(L14=INPUT!L14,0,1)","v":0},{"$f":"IF(M14=INPUT!M14,0,1)","v":0},null,null,"General Project Variables :"]
[null,null,{"$f":"IF(C15=INPUT!C15,0,1)","v":0},{"$f":"IF(D15=INPUT!D15,0,1)","v":0},{"$f":"IF(E15=INPUT!E15,0,1)","v":0},{"$f":"IF(F15=INPUT!F15,0,1)","v":0},{"$f":"IF(G15=INPUT!G15,0,1)","v":0},{"$f":"IF(H15=INPUT!H15,0,1)","v":0},{"$f":"IF(I15=INPUT!I15,0,1)","v":0},{"$f":"IF(J15=INPUT!J15,0,1)","v":0},{"$f":"IF(K15=INPUT!K15,0,1)","v":0},{"$f":"IF(L15=INPUT!L15,0,1)","v":0},{"$f":"IF(M15=INPUT!M15,0,1)","v":0},null,null,"Year for Baseline Estimate",null,null,null,{"$f":"INPUT!R39","v":2011}]
[null,null,{"$f":"IF(C16=INPUT!C16,0,1)","v":0},{"$f":"IF(D16=INPUT!D16,0,1)","v":0},{"$f":"IF(E16=INPUT!E16,0,1)","v":0},{"$f":"IF(F16=INPUT!F16,0,1)","v":0},{"$f":"IF(G16=INPUT!G16,0,1)","v":0},{"$f":"IF(H16=INPUT!H16,0,1)","v":0},{"$f":"IF(I16=INPUT!I16,0,1)","v":0},{"$f":"IF(J16=INPUT!J16,0,1)","v":0},{"$f":"IF(K16=INPUT!K16,0,1)","v":0},{"$f":"IF(L16=INPUT!L16,0,1)","v":0},{"$f":"IF(M16=INPUT!M16,0,1)","v":0},null,null,"Utilization Factor",null,null,null,{"$f":"INPUT!R40","v":0.95},null,{"$f":"INPUT!T40","v":1},{"$f":"T40*V40","v":0.95},null,{"$f":"INPUT!W40","v":0.95},{"$f":"INPUT!X40","v":0.95},null,{"$f":"T40-W40","v":0},{"$f":"T40-Y40","v":0},{"$f":"T40-Z40","v":0}]
[null,null,{"$f":"IF(C17=INPUT!C17,0,1)","v":0},{"$f":"IF(D17=INPUT!D17,0,1)","v":0},{"$f":"IF(E17=INPUT!E17,0,1)","v":0},{"$f":"IF(F17=INPUT!F17,0,1)","v":0},{"$f":"IF(G17=INPUT!G17,0,1)","v":0},{"$f":"IF(H17=INPUT!H17,0,1)","v":0},{"$f":"IF(I17=INPUT!I17,0,1)","v":0},{"$f":"IF(J17=INPUT!J17,0,1)","v":0},{"$f":"IF(K17=INPUT!K17,0,1)","v":0},{"$f":"IF(L17=INPUT!L17,0,1)","v":0},{"$f":"IF(M17=INPUT!M17,0,1)","v":0},null,null,"Contingency",null,null,null,{"$f":"INPUT!R41","v":0.15},null,{"$f":"INPUT!T41","v":0.66666666666666663},{"$f":"T41*V41","v":9.9999999999999992E-2},null,{"$f":"INPUT!W41","v":0.15},{"$f":"INPUT!X41","v":0.15},null,{"$f":"T41-W41","v":0.05},{"$f":"T41-Y41","v":0},{"$f":"T41-Z41","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Royalty (thru Yr 10)",null,null,null,{"$f":"INPUT!R42","v":1.7500000000000002E-2},null,{"$f":"INPUT!T42","v":1},1.7500000000000002E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Royalty (after Yr 10)",null,null,null,{"$f":"INPUT!R43","v":3.5000000000000003E-2},null,{"$f":"INPUT!T43","v":1},3.5000000000000003E-2]
[null,null,{"$f":"-G55","v":2.9166666666666671E-2},{"$f":"-H55","v":2.9166666666666671E-2},null,null,null,null,null,null,null,null,null,null,null,"Discount Rate ",null,null,null,{"$f":"INPUT!R44","v":7.0000000000000007E-2},null,{"$f":"INPUT!T44","v":1},7.0000000000000007E-2,null,{"$f":"INPUT!W44","v":7.0000000000000007E-2},{"$f":"INPUT!X44","v":7.0000000000000007E-2},null,{"$f":"T44-W44","v":0},0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Effective Tax Rate",null,"%",null,{"$f":"INPUT!R45","v":0.39200000000000002},null,{"$f":"INPUT!T45","v":1},0.39200000000000002]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Project Life (Period of Operation)",null,"yr(s)",null,{"$f":"INPUT!R46","v":20},null,{"$f":"INPUT!T46","v":1.5},30,null,{"$f":"INPUT!W46","v":20},{"$f":"INPUT!X46","v":20},null,{"$f":"T46-W46","v":-10},{"$f":"T46-Y46","v":0},{"$f":"T46-Z46","v":0}]
[null,null,null,null,null,"BLM < 10 yr",{"$f":"T42","v":1.7500000000000002E-2},{"$f":"W42","v":1.7500000000000002E-2},null,null,null,null,null,null,null,"Fixed Charge Rate (FCR) ",null,null,null,{"$f":"INPUT!R47","v":0.108},null,{"$f":"INPUT!T47","v":1},0.108,null,{"$f":"INPUT!W47","v":0.108},{"$f":"INPUT!X47","v":0.108},null,{"$f":"T47-W47","v":0},{"$f":"T47-Y47","v":0},{"$f":"T47-Z47","v":0}]
[{"$f":"IF(T48=B1,1,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Method used to Calculate Cost of Electricity",null,null,null,{"$f":"INPUT!R48","v":"EERE Approach"}]
[1,"Use until worksheet ready for this input",null,null,null,"BLM >10 yr",{"$f":"T43","v":3.5000000000000003E-2},{"$f":"W43","v":3.5000000000000003E-2},null,null,null,null,null,null,null,"Project Schedule & Durations :"]
[null,null,null,null,null,"discount rate",{"$f":"T44*0","v":0},{"$f":"W44*0","v":0},null,null,null,null,null,null,null,"Year of Project Initiation",null,null,null,{"$f":"INPUT!R50","v":2009}," note",null,{"$f":"T50","v":2009},null,{"$f":"T50","v":2009},{"$f":"T50","v":2009}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Duration of Permitting for Exploration/Confirmation",null,"yr(s)",null,{"$f":"INPUT!R51","v":1}]
[null,null,null,null,null,"thru 10 yr",{"$f":"PV(G50,10,G47)","v":-0.17500000000000002},{"$f":"PV(H50,10,H47)","v":-0.17500000000000002},null,null,null,null,null,null,null,"Duration of Exploration Phase",null,"yr(s)",null,{"$f":"INPUT!R52","v":1}," note",null,{"$f":"INPUT!U52","v":1},null,{"$f":"INPUT!W52","v":1},{"$f":"INPUT!X52","v":1},null,{"$f":"T52-W52","v":0},{"$f":"T52-Y52","v":0},{"$f":"T52-Z52","v":0}]
[null,null,null,null,null,"11-30 yr",{"$f":"PV(G50,20,G49)/(1+G50)^10","v":-0.70000000000000007},{"$f":"PV(H50,20,H49)/(1+H50)^10","v":-0.70000000000000007},null,null,null,null,null,null,null,"Duration of Confirmation Phase",null,"yr(s)",null,{"$f":"INPUT!R53","v":1.5},null,null,{"$f":"INPUT!U53","v":1},null,{"$f":"INPUT!W53","v":1.5},{"$f":"INPUT!X53","v":1.5},null,0.5,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Duration of Permitting for Plant/Field (Utilization Permit)",null,"yr(s)",null,{"$f":"INPUT!R54","v":1}]
[null,null,null,null,null,"rate",{"$f":"(G53+G52)/30","v":-2.9166666666666671E-2},{"$f":"(H53+H52)/30","v":-2.9166666666666671E-2},null,null,null,null,null,null,null,"Duration of Well Field Development Phase",null,"yr(s)",null,{"$f":"INPUT!R55","v":2}," note",null,{"$f":"INPUT!U55","v":1.5},null,{"$f":"INPUT!W55","v":2},{"$f":"INPUT!X55","v":2},null,0.5,0,0]
[null,null,null,null,null,null,{"$f":"(G47*10+G49*20)/30","v":2.9166666666666671E-2},null,null,null,null,null,null,null,null,"Duration of Plant Design and Construction",null,"yr(s)",null,{"$f":"INPUT!R56","v":1.5},null,null,{"$f":"INPUT!U56","v":1.5},null,{"$f":"INPUT!W56","v":1.5},{"$f":"INPUT!X56","v":1.5},null,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Year to Begin Operations",null,null,null,{"$f":"ROUNDUP(T35+MAX(T55:T56),0)","v":2014}," note",null,{"$f":"ROUNDUP(T35+MAX(W55:W56),0)","v":2014},null,{"$f":"ROUNDUP(T35+MAX(Y55:Y56),0)","v":2014},{"$f":"ROUNDUP(T35+MAX(Z55:Z56),0)","v":2014}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Year to Cease Operations / Commence Decommissioning",null,null,null,{"$f":"T57+T46","v":2034},null,null,{"$f":"W57+W46","v":2044},null,{"$f":"Y57+Y46","v":2034},{"$f":"Z57+Z46","v":2034}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Duration of Decommissioning, Dismantlement, & Demolition ",null,"yr(s)",null,{"$f":"INPUT!R59","v":0},null,null,{"$f":"INPUT!U59","v":0},null,0,0,null,{"$f":"T59-W59","v":0},{"$f":"T59-Y59","v":0},{"$f":"T59-Z59","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," Year of Plant Closure",null,null,null,{"$f":"T58+T59","v":2034},null,null,{"$f":"W58+W59","v":2044},null,{"$f":"Y58+Y59","v":2034},2034]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Pre-Operation Discount Rates"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Exploration",null,null,null,{"$f":"INPUT!R62","v":0.3},null,null,{"$f":"INPUT!U62","v":7.0000000000000007E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Confirmation",null,null,null,{"$f":"INPUT!R63","v":0.3},null,null,{"$f":"INPUT!U63","v":7.0000000000000007E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Well Field Development (including Stimulation)",null,null,null,{"$f":"INPUT!R64","v":0.15},null,null,{"$f":"INPUT!U64","v":7.0000000000000007E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Plant Construction & Startup",null,null,null,{"$f":"INPUT!R65","v":7.0000000000000007E-2},null,null,{"$f":"INPUT!U65","v":7.0000000000000007E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Inflation",null,null,null,{"$f":"INPUT!R66","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Depreciation Schedule"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Year 1",null,null,null,{"$f":"INPUT!R68","v":0.2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Year 2",null,null,null,{"$f":"INPUT!R69","v":0.32}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Year 3",null,null,null,{"$f":"INPUT!R70","v":0.192}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Year 4",null,null,null,{"$f":"INPUT!R71","v":0.1152}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Year 5",null,null,null,{"$f":"INPUT!R72","v":0.1152}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Year 6",null,null,null,{"$f":"INPUT!R73","v":5.7599999999999998E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"RESOURCE DEFINITION"]
[{"$f":"IF(T75=D2,1,0)","v":1},null,{"$f":"'Resource A1'!D31-'Resource A1'!D39","v":243.91639371177968},null,null,null,null,null,null,null,null,null,null,null,null,"Geothermal Resource Type",null,null,null,{"$f":"INPUT!R75","v":"EGS"}]
[null,null,{"$f":"'Summary A1'!H179","v":40.299999999999997},null,{"$f":"IF(C75<C77-C76,1,0)","v":0},null,null,null,null,null,null,null,null,null,null,"Resource Temperature & Depth :"]
[{"$f":"IF(INPUT!P77=$C$12,1,2)","v":1},null,{"$f":"IF(A77=1,T77,(T77-32)/1.8)","v":250},"C",{"$f":"IF(A77=1,T77*1.8+32,T77)","v":482},"F",{"$f":"IF($A77=1,Y77,(Y77-32)/1.8)","v":250},{"$f":"IF($A77=1,Z77,(Z77-32)/1.8)","v":250},null,null,null,null,null,null,null,"Resource Temperature",null,null,null,{"$f":"INPUT!R77","v":250},null,null,{"$f":"T77","v":250},null,{"$f":"T77","v":250},{"$f":"T77","v":250}]
[{"$f":"IF(INPUT!P78=$D12,1,2)","v":1},null,{"$f":"IF(A78=1,T78,T78/3.28083)","v":3500},"m",{"$f":"IF(A78=1,T78*3.28083,T78)","v":11482.904999999999},"ft",{"$f":"IF($A78=1,Y78,Y78/3.28083)","v":3500},{"$f":"IF($A78=1,Z78,Z78/3.28083)","v":3500},null,null,null,null,null,null,null,"Resource Depth",null,null,null,{"$f":"INPUT!R78","v":3500},null,null,{"$f":"T78","v":3500},null,{"$f":"T78","v":3500},{"$f":"T78","v":3500}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"RESOURCE EXPLORATION"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Exploration Parameters:"]
[{"$f":"IF(T81=F1,1,0)","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Resource status before development",null,null,null,{"$f":"INPUT!R81","v":"Greenfield"}]
[{"$f":"IF(A75=0,1,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Potential Resource found by Exploration & Confirmation activities ",null,null,null,{"$f":"INPUT!R82","v":300},null,{"$f":"INPUT!T82","v":1},{"$f":"T82*V82","v":300}]
[{"$f":"IF(T83=G1,0,1)","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Are Exploration costs to be proportioned based on Potential Resource?",null,null,null,{"$f":"INPUT!R83","v":"No"}]
[null,null,null,null,null,{"$f":"F89+F90","v":250000},null,{"$f":"H89+H90","v":150000},null,null,null,null,null,null,null,"Exploration  -  Pre-Drilling Costs :"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Number of Sites Evaluated Before Exploration Drilling Begins",null,"per project",null,{"$f":"INPUT!R85","v":3},null,{"$f":"INPUT!T85","v":0.66666666666666663},{"$f":"T85*V85","v":2},null,{"$f":"INPUT!W85","v":3},{"$f":"INPUT!X85","v":3},null,{"$f":"T85-W85","v":1},{"$f":"T85-Y85","v":0},{"$f":"T85-Z85","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Permitting Costs for Pre-Drilling Activities",null,"per site",null,{"$f":"INPUT!R86","v":60000},null,{"$f":"INPUT!T86","v":1},{"$f":"T86*V86","v":60000},null,{"$f":"T86","v":60000},{"$f":"T86","v":60000}]
[]
[{"$f":"IF(T88=I1,0,1)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"How are Exploration, Non-Drilling Costs determined for each site?",null,null,null,{"$f":"INPUT!R88","v":"Lump Sum"}]
[null,null,null,null,null,{"$f":"(1-A88)*T89","v":250000},null,{"$f":"(1-A88)*W89","v":150000},null,null,null,null,null,null,null,"Lump Sum Cost for Non-Drilling Exploration Activities at each site",null,"per site",null,{"$f":"INPUT!R89","v":250000},null,{"$f":"INPUT!T89","v":0.6},{"$f":"T89*V89","v":150000},null,{"$f":"INPUT!W89","v":250000},{"$f":"INPUT!X89","v":250000},null,{"$f":"T89-W89","v":100000},{"$f":"T89-Y89","v":0},{"$f":"T89-Z89","v":0}]
[null,null,null,null,null,{"$f":"(F92+F95+F106+F108+F119+F140+F146)*(1+F149)*A88","v":0},null,{"$f":"(H92+H95+H106+H108+H119+H140+H146)*(1+H149)*A88","v":0},null,null,null,null,null,null,null,"By Activity :",null,"per site"]
[{"$f":"$A$88","v":0},"default","input","used -Ref",null,"used -Ref",null,"used -Imp",null,null,null,null,null,null,null,"Survey of Existing Information  ",null,null,null,{"$f":"F92","v":32000},null,null,{"$f":"H92","v":32000}]
[null,{"$f":"4*40*200","v":32000},null,null,null,{"$f":"(1-A92)*((1-A93)*B92+A93*T93)","v":32000},null,{"$f":"W92","v":32000},null,null,null,null,null,null,null,"Surveying existing information on the area's geology and hydrology ",null,null,null,{"$f":"'Input A1'!B92","v":32000},null,{"$f":"INPUT!T92","v":1},{"$f":"V92*'Input A1'!F92","v":32000}]
[{"$f":"COUNT(INPUT!R93)","v":0},null,{"$f":"T93","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INPUT!R93","v":0}]
[{"$f":"$A$88","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Field Work  ",null,null,null,{"$f":"F95","v":52000},null,null,{"$f":"H95","v":52000}]
[null,null,null,null,null,{"$f":"SUM(F96:F104)","v":52000},null,{"$f":"SUM(H96:H104)","v":52000},null,null,null,null,null,null,null,"Field Reconnaissance and Sampling",null,null,null,{"$f":"'Input A1'!B96","v":48000},null,{"$f":"INPUT!T95","v":1},{"$f":"V95*'Input A1'!F96","v":48000}]
[{"$f":"COUNT(INPUT!R96)","v":0},{"$f":"40*8*150","v":48000},null,null,null,{"$f":"((1-A96)*B96+A96*T96)","v":48000},null,{"$f":"W95","v":48000},null,null,null,null,null,null,null,null,null,null,null,{"$f":"INPUT!R96","v":0}]
[{"$f":"IF(INPUT!O97=$G$1,0,1)","v":0},4000,null,null,null,{"$f":"(1-A97)*((1-A98)*B97+A98*T98)","v":4000},null,{"$f":"W97","v":4000},null,null,null,null,null,null,null,"Water & Gas Sample Analysis, including geothermometry",null,null,null,{"$f":"(1-'Input A1'!A97)*'Input A1'!B97","v":4000},null,{"$f":"INPUT!T97","v":1},{"$f":"V97*'Input A1'!F97","v":4000}]
[{"$f":"COUNT(INPUT!R98)","v":0},null,{"$f":"T98","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INPUT!R98","v":0}]
[{"$f":"IF(INPUT!O99=$G$1,0,1)","v":1},3000,null,null,null,{"$f":"(1-A99)*((1-A100)*B99+A100*T100)","v":0},null,{"$f":"W99","v":0},null,null,null,null,null,null,null,"Rock & Soil Sample Analysis",null,null,null,{"$f":"(1-'Input A1'!A99)*'Input A1'!B99","v":0},null,{"$f":"INPUT!T99","v":1},{"$f":"V99*'Input A1'!F99","v":0}]
[{"$f":"COUNT(INPUT!R100)","v":0},null,{"$f":"T100","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INPUT!R100","v":0}]
[{"$f":"IF(INPUT!O101=$G$1,0,1)","v":1},4000,null,null,null,{"$f":"(1-A101)*((1-A102)*B101+A102*T102)","v":0},null,{"$f":"W101","v":0},null,null,null,null,null,null,null,"Soil Gas Flux Analysis",null,null,null,{"$f":"(1-'Input A1'!A101)*'Input A1'!B101","v":0},null,{"$f":"INPUT!T101","v":1},{"$f":"V101*'Input A1'!F101","v":0}]
[{"$f":"COUNT(INPUT!R102)","v":0},null,{"$f":"T102","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INPUT!R102","v":0}]
[{"$f":"IF(INPUT!O103=$G$1,0,1)","v":1},7500,null,null,null,{"$f":"(1-A103)*((1-A104)*B103+A104*T104)","v":0},null,{"$f":"W103","v":0},null,null,null,null,null,null,null," Fluid Inclusion Stratigraphy",null,null,null,{"$f":"(1-'Input A1'!A103)*'Input A1'!B103","v":0},null,{"$f":"INPUT!T103","v":1},{"$f":"V103*'Input A1'!F103","v":0}]
[{"$f":"COUNT(INPUT!R104)","v":0},null,{"$f":"T104","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INPUT!R104","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Structural Analysis",null,null,null,{"$f":"F106","v":80000},null,null,{"$f":"H106","v":80000}]
[{"$f":"IF(INPUT!O106=$G$1,0,1)","v":0},{"$f":"10*40*200","v":80000},null,null,null,{"$f":"(1-A106)*((1-A107)*B106+A107*T107)","v":80000},null,{"$f":"W106","v":80000},null,null,null,null,null,null,null,"Analysis of Field Structural (including modeling)",null,null,null,{"$f":"(1-'Input A1'!A106)*'Input A1'!B106","v":80000},null,{"$f":"INPUT!T106","v":1},{"$f":"V106*'Input A1'!F106","v":80000}]
[{"$f":"COUNT(INPUT!R107)","v":0},null,{"$f":"T107","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INPUT!R107","v":0}]
[{"$f":"$A$88","v":0},null,null,null,null,{"$f":"SUM(F109:F117)","v":140388.88888888888},null,{"$f":"SUM(H109:H117)","v":140388.88888888888},null,null,null,null,null,null,null,"Remote Sensing ",null,null,null,{"$f":"F108","v":140388.88888888888},null,null,{"$f":"H108","v":140388.88888888888}]
[{"$f":"IF(INPUT!O109=$G$1,0,1)","v":0},{"$f":"500*(1000)^2/(60^2)","v":138888.88888888888},null,null,null,{"$f":"(1-A109)*((1-A110)*B109+A110*T110)","v":138888.88888888888},null,{"$f":"W109","v":138888.88888888888},null,null,null,null,null,null,null,"Multispectral imaging  ",null,null,null,{"$f":"(1-'Input A1'!A109)*'Input A1'!B109","v":138888.88888888888},null,{"$f":"INPUT!T109","v":1},{"$f":"V109*'Input A1'!F109","v":138888.88888888888}]
[{"$f":"COUNT(INPUT!R110)","v":0},null,{"$f":"T110","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INPUT!R110","v":0}]
[{"$f":"IF(INPUT!O111=$G$1,0,1)","v":1},62500,null,null,null,{"$f":"(1-A111)*((1-A112)*B111+A112*T112)","v":0},null,{"$f":"W111","v":0},null,null,null,null,null,null,null,"Hyperspectral imaging",null,null,null,{"$f":"(1-'Input A1'!A111)*'Input A1'!B111","v":0},null,{"$f":"INPUT!T111","v":1},{"$f":"V111*'Input A1'!F111","v":0}]
[{"$f":"COUNT(INPUT!R112)","v":0},null,{"$f":"T112","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INPUT!R112","v":0}]
[{"$f":"IF(INPUT!O113=$G$1,0,1)","v":1},115000,null,null,null,{"$f":"(1-A113)*((1-A114)*B113+A114*T114)","v":0},null,{"$f":"W113","v":0},null,null,null,null,null,null,null,"LiDAR",null,null,null,{"$f":"(1-'Input A1'!A113)*'Input A1'!B113","v":0},null,{"$f":"INPUT!T113","v":1},{"$f":"V113*'Input A1'!F113","v":0}]
[{"$f":"COUNT(INPUT!R114)","v":0},null,{"$f":"T114","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INPUT!R114","v":0}]
[{"$f":"IF(INPUT!O115=$G$1,0,1)","v":0},1500,null,null,null,{"$f":"(1-A115)*((1-A116)*B115+A116*T116)","v":1500},null,{"$f":"W115","v":1500},null,null,null,null,null,null,null,"Aerial Photography",null,null,null,{"$f":"(1-'Input A1'!A115)*'Input A1'!B115","v":1500},null,{"$f":"INPUT!T115","v":1},{"$f":"V115*'Input A1'!F115","v":1500}]
[{"$f":"COUNT(INPUT!R116)","v":0},null,{"$f":"T116","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INPUT!R116","v":0}]
[{"$f":"IF(INPUT!O117=$G$1,0,1)","v":1},15000,null,null,null,{"$f":"(1-A117)*((1-A118)*B117+A118*T118)","v":0},null,{"$f":"W117","v":0},null,null,null,null,null,null,null,"FLIR",null,null,null,{"$f":"(1-'Input A1'!A117)*'Input A1'!B117","v":0},null,{"$f":"INPUT!T117","v":1},{"$f":"V117*'Input A1'!F117","v":0}]
[{"$f":"COUNT(INPUT!R118)","v":0},null,{"$f":"T118","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INPUT!R118","v":0}]
[{"$f":"$A$88","v":0},null,null,null,null,{"$f":"SUM(F120:F138)","v":195000},null,{"$f":"SUM(H120:H138)","v":195000},null,null,null,null,null,null,null,"Geophysics",null,null,null,{"$f":"F119","v":195000},null,null,{"$f":"H119","v":195000}]
[{"$f":"IF(INPUT!O120=$G$1,0,1)","v":0},40000,null,null,null,{"$f":"(1-A120)*((1-A121)*B120+A121*T121)","v":40000},null,{"$f":"W120","v":40000},null,null,null,null,null,null,null,"Gravity",null,null,null,{"$f":"(1-'Input A1'!A120)*'Input A1'!B120","v":40000},null,{"$f":"INPUT!T120","v":1},{"$f":"V120*'Input A1'!F120","v":40000}]
[{"$f":"COUNT(INPUT!R121)","v":0},null,{"$f":"T121","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INPUT!R121","v":0}]
[{"$f":"IF(INPUT!O122=$G$1,0,1)","v":0},115000,null,null,null,{"$f":"(1-A122)*((1-A123)*B122+A123*T123)","v":115000},null,{"$f":"W122","v":115000},null,null,null,null,null,null,null,"Aeromagnetic",null,null,null,{"$f":"(1-'Input A1'!A122)*'Input A1'!B122","v":115000},null,{"$f":"INPUT!T122","v":1},{"$f":"V122*'Input A1'!F122","v":115000}]
[{"$f":"COUNT(INPUT!R123)","v":0},null,{"$f":"T123","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INPUT!R123","v":0}]
[{"$f":"IF(INPUT!O124=$G$1,0,1)","v":1},{"$f":"15000*3*1","v":45000},null,null,null,{"$f":"(1-A124)*((1-A125)*B124+A125*T125)","v":0},null,{"$f":"W124","v":0},null,null,null,null,null,null,null,"2D Seismic Reflection / Refraction",null,null,null,{"$f":"(1-'Input A1'!A124)*'Input A1'!B124","v":0},null,{"$f":"INPUT!T124","v":1},{"$f":"V124*'Input A1'!F124","v":0}]
[{"$f":"COUNT(INPUT!R125)","v":0},null,{"$f":"T125","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INPUT!R125","v":0}]
[{"$f":"IF(INPUT!O126=$G$1,0,1)","v":1},{"$f":"45000*3*1","v":135000},null,null,null,{"$f":"(1-A126)*((1-A127)*B126+A127*T127)","v":0},null,{"$f":"W126","v":0},null,null,null,null,null,null,null,"3D Seismic Reflection / Refraction",null,null,null,{"$f":"(1-'Input A1'!A126)*'Input A1'!B126","v":0},null,{"$f":"INPUT!T126","v":1},{"$f":"V126*'Input A1'!F126","v":0}]
[{"$f":"COUNT(INPUT!R127)","v":0},null,{"$f":"T127","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INPUT!R127","v":0}]
[{"$f":"IF(INPUT!O128=$G$1,0,1)","v":1},150000,null,null,null,{"$f":"(1-A128)*((1-A129)*B128+A129*T129)","v":0},null,{"$f":"W128","v":0},null,null,null,null,null,null,null,"Vertical Seismic Profiling  (in well)",null,null,null,{"$f":"(1-'Input A1'!A128)*'Input A1'!B128","v":0},null,{"$f":"INPUT!T128","v":1},{"$f":"V128*'Input A1'!F128","v":0}]
[{"$f":"COUNT(INPUT!R129)","v":0},null,{"$f":"T129","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INPUT!R129","v":0},null,null,{"$f":"T129*V129","v":0}]
[{"$f":"IF(INPUT!O130=$G$1,0,1)","v":1},75000,null,null,null,{"$f":"(1-A130)*((1-A131)*B130+A131*T131)","v":0},null,{"$f":"W130","v":0},null,null,null,null,null,null,null,"Single Borehole and cross well seismic",null,null,null,{"$f":"(1-'Input A1'!A130)*'Input A1'!B130","v":0},null,{"$f":"INPUT!T130","v":1},{"$f":"V130*'Input A1'!F130","v":0}]
[{"$f":"COUNT(INPUT!R131)","v":0},null,{"$f":"T131","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INPUT!R131","v":0}]
[{"$f":"IF(INPUT!O132=$G$1,0,1)","v":0},40000,null,null,null,{"$f":"(1-A132)*((1-A133)*B132+A133*T133)","v":40000},null,{"$f":"W132","v":40000},null,null,null,null,null,null,null,"Direct Current / Resistivity",null,null,null,{"$f":"(1-'Input A1'!A132)*'Input A1'!B132","v":40000},null,{"$f":"INPUT!T132","v":1},{"$f":"V132*'Input A1'!F132","v":40000}]
[{"$f":"COUNT(INPUT!R133)","v":0},null,{"$f":"T133","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INPUT!R133","v":0}]
[{"$f":"IF(INPUT!O134=$G$1,0,1)","v":1},30000,null,null,null,{"$f":"(1-A134)*((1-A135)*B134+A135*T135)","v":0},null,{"$f":"W134","v":0},null,null,null,null,null,null,null,"Self-Potential",null,null,null,{"$f":"(1-'Input A1'!A134)*'Input A1'!B134","v":0},null,{"$f":"INPUT!T134","v":1},{"$f":"V134*'Input A1'!F134","v":0}]
[{"$f":"COUNT(INPUT!R135)","v":0},null,{"$f":"T135","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INPUT!R135","v":0}]
[{"$f":"IF(INPUT!O136=$G$1,0,1)","v":1},200000,null,null,null,{"$f":"(1-A136)*((1-A137)*B136+A137*T137)","v":0},null,{"$f":"W136","v":0},null,null,null,null,null,null,null,"Electromagnetic",null,null,null,{"$f":"(1-'Input A1'!A136)*'Input A1'!B136","v":0},null,{"$f":"INPUT!T136","v":1},{"$f":"V136*'Input A1'!F136","v":0}]
[{"$f":"COUNT(INPUT!R137)","v":0},null,{"$f":"T137","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INPUT!R137","v":0}]
[{"$f":"IF(INPUT!O138=$G$1,0,1)","v":1},150000,null,null,null,{"$f":"(1-A138)*((1-A139)*B138+A139*T139)","v":0},null,{"$f":"W138","v":0},null,null,null,null,null,null,null,"Magnetotelluric",null,null,null,{"$f":"(1-'Input A1'!A138)*'Input A1'!B138","v":0},null,{"$f":"INPUT!T138","v":1},{"$f":"V138*'Input A1'!F138","v":0}]
[{"$f":"COUNT(INPUT!R139)","v":0},null,{"$f":"T139","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INPUT!R139","v":0}]
[{"$f":"$A$88","v":0},null,null,null,null,{"$f":"SUM(F141:F144)","v":109500},null,{"$f":"SUM(H141:H144)","v":109500},null,null,null,null,null,null,null,"Temperature Gradient Measurements",null,null,null,{"$f":"F140","v":109500},null,null,{"$f":"H140","v":109500}]
[{"$f":"IF(INPUT!O141=$G$1,0,1)","v":0},{"$f":"50*500*3","v":75000},null,null,null,{"$f":"(1-A141)*((1-A142)*B141+A142*T142)","v":75000},null,{"$f":"W141","v":75000},null,null,null,null,null,null,null,"Drill Temperature Gradient holes",null,null,null,{"$f":"(1-'Input A1'!A141)*'Input A1'!B141","v":75000},null,{"$f":"INPUT!T141","v":1},{"$f":"V141*'Input A1'!F141","v":75000}]
[{"$f":"COUNT(INPUT!R142)","v":0},null,{"$f":"T142","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INPUT!R142","v":0}]
[{"$f":"IF(INPUT!O143=$G$1,0,1)","v":0},{"$f":"115*300","v":34500},null,null,null,{"$f":"(1-A143)*((1-A144)*B143+A144*T144)","v":34500},null,{"$f":"W143","v":34500},null,null,null,null,null,null,null,"2-meter probes",null,null,null,{"$f":"(1-'Input A1'!A143)*'Input A1'!B143","v":34500},null,{"$f":"INPUT!T143","v":1},{"$f":"V143*'Input A1'!F143","v":34500}]
[{"$f":"COUNT(INPUT!R144)","v":0},null,{"$f":"T144","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INPUT!R144","v":0}]
[{"$f":"$A$88","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Interpretation and Reporting",null,null,null,{"$f":"F146","v":96000},null,null,{"$f":"H146","v":96000}]
[null,{"$f":"12*40*200","v":96000},null,null,null,{"$f":"(1-A146)*((1-A147)*B146+A147*T147)","v":96000},null,{"$f":"W146","v":96000},null,null,null,null,null,null,null,null,null,null,null,{"$f":"B146","v":96000},null,{"$f":"INPUT!T146","v":1},{"$f":"V146*'Input A1'!F146","v":96000}]
[{"$f":"COUNT(INPUT!R147)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INPUT!R147","v":0}]
[{"$f":"$A$88","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other Costs ",null,null,null,{"$f":"IF('Input A1'!A150=0,T149,T150)","v":0.12},null,null,{"$f":"H149","v":0.12}]
[null,0.12,null,null,null,{"$f":"(1-A149)*((1-A150)*B149+A150*T150)","v":0.12},null,{"$f":"W149","v":0.12},null,null,null,null,null,null,null,"Technical & Office Support  (% of Exploration Costs )",null,null,null,{"$f":"B149","v":0.12},null,{"$f":"INPUT!T149","v":1},{"$f":"V149*F149","v":0.12}]
[{"$f":"COUNT(INPUT!R150)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INPUT!R150","v":0}]
[{"$f":"'Summary A1'!H295/1000","v":26.604918400424463},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Exploration  -  Drilling Costs :"]
[{"$f":"IF(T152=$G$1,0,1)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Will the Project have Exploration Drilling?",null,null,null,{"$f":"INPUT!R152","v":"Yes"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Number of Sites where Exploration Drilling Occurs",null,null,null,{"$f":"INPUT!R153","v":2},null,{"$f":"INPUT!T153","v":0.75},{"$f":"T153*V153","v":1.5},null,{"$f":"INPUT!W153","v":2},{"$f":"INPUT!X153","v":2},null,{"$f":"T153-W153","v":0.5},{"$f":"T153-Y153","v":0},{"$f":"T153-Z153","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Exploration Drilling Cost",null,null,null,{"$f":"INPUT!R154","v":1500000},null,{"$f":"INPUT!T154","v":0.66666666666666663},{"$f":"T154*V154","v":1000000},null,{"$f":"INPUT!W154","v":1500000},{"$f":"INPUT!X154","v":1500000},null,{"$f":"T154-W154","v":500000},{"$f":"T154-Y154","v":0},{"$f":"T154-Z154","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Permitting Cost for Exploration Drilling (per site)",null,null,null,{"$f":"INPUT!R155","v":250000},null,{"$f":"INPUT!T155","v":1},250000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Leasing Cost (assume 160 acre per MW per location)",null,"$ per acre",null,{"$f":"INPUT!R156","v":30},null,{"$f":"INPUT!T156","v":1},{"$f":"T156*V156","v":30},null,{"$f":"INPUT!W156","v":30},{"$f":"INPUT!X156","v":30},null,{"$f":"T156-W156","v":0},{"$f":"T156-Y156","v":0},{"$f":"T156-Z156","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Costs Incurred not Associated with Drilling Exploration Wells",null,null,null,{"$f":"INPUT!R157","v":0},null,{"$f":"INPUT!T157","v":1},{"$f":"T157*V157","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"RESOURCE CONFIRMATION"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Number of Confirmation Drilling Sites Needed per Successful Project",null,null,null,{"$f":"INPUT!R159","v":1.5},null,{"$f":"INPUT!T159","v":0.66666666666666663},{"$f":"T159*V159","v":1},null,{"$f":"INPUT!W159","v":1.5},{"$f":"INPUT!X159","v":1.5},null,{"$f":"T159-W159","v":0.5},{"$f":"T159-Y159","v":0},{"$f":"T159-Z159","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Confirmation Well - Drilling Costs :"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Number of failed wells at Each Unsuccessful Site",null,null,null,{"$f":"INPUT!R161","v":1.5},null,{"$f":"INPUT!T161","v":0},{"$f":"T161*V161","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Confirmation Well Success Ratio at Successful Site",null,null,null,{"$f":"INPUT!R162","v":1},null,{"$f":"INPUT!T162","v":1},{"$f":"IF(V162*T162>1,1,T162*V162)","v":1},null,{"$f":"INPUT!W162","v":1},{"$f":"INPUT!X162","v":1},null,{"$f":"T162-W162","v":0},{"$f":"T162-Y162","v":0},{"$f":"T162-Z162","v":0}]
[{"$f":"IF(T163=B5,0,1)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Are number of wells drilled determined by well count or confirmed production capacity ?",null,null,null,{"$f":"INPUT!R163","v":"Well Count"}]
[null,{"$f":"'Summary A1'!H118","v":3.3573858293249241},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Input A1'!B164<0,\"Stop, # Successful Wells Exceed # Production wells Required\",\"Number of Successful Confirmation Wells Required\")","v":"Number of Successful Confirmation Wells Required"},null,null,null,{"$f":"INPUT!R164","v":3},null,{"$f":"INPUT!T164","v":0.66666666666666663},{"$f":"T164*V164","v":2},null,{"$f":"INPUT!W164","v":3},{"$f":"INPUT!X164","v":3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Production Capacity to be Confirmed ",null,null,null,{"$f":"INPUT!R165","v":0.5},null,{"$f":"INPUT!T165","v":1},{"$f":"T165*V165","v":0.5}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"calculated Production Capacity per well",null,null,null,{"$f":"('Summary A1'!H296/1000)/'Summary A1'!H294","v":2.4277034413264027},null,null,{"$f":"('Summary A1'!J296/1000)/'Summary A1'!J294","v":4.0848637690889218}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"#Successful Wells Required to Confirm Production Capacity",null,null,null,{"$f":"T165*'Summary A1'!H27/(T166*1000)","v":5.1488990735913305},null,null,{"$f":"W165*'Summary A1'!J27/(W166*1000)","v":6.120155141814176}]
[null,null,null,null,null,{"$f":"T168*T172","v":32233277.443068136},{"$f":"W168*W172","v":8595540.6514848359},null,null,null,null,null,null,null,null," # of Confirmation Wells Drilled (all sites)",null,null,null,{"$f":"IF('Input A1'!$A163=0,T164/T162,(T167-#REF!)/T162)+(T159-1)*T161","v":3.75},null,null,{"$f":"IF('Input A1'!$A163=0,W164/W162,(W167-#REF!)/W162)+(W159-1)*W161","v":2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND('Input A1'!A75=1,T169<2),\"Stop - 2 successful confirmation wells required for EGS\",\"# of Successful Confirmation Wells\")","v":"# of Successful Confirmation Wells"},null,null,null,{"$f":"'Summary A1'!H96","v":3},null,null,{"$f":"'Summary A1'!J96","v":2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Multiplier for Confirmation Well Costs (>= 1)",null,null,null,{"$f":"INPUT!R170","v":1.2},null,null,null,null,{"$f":"INPUT!W170","v":1.2},{"$f":"INPUT!X170","v":1.2},null,{"$f":"T170-W170","v":1.2},{"$f":"T170-Y170","v":0},{"$f":"T170-Z170","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Production Well Cost Used",null,null,null,{"$f":"'Summary A1'!H109","v":7162950.5429040305}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Confirmation Well Cost Used",null,null,null,{"$f":"'Summary A1'!H92","v":8595540.6514848359},null,{"$f":"INPUT!T172","v":0.5},{"$f":"T172*V172","v":4297770.3257424179}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Confirmation Well  -  Non-Drilling Costs :"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Permitting Cost during Confirmation Phase",null,"per site",null,{"$f":"INPUT!R174","v":0},null,{"$f":"INPUT!T174","v":1},{"$f":"T174*V174","v":0}]
[{"$f":"IF(T175=C5,0,1)","v":1},null,null,null,null,{"$f":"IF(A175=0,T177,F168*T179)","v":1611663.872153407},{"$f":"IF(A175=0,W177,G168*W179)","v":429777.03257424181},null,null,null,null,null,null,null,null,"How are non-drilling confirmation costs to be determined ?",null,null,null,{"$f":"INPUT!R175","v":"% Confirmation Drilling Cost"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Lump Sum or Fixed Value"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Lump Sum for Non-Drilling Confirmation Costs (exclusive of stimulation) ",null,null,null,{"$f":"INPUT!R177","v":2500000},null,{"$f":"INPUT!T177","v":1},{"$f":"T177*V177","v":2500000}]
[null,null,null,null,null,{"$f":"F168+F183+F185","v":{"$error":"#REF!"}},{"$f":"G168+G183+G185","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,"Percentage of Confirmation costs"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"% of total confirmation  costs attributed to non-drilling activities (exclusive of stimulation)",null,null,null,{"$f":"INPUT!R179","v":0.05},null,{"$f":"INPUT!T179","v":1},0.05]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND('Input A1'!C75=0,'Input A1'!C181=1),\"Are you sure wells will stimulated for hydrothermal resource?\",IF(AND('Input A1'!C75=1,'Input A1'!C181=0),\"No stimulation Cost for EGS Resource?\",\"Stimulation Costs During Confirmation\"))","v":"Stimulation Costs During Confirmation"}]
[{"$f":"IF(T181=G1,1,0)","v":1},{"$f":"A75","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,"Are Confirmation Wells to Be Stimulated ?",null,null,null,{"$f":"INPUT!R181","v":"Yes"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Stimulation Cost used in well field development",null,null,null,{"$f":"T252","v":2500000}]
[null,null,null,null,null,{"$f":"IF(A181=0,0,T183*(T169+#REF!*(1-#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(A181=0,0,W183*(W169+#REF!*(1-#REF!)))","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,"enter Stimulation Cost per well",null,null,null,{"$f":"INPUT!R183","v":2500000},null,{"$f":"INPUT!T183","v":0.2},500000,null,{"$f":"INPUT!W183","v":2500000},{"$f":"INPUT!X183","v":2500000},null,{"$f":"T183-W183","v":2000000},{"$f":"T183-Y183","v":0},{"$f":"T183-Z183","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Well Testing"]
[null,null,null,null,null,{"$f":"T186","v":750000},{"$f":"W186","v":500000},null,null,null,null,null,null,null,null,"Well Testing Cost at each site",null,null,null,{"$f":"INPUT!R185","v":500000},null,{"$f":"INPUT!T185","v":1},500000]
[null,null,"Ref","Imp",0.1,0.1,0.09,0.09,null,null,null,null,null,null,null,"Total Well Testing Cost",null,null,null,{"$f":"IF(T164>0,T185*T159,0)","v":750000},null,null,{"$f":"IF(W164>0,W185*W159,0)","v":500000}]
[null,null,"Prod","Inje","Prod","Inje","Prod","Inje",null,null,null,null,null,null,null,"WELL FIELD DEVELOPMENT"]
[null,"Curves/GETEM","G-P-L/O","G-I-L/O",null,null,null,null,null,null,null,null,null,null,null,"Well Field Details:"]
[null,{"$f":"A197","v":1},{"$f":"A219","v":0},{"$f":"B219","v":0},{"$f":"C189","v":0},{"$f":"D189","v":0},{"$f":"C189","v":0},{"$f":"D189","v":0},null,null,null,null,null,null,null,"Drilling Success Rate during the final phase of well field development",null,null,null,{"$f":"INPUT!R189","v":1},null,{"$f":"INPUT!T189","v":1},{"$f":"IF(T189*V189>1,1,V189*T189)","v":1},null,{"$f":"INPUT!W189","v":1},{"$f":"INPUT!X189","v":1},null,{"$f":"T189-W189","v":0},{"$f":"T189-Y189","v":0},{"$f":"T189-Z189","v":0}]
[null,null,"C-P-L/O","C-I-L/O","C-P-L/O","C-I-L/O","C-P-L/O","C-I-L/O",null,null,null,null,null,null,null,"Number of Spare Production Wells",null,null,null,{"$f":"INPUT!R190","v":0},null,{"$f":"INPUT!T190","v":1},0]
[null,null,{"$f":"A299","v":1},{"$f":"A316","v":1},{"$f":"C191","v":1},{"$f":"D191","v":1},{"$f":"C191","v":1},{"$f":"D191","v":1},null,null,null,null,null,null,null,"Number of Dry Wells (Unusable as Injectors) - calculated",null,null,null,{"$f":"'Summary A1'!H117","v":0},null,null,{"$f":"'Summary A1'!J117","v":0}]
[null,null,"G-P-D","G-I-D",null,null,null,null,null,null,null,null,null,null,null,"Ratio Production Well Depth to Resource Depth  (> 1)",null,null,null,1,null,null,{"$f":"T192","v":1}]
[null,null,{"$f":"T206","v":"default"},{"$f":"W207","v":"default"},{"$f":"E195","v":7},{"$f":"F195","v":9.625},{"$f":"G195","v":7},{"$f":"H195","v":9.625},null,null,null,null,null,null,null,"Ratio Injection Well to Production Well Depth",null,null,null,{"$f":"INPUT!R193","v":1},null,null,{"$f":"T193","v":1}]
[null,null,"C-P-D","C-I-D","C-P-D","C-I-D","C-P-D","C-I-D",null,null,null,null,null,null,null,"Ratio of Injection Wells to Production Wells",null,null,null,{"$f":"INPUT!R194","v":0.5},null,{"$f":"INPUT!T194","v":1},0.5,null,{"$f":"INPUT!W194","v":0.5},{"$f":"INPUT!X194","v":0.5},null,{"$f":"T194-W194","v":0},{"$f":"T194-Y194","v":0},{"$f":"T194-Z194","v":0}]
[null,null,{"$f":"T300","v":7},{"$f":"T317","v":9.625},{"$f":"Y300","v":7},{"$f":"Y317","v":9.625},{"$f":"Z300","v":7},{"$f":"Z317","v":9.625},null,null,null,null,null,null,null,"Well Drilling Costs :"]
[null,null,"P-L/O","I-L/O","P-L/O","I-L/O","P-L/O","I-L/O",null,null,null,null,null,null,null,"Drilling costs are estimated for 'full-diameter' wells using either simple cost correlations based on well depth, or an estimate made by the model based on User provided input. The simpler cost correlations are for either a smaller diameter well or a larger diameter well. If this option is used, the User defines which correlation is used for the production well. If the ratio of injection to production wells is 1 or larger, the model uses same correlation for the injection well; if the ratio is less than 1, the cost correlation for the larger diameter well is used."]
[{"$f":"IF(T197=D5,1,0)","v":1},null,{"$f":"IF(B189=0,C189,C191)","v":1},{"$f":"IF(B189=0,D189,D191)","v":1},{"$f":"IF(B189=0,E189,E191)","v":1},{"$f":"IF(B189=0,F189,F191)","v":1},{"$f":"IF(B189=0,G189,G191)","v":1},{"$f":"IF(B189=0,H189,H191)","v":1},null,null,null,null,null,null,null,"How are costs for drilling wells determined ?",null,null,null,{"$f":"INPUT!R197","v":"Cost Curves"}]
[{"$f":"IF(T199=E5,1,0)","v":1},null,"P-D-O","I-D-O","P-D-O","I-D-O","P-D-O","I-D-O",null,null,null,null,null,null,null,"Cost Curves"]
[{"$f":"IF(T200=E5,1,0)","v":0},null,{"$f":"IF($A$203=3,10.625,14.5)","v":10.625},{"$f":"IF($A$204=3,10.625,14.5)","v":10.625},{"$f":"IF($A203=3,10.625,14.5)","v":10.625},{"$f":"IF($A204=3,10.625,14.5)","v":10.625},{"$f":"IF($A203=3,10.625,14.5)","v":10.625},{"$f":"IF($A204=3,10.625,14.5)","v":10.625},null,{"$f":"IF(A198=1,150,350)","v":150},{"$f":"IF(T194<1,350,J199)","v":350},null,null,null,null,"Production Well size",null,null,null,{"$f":"INPUT!R199","v":"Smaller Diameter"},null,{"$f":"IF(A198=1,\"8.5 inch well bore in production interval\",\"12.25 inch well bore in production interval\")","v":"8.5 inch well bore in production interval"}]
[null,null,"P-D-L","I-D-L","P-D-L","I-D-L","P-D-L","I-D-L",null,{"$f":"E78","v":11482.904999999999},{"$f":"J200*T192","v":11482.904999999999},null,null,null,null,"Injection Well Size",null,null,null,{"$f":"IF(T194<1,E6,E5)","v":"Larger Diameter"},null,{"$f":"IF(A199=1,\"8.5 inch well bore in injection interval\",\"12.25 inch well bore in injection interval\")","v":"12.25 inch well bore in injection interval"}]
[{"$f":"IF(#REF!=$J$1,0,IF(#REF!=$J$2,1,2))","v":{"$error":"#REF!"}},null,{"$f":"IF($A$203=3,8.625,11.75)","v":8.625},{"$f":"IF($A$204=3,8.625,11.75)","v":8.625},{"$f":"IF($A$203=3,8.625,11.75)","v":8.625},{"$f":"IF($A$204=3,8.625,11.75)","v":8.625},{"$f":"IF($A$203=3,8.625,11.75)","v":8.625},{"$f":"IF($A$204=3,8.625,11.75)","v":8.625},null,null,null,null,null,null,null,"Production Well Cost",null,null,null,{"$f":"'Well Field Dvlpmnt A1'!D21","v":7162950.5429040305}]
[{"$f":"IF(#REF!=$J$1,0,IF(#REF!=$J$2,1,2))","v":{"$error":"#REF!"}},null,"P-D*","I-D*","P-D*","I-D*","P-D*","I-D*",null,null,null,null,null,null,null,"injection Well Cost",null,null,null,{"$f":"'Well Field Dvlpmnt A1'!F21","v":9747962.9843682144}]
[{"$f":"'Well Field Dvlpmnt A2'!E16","v":3},null,{"$f":"IF(C191=0,C199,C201)","v":8.625},8.625,8.625,8.625,8.625,8.625,null,null,null,null,null,null,null,"GETEM Estimates",null,"This method of estimating costs has been added to provide a means of evaluating a different configuration for the injection well allowing trade offs between well cost and injection pumping power to be evaluated.  This method for estimating costs has not been thoroughly checked.  "]
[{"$f":"'Well Field Dvlpmnt A2'!G16","v":3},null,"P-D","I-D","P-D","I-D","P-D","I-D",null,null,null,null,null,null,null,null,null,null,null,"Production Well",null,null,"Injection Well"]
[null,null,{"$f":"IF(B189=0,C193,C195)","v":7},{"$f":"IF(B189=0,D193,D195)","v":9.625},{"$f":"IF(B189=0,E193,E195)","v":7},{"$f":"IF(B189=0,F193,F195)","v":9.625},{"$f":"IF(B189=0,G193,G195)","v":7},{"$f":"IF(B189=0,H193,H195)","v":9.625},null,null,null,null,null,null,null,"What is the Well Configuration in Production / Injection Zone ?",null,null,null,{"$f":"INPUT!R205","v":"Open Hole"},null,null,{"$f":"INPUT!U205","v":"Open Hole"}]
[null,null,{"$f":"'Well Field Dvlpmnt A2'!T3","v":16},{"$f":"'Well Field Dvlpmnt A2'!AA3","v":16},{"$f":"'Well Field Dvlpmnt A2 10%'!T3","v":16},{"$f":"'Well Field Dvlpmnt A2 10%'!AA3","v":16},{"$f":"'Well Field Dvlpmnt A2 90%'!T3","v":16},{"$f":"'Well Field Dvlpmnt A2 90%'!AA3","v":16},"surface casing size calculated ",null,null,null,null,null,null,{"$f":"IF('Input A1'!E208=1,\"Production Interval Diameter is too large - enter a smaller value or use default\",\"Production Well Interval Liner OD or Hole Diameter\")","v":"Production Well Interval Liner OD or Hole Diameter"},null,null,null,{"$f":"INPUT!R206","v":"default"}]
[null,null,{"$f":"'Well Field Dvlpmnt A2'!V3","v":34},{"$f":"'Well Field Dvlpmnt A2'!AC3","v":34},{"$f":"'Well Field Dvlpmnt A2 10%'!V3","v":32},{"$f":"'Well Field Dvlpmnt A2 10%'!AC3","v":32},{"$f":"'Well Field Dvlpmnt A2 90%'!V3","v":32},{"$f":"'Well Field Dvlpmnt A2 90%'!AC3","v":32},"upper casing size calculated ",null,null,null,null,null,null,{"$f":"IF('Input A1'!F208=1,\"Injection Interval Diameter too large - enter a smaller value or use default\",\"Injection Well Interval Liner OD or Hole Diameter\")","v":"Injection Interval Diameter too large - enter a smaller value or use default"},null,null,null,null,null,null,{"$f":"INPUT!U207","v":"default"}]
[null,null,{"$f":"IF(OR(C205>C203,C206>16,C207>48),1,0)","v":0},1,0,1,0,1,null,null,null,null,null,null,null,"If Liner Specified, Diameter Used",null,null,null,{"$f":"'Well Field Dvlpmnt A2'!E164","v":7},null,null,{"$f":"'Well Field Dvlpmnt A2'!G164","v":8.625}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"User Adjustments"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"- Trouble Index / Multiplier",null,null,null,{"$f":"INPUT!R210","v":1},null,null,{"$f":"INPUT!U210","v":1}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"-  Rate of Penetration Index / Multiplier",null,null,null,{"$f":"INPUT!R211","v":1},null,null,{"$f":"INPUT!U211","v":1}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," embedded Rate of Penetration Shallower than 3,048 m (10,000 ft)",null,null,null,{"$f":"'Well Field Dvlpmnt A2'!#REF!/3.28083","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," embedded Rate of Penetration Deeper than 3,048 m (10,000 ft)",null,null,null,{"$f":"'Well Field Dvlpmnt A2'!E76/3.28083","v":4.5720137891935879}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"- Bit Life Index / Multiplier",null,null,null,{"$f":"INPUT!R214","v":1},null,null,{"$f":"INPUT!U214","v":1}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"embedded Baseline Bit Life",null,null,null,{"$f":"'Well Field Dvlpmnt A2'!E77","v":100}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"- Casing Cost Index",null,null,null,{"$f":"INPUT!R216","v":1},null,null,{"$f":"INPUT!U216","v":1}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"embedded Baseline Casing Cost",null,null,null,{"$f":"'Well Field Dvlpmnt A2'!I469","v":1.0840790786032677},null,null,{"$f":"'Well Field Dvlpmnt A2'!J469","v":1.0819071343821456}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"embedded Cost Multiplier Used for Casing Exposed to Fluid",null,null,null,{"$f":"'Well Field Dvlpmnt A2'!E63","v":1.5},null,null,{"$f":"'Well Field Dvlpmnt A2'!G63","v":1.5}]
[{"$f":"IF(T205=F5,1,0)","v":0},{"$f":"IF(W205=F5,1,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,"- Cement Cost Index",null,null,null,{"$f":"INPUT!R219","v":1},null,null,{"$f":"INPUT!U219","v":1}]
[null,{"$f":"IF(OR(A220=10000,A222>16),10000,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,"embedded Baseline Cement Cost",null,null,null,{"$f":"'Well Field Dvlpmnt A2'!E85","v":65}]
[null,{"$f":"IF(OR(A221=10000,A223>16),10000,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,"Calculated Well Cost per GETEM estimate",null,null,null,{"$f":"'Well Field Dvlpmnt A1'!D41","v":9762734.4976367094},null,null,{"$f":"'Well Field Dvlpmnt A1'!F41","v":9796491.4529375564}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Adjustments to Production and Injection Well Drilling Costs :",null,null,null,{"$f":"INPUT!R222","v":"Reference"},null,null,{"$f":"INPUT!U222","v":"Improved"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Reference - Scenario Production Well Cost",null,null,null,{"$f":"IF('Input A1'!A197=1,T201,T221)","v":7162950.5429040305}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"User Adjustment to Production Well Cost",null,null,null,{"$f":"INPUT!R224","v":1}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," Production Well Cost Used",null,null,null,{"$f":"INPUT!R225","v":7162950.5429040305},null,{"$f":"INPUT!T225","v":0.5},{"$f":"T225*V225","v":3581475.2714520153},null,{"$f":"INPUT!W225","v":7162950.5429040305},{"$f":"INPUT!X225","v":7162950.5429040305}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Reference - Scenario Injection Well Cost",null,null,null,{"$f":"IF('Input A1'!A197=1,T202,W221)","v":9747962.9843682144}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"User Adjustment to Injection Well Cost",null,null,null,{"$f":"INPUT!R227","v":1}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Injection Well Cost Used",null,null,null,{"$f":"INPUT!R228","v":9747962.9843682144},null,{"$f":"INPUT!T228","v":0.5},{"$f":"V228*T228","v":4873981.4921841072},null,{"$f":"INPUT!W228","v":9747962.9843682144},{"$f":"INPUT!X228","v":9747962.9843682144}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other Field Costs :",null,null,null,{"$f":"INPUT!R229","v":0}]
[{"$f":"IF(T230=I8,0,1)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"How are surface equipment costs determined ?",null,null,null,{"$f":"INPUT!R230","v":"Fixed Cost"}]
[null,null,null,null,null,null,null,null,null,null,null,null,"GREG - doesn't seem significant enough to change cost.  Is this true ?",null,null,"Fixed Cost",null,null,null,{"$f":"INPUT!R231","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Surface Equipment Cost per Well",null,null,null,{"$f":"INPUT!R232","v":225000},null,null,{"$f":"T232","v":225000},null,{"$f":"INPUT!W232","v":225000},{"$f":"INPUT!X232","v":225000},null,{"$f":"T236-W236","v":0},{"$f":"T232-Y232","v":0},{"$f":"T232-Z232","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Calculated Cost",null,null,null,{"$f":"INPUT!R233","v":0}]
[{"$f":"IF(INPUT!P234=D$12,1,2)","v":1},null,{"$f":"IF(A234=1,T234,T234/3.28083)","v":500},"m",{"$f":"IF(A234=1,T234*3.28083,T234)","v":1640.415},"ft",null,null,null,null,null,null,null,null,null,"Average distance from well to plant",null,null,null,{"$f":"INPUT!R234","v":500},null,null,{"$f":"T234","v":500}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Maximum pressure drop in Surface Piping",null,null,null,{"$f":"INPUT!R235","v":5}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Surface Equipment Cost ",null,null,null,{"$f":"IF('Input A1'!A230=0,T232,'Well Field Dvlpmnt A1'!D102)","v":225000},null,{"$f":"INPUT!T236","v":1},{"$f":"IF('Input A1'!A230=0,V236*T236,'Well Field Dvlpmnt A1'!F102*V236)","v":225000}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other Well Field Development Costs, ( % of total cost )",null,null,null,{"$f":"INPUT!R237","v":0.05},null,{"$f":"INPUT!T237","v":1},{"$f":"T237*V237","v":0.05}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Permitting Cost for Well Field Development Phase Drilling",null,null,null,{"$f":"INPUT!R238","v":1000000},null,{"$f":"INPUT!T238","v":1},{"$f":"T238*V238","v":1000000},null,{"$f":"INPUT!W238","v":1000000},{"$f":"INPUT!X238","v":1000000},null,{"$f":"T238-W238","v":0},{"$f":"T238-Y238","v":0},{"$f":"T238-Z238","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"RESERVOIR DEFINITION "]
[null,null,null,null,{"$f":"2.20462*3600","v":7936.6319999999996},null,{"$f":"7.4805/(Geofluid!D62*60)","v":2.4998019779492371E-3},null,null,null,null,null,null,null,null,"Well Flow Rate"]
[{"$f":"IF(INPUT!P241=F12,1,IF(INPUT!P241=F13,2,3))","v":1},null,{"$f":"IF(A241=1,T241,IF(A241=2,T241/E240,T241/(G240*E240)))","v":40},"kg/s",{"$f":"IF(A241=1,T241*E240,IF(A241=2,T241,T241/G240))","v":317465.27999999997},"lb/h",{"$f":"IF(A241=1,T241*E240*G240,IF(A241=2,T241*G240,T241))","v":793.60033487420833},"gpm",null,null,null,null,null,null,null,"Production Well Flow Rate",null,null,null,{"$f":"INPUT!R241","v":40},null,{"$f":"INPUT!T241","v":2},{"$f":"T241*V241","v":80},null,{"$f":"INPUT!W241","v":40},{"$f":"INPUT!X241","v":40},null,{"$f":"T241-W241","v":-40},{"$f":"T241-Y241","v":0},{"$f":"T241-Z241","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Well Stimulation"]
[{"$f":"IF(T243=G2,0,1)","v":1},{"$f":"A75","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND('Input A1'!A75=0,'Input A1'!A243=1),\"A hydrothermal Scenario is being evaluated - are wells stimulated?\",IF(AND('Input A1'!A75=1,'Input A1'!A243=0),\"STOP - Must Enter Stimulation Cost for EGS Resource\",\"Are wells stimulated ?\"))","v":"Are wells stimulated ?"},null,null,null,{"$f":"INPUT!R243","v":"Yes"}]
[{"$f":"IF(T244=J5,0,1)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"How are well stimulation costs determined ?",null,null,null,{"$f":"INPUT!R244","v":"Input Value"}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Input Fixed Stimulation Cost per well",null,null,null,{"$f":"INPUT!R246","v":2500000},null,{"$f":"INPUT!T246","v":0.2},{"$f":"T246*V246","v":500000},null,{"$f":"INPUT!W246","v":2500000},{"$f":"INPUT!X246","v":2500000},null,{"$f":"T246-W246","v":2000000},{"$f":"T246-Y246","v":0},{"$f":"T246-Z246","v":0}]
[null,{"$f":"A267","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND('Input A1'!A244=1,'Input A1'!A267=0),\"To Calculate cost, the Carslaw-Jaeger solution for thermal decline must be used\",\"Calculated :\")","v":"Calculated :"}]
[{"$f":"IF(INPUT!P248=G$12,1,2)","v":1},null,{"$f":"IF(A248=1,T248,T248/3280.83)","v":1},"km",{"$f":"IF(A248=1,T248*3280.83,T248)","v":3280.83},"ft",null,null,null,null,null,null,null,null,null,"What is distance between Production and Injection wells",null,null,null,{"$f":"INPUT!R248","v":1},null,{"$f":"INPUT!T248","v":1},{"$f":"T248*V248","v":1}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Stimulation Set Up-cost",null,null,null,{"$f":"INPUT!R249","v":200000},null,{"$f":"INPUT!T249","v":1},200000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Unit Cost for Surface Area Created by Stimulation",null,null,null,{"$f":"INPUT!R250","v":0.1},null,{"$f":"INPUT!T250","v":1},0.1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Number of Wells Stimulated ",null,null,null,{"$f":"INPUT!R251","v":1},null,null,{"$f":"INPUT!U251","v":2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Stimulation Cost Used ",null,null,null,{"$f":"'Summary A1'!H154","v":2500000},null,null,{"$f":"'Summary A1'!J154","v":500000}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Hydraulic Drawdown "]
[{"$f":"IF(T254=J5,0,1)","v":0},null,null,null,{"$f":"6.894757*2.20462*3.6","v":54.721149038423995},null,null,null,null,null,null,null,null,null,null,"How is Hydraulic Drawdown determined?",null,null,null,{"$f":"INPUT!R254","v":"Input Value"}]
[{"$f":"IF(INPUT!P255=H$12,1,2)","v":1},null,{"$f":"IF(A255=1,T255,T255/E254)","v":0.5},"psi-h/ 1000lb",{"$f":"IF(A255=1,T255*E254,T255)","v":27.360574519211998},"KPa-s/kg",null,null,null,null,null,null,null,null,null,"Input Production Well Drawdown",null,null,null,{"$f":"INPUT!R255","v":0.5},null,{"$f":"INPUT!T255","v":0.5},{"$f":"T255*V255","v":0.25},null,{"$f":"INPUT!W255","v":0.5},{"$f":"INPUT!X255","v":0.5},null,{"$f":"T255-W255","v":0.25},{"$f":"T255-Y255","v":0},{"$f":"T255-Z255","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ratio of Injection to Production Well Drawdown",null,null,null,{"$f":"INPUT!R256","v":1},null,{"$f":"INPUT!T256","v":1},1]
[{"$f":"IF(C257>E257,1,0)","v":0},null,{"$f":"'GF Pumping A2'!G253","v":0},"pump depth",{"$f":"'Resource A1'!D34","v":11482.904999999999},"resource depth",null,null,null,null,null,null,null,null,null,"Calculated: (A circular reference will occur if drawdown is based on fracture flow and thermal drawdown is based on decline rate)"]
[{"$f":"IF(T258=H5,0,1)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(A254=1,'Input A1'!A258=1,'Input A1'!A267=0),\"Input for Carslaw Jaeger solution for thermal decline must be used with fracture flow\",\"Is reservoir drawdown to be based on k*A (permeability* Area) or simple fracture flow?\")","v":"Is reservoir drawdown to be based on k*A (permeability* Area) or simple fracture flow?"},null,null,null,{"$f":"INPUT!R258","v":"k*A"}]
[{"$f":"IF(A254=0,1,IF(A258=0,1,0))","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Reservoir Permeability (k)",null,null,null,{"$f":"INPUT!R259","v":0.5},null,{"$f":"INPUT!T259","v":1},{"$f":"T259*V259","v":0.5}]
[{"$f":"IF(INPUT!P260=D$12,1,2)","v":1},null,{"$f":"IF(A260=1,T260,T260/3.28083)","v":200},"m",{"$f":"IF(A260=1,T260*3.28083,T260)","v":656.16599999999994},"ft",{"$f":"IF(A260=1,W260,W260/3.28083)","v":200},"m",{"$f":"IF(A260=1,W260*3.28083,W260)","v":656.16599999999994},"ft",null,null,null,null,null,"Reservoir Height",null,null,null,{"$f":"INPUT!R260","v":200},null,{"$f":"INPUT!T260","v":1},200]
[{"$f":"IF(INPUT!P261=D$12,1,2)","v":1},null,{"$f":"IF(A261=1,T261,T261/3.28083)","v":800},"m",{"$f":"IF(A261=1,T261*3.28083,T261)","v":2624.6639999999998},"ft",{"$f":"IF(A261=1,W261,W261/3.28083)","v":800},"m",{"$f":"IF(A261=1,W261*3.28083,W261)","v":2624.6639999999998},"ft",null,null,null,null,null,"Reservoir Width",null,null,null,{"$f":"INPUT!R261","v":800},null,{"$f":"INPUT!T261","v":1},800]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Thermal Drawdown "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Maximum Temperature Decline (Entingh - NGGPP)",null,null,null,{"$f":"INPUT!R263","v":40.299999999999997}]
[{"$f":"IF(T264=G1,0,1)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Use This Maximum Allowable Temperature Decline?",null,null,null,{"$f":"INPUT!R264","v":"Yes"}]
[{"$f":"IF(INPUT!P265=I$12,1,2)","v":1},null,{"$f":"IF(A265=1,T265,T265/1.8)","v":0},"ΔC",{"$f":"IF(A265=1,T265*1.8,T265)","v":0},"ΔF",{"$f":"IF(A265=1,W265,W265/1.8)","v":40.299999999999997},"ΔC",{"$f":"IF(A265=1,W265*1.8,W265)","v":72.539999999999992},"ΔF",null,null,null,null,null,"enter - Maximum production temperature decline allowed",null,null,null,{"$f":"INPUT!R265","v":0},null,{"$f":"INPUT!T265","v":1},{"$f":"IF(A264=1,T265,T263)*V265","v":40.299999999999997}]
[]
[{"$f":"IF(T267=I5,0,1)","v":0},null,{"$f":"IF('Summary A1'!H191>1,1,0)","v":0},{"$f":"IF('Summary A1'!J191>1,1,0)","v":0},{"$f":"IF('Summary A1'!L191>1,1,0)","v":0},{"$f":"IF('Summary A1'!M191>1,1,0)","v":0},{"$f":"SUM(C267:F267)","v":0},null,null,null,null,null,null,null,null,"How is Thermal Drawdown Determined ?",null,null,null,{"$f":"INPUT!R267","v":"Annual Decline Rate"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Annual Rate of Decline",null,null,null,{"$f":"INPUT!R268","v":5.0000000000000001E-3},null,{"$f":"INPUT!T268","v":0.5},{"$f":"T268*V268","v":2.5000000000000001E-3},null,{"$f":"INPUT!W268","v":5.0000000000000001E-3},{"$f":"INPUT!X268","v":5.0000000000000001E-3},null,{"$f":"T268-W268","v":2.5000000000000001E-3},{"$f":"T268-Y268","v":0},{"$f":"T268-Z268","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Carslaw-Jaeger Solution for transient conduction",null,null,null,{"$f":"INPUT!R269","v":"Calculation option not currently used"}]
[{"$f":"IF(INPUT!P270=J$12,1,2)","v":2},null,{"$f":"IF(A270=1,T270,T270/E272)","v":3.1750095758288806E-3},"m",{"$f":"IF(A270=1,T270*E272,T270)","v":0.125},"inch",{"$f":"IF(A270=1,W270,W270/E272)","v":3.1750095758288806E-3},"m",{"$f":"IF(A270=1,W270*E272,W270)","v":0.125},"inch",null,null,null,null,null,"Fracture aperture",null,null,null,{"$f":"INPUT!R270","v":0.125},null,{"$f":"INPUT!T270","v":1},{"$f":"T270*V270","v":0.125}]
[{"$f":"IF(INPUT!P271=D$12,1,2)","v":2},null,{"$f":"IF(A271=1,T271,T271/3.28083)","v":152.40045963978628},"m",{"$f":"IF(A271=1,T271*3.28083,T271)","v":500},"ft",{"$f":"IF(A271=1,W271,W271/3.28083)","v":152.40045963978628},"m",{"$f":"IF(A271=1,W271*3.28083,W271)","v":500},"ft",null,null,null,null,null,"Fracture width",null,null,null,{"$f":"INPUT!R271","v":500},null,{"$f":"INPUT!T271","v":1},500]
[{"$f":"'Reservoir A1'!A40","v":0},null,null,null,{"$f":"3.28083*12","v":39.369959999999999},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INPUT!R272","v":" "}]
[{"$f":"'Reservoir A1'!A41","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Number of fractures",null,null,null,{"$f":"INPUT!R273","v":8},null,{"$f":"INPUT!T273","v":1},{"$f":"T273*V273","v":8}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fracture angle (off horizontal)",null,null,null,{"$f":"INPUT!R274","v":15},null,{"$f":"INPUT!T274","v":1},15]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Adjustment to fracture length (>= 1)",null,null,null,{"$f":"INPUT!R275","v":1},null,{"$f":"INPUT!T275","v":1},1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rock Properties"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Thermal conductivity, k",null,null,null,{"$f":"INPUT!R277","v":259200},null,{"$f":"INPUT!T277","v":1},{"$f":"T277*V277","v":259200}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Specific Heat, Cp",null,null,null,{"$f":"INPUT!R278","v":950},null,{"$f":"INPUT!T278","v":1},950]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Density, rho",null,null,null,{"$f":"INPUT!R279","v":2600},null,{"$f":"INPUT!T279","v":1},2600]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"calculated alpha",null,null,null,{"$f":"T277/(T278*T279)","v":0.10493927125506072},null,null,{"$f":"W277/(W278*W279)","v":0.10493927125506072}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Water Loss "]
[{"$f":"IF(T282=0,0,1)","v":1},null,null,null,{"$f":"1233.472","v":1233.472},null,null,null,null,null,null,null,null,null,null,"Subsurface Water loss as % of injected flow (> 0)",null,null,null,{"$f":"INPUT!R282","v":0.05},null,{"$f":"INPUT!T282","v":0.2},{"$f":"IF(T282*V282<1,T282*V282,1)","v":1.0000000000000002E-2},null,{"$f":"INPUT!W282","v":0.05},{"$f":"INPUT!X282","v":0.05},null,{"$f":"T282-W282","v":0.04},{"$f":"T282-Y282","v":0},{"$f":"T282-Z282","v":0}]
[{"$f":"IF(OR(A75=1,T283=K$5),1,0)","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Is water loss for Flash Cooling system to be made-up?",null,null,null,{"$f":"INPUT!R283","v":"Yes"}]
[{"$f":"IF(INPUT!P284=C$16,1,2)","v":2},null,{"$f":"IF(A284=1,T284,T284/E282)","v":1.6214393192549161},"$/m^3",{"$f":"IF(A284=1,T284*E282,T284)","v":2000},"$/acre-ft",{"$f":"IF(A284=1,W284,W284/E282)","v":1.6214393192549161},"$/m^3",{"$f":"IF(A284=1,W284*E282,W284)","v":2000},"$/acre-ft",null,null,null,null,null,"Makeup Water cost ",null,null,null,{"$f":"INPUT!R284","v":2000},null,{"$f":"INPUT!T284","v":1},{"$f":"T284*V284","v":2000},null,{"$f":"INPUT!W284","v":2000},{"$f":"INPUT!X284","v":2000},null,{"$f":"T284-W284","v":0},{"$f":"T284-Y284","v":0},{"$f":"T284-Z284","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"GEOTHERMAL FLUID PUMPING"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Pump & Driver Efficiency for Production and Injection Pump",null,null,null,{"$f":"INPUT!R286","v":0.67500000000000004},null,{"$f":"INPUT!T286","v":1.2592592592592591},{"$f":"IF(T286*V286>1,1,T286*V286)","v":0.85},null,{"$f":"INPUT!W286","v":0.67500000000000004},{"$f":"INPUT!X286","v":0.67500000000000004},null,{"$f":"T286-W286","v":-0.17499999999999993},{"$f":"T286-Y286","v":0},{"$f":"T286-Z286","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Production Pump :"]
[{"$f":"IF(T288=G$1,1,0)","v":0},null,{"$f":"'GF Pumping A2'!A238","v":1},null,null,null,null,null,null,null,null,null,null,null,null,"Are Production Wells pumped ?",null,null,null,{"$f":"INPUT!R288","v":"No"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Input A1'!A$288=1,\" \",\"Wells not pumped - setting depth not used\")","v":"Wells not pumped - setting depth not used"}]
[{"$f":"IF(T290=J8,0,1)","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Calculate or Input production pump depth?",null,null,null,{"$f":"INPUT!R290","v":"Calculate"}]
[null,null,{"$f":"IF(OR(E292>E291,I292>E291),1,0)","v":0},null,{"$f":"'Resource A1'!D34","v":11482.904999999999}]
[{"$f":"IF(INPUT!P292=D$12,1,2)","v":1},null,{"$f":"IF(A292=1,T292,T292/3.28083)","v":0},"m",{"$f":"IF(A292=1,T292*3.28083,T292)","v":0},"ft",{"$f":"IF(A292=1,W292,W292/3.28083)","v":0},"m",{"$f":"IF(A292=1,W292*3.28083,W292)","v":0},"ft",null,null,null,null,null,"Production Pump setting depth",null,null,null,{"$f":"INPUT!R292","v":0},null,{"$f":"INPUT!T292","v":1},{"$f":"T292*V292","v":0}]
[null,null,null,null,14.503769999999999,null,null,null,null,null,null,null,null,null,null,"Calculation Pump Depth :"]
[{"$f":"IF(INPUT!P294=D$16,1,2)","v":2},null,{"$f":"IF(A294=1,T294,T294/E293)","v":3.4473795433876848},"bar",{"$f":"IF(A294=1,T294*E293,T294)","v":50},"psi",{"$f":"IF(A294=1,W294,W294/E293)","v":3.4473795433876848},"bar",{"$f":"IF(A294=1,W294*E293,W294)","v":50},"psi",null,null,null,null,null,"Excess Pressure at pump Suction and/or well head",null,null,null,{"$f":"INPUT!R294","v":50},null,{"$f":"INPUT!T294","v":1},{"$f":"T294*V294","v":50}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Upper Casing Diameter Used",null,"inch",null,{"$f":"'Well Field Dvlpmnt A2'!E279","v":16}]
[{"$f":"IF(INPUT!P296=E$16,1,2)","v":2},null,{"$f":"IF(A296=1,T296,T296*2.54)","v":24.447500000000002},"cm",{"$f":"IF(A296=1,T296/2.54,T296)","v":9.625},"inch",{"$f":"IF(A296=1,W296,W296*2.54)","v":24.447500000000002},"cm",{"$f":"IF(A296=1,W296/2.54,W296)","v":9.625},"inch",null,null,null,null,null,"Inside diameter of production pump casing",null,null,null,{"$f":"INPUT!R296","v":9.625},null,{"$f":"INPUT!T296","v":1},{"$f":"T296*V296","v":9.625}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Surface roughness for casing",null,null,null,1.4999999999999999E-4]
[{"$f":"A$197","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Input A1'!A298=1,\"The following input is requred if the Cost Curves are used to establish well cost \",\" \")","v":"The following input is requred if the Cost Curves are used to establish well cost "}]
[{"$f":"IF(T299=F5,1,0)","v":1},{"$f":"IF(W299=F5,0,1)","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,"Is production interval open hole or cased (slotted/perforated)?",null,null,null,{"$f":"INPUT!R299","v":"Perforated / Slotted Liner"},null,null,{"$f":"INPUT!U299","v":0}]
[{"$f":"IF(INPUT!P300=E$16,1,2)","v":2},null,{"$f":"IF(A300=1,T300,T300*2.54)","v":17.78},"cm",{"$f":"IF(A300=1,T300/2.54,T300)","v":7},"inch",{"$f":"IF(A300=1,W300,W300*2.54)","v":0},"cm",{"$f":"IF(A300=1,W300/2.54,W300)","v":0},"inch",null,null,null,null,null,"Hole or Casing Diameter in Production Interval",null,null,null,{"$f":"IF(A299=0,IF(A198=1,8.5,12.25),IF(A198=1,7,9.625))","v":7},null,null,{"$f":"INPUT!U300","v":0},null,{"$f":"INPUT!W300","v":7},{"$f":"INPUT!X300","v":7},null,{"$f":"T300-W300","v":7},{"$f":"T300-Y300","v":0},{"$f":"T300-Z300","v":0}]
[null,{"$f":"'Well Field Dvlpmnt A2'!E16","v":3},{"$f":"IF(B301>2,'Well Field Dvlpmnt A2'!E224,'Well Field Dvlpmnt A2'!E283)","v":8.6809999999999992},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INPUT!R301","v":" "}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Input A1'!A$288=1,\" \",\"Wells not pumped -pump cost not used\")","v":"Wells not pumped -pump cost not used"}]
[{"$f":"IF(T303=C8,0,1)","v":1},{"$f":"IF(AND(A303=1,C303>2000),1,0)","v":0},{"$f":"IF(A290=0,E292,E303)","v":448.85727063792092},"ft",{"$f":"'GF Pumping A2'!G251","v":448.85727063792092},"ft",{"$f":"IF(A290=0,I292,I303)","v":707.35386677499901},"ft",{"$f":"'GF Pumping A2'!M250","v":707.35386677499901},"ft",{"$f":"IF(AND(A303=1,G303>2000),1,0)","v":0},null,null,null,null,"Type of production pump used",null,null,null,{"$f":"INPUT!R303","v":"Lineshaft"},null,null,{"$f":"INPUT!U303","v":0}]
[{"$f":"IF(T304=J8,0,1)","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Calculate or Input production pump cost?",null,null,null,{"$f":"INPUT!R304","v":"Calculate"},null,null,{"$f":"INPUT!U304","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Installed Production Pump Cost",null,null,null,{"$f":"INPUT!R306","v":0},null,{"$f":"INPUT!T306","v":1},{"$f":"T306*V306","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Calculate Pump Cost :"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Casing cost",null,null,null,{"$f":"INPUT!R308","v":45},null,{"$f":"INPUT!T308","v":1},{"$f":"T308*V308","v":45}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Installation Cost",null,null,null,{"$f":"INPUT!R309","v":5},null,{"$f":"INPUT!T309","v":1},5]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other Costs",null,null,null,{"$f":"INPUT!R310","v":10000},null,{"$f":"INPUT!T310","v":1},10000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Calculated Installed Pump Cost",null,null,null,{"$f":"'GF Pumping A1'!D63","v":0},null,null,{"$f":"'GF Pumping A1'!F63","v":0},null,{"$f":"'GF Pumping A1'!H63","v":0},{"$f":"'GF Pumping A1'!I63","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Adjustment to calculated pump cost",null,null,null,{"$f":"INPUT!R312","v":1},null,null,{"$f":"INPUT!U312","v":1},null,{"$f":"INPUT!W312","v":1},{"$f":"INPUT!X312","v":1},null,{"$f":"T312-W312","v":0},{"$f":"T312-Y312","v":0},{"$f":"T312-Z312","v":0}]
[null,null,null,null,14.503769999999999,null,null,null,null,null,null,null,null,null,null,"Injection Pump :"]
[{"$f":"IF(INPUT!P314=D$16,1,2)","v":2},null,{"$f":"IF(A314=1,T314,T314/E313)","v":2.7579036347101478},"bar",{"$f":"IF(A314=1,T314*E313,T314)","v":40},"psi",{"$f":"IF(A314=1,W314,W314/E313)","v":2.7579036347101478},"bar",{"$f":"IF(A314=1,W314*E313,W314)","v":40},"psi",null,null,null,null,null,"Surface Equipment ΔP for binary conversion system",null,null,null,{"$f":"INPUT!R314","v":40},null,{"$f":"INPUT!T314","v":1},{"$f":"T314*V314","v":40}]
[{"$f":"A$197","v":1},null,{"$f":"'Well Field Dvlpmnt A2'!G16","v":3},{"$f":"IF(C315>2,'Well Field Dvlpmnt A2'!G224,'Well Field Dvlpmnt A2'!G283)","v":10.772},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Input A1'!A315=1,\"The following input is requred if the Cost Curves are used to establish well cost \",\" \")","v":"The following input is requred if the Cost Curves are used to establish well cost "}]
[{"$f":"IF(T316=F5,1,0)","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Is injection interval open hole or cased (slotted/perforated)?",null,null,null,{"$f":"INPUT!R316","v":"Perforated / Slotted Liner"}]
[{"$f":"IF(INPUT!P317=E$16,1,2)","v":2},null,{"$f":"IF(A317=1,T317,T317*2.54)","v":24.447500000000002},"cm",{"$f":"IF(A317=1,T317/2.54,T317)","v":9.625},"inch",{"$f":"IF(A317=1,W317,W317*2.54)","v":0},"cm",{"$f":"IF(A317=1,W317/2.54,W317)","v":0},"inch",null,null,null,null,null,"Hole or Casing Diameter in Injection Interval",null,null,null,{"$f":"IF(A316=0,IF(A199=1,8.5,12.25),IF(A199=1,7,9.625))","v":9.625},null,{"$f":"INPUT!T317","v":0},{"$f":"T317*V317","v":0},null,{"$f":"INPUT!W317","v":9.625},{"$f":"INPUT!X317","v":9.625},null,{"$f":"T317-W317","v":9.625},{"$f":"T317-Y317","v":0},{"$f":"T317-Z317","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INPUT!R318","v":""}]
[{"$f":"IF(T319=G1,1,0)","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Is reservoir pressure buildup included in determining injection pumping?",null,null,null,{"$f":"INPUT!R319","v":"Yes"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Excess Pressure in Injection Well",null,null,null,{"$f":"'GF Pumping A2'!G115-'GF Pumping A2'!G116","v":-335.47184992740296},null,null,{"$f":"'GF Pumping A2'!M115-'GF Pumping A2'!M116","v":-428.7382456108964}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'GF Pumping A2'!D115-'GF Pumping A2'!D116","v":-23.129968900416468},null,null,{"$f":"'GF Pumping A2'!J115-'GF Pumping A2'!J116","v":-29.560462456703469}]
[{"$f":"IF(T322=G1,1,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Calculations determine pumping to provide 1 psi excess pressure - Is Additional Injection Pressure Required??",null,null,null,{"$f":"INPUT!R322","v":"No"}]
[{"$f":"IF(INPUT!P323=D$16,1,2)","v":2},null,{"$f":"IF(A323=1,T323,T323/K323)","v":0},"bar",{"$f":"IF(A323=1,T323*K323,T323)","v":0},"psi",{"$f":"IF(A323=1,W323,W323/K323)","v":0},"bar",{"$f":"IF(A323=1,W323*K323,W323)","v":0},"psi",14.503769999999999,null,null,null,null,"Additional Injection Pressure ",null,null,null,{"$f":"INPUT!R323","v":0},null,{"$f":"INPUT!T323","v":1},{"$f":"T323*V323","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Additional Injection Pressure Defined by User",null,null,null,{"$f":"'Input A1'!E323*'Input A1'!A322","v":0},null,null,{"$f":"'Input A1'!I323*'Input A1'!A322","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Calculated injection pump cost",null,null,null,{"$f":"'GF Pumping A2'!G306","v":811149.83659008099},null,null,{"$f":"'GF Pumping A2'!M306","v":1076554.1808322435}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Adjustment to calculated injection pump cost",null,null,null,{"$f":"INPUT!R326","v":1},null,{"$f":"INPUT!T326","v":0},{"$f":"INPUT!U326","v":0.9}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"OPERATION & MAINTENANCE"]
[{"$f":"IF(T328=J8,1,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Input Annual O&M Costs or Calculate?",null,null,null,{"$f":"INPUT!R328","v":"Calculate"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Input the annual O&M Cost for the Power Plant",null,null,null,{"$f":"INPUT!R329","v":1.67},null,{"$f":"INPUT!T329","v":1},{"$f":"T329*V329","v":1.67}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Input the annual O&M cost for the Field (including production pumps)",null,null,null,{"$f":"INPUT!R330","v":0.8},null,{"$f":"INPUT!T330","v":1},0.8]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Calculated Plant O&M ",null,null,null,{"$f":"((1-T336)*'EERE COE'!D136+'EERE COE'!D137+'Summary A1'!H253/(IF('Summary A1'!H253=0,1,'Summary A1'!H253)+'Summary A1'!H258)*'EERE COE'!D139)*100","v":2.5225094452069037},null,null,{"$f":"((1-W336)*'EERE COE'!D280+'EERE COE'!D281+'EERE COE'!D283*'Summary A1'!J253/(IF('Summary A1'!J253=0,1,'Summary A1'!J253)+'Summary A1'!J258))*100","v":1.8889451634412031}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Calculated Field O&M (including GF pumps)",null,null,null,{"$f":"(T336*'EERE COE'!D136+'EERE COE'!D138+'EERE COE'!D140+'EERE COE'!D139*'Summary A1'!H258/(IF('Summary A1'!H258=0,1,'Summary A1'!H258)+'Summary A1'!H253))*100","v":1.2352734034403468},null,null,{"$f":"(W336*'EERE COE'!D280+'EERE COE'!D282+'EERE COE'!D284+'EERE COE'!D283*'Summary A1'!J258/(IF('Summary A1'!J258=0,1,'Summary A1'!J258)+'Summary A1'!J253))*100","v":0.23559666390423153}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Taxes & Insurance (for calculated O&M only)",null,null,null,{"$f":"('EERE COE'!D141+'EERE COE'!D142)*100","v":1.0401663912894388},null,null,{"$f":"('EERE COE'!D285+'EERE COE'!D286)*100","v":0.33351896300466866}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Operating Cost Calculation",null,null,null,{"$f":"SUM(T331:T333)","v":4.7979492399366892},null,null,{"$f":"SUM(W331:W333)","v":2.4580607903501033}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Labor Costs"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fraction of operator labor assigned to field",null,null,null,{"$f":"INPUT!R336","v":0.25},null,{"$f":"INPUT!T336","v":1},{"$f":"T336*V336","v":0.25}]
[null,null,null,"used -Ref",null,"used -Imp",null,2004,"Reference year for labor rates given below",null,null,null,null,null,null,"Labor Rates Used"]
[0,{"$f":"H341*H$340","v":23.469640644361832},null,{"$f":"(1-A338)*((1-A339)*B338+A339*T339)","v":23.469640644361832},null,{"$f":"W339","v":23.469640644361832},null,{"$f":"Tables!C37","v":1.2387181164159582},"Labor PI for year of calculations",null,null,null,null,null,null,"Operators",null,null,null,{"$f":"(1-'Input A1'!A338)*'Input A1'!B338","v":23.469640644361832}]
[{"$f":"COUNT(INPUT!R339)","v":0},null,null,null,null,null,null,{"$f":"Tables!C71","v":1.0555918901242642},"Labor PI for 2004",null,null,null,null,null,null,null,null,null,null,{"$f":"INPUT!R339","v":0},null,{"$f":"INPUT!T339","v":1},{"$f":"V339*'Input A1'!D338","v":23.469640644361832}]
[0,{"$f":"H342*H$340","v":28.1635687732342},null,{"$f":"(1-A340)*((1-A341)*B340+A341*T341)","v":28.1635687732342},null,{"$f":"W341","v":28.1635687732342},null,{"$f":"H338/H339","v":1.1734820322180917},"Labor PI to be applied to rates inputted below ",null,null,null,null,null,null,"maintenance mechanic",null,null,null,{"$f":"(1-'Input A1'!A340)*'Input A1'!B340","v":28.1635687732342}]
[{"$f":"COUNT(INPUT!R341)","v":0},null,null,null,null,null,null,{"$f":"20","v":20},null,null,null,null,null,null,null,null,null,null,null,{"$f":"INPUT!R341","v":0},null,{"$f":"INPUT!T341","v":1},{"$f":"V341*'Input A1'!D340","v":28.1635687732342}]
[0,{"$f":"H343*H$340","v":28.1635687732342},null,{"$f":"(1-A342)*((1-A343)*B342+A343*T343)","v":28.1635687732342},null,{"$f":"W343","v":28.1635687732342},null,{"$f":"24","v":24},null,null,null,null,null,null,null,"electrician",null,null,null,{"$f":"(1-'Input A1'!A342)*'Input A1'!B342","v":28.1635687732342}]
[{"$f":"COUNT(INPUT!R343)","v":0},null,null,null,null,null,null,{"$f":"24","v":24},null,null,null,null,null,null,null,null,null,null,null,{"$f":"INPUT!R343","v":0},null,{"$f":"INPUT!T343","v":1},{"$f":"V343*'Input A1'!D342","v":28.1635687732342}]
[0,{"$f":"H344*H$340","v":20.535935563816604},null,{"$f":"(1-A344)*((1-A345)*B344+A345*T345)","v":20.535935563816604},null,{"$f":"W345","v":20.535935563816604},null,{"$f":"17.5","v":17.5},null,null,null,null,null,null,null,"general maintenance labor",null,null,null,{"$f":"(1-'Input A1'!A344)*'Input A1'!B344","v":20.535935563816604}]
[{"$f":"COUNT(INPUT!R345)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INPUT!R345","v":0},null,{"$f":"INPUT!T345","v":1},{"$f":"V345*'Input A1'!D344","v":20.535935563816604}]
[0,{"$f":"H346*H$340","v":46.939281288723663},null,{"$f":"(1-A346)*((1-A347)*B346+A347*T347)","v":46.939281288723663},null,{"$f":"W347","v":46.939281288723663},null,{"$f":"40","v":40},null,null,null,null,null,null,null,"facility manager/plant engineer",null,null,null,{"$f":"(1-'Input A1'!A346)*'Input A1'!B346","v":46.939281288723663}]
[{"$f":"COUNT(INPUT!R347)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INPUT!R347","v":0},null,{"$f":"INPUT!T347","v":1},{"$f":"V347*'Input A1'!D346","v":46.939281288723663}]
[0,{"$f":"H348*H$340","v":35.204460966542747},null,{"$f":"(1-A348)*((1-A349)*B348+A349*T349)","v":35.204460966542747},null,{"$f":"W349","v":35.204460966542747},null,30,null,null,null,null,null,null,null,"operations manager",null,null,null,{"$f":"(1-'Input A1'!A348)*'Input A1'!B348","v":35.204460966542747}]
[{"$f":"COUNT(INPUT!R349)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INPUT!R349","v":0},null,{"$f":"INPUT!T349","v":1},{"$f":"V349*'Input A1'!D348","v":35.204460966542747}]
[0,{"$f":"H350*H$340","v":14.0817843866171},null,{"$f":"(1-A350)*((1-A351)*B350+A351*T351)","v":14.0817843866171},null,{"$f":"W351","v":14.0817843866171},null,12,null,null,null,null,null,null,null,"clerical",null,null,null,{"$f":"(1-'Input A1'!A350)*'Input A1'!B350","v":14.0817843866171}]
[{"$f":"COUNT(INPUT!R351)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INPUT!R351","v":0},null,{"$f":"INPUT!T351","v":1},{"$f":"V351*'Input A1'!D350","v":14.0817843866171}]
[0,1.8,null,{"$f":"(1-A352)*((1-A353)*B352+A353*T353)","v":1.8},null,{"$f":"W353","v":1.8},null,2,null,null,null,null,null,null,null,"Labor multiplier (burdened labor cost)",null,null,null,{"$f":"(1-'Input A1'!A352)*'Input A1'!B352","v":1.8}]
[{"$f":"COUNT(INPUT!R353)","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INPUT!R353","v":1.8},null,{"$f":"INPUT!T353","v":1},{"$f":"V353*'Input A1'!D352","v":1.8},null,{"$f":"INPUT!W353","v":1.8},{"$f":"INPUT!X353","v":1.8},null,{"$f":"T353-W353","v":0},{"$f":"T353-Y353","v":0},{"$f":"T353-Z353","v":0}]
[{"$f":"A398","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Result: Number of O&M staff for Reference Scenario",null,null,null,{"$f":"IF('Input A1'!A354=1,'O&M Costs B1'!E26,'O&M Cost F1'!E26)","v":11.167143731870036}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"User adjustment to Reference Scenario O&M Staff",null,null,null,{"$f":"INPUT!R355","v":1},null,null,null,null,{"$f":"INPUT!W355","v":1},{"$f":"INPUT!X355","v":1},null,{"$f":"T355-W355","v":1},{"$f":"T355-Y355","v":0},{"$f":"T355-Z355","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Result: Number of O&M staff for Improved Scenario",null,null,null,null,null,{"$f":"INPUT!T356","v":0.7},{"$f":"IF('Input A1'!A398=1,'O&M Costs B1'!N26,'O&M Cost F1'!N26)","v":11.682904001593176}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Field Maintenance"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Annual Maintenance non-labor (fraction of field cost)",null,null,null,{"$f":"INPUT!R358","v":1.4999999999999999E-2},null,{"$f":"INPUT!T358","v":0.66666666666666663},{"$f":"T358*V358","v":9.9999999999999985E-3},null,{"$f":"INPUT!W358","v":1.4999999999999999E-2},{"$f":"INPUT!X358","v":1.4999999999999999E-2},null,{"$f":"T358-W358","v":5.000000000000001E-3},{"$f":"T358-Y358","v":0},{"$f":"T358-Z358","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Geothermal fluid treatment - chemical dosage",null,null,null,{"$f":"INPUT!R359","v":0.5},null,{"$f":"INPUT!T359","v":1},{"$f":"T359*V359","v":0.5}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Chemical cost",null,null,null,{"$f":"INPUT!R360","v":10},null,{"$f":"INPUT!T360","v":1},10]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Power Plant Maintenance"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Annual O&M non-labor (fraction of plant cost)",null,null,null,{"$f":"INPUT!R362","v":1.7999999999999999E-2},null,{"$f":"INPUT!T362","v":0.83333333333333326},{"$f":"T362*V362","v":1.4999999999999998E-2},null,{"$f":"INPUT!W362","v":1.7999999999999999E-2},{"$f":"INPUT!X362","v":1.7999999999999999E-2},null,{"$f":"T362-W362","v":3.0000000000000009E-3},{"$f":"T362-Y362","v":0},{"$f":"T362-Z362","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cooling water treatment chemical dosage",null,null,null,{"$f":"INPUT!R363","v":10},null,{"$f":"INPUT!T363","v":1},10]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Chemical cost",null,null,null,{"$f":"INPUT!R364","v":1},null,{"$f":"INPUT!T364","v":1},{"$f":"T364*V364","v":1}]
[{"$f":"IF('Summary A1'!H206>0,1,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Geothermal Production Pump Maintenance",null,null,null,{"$f":"INPUT!R365","v":"Wells not pumped - no O&M cost for pumping"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Calculated pump installation cost",null,null,null,{"$f":"'GF Pumping A1'!D63-'GF Pumping A1'!D60","v":0},null,null,{"$f":"'GF Pumping A1'!F63-'GF Pumping A1'!F60","v":0},null,{"$f":"'GF Pumping A1'!H63-'GF Pumping A1'!H60","v":0},{"$f":"'GF Pumping A1'!I63-'GF Pumping A1'!I60","v":0},null,{"$f":"T366-W366","v":0},{"$f":"T366-Y366","v":0},{"$f":"T366-Z366","v":0}]
[{"$f":"A304","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Installed pump cost",null,null,null,{"$f":"'Summary A1'!H218","v":0},null,null,{"$f":"'Summary A1'!J218","v":0},null,{"$f":"'Summary A1'!L218","v":0},{"$f":"'Summary A1'!M218","v":0},null,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"User adjustment for re-work cost (< 1)",null,null,null,{"$f":"INPUT!R368","v":1},null,null,{"$f":"INPUT!U368","v":1}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Pump only cost used for rework",null,null,null,{"$f":"(T367-T366)*T368","v":0},null,null,{"$f":"(W367-W366)*W368","v":0},null,{"$f":"(Y367-Y366)*T368","v":0},{"$f":"(Z367-Z366)*T368","v":0},null,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Calculated cost to remove or install pump",null,null,null,{"$f":"'GF Pumping A1'!D61","v":0},null,null,{"$f":"'GF Pumping A1'!F61","v":0},null,{"$f":"'GF Pumping A1'!H61","v":0},{"$f":"'GF Pumping A1'!I61","v":0},null,0,0,0]
[{"$f":"IF(T371=G1,1,0)","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Use calculated pump removal/installation cost",null,null,null,{"$f":"INPUT!R371","v":"Yes"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"If No, input removal/installation cost",null,null,null,{"$f":"INPUT!R372","v":0},null,null,{"$f":"T372","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Removal or installation cost used",null,null,null,{"$f":"IF('Input A1'!$A371=0,$T372,T370)","v":0},null,{"$f":"INPUT!T373","v":1},{"$f":"IF('Input A1'!$A371=0,$T372,W370)*V373","v":0},null,{"$f":"IF('Input A1'!$A371=0,$T372,Y370)","v":0},{"$f":"IF('Input A1'!$A371=0,$T372,Z370)","v":0},null,{"$f":"T373-W373","v":0},{"$f":"T373-Y373","v":0},{"$f":"T373-Z373","v":0}]
[{"$f":"'Summary A1'!H206","v":0},{"$f":"'Summary A1'!L206","v":0},{"$f":"'Summary A1'!M206","v":0},null,null,null,null,null,null,null,null,null,null,null,null,"Line shaft pump operating life [p]",null,null,null,{"$f":"INPUT!R374","v":3},null,{"$f":"INPUT!T374","v":1},{"$f":"T374*V374","v":3},null,{"$f":"INPUT!W374","v":3},{"$f":"INPUT!X374","v":3},null,0,0,0]
[{"$f":"'Summary A1'!J206","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Lineshaft  rework cost [p]",null,null,null,{"$f":"IF('Input A1'!A374>0,2*T373+T369,0)","v":0},null,null,{"$f":"IF('Input A1'!A375>0,2*W373+W369,0)","v":0},null,{"$f":"IF('Input A1'!B374>0,2*Y373+Y369,0)","v":0},{"$f":"IF('Input A1'!C374>0,2*Z373+Z369,0)","v":0},null,0,{"$f":"T375-Y375","v":0},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Shaft lubricating oil dosage [o]",null,null,null,{"$f":"INPUT!R376","v":1},null,{"$f":"INPUT!T376","v":1},{"$f":"T376*V376","v":1}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Lubricating oil cost [o]",null,null,null,{"$f":"INPUT!R377","v":4},null,{"$f":"INPUT!T377","v":1},4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Submersible pump operating life [p]",null,null,null,{"$f":"INPUT!R378","v":2},null,{"$f":"INPUT!T378","v":1},2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Submersible pump rework cost [p]",null,null,null,{"$f":"IF('Input A1'!A374>0,2*T373+T369,0)","v":0},null,null,{"$f":"IF('Input A1'!A375>0,2*W373+W369,0)","v":0},null,{"$f":"IF('Input A1'!B374>0,2*Y373+Y369,0)","v":0},{"$f":"IF('Input A1'!C374>0,2*Z373+Z369,0)","v":0},null,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Taxes and Insurance (% of Project Capital Costs)",null,null,null,{"$f":"INPUT!R380","v":7.4999999999999997E-3},null,{"$f":"INPUT!T380","v":1},{"$f":"T380*V380","v":7.4999999999999997E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"POWER PLANT"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Transmission Cost"]
[{"$f":"IF(T383=G1,1,0)","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Are transmission line costs to be included?",null,null,null,{"$f":"INPUT!R383","v":"Yes"}]
[{"$f":"IF(T384=K8,0,IF(T384=K9,1.2))","v":0},{"$f":"IF(A384=0,940000,IF(A384=1,1100000,1300000))","v":940000},null,{"$f":"B384","v":940000},{"$f":"D384","v":940000},null,null,null,null,null,null,null,null,null,null,"Transmission Line Voltage",null,null,null,{"$f":"INPUT!R384","v":"≤115kV"}]
[{"$f":"IF(T385=L8,0,IF(T385=L9,1,IF(T385=L10,2,3)))","v":0},{"$f":"IF(A385=0,1,IF(A385=1,1.2,IF(A385=2,1.3,1.5)))","v":1},null,{"$f":"B385","v":1},{"$f":"D385","v":1},null,null,null,null,null,null,null,null,null,null,"Terrain Conditions",null,null,null,{"$f":"INPUT!R385","v":"Flat"}]
[{"$f":"IF(T386=M8,0,IF(T386=M9,1,2))","v":0},{"$f":"IF(A386=0,1,IF(A386=1,1.2,1.5))","v":1},null,{"$f":"B386","v":1},1,null,null,null,null,null,null,null,null,null,null,"Population Density",null,null,null,{"$f":"INPUT!R386","v":"Rural"}]
[null,{"$f":"IF(T387<10,2,IF(T387<20,1.5,1))","v":2},null,{"$f":"IF(Y387<10,2,IF(Y387<20,1.5,1))","v":2},{"$f":"IF(Z387<10,2,IF(Z387<20,1.5,1))","v":2},null,null,null,null,null,null,null,null,null,null,"Number of Miles",null,null,null,{"$f":"INPUT!R387","v":0},null,null,{"$f":"T387","v":0},null,{"$f":"INPUT!W387","v":0},{"$f":"INPUT!X387","v":0},null,{"$f":"T387-W387","v":0},{"$f":"T387-Y387","v":0},{"$f":"T387-Z387","v":0}]
[null,{"$f":"'Input A1'!$B387*'Input A1'!$B386*'Input A1'!$B385*'Input A1'!$B384","v":1880000},null,{"$f":"'Input A1'!$D387*'Input A1'!$D386*'Input A1'!$D385*'Input A1'!$D384","v":1880000},{"$f":"'Input A1'!$E387*'Input A1'!$E386*'Input A1'!$E385*'Input A1'!$E384","v":1880000},null,null,null,null,null,null,null,null,null,null,"Estimated Cost per Mile based on input",null,null,null,{"$f":"'Input A1'!$B387*'Input A1'!$B386*'Input A1'!$B385*'Input A1'!$B384","v":1880000},null,null,{"$f":"T388","v":1880000}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"User Adjustment (Multiplier)",null,null,null,{"$f":"INPUT!R389","v":1},null,null,{"$f":"T389","v":1}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Permitting costs for Power Plant",null,null,null,{"$f":"INPUT!R390","v":0},null,{"$f":"INPUT!T390","v":1},{"$f":"T390*V390","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Power Plant Parameters",null,null,null,{"$f":"INPUT!R391","v":0}]
[{"$f":"IF(T392=D9,1,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Are calculations to be based upon Fixed Power Sales or Fixed Number of Production Wells?",null,null,null,{"$f":"INPUT!R392","v":"Power Sales"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Power Sales ",null,null,null,{"$f":"INPUT!R393","v":25},null,{"$f":"INPUT!T393","v":2},{"$f":"T393*V393","v":50},null,{"$f":"INPUT!W393","v":25},{"$f":"INPUT!X393","v":25},null,{"$f":"T393-W393","v":-25},{"$f":"T393-Y393","v":0},{"$f":"T393-Z393","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Enter Number of Wells",null,null,null,{"$f":"INPUT!R394","v":4},null,null,{"$f":"T394","v":4},null,{"$f":"T394","v":4},{"$f":"T394","v":4}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Number of independent power units (binary)",null,null,null,{"$f":"INPUT!R395","v":1},null,null,{"$f":"INPUT!U395","v":1}]
[{"$f":"IF(T396=F8,1,0)","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Apply performance improvement to reducing flow requirement or increasing power output",null,null,null,{"$f":"INPUT!R396","v":"Power"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Select Conversion System"]
[{"$f":"IF(T398=E8,1,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Is the Conversion System Flash or Binary?",null,null,null,{"$f":"INPUT!R398","v":"Flash"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Binary Power Plant"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Plant Performance"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Maximum brine effectiveness",null,null,null,{"$f":"IF('Summary A1'!H277<150,0.14425*EXP(0.008806*'Summary A1'!H277),Geofluid!Q36)*Geofluid!F57","v":14.171259797085233},null,null,{"$f":"T401","v":14.171259797085233},null,{"$f":"IF('Summary A1'!M277<150,0.14425*EXP(0.008806*'Summary A1'!L277),0.57)*Geofluid!J57","v":15.264731864848976},{"$f":"IF('Summary A1'!N277<150,0.14425*EXP(0.008806*'Summary A1'!M277),0.57)*Geofluid!K57","v":33.082001743652718}]
[{"$f":"IF(T402=J8,1,0)","v":0},{"$f":"'LCOE Summary 10-90s'!B63-'LCOE Summary 10-90s'!B2","v":1},null,null,{"$f":"3.6*2.20462","v":7.9366319999999995},null,null,null,null,null,null,null,null,null,null,"Use the calculated performance or input brine effectiveness?",null,null,null,{"$f":"INPUT!R402","v":"Calculate"}]
[{"$f":"IF(INPUT!P403=INPUT!$F$16,1,2)","v":1},null,{"$f":"IF(A403=1,T403,T403/E402)","v":8.1380681322906998},"w-h/lb",{"$f":"IF(A403=1,T403*E402,T403)","v":64.588851956918603},"kW-s/kg",null,null,null,null,null,null,null,null,null,{"$f":"IF('Input A1'!C403>T401,\"Stop - Inputted value exceeds maximum\",\"Input brine effectiveness\")","v":"Input brine effectiveness"},null,null,null,{"$f":"INPUT!R403","v":8.1380681322906998},null,null,null,null,{"$f":"INPUT!W403","v":8.1380681322906998},{"$f":"INPUT!X403","v":8.1380681322906998}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Calculate Plant Performance"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INPUT!R405","v":"CALCULATE"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Calculated Brine Effectiveness",null,null,null,{"$f":"'Binary A1'!D29","v":8.1380681322906998},null,null,{"$f":"'Binary A1'!F29","v":6.9125204665779174},null,{"$f":"'Binary A1'!H29","v":9.4044876750795972},{"$f":"'Binary A1'!J29","v":5.6966476926034897},null,{"$f":"T406-Y406","v":-1.2664195427888973}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INPUT!R407","v":" "}]
[{"$f":"INPUT!T408","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Brine Effectiveness Used",null,null,null,{"$f":"IF('Input A1'!$A402=0,T406,'Input A1'!C403)","v":8.1380681322906998},null,{"$f":"INPUT!T408","v":0},{"$f":"IF('Input A1'!$A402=0,W406,$T408*$V408)","v":6.9125204665779174},null,{"$f":"IF('Input A1'!$B402=0,Y403,$Y406)","v":9.4044876750795972},{"$f":"IF('Input A1'!$B402=0,Z403,$Z406)","v":5.6966476926034897}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T408*3.6*2.20462","v":64.588851956918603}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Calculated Plant Output",null,null,null,{"$f":"'Summary A1'!H295","v":26604.918400424463},null,null,{"$f":"'Summary A1'!J295","v":22598.366094387002}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Reference Scenario Plant Cost"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Major Component Costs"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Material of Construction- GF heaters",null,null,null,{"$f":"INPUT!R413","v":"carbon stl"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Enter tube material cost multiplier ",null,null,null,{"$f":"INPUT!R414","v":1},null,null,{"$f":"T414","v":1}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Calculated Turbine-Generator Cost",null,null,null,{"$f":"'Binary B2'!E39","v":421.22769609663419},null,null,{"$f":"'Binary B2'!E84","v":0},null,{"$f":"'Binary B2 10-90s'!E39","v":421.18146322535756},{"$f":"'Binary B2 10-90s'!E88","v":421.18146322535756}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Adjustment to T-G cost",null,null,null,{"$f":"INPUT!R416","v":1},null,null,{"$f":"INPUT!U416","v":0},null,{"$f":"INPUT!W416","v":1},{"$f":"INPUT!X416","v":1},null,{"$f":"T416-W416","v":1},{"$f":"T416-Y416","v":0},{"$f":"T416-Z416","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Calculated Air-Cooled Condenser Cost",null,null,null,{"$f":"'Binary B2'!E37","v":110.18745899880842},null,null,{"$f":"'Binary B2'!E82","v":0},null,{"$f":"'Binary B2 10-90s'!E37","v":110.20534896571976},{"$f":"'Binary B2 10-90s'!E86","v":110.20534896571976}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Adjustment to ACC cost",null,null,null,{"$f":"INPUT!R418","v":1},null,null,{"$f":"INPUT!U418","v":0},null,{"$f":"INPUT!W418","v":1},{"$f":"INPUT!X418","v":1},null,{"$f":"T418-W418","v":1},{"$f":"T418-Y418","v":0},{"$f":"T418-Z418","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Calculated GF Heat Exchanger Cost",null,null,null,{"$f":"'Binary B2'!E36","v":25.472628843520287},null,null,{"$f":"'Binary B2'!E81","v":0},null,{"$f":"'Binary B2 10-90s'!E36","v":25.474613084603135},{"$f":"'Binary B2 10-90s'!E85","v":25.474613084603135}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Adjustment to GF HX cost",null,null,null,{"$f":"INPUT!R420","v":1},null,null,{"$f":"INPUT!U420","v":0},null,{"$f":"INPUT!W420","v":1},{"$f":"INPUT!X420","v":1},null,{"$f":"T420-W420","v":1},{"$f":"T420-Y420","v":0},{"$f":"T420-Z420","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Calculated WF Pump Cost",null,null,null,{"$f":"'Binary B2'!E38","v":16.017675104814952},null,null,{"$f":"'Binary B2'!E83","v":0},null,{"$f":"'Binary B2 10-90s'!E38","v":16.017302679394088},{"$f":"'Binary B2 10-90s'!E87","v":16.017302679394088}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Adjustment to WF Pump cost",null,null,null,{"$f":"INPUT!R422","v":1},null,null,{"$f":"INPUT!U422","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Direct Construction Costs",null,null,null,{"$f":"INPUT!R423","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tax",null,null,null,{"$f":"INPUT!R424","v":0.05},null,null,{"$f":"T424","v":0.05}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Freight",null,null,null,{"$f":"INPUT!R425","v":0.05},null,null,0.05]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Calculated installation multiplier for direct construction costs",null,null,null,{"$f":"'Binary B2'!E64","v":2.6905486355094306},null,null,{"$f":"'Binary B2'!E108","v":2.6965744361818884}]
[{"$f":"IF(T427=G1,1,0)","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Use the calculated installation multiplier?",null,null,null,{"$f":"INPUT!R427","v":"Yes"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"If No, input installation multiplier",null,null,null,{"$f":"INPUT!R428","v":0},null,null,null,null,null,null,null,{"$f":"T428-V429","v":0},{"$f":"T428-Y429","v":-2.6905486355094306},{"$f":"T428-Z429","v":-2.6905486355094306}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Installation multiplier used for direct costs",null,null,null,{"$f":"IF('Input A1'!A427=1,T426,T428)","v":2.6905486355094306},null,{"$f":"INPUT!T429","v":0},{"$f":"IF('Input A1'!A427=0,T428,W426)*V429","v":0},null,{"$f":"INPUT!W429","v":2.6905486355094306},{"$f":"INPUT!X429","v":2.6905486355094306}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Indirect Project Costs",null,null,null,{"$f":"INPUT!R430","v":0}]
[{"$f":"IF(T431=G9,1,0)","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Are indirect plant costs determined as fixed value or % of direct construction cost?",null,null,null,{"$f":"INPUT!R431","v":"Percent"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Indirect Plant Cost",null,null,null,{"$f":"INPUT!R432","v":2500000},null,{"$f":"INPUT!T432","v":0},{"$f":"T432*V432","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Indirect Cost Percentage Multiplier",null,null,null,{"$f":"INPUT!R433","v":0.12},null,{"$f":"INPUT!T433","v":0},{"$f":"T433*V433","v":0},null,{"$f":"INPUT!W433","v":0.12},{"$f":"INPUT!X433","v":0.12},null,{"$f":"T433-W433","v":0.12},{"$f":"T433-Y433","v":0},{"$f":"T433-Z433","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Installed cost"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Installation Multiplier Used",null,null,null,{"$f":"'Binary B1'!D56","v":3.0134144717705627},null,null,{"$f":"'Binary B1'!D144","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Calculated Reference Plant Cost",null,null,null,{"$f":"'Binary B1'!D57","v":1726.4016012388777}]
[{"$f":"IF(T437=G1,1,0)","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Use Calculated Plant Cost for Reference Scenario ?",null,null,null,{"$f":"INPUT!R437","v":"Yes"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"If No, Input plant cost ($ per net kW plant output)",null,null,null,{"$f":"INPUT!R438","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Reference Plant Cost Used",null,null,null,{"$f":"IF('Input A1'!A437=0,T438,T436)","v":1726.4016012388777},null,null,null,null,{"$f":"INPUT!W439","v":0.85},{"$f":"INPUT!X439","v":1.3332999999999999}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Improved Scenario Plant Cost"]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Improved Plant Cost - model calc based on brine effectiveness",null,null,null,null,null,null,{"$f":"'Binary B1'!D145","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Improved Plant Cost - based on reference plant equipment cost",null,null,null,null,null,null,{"$f":"'Binary B1'!E145","v":1544.5875698732093}]
[{"$f":"IF(T445=H8,0,1)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Base improved plant cost on its performance or the reference plant equipment costs",null,null,null,{"$f":"INPUT!R445","v":"Performance"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Improved Plant Cost Before Adjustment",null,null,null,null,null,null,{"$f":"IF('Input A1'!A445=0,W443,W444)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cost Change for Improved Plant",null,null,null,null,null,{"$f":"INPUT!T447","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Installed Plant Costs Used",null,null,null,{"$f":"T439","v":1726.4016012388777},null,null,{"$f":"V447*W446","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Binary Plant Footprint"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ratio of plant footprint to Air-Cooled Condenser footprint",null,null,null,{"$f":"INPUT!R450","v":7.5}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Reference Plant Footprint",null,null,null,{"$f":"'Binary B2'!E42*T450/43560","v":3.8835645748790411},null,null,{"$f":"'Binary B2'!E87*T450/43560","v":3.2633880618048887}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T451*1000/'Summary A1'!H295","v":0.14597167773373368},null,null,{"$f":"W451*1000/'Summary A1'!J295","v":0.1444081420831328}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Flash-Steam Power Plant"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Plant Performance"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ambient Conditions"]
[{"$f":"IF(INPUT!P456=$C$12,1,2)","v":2},null,{"$f":"IF(A456=1,T456,(T456-32)/1.8)","v":15.555555555555555},"C",{"$f":"IF(A456=1,T456*1.8+32,T456)","v":60},"F",null,null,null,null,null,null,null,null,null,"T,wet bulb",null,null,null,{"$f":"INPUT!R456","v":60},null,null,{"$f":"T456","v":60},null,{"$f":"INPUT!W456","v":60},{"$f":"INPUT!X456","v":60}]
[{"$f":"IF(INPUT!P457=G$16,1,2)","v":2},null,{"$f":"IF(A457=1,T457,T457/K457)","v":101.35295857559794},"kPa",{"$f":"IF(A457=1,T457*K457,T457)","v":14.7},"psi",{"$f":"IF(A457=1,W457,W457/K457)","v":101.35295857559794},"kPa",{"$f":"IF(A457=1,W457*K457,W457)","v":14.7},"psi",{"$f":"14.50377/100","v":0.14503769999999999},null,null,null,null,"Atmospheric pressure",null,null,null,{"$f":"INPUT!R457","v":14.7},null,null,{"$f":"T457","v":14.7}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Component Efficiencies",null,null,null,{"$f":"INPUT!R458","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Turbine efficiency",null,null,null,{"$f":"INPUT!R459","v":0.8},null,null,{"$f":"INPUT!U459","v":0.85000000000000009},null,{"$f":"INPUT!W459","v":0.8},{"$f":"INPUT!X459","v":0.8}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Generator efficiency",null,null,null,{"$f":"INPUT!R460","v":0.98},null,null,{"$f":"T460","v":0.98}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cooling water and condensate pump efficiency",null,null,null,{"$f":"INPUT!R461","v":0.75},null,null,{"$f":"INPUT!U461","v":0.8},null,{"$f":"INPUT!W461","v":0.75},{"$f":"INPUT!X461","v":0.75}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Flash Pressure",null,null,null,{"$f":"INPUT!R462","v":0}]
[{"$f":"IF(T463=G$1,1,0)","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Is a constraint placed on the GF temperature leaving plant?",null,null,null,{"$f":"INPUT!R463","v":"Yes"}]
[{"$f":"T464","v":2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Number of flashes",null,null,null,{"$f":"INPUT!R464","v":2},null,null,{"$f":"T464","v":2}]
[{"$f":"IF(T465=J8,1,2)","v":2},null,null,null,{"$f":"'GF Pumping A2'!G245","v":423.46695753685668},null,null,null,null,null,null,null,null,null,null,"Use calculated flash P's or input values",null,null,null,{"$f":"INPUT!R465","v":"Calculate"}]
[{"$f":"IF(INPUT!P466=D$16,1,2)","v":2},null,{"$f":"IF(A466=1,T466,T466/K466)","v":0},"bar",{"$f":"IF(A466=1,T466*K466,T466)","v":0},"psi",{"$f":"IF(A466=1,T466,T466/K466)","v":0},"bar",{"$f":"IF(A466=1,INPUT!T466*K466,INPUT!T466)","v":0},"psi",14.503769999999999,null,null,null,null,"Input High Pressure Flash pressure",null,null,null,{"$f":"INPUT!R466","v":0},null,null,{"$f":"T466","v":0}]
[{"$f":"IF(INPUT!P467=D$16,1,2)","v":2},null,{"$f":"IF(A467=1,T467,T467/K466)","v":0},"bar",{"$f":"IF(A467=1,T467*K466,T467)","v":0},"psi",{"$f":"IF(A467=1,INPUT!T467,INPUT!T467/K466)","v":0},"bar",{"$f":"IF(A467=1,INPUT!T467*K466,INPUT!T467)","v":0},"psi",null,null,null,null,null,"Input Low Pressure Flash pressure",null,null,null,{"$f":"INPUT!R467","v":0},null,null,0]
[{"$f":"IF(INPUT!P468=D$16,1,2)","v":2},null,{"$f":"E468/K466","v":13.232075605453543},"bar",{"$f":"'Flash Plant F1- Reference'!D62","v":191.91498120410893},"psi",{"$f":"I468/K466","v":14.026351342475408},"bar",{"$f":"IF(A468=1,W468*E491,W468)","v":203.43497381045455},"psi",null,null,null,null,null,"Calculated High Pressure Flash pressure",null,null,null,{"$f":"IF('Input A1'!A468=1,'Input A1'!C468,'Input A1'!E468)","v":191.91498120410893},null,null,{"$f":"'Flash Plant F1- Improved'!E62","v":203.43497381045455},null,{"$f":"'Flash Plant F1-P10%'!D62","v":191.74792283528063},{"$f":"'Flash Plant F1-P90%'!D62","v":191.74792283528063}]
[{"$f":"IF(INPUT!P469=D$16,1,2)","v":2},null,{"$f":"IF(T464=1,\"NA\",E469/K466)","v":3.5952939162380644},"bar",{"$f":"IF(T464=1,\"NA\",'Flash Plant F1- Reference'!D63)","v":52.145316043516146},"psi",{"$f":"I469/K466","v":3.5952939162380644},"bar",{"$f":"IF(A469=1,W62*K466,W469)","v":52.145316043516146},"psi",null,null,null,null,null,"Calculated Low Pressure Flash pressure",null,null,null,{"$f":"IF('Input A1'!A469=1,'Input A1'!C469,'Input A1'!E469)","v":52.145316043516146},null,null,{"$f":"'Flash Plant F1- Improved'!D63","v":52.145316043516146},null,{"$f":"'Flash Plant F1-P10%'!D63","v":52.145316043516146},{"$f":"'Flash Plant F1-P90%'!D63","v":52.145316043516146}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Define Steam Pressure Drops"]
[{"$f":"IF(INPUT!P471=G$16,1,2)","v":2},null,{"$f":"IF(A471=1,T471,T471/K471)","v":6.8947590867753696},"kPa",{"$f":"IF(A471=1,T471*K471,T471)","v":1},"psi",{"$f":"IF(A471=1,W471,W471/K471)","v":6.8947590867753696},"kPa",{"$f":"IF(A471=1,W471*K471,W471)","v":1},"psi",{"$f":"14.50377/100","v":0.14503769999999999},null,null,null,null,"Input pressure drop between high pressure flash and turbine",null,null,null,{"$f":"INPUT!R471","v":1},null,null,{"$f":"T471","v":1}]
[{"$f":"IF(INPUT!P472=G$16,1,2)","v":2},null,{"$f":"IF(A472=1,T472,T472/K471)","v":6.8947590867753696},"kPa",{"$f":"IF(A472=1,T472*K471,T472)","v":1},"psi",{"$f":"IF(A472=1,W472,W472/K471)","v":6.8947590867753696},"kPa",{"$f":"IF(A472=1,W472*K471,W472)","v":1},"psi",null,null,null,null,null,"Input pressure drop between low pressure flash and turbine",null,null,null,{"$f":"INPUT!R472","v":1},null,null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cooling System"]
[{"$f":"IF(T474=L1,1,2)","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Condenser type",null,null,null,{"$f":"INPUT!R474","v":"surface"}]
[{"$f":"IF(INPUT!P475=D12,1,2)","v":2},null,{"$f":"IF(A475=1,T475,T475/3.28083)","v":19.812059753172218},"m",{"$f":"IF(A475=1,T475*3.28083,T475)","v":65},"ft",null,null,null,null,null,null,null,null,null,"CW pump head",null,null,null,{"$f":"INPUT!R475","v":65},null,null,{"$f":"T475","v":65}]
[{"$f":"IF(INPUT!P476=$C$12,1,2)","v":2},null,{"$f":"IF(A476=1,T476,(T476-32*0)/1.8)","v":11.111111111111111},"C",{"$f":"IF(A476=1,T476*1.8+32*0,T476)","v":20},"F",null,null,null,null,null,null,null,null,null,"Cooling Water temperature rise  -DT,cw",null,null,null,{"$f":"INPUT!R476","v":20},null,null,20,null,{"$f":"INPUT!W476","v":20},{"$f":"INPUT!X476","v":20}]
[{"$f":"IF(INPUT!P477=$C$12,1,2)","v":2},null,{"$f":"IF(A477=1,T477,(T477-32*0)/1.8)","v":4.166666666666667},"C",{"$f":"IF(A477=1,T477*1.8+32*0,T477)","v":7.5},"F",null,null,null,null,null,null,null,null,null,"Pinch Point-condenser",null,null,null,{"$f":"INPUT!R477","v":7.5},null,null,7.5]
[{"$f":"IF(INPUT!P478=$C$12,1,2)","v":2},null,{"$f":"IF(A478=1,T478,(T478-32*0)/1.8)","v":2.7777777777777777},"C",{"$f":"IF(A478=1,T478*1.8+32*0,T478)","v":5},"F",null,null,null,null,null,null,null,null,null,"Pinch Point-cooling tower",null,null,null,{"$f":"INPUT!R478","v":5},null,null,5]
[{"$f":"IF(INPUT!P479=H$16,1,2)","v":2},null,{"$f":"IF(A479=1,T479,T479/K479)","v":8.0010241310887782},"mm-Hg",{"$f":"IF(A479=1,T479*K479,T479)","v":0.315},"\"Hg",{"$f":"IF(A479=1,W479,W479/K479)","v":8.0010241310887782},"mm-Hg",{"$f":"IF(A479=1,W479*K479,W479)","v":0.315},"\"Hg",3.9369960000000002E-2,null,null,null,null,"Condenser NCG partial pressure",null,null,null,{"$f":"0.0000825*T481+0.15","v":0.315},null,null,{"$f":"T479","v":0.315},null,{"$f":"0.0000825*Y481+0.15","v":0.315},0.315]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Non-Condensable Gas (NCG) Removal"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NCG level",null,null,null,{"$f":"INPUT!R481","v":2000},null,null,{"$f":"T481","v":2000},null,{"$f":"INPUT!W481","v":2000},{"$f":"INPUT!X481","v":2000}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Molecular Weight of NCG's",null,null,null,{"$f":"INPUT!R482","v":44},null,null,44]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"H2S level",null,null,null,{"$f":"INPUT!R483","v":20},null,null,20,null,{"$f":"INPUT!W483","v":20},{"$f":"INPUT!X483","v":20}]
[{"$f":"IF(T484=M1,1,IF(T484=M2,2,3))","v":3},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Method of NCG removal ",null,null,null,{"$f":"INPUT!R484","v":"Hybrid"},null,null,"Hybrid"]
[{"$f":"T485","v":3},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Number of stages: ncg removal",null,null,null,{"$f":"INPUT!R485","v":3},null,null,3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NCG vacuum pump efficiency",null,null,null,{"$f":"INPUT!R486","v":0.7},null,null,{"$f":"T486","v":0.7}]
[null,null,{"$f":"IF($A$465=1,C466,C468)","v":13.232075605453543},"bar",{"$f":"IF($A$465=1,E466,E468)","v":191.91498120410893},"psi",{"$f":"IF($A$465=1,G466,G468)","v":14.026351342475408},"bar",{"$f":"IF($A$465=1,I466,I468)","v":203.43497381045455},"psi",null,null,null,null,null,"High Pressure Flash pressure Used",null,null,null,{"$f":"'Input A1'!E487","v":191.91498120410893},null,null,{"$f":"W468","v":203.43497381045455},null,{"$f":"Y468","v":191.74792283528063},{"$f":"Z468","v":191.74792283528063}]
[null,null,{"$f":"IF($A$465=1,C467,C469)","v":3.5952939162380644},"bar",{"$f":"IF($A$465=1,E467,E469)","v":52.145316043516146},"psi",{"$f":"IF($A$465=1,G467,G469)","v":3.5952939162380644},"bar",{"$f":"IF($A$465=1,I467,I469)","v":52.145316043516146},"psi",null,null,null,null,null,null,null,null,null,{"$f":"'Input A1'!C487","v":13.232075605453543},null,null,{"$f":"W487/K466","v":14.026351342475408},null,{"$f":"Y487/K466","v":13.220557333388536},{"$f":"Z487/K466","v":13.220557333388536}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Low Pressure Flash pressure Used",null,null,null,{"$f":"'Input A1'!E488","v":52.145316043516146},null,null,{"$f":"W469","v":52.145316043516146},null,{"$f":"Y469","v":52.145316043516146},{"$f":"Z469","v":52.145316043516146}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Input A1'!C488","v":3.5952939162380644},null,null,{"$f":"W489/K466","v":3.5952939162380644},null,{"$f":"Y489/K466","v":3.5952939162380644},{"$f":"Z489/K466","v":3.5952939162380644}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Calculated Brine Effectiveness",null,null,null,{"$f":"'Flash Plant F1- Reference'!J11","v":12.877895206799021},null,{"$f":"INPUT!T491","v":0},{"$f":"V491*T491","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Flash-Steam Plant Cost"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Equipment Related Input"]
[{"$f":"IF(INPUT!P494=K$12,1,2)","v":2},null,{"$f":"IF(A494=1,T494,T494*K494)","v":17.121821684669893},"KJ/h-m^2-C",{"$f":"IF(A494=1,T494/K494,T494)","v":350},"btu/h-sqft-F",{"$f":"IF(A494=1,W494,W494*K494)","v":17.121821684669893},"KJ/h-m^2-C",{"$f":"IF(A494=1,W494/K494,W494)","v":350},"btu/h-sqft-F",{"$f":"1/(1.8*1.055056*10.76391)","v":4.891949052762827E-2},null,null,null,null,"Steam condenser heat transfer coefficient (U)",null,null,null,{"$f":"INPUT!R494","v":350},null,null,{"$f":"T494","v":350}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Max droplet size in flash vessel",null,null,null,{"$f":"INPUT!R495","v":200},null,null,200]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Adjust estimated equipment costs",null,null,null,{"$f":"'Summary A1'!H317","v":665.96039659639371},null,null,{"$f":"'Summary A1'!J317","v":480.8842275607791},null,{"$f":"'Summary A1'!L317","v":666.0005036231986},{"$f":"'Summary A1'!M317","v":666.0005036231986}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Calculated Turbine-Generator Cost",null,null,null,{"$f":"'Flash Plant F2-Reference'!G63","v":405.22249209278834},null,null,{"$f":"'Flash Plant F2-Improved'!G63","v":297.93005847830932}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Adjustment to T-G cost",null,null,null,{"$f":"INPUT!R498","v":1},null,null,{"$f":"INPUT!U498","v":0.9},null,{"$f":"INPUT!W498","v":1},{"$f":"INPUT!X498","v":1}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Calculated Flash Vessel Cost",null,null,null,{"$f":"'Flash Plant F2-Reference'!G64","v":7.2288821106281658},null,null,{"$f":"'Flash Plant F2-Improved'!G64","v":5.8963112778109537}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Adjustment to Flash Vessel Cost",null,null,null,{"$f":"INPUT!R500","v":1},null,null,{"$f":"INPUT!U500","v":0.9}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Calculated Cooling Tower Cost",null,null,null,{"$f":"'Flash Plant F2-Reference'!G65","v":53.047874267768201},null,null,{"$f":"'Flash Plant F2-Improved'!G65","v":38.941588366181541}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Adjustment to Cooling Tower cost",null,null,null,{"$f":"INPUT!R502","v":1},null,null,{"$f":"INPUT!U502","v":0.9},null,{"$f":"INPUT!W502","v":1},{"$f":"INPUT!X502","v":1}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Calculated Condenser Cost",null,null,null,{"$f":"'Flash Plant F2-Reference'!G66","v":75.818708561751578},null,null,{"$f":"'Flash Plant F2-Improved'!G66","v":57.434031559621808}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Adjustment to Condenser Cost",null,null,null,{"$f":"INPUT!R504","v":1},null,null,{"$f":"INPUT!U504","v":0.9},null,{"$f":"INPUT!W504","v":1},{"$f":"INPUT!X504","v":1}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Calculated Plant Pump Cost (no GF pumps)",null,null,null,{"$f":"'Flash Plant F2-Reference'!G67","v":37.803370992130631},null,null,{"$f":"'Flash Plant F2-Improved'!G67","v":25.905512132764343}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Adjustment to Pump Cost",null,null,null,{"$f":"INPUT!R506","v":1},null,null,{"$f":"INPUT!U506","v":0.9},null,{"$f":"INPUT!W506","v":1},{"$f":"INPUT!X506","v":1}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Calculated NCG Removal System Cost",null,null,null,{"$f":"'Flash Plant F2-Reference'!G68","v":31.590657126736666},null,null,{"$f":"'Flash Plant F2-Improved'!G68","v":19.594023276868022}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Adjustment to NCG Removal Cost",null,null,null,{"$f":"INPUT!R508","v":1},null,null,{"$f":"INPUT!U508","v":0.9},null,{"$f":"INPUT!W508","v":1},{"$f":"INPUT!X508","v":1}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Calculated H2S Abatement System Cost",null,null,null,{"$f":"'Flash Plant F2-Reference'!G69","v":55.248411444590154},null,null,{"$f":"'Flash Plant F2-Improved'!G69","v":35.182702469223088}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Adjustment to H2S Abatement Sys Cost",null,null,null,{"$f":"INPUT!R510","v":1},null,null,{"$f":"INPUT!U510","v":0.9},null,{"$f":"INPUT!W510","v":1},{"$f":"INPUT!X510","v":1}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Direct Construction Costs"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tax",null,null,null,{"$f":"INPUT!R512","v":0.05}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Freight",null,null,null,{"$f":"INPUT!R513","v":0.05}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Calculated installation multiplier -direct costs",null,null,null,{"$f":"'Flash Plant F2-Reference'!E82","v":2.4346566203566113},null,null,{"$f":"'Flash Plant F2-Improved'!E82","v":2.4216833398303863}]
[{"$f":"IF(T515=G$1,1,0)","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Use the calculated installation multiplier?",null,null,null,{"$f":"INPUT!R515","v":"Yes"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"If No, input installation multiplier",null,null,null,{"$f":"INPUT!R516","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Installation multiplier used for direct costs",null,null,null,{"$f":"IF('Input A1'!A515=1,T514,T516)","v":2.4346566203566113},null,{"$f":"INPUT!T517","v":0.9},{"$f":"IF(A515=1,W514,T517)*V517","v":2.1795150058473478},null,{"$f":"INPUT!W517","v":2.4346566203566113},{"$f":"INPUT!X517","v":2.4346566203566113}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Indirect Plant Costs",null,null,null,{"$f":"INPUT!R518","v":0}]
[{"$f":"IF(T519=G8,1,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Input indirect plant costs as fixed value or % of plant total direct cost?",null,null,null,{"$f":"INPUT!R519","v":"Percent"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Inputted Fixed Indirect Plant Cost",null,null,null,{"$f":"INPUT!R520","v":0},null,null,{"$f":"INPUT!U520","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Inputted % Multiplier for Indirect Cost",null,null,null,{"$f":"INPUT!R521","v":0.12},null,{"$f":"INPUT!T521","v":0.66666666666666674},{"$f":"T521*V521","v":0.08},null,{"$f":"INPUT!W521","v":0.12},{"$f":"INPUT!X521","v":0.12}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Indirect plant cost used",null,null,null,{"$f":"IF(T519=\"Fixed\",T520,T521*'Flash Plant F2-Reference'!E85)","v":5056931.3549779337},null,null,{"$f":"IF(T519=\"Fixed\",W520,W521*'Flash Plant F2-Improved'!E85)","v":4338712.2017655037},null,{"$f":"IF(Y519=\"Fixed\",Y520,Y521*'Flash Plant F2-P10%'!E85)","v":5057344.1660084454},{"$f":"IF(T519=\"Fixed\",Z520,Z521*'Flash Plant F2-P90%'!E85)","v":5057344.1660084454}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Equipment Multiplier",null,null,null,{"$f":"'Flash Plant F2-Reference'!E88","v":2.7268154147994048},null,null,{"$f":"'Flash Plant F2-Improved'!E88","v":2.3538762063151357},null,{"$f":"'Flash Plant F2-P10%'!E88","v":2.7268154147994044},{"$f":"'Flash Plant F2-P90%'!E88","v":2.7268154147994044}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Calculated Flash Plant Cost",null,null,null,{"$f":"'Flash Plant F2-Reference'!E89","v":1815.9510750849715},null,null,{"$f":"'Flash Plant F2-Improved'!E89","v":1131.9419412475513},null,{"$f":"'Flash Plant F2-P10%'!E89","v":1816.0604395439045},{"$f":"'Flash Plant F2-P90%'!E89","v":1816.0604395439045}]
[{"$f":"IF(T525=G$1,1,0)","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Use Calculated Flash Plant Cost ?",null,null,null,{"$f":"INPUT!R525","v":"Yes"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"If N (no), enter values",null,null,null,{"$f":"INPUT!R526","v":0},null,{"$f":"INPUT!T526","v":1}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Flash Plant Cost Used",null,null,null,{"$f":"IF('Input A1'!A525=0,T526,T524)","v":1815.9510750849715},null,null,{"$f":"IF(A525=0,V526*T527,W524)","v":1131.9419412475513},null,{"$f":"INPUT!W527","v":0.85},{"$f":"INPUT!X527","v":1.3332999999999999}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T496*T516*(1+T521)","v":0},null,null,{"$f":"W496*V517*(1+W521)","v":467.41946918907735},null,{"$f":"Y496*Y516*(1+Y521)","v":0},{"$f":"Z496*Z516*(1+Z521)","v":0}]

{"sheet":"Summary A1","index":20,"n_rows":320,"n_cols":20,"rows_kept":320,"cut":false,"hidden":true,"merged":[[29,5,29,9],[20,5,20,12]]}
[]
[null,null,null,null,null,"Number of Errors/Warning Messages",{"$f":"'Error-Warnings'!E2","v":1}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,"GETEM  -  SUMMARY WORKSHEET"]
[null,"Flash (0) or Binary (1)",null,null,null,"HIGH-LEVEL SUMMARY",null,"Reference Case",null,"Improved Scenario",null,"10% Scenario Hydrothermal Case C","90% Scenario Hydrothermal Case C"]
[null,null,null,null,null,"TECHNOLOGY YEAR",null,{"$f":"'Input A1'!T35","v":2012}]
[{"$f":"'Input A1'!A48","v":0},"Method used for LCOE calc",null,null,null,"COST OF ELECTRICITY","cent / kWh",{"$f":"IF(A24=0,'EERE COE'!D124*100,IF(A276=0,'LCOE Flash'!D15,'LCOE Binary'!D15))","v":17.94306093469395},null,{"$f":"IF(A24=0,'EERE COE'!D268*100,IF(A276=0,'LCOE Flash'!D16,'LCOE Binary'!D16))","v":5.1480388624842091},null,{"$f":"IF(A24=0,'EERE COE 10-90'!D124*100,IF(A276=0,'LCOE Flash 10-90s'!D15,'LCOE Binary 10-90s'!D15))","v":17.373090170342024},{"$f":"IF(A24=0,'EERE COE 10-90'!D268*100,IF(A276=0,'LCOE Flash 10-90s'!D16,'LCOE Binary 10-90s'!D16))","v":19.225449036157208}]
[{"$f":"'Input A1'!A75","v":1},"EGS (1) or Hydro (0)",null,null,null,"RESOURCE TYPE",null,{"$f":"IF(A25=0,\"HYDROTHERMAL\",\"EGS\")","v":"EGS"}]
[null,null,null,null,null,"CONVERSION SYSTEM",null,{"$f":"IF(A276=1,\"BINARY\",\"FLASH-STEAM\")","v":"FLASH-STEAM"}]
[null,null,null,null,null,"POWER SALES","kW",{"$f":"H279*1000","v":25000},null,{"$f":"J279*1000","v":50000},null,{"$f":"L279*1000","v":25000},25000]
[null,null,null,null,null,null,"Number of Errors/Messages",{"$f":"'Error-Warnings'!$E$2","v":1},"note"]
[]
[null,null,null,null,null,"The sidebar to the left allows one to expand or collapse each section of the Input.  Use the ' + ' to expand; the ' - ' to collapse.",null,null,null,null,null,null,null,null,{"$f":"SUM(O50:O304)","v":21087966.588699345},{"$f":"SUM(P50:P304)","v":-47352658.332324594},null,{"$f":"SUM(R50:R304)","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,"SUMMARY of PROJECT PHASES & SCENARIOS"]
[null,null,null,null,null,"ECONOMIC PARAMETERS"]
[null,null,null,null,null,"Year of Scenario Estimate Dollars",null,{"$f":"'Input A1'!T39","v":2011}]
[null,null,null,null,null,"Method Used to Determine Generation Costs",null,{"$f":"'Input A1'!T48","v":"EERE Approach"}]
[null,null,null,null,null,"Discount Rate by Project Phase"]
[null,null,null,null,null,"Exploration",null,{"$f":"'Input A1'!T62","v":0.3},null,{"$f":"'Input A1'!W62","v":7.0000000000000007E-2}]
[null,null,null,null,null,"Confirmation",null,{"$f":"'Input A1'!T63","v":0.3},null,{"$f":"'Input A1'!W63","v":7.0000000000000007E-2}]
[null,null,null,null,null,"Well Field Development (&Stimulation)",null,{"$f":"'Input A1'!T64","v":0.15},null,{"$f":"'Input A1'!W64","v":7.0000000000000007E-2}]
[null,null,null,null,null,"Power Plant Construction",null,{"$f":"'Input A1'!T65","v":7.0000000000000007E-2},null,{"$f":"'Input A1'!W65","v":7.0000000000000007E-2}]
[null,null,null,null,null,"Plant Operation",null,{"$f":"'Input A1'!T44","v":7.0000000000000007E-2},null,{"$f":"'Input A1'!W44","v":7.0000000000000007E-2},null,{"$f":"'Input A1'!Y44","v":7.0000000000000007E-2},{"$f":"'Input A1'!Z44","v":7.0000000000000007E-2}]
[null,null,null,null,null,"Project Phase Duration"]
[null,null,null,null,null,"Exploration","yr",{"$f":"'Input A1'!T52","v":1},null,{"$f":"'Input A1'!W52","v":1},null,{"$f":"'Input A1'!Y52","v":1},{"$f":"'Input A1'!Z52","v":1}]
[null,null,null,null,null,"Confirmation","yr",{"$f":"'Input A1'!T53","v":1.5},null,{"$f":"'Input A1'!W53","v":1},null,{"$f":"'Input A1'!Y53","v":1.5},{"$f":"'Input A1'!Z53","v":1.5}]
[null,null,null,null,null,"Well Field Development (&Stimulation)","yr",{"$f":"'Input A1'!T55","v":2},null,{"$f":"'Input A1'!W55","v":1.5},null,{"$f":"'Input A1'!Y55","v":2},{"$f":"'Input A1'!Z55","v":2}]
[null,null,null,null,null,"Power Plant","yr",{"$f":"'Input A1'!T56","v":1.5},null,{"$f":"'Input A1'!W56","v":1.5},null,{"$f":"'Input A1'!Y56","v":1.5},{"$f":"'Input A1'!Z56","v":1.5}]
[null,null,null,null,null,"Project/Plant Life","yr",{"$f":"'Input A1'!T46","v":20},null,{"$f":"'Input A1'!W46","v":30},null,{"$f":"'Input A1'!Y46","v":20},{"$f":"'Input A1'!Z46","v":20}]
[null,null,null,null,null,"Plant Utilization Factor",null,{"$f":"'Input A1'!T40","v":0.95},null,{"$f":"'Input A1'!W40","v":0.95},null,{"$f":"'Input A1'!Y40","v":0.95},{"$f":"'Input A1'!Z40","v":0.95}]
[null,null,null,null,null,"RESOURCE DEFINITION"]
[null,null,null,null,null,"Resource Type",null,{"$f":"'Input A1'!T75","v":"EGS"}]
[null,null,null,null,null,"Resource Temperature Used","C",{"$f":"'Input A1'!C77","v":250},null,{"$f":"'Resource A1'!E7","v":250},null,{"$f":"'Resource A1'!G7","v":250},{"$f":"'Resource A1'!H7","v":250},null,{"$f":"H50-L50","v":0},{"$f":"H50-M50","v":0},null,{"$f":"H50-J50","v":0},{"$f":"L50-M50","v":0},{"$f":"J50-M50","v":0}]
[null,null,null,null,null,null,"F",{"$f":"'Resource A1'!D8","v":482},null,{"$f":"'Resource A1'!E8","v":482},null,{"$f":"'Resource A1'!G8","v":482},{"$f":"'Resource A1'!H8","v":482},null,{"$f":"H51-L51","v":0},0,null,{"$f":"H51-J51","v":0},{"$f":"L51-M51","v":0},{"$f":"J51-M51","v":0}]
[null,null,null,null,null,"Resource Depth Used","m",{"$f":"'Resource A1'!D9","v":3500},null,{"$f":"'Resource A1'!E9","v":3500},null,{"$f":"'Resource A1'!G9","v":3500},{"$f":"'Resource A1'!H9","v":3500},null,0,0,null,0,0,0]
[null,null,null,null,null,null,"ft",{"$f":"'Resource A1'!D10","v":11482.904999999999},null,{"$f":"'Resource A1'!E10","v":11482.904999999999},null,{"$f":"'Resource A1'!G10","v":11482.904999999999},{"$f":"'Resource A1'!H10","v":11482.904999999999},null,0,0,null,0,0,0]
[null,null,null,null,null,"Earth Temperature Gradient","C/m",{"$f":"'Resource A1'!D51","v":6.8114285714285711E-2},"note",{"$f":"'Resource A1'!E51","v":6.8114285714285711E-2},null,{"$f":"'Resource A1'!G51","v":6.8114285714285711E-2},{"$f":"'Resource A1'!H51","v":6.8114285714285711E-2},null,0,0,null,0,0,0]
[null,null,null,null,null,null,"F/ ft",{"$f":"'Resource A1'!D52","v":3.7370334423214337E-2},null,{"$f":"'Resource A1'!E52","v":3.7370334423214337E-2},null,{"$f":"'Resource A1'!G52","v":3.7370334423214337E-2},{"$f":"'Resource A1'!H52","v":3.7370334423214337E-2},null,0,0,null,0,0,0]
[null,null,null,null,null,"Geofluid Temperature Loss in Well","C",{"$f":"'Reservoir A2'!D459","v":6.0836062882203299},null,{"$f":"'Reservoir A2'!G464","v":3.0619371070467118},null,{"$f":"'Reservoir A2'!J464","v":6.1284606756422964},{"$f":"'Reservoir A2'!M459","v":6.1284606756422964},null,-4.4854387421966457E-2,-4.4854387421966457E-2,null,3.021669181173618,{"$f":"L56-M56","v":0},-3.0665235685955845]
[null,null,null,null,null,null,"F",{"$f":"H56*1.8","v":10.950491318796594},null,{"$f":"J56*1.8","v":5.5114867926840816},null,{"$f":"L56*1.8","v":11.031229216156134},{"$f":"M56*1.8","v":11.031229216156134},null,-8.0737897359540511E-2,-8.0737897359540511E-2,null,5.4390045261125124,0,-5.5197424234720529]
[null,null,null,null,null,"RESOURCE EXPLORATION",null,{"$f":"H82","v":4457772.412608766},null,{"$f":"J82","v":2312431.9925569538},null,{"$f":"L82","v":4457786.8711212911},{"$f":"M82","v":4457786.8711212911},null,{"$f":"H58-L58","v":-14.458512525074184},-14.458512525074184,null,2145340.4200518122,0,-2145354.8785643373]
[null,null,null,null,null,"Project Scenario",null,null,null,null,null,null,null,null,0,0,null,0,0,0]
[null,null,null,null,null,"Project Type",null,{"$f":"'Input A1'!T81","v":"Greenfield"},null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,"Resource Potential Discovered","MW",{"$f":"'Input A1'!T82","v":300},null,{"$f":"'Input A1'!W82","v":300},null,{"$f":"'Input A1'!T82","v":300},{"$f":"'Input A1'!T82","v":300},null,0,0,null,0,0,0]
[{"$f":"'Input A1'!A83","v":1},"Proportion Expl cost - Y(0), N(1)",null,null,null,"Exploration Costs Proportioned with Resource Potential",null,{"$f":"'Input A1'!T83","v":"No"},null,{"$f":"H62","v":"No"},null,{"$f":"H62","v":"No"},{"$f":"H62","v":"No"},null,null,null,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,"Plant Power Output","MW",{"$f":"H295/1000","v":26.604918400424463},null,{"$f":"J295/1000","v":22.598366094387003},null,{"$f":"L295/1000","v":26.604918400424463},{"$f":"M295/1000","v":26.604918400424463},null,{"$f":"H63-L63","v":0},0,null,4.0065523060374595,0,-4.0065523060374595]
[null,null,null,null,null,"Number of Exploration Sites Evaluated",null,{"$f":"'Input A1'!T85","v":3},null,{"$f":"'Input A1'!W85","v":2},null,{"$f":"'Input A1'!Y85","v":3},{"$f":"'Input A1'!Z85","v":3},null,0,0,null,1,0,-1]
[null,null,null,null,null,"Cost of non-drilling activities per site",null,{"$f":"'Input A1'!F84","v":250000},null,{"$f":"'Input A1'!H84","v":150000},null,{"$f":"'Input A1'!Y89","v":250000},{"$f":"'Input A1'!Z89","v":250000},null,0,0,null,100000,0,-100000]
[null,null,null,null,null,"Permitting cost for non-drilling activities per site",null,{"$f":"'Input A1'!T86","v":60000},null,{"$f":"'Input A1'!W86","v":60000},null,{"$f":"'Input A1'!T86","v":60000},{"$f":"'Input A1'!T86","v":60000},null,0,0,null,0,0,0]
[null,null,null,null,null,"Estimated Lease Size","acre",{"$f":"'lease size'!D17","v":462.87354347943233},null,{"$f":"'lease size'!E17","v":387.37761237675187},null,{"$f":"'lease size'!F17","v":463.11451868817937},{"$f":"'lease size'!G17","v":463.11451868817937}]
[null,null,null,null,null,"Leasing Costs per site",null,{"$f":"H67*'Input A1'!T156","v":13886.206304382969},null,{"$f":"J67*'Input A1'!W156","v":11621.328371302556},null,{"$f":"L67*'Input A1'!Y156","v":13893.435560645381},{"$f":"M67*'Input A1'!Z156","v":13893.435560645381},null,null,null,null,null,0,-2272.1071893428252]
[null,null,null,null,null,"Number of sites where Exploration Drilling is Done","per project",{"$f":"IF('Input A1'!$A152=1,0,'Input A1'!T153)","v":2},null,{"$f":"IF('Input A1'!$A152=1,0,'Input A1'!W153)","v":1.5},null,{"$f":"IF('Input A1'!$A152=1,0,'Input A1'!Y153)","v":2},{"$f":"IF('Input A1'!$A152=1,0,'Input A1'!Z153)","v":2},null,0,0,null,0.5,0,-0.5]
[null,null,null,null,null,"Site Exploration Drilling Costs (if drilled)",null,{"$f":"IF('Input A1'!$A153=1,0,'Input A1'!T154)","v":1500000},null,{"$f":"IF('Input A1'!$A153=1,0,'Input A1'!W154)","v":1000000},null,{"$f":"IF('Input A1'!$A153=1,0,'Input A1'!Y154)","v":1500000},{"$f":"IF('Input A1'!$A153=1,0,'Input A1'!Z154)","v":1500000}]
[null,null,null,null,null,"Permitting cost for Exploration/Confirmation Drilling per site",null,{"$f":"IF('Input A1'!$A152=1,0,'Input A1'!T155)","v":250000},null,{"$f":"IF('Input A1'!$A152=1,0,'Input A1'!W155)","v":250000},null,{"$f":"IF('Input A1'!$A152=1,0,'Input A1'!T155)","v":250000},{"$f":"IF('Input A1'!$A152=1,0,'Input A1'!T155)","v":250000},null,0,0,null,0,0,0]
[null,null,null,null,null,"Other Costs incurred during drilling",null,{"$f":"'Input A1'!T157","v":0},null,{"$f":"'Input A1'!W157","v":0},null,{"$f":"'Input A1'!T157","v":0},{"$f":"'Input A1'!T157","v":0},null,null,null,null,0,0,0]
[0,"ExpW full size - N(0), Y(1)",null,null,null,"# Successful Exploration Wells Supporting Fluid Production to Plant",null,{"$f":"IF(A73=1,1,0)","v":0},null,{"$f":"IF(A73=1,1,0)","v":0},null,{"$f":"IF(A73=1,1,0)","v":0},{"$f":"IF(A73=1,1,0)","v":0},null,0,0,null,0,0,0]
[null,null,null,null,null,"Exploration Well Depth","ft",{"$f":"H53","v":11482.904999999999},null,{"$f":"H53","v":11482.904999999999},null,null,null,null,null,null,null,0,0,11482.904999999999]
[null,null,null,null,null,"Estimated Exploration Costs",null,null,null,null,null,null,null,null,0,0,null,0,0,0]
[{"$f":"'Input A1'!A152","v":0},"Drill ExpW - Y(0), N(1)",null,null,null,"Total Exploration Drilling Costs ",null,{"$f":"IF($A76=1,0,H69*H70)","v":3000000},null,{"$f":"IF($A76=1,0,J69*J70)","v":1500000},null,{"$f":"IF($A76=1,0,L69*L70)","v":3000000},{"$f":"IF($A76=1,0,M69*M70)","v":3000000},null,0,0,null,1500000,0,-1500000]
[null,null,null,null,null,"Total Exploration Non-Drilling Costs Used",null,{"$f":"H65*H64+H69*H72","v":750000},null,{"$f":"J65*J64+J69*J72","v":300000},null,{"$f":"L65*L64+L69*L72","v":750000},{"$f":"M65*M64+M69*M72","v":750000},null,0,0,null,450000,0,-450000]
[null,null,null,null,null,"Permitting Costs for all Exploration Activities ",null,{"$f":"H64*H66+MAX(H69,H85)*H71","v":680000},null,{"$f":"J64*J66+MAX(J69,J85)*J71","v":495000},null,{"$f":"L64*L66+MAX(L69,L85)*L71","v":680000},{"$f":"M64*M66+MAX(M69,M85)*M71","v":680000},null,0,0,null,185000,0,-185000]
[null,null,null,null,null,"Leasing Costs",null,{"$f":"H68*MAX(H69,H85)","v":27772.412608765939},null,{"$f":"J68*MAX(J69,J85)","v":17431.992556953832},null,{"$f":"L68*MAX(L69,L85)","v":27786.871121290762},{"$f":"M68*MAX(M69,M85)","v":27786.871121290762},null,null,null,null,null,0,-10354.87856433693]
[null,null,null,null,null,"Total Lease Acreage for Successful Project","acre",{"$f":"'lease size'!D19","v":925.74708695886466},null,{"$f":"'lease size'!E19","v":581.06641856512783},null,{"$f":"'lease size'!F19","v":926.22903737635875},{"$f":"'lease size'!G19","v":926.22903737635875}]
[null,null,null,null,null,"Ratio of Exploration Costs if Proportioned (else 1)",null,{"$f":"IF(A62=1,1,H63/H61)","v":1},null,{"$f":"IF($A62=1,1,J63/J61)","v":1},null,{"$f":"IF($A62=1,1,L63/L61)","v":1},1,null,0,0,null,0,0,0]
[null,null,null,null,null,"Total Exploration Costs",null,{"$f":"SUM(H76:H79)*H81","v":4457772.412608766},null,{"$f":"SUM(J76:J79)*J81","v":2312431.9925569538},null,{"$f":"SUM(L76:L79)*L81","v":4457786.8711212911},{"$f":"SUM(M76:M79)*M81","v":4457786.8711212911},null,-14.458512525074184,-14.458512525074184,null,2145340.4200518122,0,-2145354.8785643373]
[null,null,null,null,null,"RESOURCE CONFIRMATION",null,{"$f":"H105","v":38344941.315221548},null,{"$f":"J105","v":9858651.0173924118},null,{"$f":"L105","v":38344941.315221541},38344941.315221541,null,0,0,null,28486290.297829136,0,-28486290.297829129]
[null,null,null,null,null,"Confirmation Scenario",null,null,null,null,null,null,null,null,0,0,null,0,0,0]
[null,null,null,null,null,"Number of Confirmation Sites",null,{"$f":"'Input A1'!T159","v":1.5},null,{"$f":"INPUT!U159","v":1},null,{"$f":"'Input A1'!Y159","v":1.5},{"$f":"'Input A1'!Z159","v":1.5},null,0,0,null,0.5,0,-0.5]
[null,null,null,null,null,"Number of Wells Drilled at each 'Unsuccessful Site'",null,{"$f":"'Input A1'!T161","v":1.5},null,{"$f":"'Input A1'!W161","v":0},null,{"$f":"'Input A1'!T161","v":1.5},{"$f":"'Input A1'!T161","v":1.5},null,0,0,null,1.5,0,-1.5]
[null,null,null,null,null,"Number of Stimulations at Unsuccessful Sites",null,{"$f":"(H85-1)","v":0.5},null,{"$f":"(J85-1)","v":0},null,{"$f":"(L85-1)","v":0.5},{"$f":"(M85-1)","v":0.5}]
[null,null,null,null,null,"Number of Confirmation Well is Based on ",null,{"$f":"'Input A1'!T163","v":"Well Count"},null,null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"'Input A1'!A163","v":0},"Well Count (0), Prod Capacity (1)",null,null,null,"Production Capacity to be Confirmed",null,{"$f":"IF($A89=0,\"NA\",'Input A1'!T165)","v":"NA"},null,{"$f":"IF($A89=0,\"NA\",'Input A1'!W165)","v":"NA"},null,{"$f":"IF($A89=0,\"NA\",'Input A1'!T165)","v":"NA"},{"$f":"IF($A89=0,\"NA\",'Input A1'!T165)","v":"NA"}]
[null,null,null,null,null,"Production Capacity per Well",null,{"$f":"H279/H112","v":3.9324339706867675},null,{"$f":"J279/J112","v":8.7124291445050694},null,{"$f":"L279/L112","v":3.9302269436602564},{"$f":"M279/M112","v":3.9302269436602564}]
[null,null,null,null,null,"Confirmation Drilling Success Rate at Successful Site",null,{"$f":"'Input A1'!T162","v":1},null,{"$f":"'Input A1'!W162","v":1},null,{"$f":"'Input A1'!Y162","v":1},{"$f":"'Input A1'!Z162","v":1},null,0,0,null,0,0,0]
[null,null,null,null,null,"Cost per Confirmation Well",null,{"$f":"'Input A1'!T170*'Summary A1'!H109","v":8595540.6514848359},null,{"$f":"'Input A1'!W172","v":4297770.3257424179},null,{"$f":"'Input A1'!Y170*'Summary A1'!L109","v":8595540.6514848359},{"$f":"'Input A1'!Z170*'Summary A1'!M109","v":8595540.6514848359},null,0,0,null,4297770.3257424179,0,-4297770.3257424179]
[null,null,null,null,null,"# of Confirmation Wells Drilled",null,{"$f":"(H96)/H91+(H85-1)*H86","v":3.75},null,{"$f":"(J96)/J91+(J85-1)*J86","v":2},null,{"$f":"(L96)/L91+(L85-1)*L86","v":3.75},{"$f":"(M96)/M91+(M85-1)*M86","v":3.75},null,0,0,null,1.75,0,-1.75]
[null,null,null,null,null,"Are successful confirmation wells stimulated?",null,{"$f":"'Input A1'!T181","v":"Yes"},null,{"$f":"H94","v":"Yes"},null,{"$f":"H94","v":"Yes"},{"$f":"H94","v":"Yes"},null,null,null,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"'Input A1'!A181","v":1},"stimulate ConfirmW - N(0), Y(1)",null,null,null,"Stimulation Cost per Injection Well",null,{"$f":"IF(A95=0,0,'Input A1'!T183)","v":2500000},null,{"$f":"IF(A95=0,0,'Input A1'!W183)","v":500000},null,{"$f":"IF(A95=0,0,'Input A1'!Y183)","v":2500000},{"$f":"IF(A95=0,0,'Input A1'!Z183)","v":2500000},null,0,0,null,2000000,0,-2000000]
[null,null,null,null,null,"# of Successful Confirmation Wells",null,{"$f":"IF($A89=0,'Input A1'!T164,H89*H279/H90)","v":3},null,{"$f":"IF($A89=0,'Input A1'!W164,J89*J279/J90)","v":2},null,{"$f":"IF($A89=0,'Input A1'!Y164,L89*L279/L90)","v":3},{"$f":"IF($A89=0,'Input A1'!Z164,M89*M279/M90)","v":3},null,0,0,null,1,0,-1]
[null,null,null,null,null,"Production Capacity Confirmed","MW",{"$f":"H96*H90","v":11.797301912060302},null,{"$f":"J96*J90","v":17.424858289010139},null,{"$f":"L96*L90","v":11.790680830980769},{"$f":"M96*M90","v":11.790680830980769},null,{"$f":"H97-L97","v":6.6210810795332975E-3},{"$f":"H97-M97","v":6.6210810795332975E-3},null,-5.6275563769498369,0,5.6341774580293702]
[null,null,null,null,null,null,"% of total",{"$f":"H97/H279","v":0.4718920764824121},null,{"$f":"J97/J279","v":0.34849716578020279},null,{"$f":"L97/L279","v":0.47162723323923073},{"$f":"M97/M279","v":0.47162723323923073},null,2.6484324318137853E-4,2.6484324318137853E-4,null,0.12339491070220932,0,-0.12313006745902794]
[null,null,null,null,null,"Estimated Confirmation Costs",null,null,null,null,null,null,null,null,0,0,null,0,0,0]
[null,null,null,null,null,"Confirmation Drilling Costs",null,{"$f":"H93*H92","v":32233277.443068136},null,{"$f":"J93*J92","v":8595540.6514848359},null,{"$f":"L93*L92","v":32233277.443068136},32233277.443068136,null,0,0,null,23637736.7915833,0,-23637736.7915833]
[null,null,null,null,null,"Stimulation Cost",null,{"$f":"H95*H96*(H114/(H112+H114))+H95*H87","v":3750000.0000000005},null,{"$f":"J95*J96*(J114/(J112+J114))+J95*J87","v":333333.33333333331},null,{"$f":"L95*L96*(L114/(L112+L114))+L95*L87","v":3750000},{"$f":"M95*M96*(M114/(M112+M114))+M95*M87","v":3750000},null,0,0,null,3416666.666666667,0,-3416666.6666666665]
[{"$f":"'Input A1'!A175","v":1},"ND Confirmation - fixed (0), % (1)",null,null,null,"Other Confirmation Non-Drilling Costs",null,{"$f":"H100*'Input A1'!T179","v":1611663.872153407},null,{"$f":"J100*'Input A1'!W179","v":429777.03257424181},null,{"$f":"L100*'Input A1'!T179","v":1611663.872153407},{"$f":"M100*'Input A1'!T179","v":1611663.872153407},null,0,0,null,1181886.8395791652,0,-1181886.8395791652]
[null,null,null,null,null,"Permitting Costs for Confirmation Activities",null,{"$f":"'Input A1'!T174*H85","v":0},null,{"$f":"'Input A1'!W174*J85","v":0},null,{"$f":"'Input A1'!T174*L85","v":0},{"$f":"'Input A1'!T174*M85","v":0},null,0,0,null,0,0,0]
[null,null,null,null,null,"Well Testing",null,{"$f":"'Input A1'!T186","v":750000},null,{"$f":"'Input A1'!W186","v":500000},null,{"$f":"'Input A1'!T186","v":750000},{"$f":"'Input A1'!T186","v":750000},null,0,0,null,250000,0,-250000]
[null,null,null,null,null,"Total Cost",null,{"$f":"SUM(H100:H104)","v":38344941.315221548},null,{"$f":"SUM(J100:J104)","v":9858651.0173924118},null,{"$f":"SUM(L100:L104)","v":38344941.315221541},38344941.315221541,null,0,0,null,28486290.297829136,0,-28486290.297829129]
[null,null,null,null,null,"WELL FIELD DEVELOPMENT (w/o STIMULATION)",null,{"$f":"H131","v":61940903.927376285},null,{"$f":"J131","v":32846495.812099356},null,{"$f":"L131","v":61987528.631480247},{"$f":"M131","v":61987528.631480247},null,{"$f":"H106-L106","v":-46624.704103961587},-46624.704103961587,null,29094408.115276929,0,-29141032.819380891]
[null,null,null,null,null,"Well Field Development Scenario",null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,null,null,null,"Well Cost Based on",null,{"$f":"'Input A1'!T197","v":"Cost Curves"},null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,"Cost per Production Well",null,{"$f":"'Input A1'!T225","v":7162950.5429040305},null,{"$f":"'Input A1'!W225","v":3581475.2714520153},null,{"$f":"'Input A1'!Y225","v":7162950.5429040305},{"$f":"'Input A1'!Z225","v":7162950.5429040305},null,0,0,null,3581475.2714520153,0,-3581475.2714520153]
[null,null,null,null,null,"Cost per Injection Well",null,{"$f":"'Input A1'!T228","v":9747962.9843682144},null,{"$f":"'Input A1'!W228","v":4873981.4921841072},null,{"$f":"'Input A1'!Y228","v":9747962.9843682144},{"$f":"'Input A1'!Z228","v":9747962.9843682144},null,0,0,null,4873981.4921841072,0,-4873981.4921841072]
[null,null,null,null,null,"Ratio of Injection to Production Wells",null,{"$f":"'Input A1'!T194","v":0.5},null,{"$f":"'Input A1'!W194","v":0.5},null,{"$f":"'Input A1'!Y194","v":0.5},{"$f":"'Input A1'!Z194","v":0.5},null,0,0,null,0,0,0]
[null,null,null,null,null,"# of Production Wells Required",null,{"$f":"IF($A$276=1,H294,H311)","v":6.3573858293249241},null,{"$f":"IF($A$276=1,J294,J311)","v":5.7389275907666937},null,{"$f":"IF($A$276=1,L294,L311)","v":6.3609558324174715},{"$f":"IF($A$276=1,M294,M311)","v":6.3609558324174715},null,-3.5700030925474024E-3,-3.5700030925474024E-3,null,0.61845823855823046,0,-0.62202824165077786]
[null,null,null,null,null,"Number of Successful Exploration & Confirmation Wells Used",null,{"$f":"H96+H73","v":3},null,{"$f":"J96+J73","v":2},null,{"$f":"L96+L73","v":3},{"$f":"M96+M73","v":3},null,0,0,null,1,0,-1]
[null,null,null,null,null,"# of Injection Wells Drilled",null,{"$f":"IF(H113>(1+H111)*H112,0,IF(H113>H112,H111*H112-(H113-H112),H111*H112))","v":3.1786929146624621},null,{"$f":"IF(J113>(1+J111)*J112,0,IF(J113>J112,J111*J112-(J113-J112),J111*J112))","v":2.8694637953833468},null,{"$f":"IF(L113>(1+L111)*L112,0,IF(L113>L112,L111*L112-(L113-L112),L111*L112))","v":3.1804779162087358},{"$f":"IF(M113>(1+M111)*M112,0,IF(M113>M112,M111*M112-(M113-M112),M111*M112))","v":3.1804779162087358},null,-1.7850015462737012E-3,-1.7850015462737012E-3,null,0.30922911927911523,{"$f":"L114-M114","v":0},{"$f":"J114-M114","v":-0.31101412082538893}]
[null,null,null,null,null,"# of Production Wells Drilled (including spares and dry holes)",null,{"$f":"IF(H116+H117+H118>0,H116+H117+H118,0)","v":3.3573858293249241},null,{"$f":"IF(J116+J117+J118>0,J116+J117+J118,0)","v":3.7389275907666937},null,{"$f":"IF(L116+L117+L118>0,L116+L117+L118,0)","v":3.3609558324174715},{"$f":"IF(M116+M117+M118>0,M116+M117+M118,0)","v":3.3609558324174715},null,-3.5700030925474024E-3,-3.5700030925474024E-3,null,-0.38154176144176954,0,0.37797175834922214]
[null,null,null,null,null,"# of Spare Production Wells",null,{"$f":"'Input A1'!T190","v":0},null,{"$f":"'Input A1'!W190","v":0},null,{"$f":"H116","v":0},{"$f":"H116","v":0},null,{"$f":"H116-L116","v":0},{"$f":"H116-M116","v":0},null,{"$f":"H116-J116","v":0},0,0]
[null,null,null,null,null,"# of Dry Holes (Unusable)",null,{"$f":"(1-'Input A1'!T189)*('Summary A1'!H114+'Summary A1'!H118)","v":0},null,{"$f":"(1-'Input A1'!W189)*('Summary A1'!J114+'Summary A1'!J118)","v":0},null,{"$f":"(1-'Input A1'!Y189)*('Summary A1'!L114+'Summary A1'!L118)","v":0},{"$f":"(1-'Input A1'!Z189)*('Summary A1'!M114+'Summary A1'!M118)","v":0},null,0,0,null,0,0,0]
[null,null,null,null,null,"# of Production Successful Wells Drilled in This Phase",null,{"$f":"IF(H112-H113>0,H112-H113,0)","v":3.3573858293249241},null,{"$f":"IF(J112-J113>0,J112-J113,0)","v":3.7389275907666937},null,{"$f":"IF(L112-L113>0,L112-L113,0)","v":3.3609558324174715},{"$f":"IF(M112-M113>0,M112-M113,0)","v":3.3609558324174715},null,-3.5700030925474024E-3,-3.5700030925474024E-3,null,-0.38154176144176954,0,0.37797175834922214]
[null,null,null,null,null,"Production Well Depth","km",{"$f":"'Well Field Dvlpmnt A1'!D17/1000","v":3.4999999999999996},null,{"$f":"H119","v":3.4999999999999996},null,{"$f":"H119","v":3.4999999999999996},{"$f":"H119","v":3.4999999999999996},null,0,0,null,0,0,0]
[null,null,null,null,null,"Injection Well Depth","km",{"$f":"'Well Field Dvlpmnt A1'!F16/3280.83","v":3.4999999999999996},null,{"$f":"H120","v":3.4999999999999996},null,{"$f":"H120","v":3.4999999999999996},{"$f":"H120","v":3.4999999999999996},null,0,0,null,0,0,0]
[null,null,null,null,null,"Estimated Well Field Development Costs",null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,null,null,null,"Surface Equipment Costs","$/well",{"$f":"'Input A1'!T236","v":225000},null,{"$f":"'Input A1'!W236","v":225000},null,{"$f":"'Input A1'!Y232","v":225000},{"$f":"'Input A1'!Z232","v":225000},null,0,0,null,0,0,0]
[null,null,null,null,null,"Total Surface Equipment Costs (production, injection & spare wells)",null,{"$f":"(H112+H114+H116)*H122","v":2145617.7173971618},null,{"$f":"(J112+J114+J116)*J122","v":1936888.0618837592},null,{"$f":"(L112+L114+L116)*L122","v":2146822.5934408968},2146822.5934408968,null,-1204.876043735072,-1204.876043735072,null,208729.65551340254,0,-209934.53155713761]
[null,null,null,null,null,"Production Pump Cost (total)",null,{"$f":"H112*'Summary A1'!H218","v":0},null,{"$f":"J112*'Summary A1'!J218","v":0},null,{"$f":"L112*'Summary A1'!L218","v":0},{"$f":"M112*'Summary A1'!M218","v":0},null,0,0,null,0,0,0]
[null,null,null,null,null,"Injection Pump Cost",null,{"$f":"H231","v":811149.83659008099},null,{"$f":"J231","v":968898.7627490192},null,{"$f":"L231","v":811377.55605530844},{"$f":"M231","v":811377.55605530844},null,-227.71946522744838,-227.71946522744838,null,-157748.92615893821,0,157521.20669371076]
[null,null,null,null,null,"Permitting Cost (Utilization Plan) for Well Field & Power Plant",null,{"$f":"'Input A1'!T238","v":1000000},null,{"$f":"'Input A1'!W238","v":1000000},null,{"$f":"'Input A1'!Y238","v":1000000},{"$f":"'Input A1'!Z238","v":1000000},null,0,0,null,0,0,0]
[null,null,null,null,null,"Other Well Field Development Costs (non-drilling)",null,{"$f":"(H129+H130+H123+H124+H125+H126)*'Input A1'!T237","v":2949566.8536845855},null,{"$f":"(J129+J130+J123+J124+J125+J126)*'Input A1'!W237","v":1564118.8481952075},null,{"$f":"(L129+L130+L123+L124+L125+L126)*'Input A1'!T237","v":2951787.0776895359},{"$f":"(M129+M130+M123+M124+M125+M126)*'Input A1'!T237","v":2951787.0776895359},null,-2220.2240049503744,-2220.2240049503744,null,1385448.005489378,0,-1387668.2294943284]
[null,null,null,null,null,"Subtotal - Well Field Development Costs Not Associated with Drilling or Stimulation",null,{"$f":"SUM(H123:H127)","v":6906334.4076718278},null,{"$f":"SUM(J123:J127)","v":5469905.6728279861},null,{"$f":"SUM(L123:L127)","v":6909987.2271857411},6909987.2271857411,null,-3652.819513913244,-3652.819513913244,null,1436428.7348438418,0,{"$f":"J128-M128","v":-1440081.554357755}]
[null,null,null,null,null,"Subtotal - Production Well Drilling Cost",null,{"$f":"H109*H115","v":24048788.648901265},null,{"$f":"J109*J115","v":13390876.708080573},null,{"$f":"L109*L115","v":24074360.404491197},{"$f":"M109*M115","v":24074360.404491197},null,-25571.755589932203,-25571.755589932203,null,10657911.940820692,0,{"$f":"J129-M129","v":-10683483.696410624}]
[null,null,null,null,null,"Subtotal - Injection Well Drilling Cost",null,{"$f":"H110*H114","v":30985780.870803192},null,{"$f":"J110*J114","v":13985713.431190796},null,{"$f":"L110*L114","v":31003180.999803308},{"$f":"M110*M114","v":31003180.999803308},null,-17400.12900011614,-17400.12900011614,null,17000067.439612396,0,-17017467.568612512]
[null,null,null,null,null,"Total Well Field Development Costs (exclusive of Stimulation)",null,{"$f":"SUM(H128:H130)","v":61940903.927376285},null,{"$f":"SUM(J128:J130)","v":32846495.812099356},null,{"$f":"SUM(L128:L130)","v":61987528.631480247},61987528.631480247,null,-46624.704103961587,-46624.704103961587,null,29094408.115276929,0,-29141032.819380891]
[null,null,null,null,null,"RESERVOIR DEFINITION",null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,null,null,null,"Well Flow Rate",null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,null,null,null,"Production Well Flow Rate","kg/s",{"$f":"'Input A1'!C241","v":40},null,{"$f":"H134*'Input A1'!V$241","v":80},null,{"$f":"'Input A1'!Y241","v":40},{"$f":"'Input A1'!Z241","v":40},null,0,0,null,-40,0,40]
[null,null,null,null,null,"Production Well Flow Rate","lb/hr",{"$f":"'Input A1'!E241","v":317465.27999999997},null,{"$f":"H135*'Input A1'!V$241","v":634930.55999999994},null,{"$f":"L134*'Input A1'!E240","v":317465.27999999997},{"$f":"M134*'Input A1'!E240","v":317465.27999999997},null,0,0,null,-317465.27999999997,0,317465.27999999997]
[null,null,null,null,null,"Production Well Flow Rate","gpm",{"$f":"'Input A1'!G241","v":793.60033487420833},null,{"$f":"H136*'Input A1'!V$241","v":1587.2006697484167},null,{"$f":"L135*'Input A1'!G240","v":793.60033487420833},{"$f":"M135*'Input A1'!G240","v":793.60033487420833},null,0,0,null,-793.60033487420833,0,793.60033487420833]
[{"$f":"'Input A1'!A75","v":1},{"$f":"'Input A1'!A398","v":0},{"$f":"'Input A1'!A283","v":1},null,null,"Subsurface Water Loss",null,{"$f":"IF(A137=0,0,'Input A1'!T282)","v":0.05},null,{"$f":"IF(A137=0,0,'Input A1'!W282)","v":1.0000000000000002E-2},null,{"$f":"'Input A1'!Y282","v":0.05},{"$f":"'Input A1'!Z282","v":0.05},null,0,0,null,0.04,0,-0.04]
[{"$f":"IF(A137=1,H137*H143,0)","v":100912.46361873345},{"$f":"IF(A137=1,J137*J143,0)","v":36438.20509004948},{"$f":"IF(A137=1,L137*L143,0)","v":100969.13122030228},{"$f":"IF(A137=1,M137*M143,0)","v":100969.13122030228},null,"Flash Steam Cycle Water Losses",null,{"$f":"IF($B$137=1,0,'Flash Plant F1- Reference'!D134)","v":0.23198204825049606},null,{"$f":"IF($B$137=1,0,'Flash Plant F1- Improved'!D134)","v":0.23553997593106055},null,{"$f":"IF($B$137=1,0,'Flash Plant F1-P10%'!D134)","v":0.23188036096187009},{"$f":"IF($B$137=1,0,'Flash Plant F1-P90%'!D134)","v":0.23188036096187009},null,null,null,null,-3.5579276805644822E-3,0,3.6596149691904556E-3]
[{"$f":"IF(AND($C137=1,$B137=0),H138*H143,0)","v":468197.60008554906},{"$f":"IF(AND($C137=1,$B137=0),J138*J143,0)","v":858265.39498813008},{"$f":"IF(AND($C137=1,$B137=0),L138*L143,0)","v":468255.17186740239},{"$f":"IF(AND($C137=1,$B137=0),M138*M143,0)","v":468255.17186740239},null,"Injection Well Flow Rate","kg/s",{"$f":"(1+A$140+A$141)*H134*1/H$111","v":84},null,{"$f":"(1+B$140+B$141)*J134*1/J$111","v":161.6},null,{"$f":"(1+C$140+C$141)*L134*1/L$111","v":84},84,null,0,0,null,-77.599999999999994,0,77.599999999999994]
[{"$f":"IF($A137=1,H137,0)","v":0.05},{"$f":"IF($A137=1,J137,0)","v":1.0000000000000002E-2},{"$f":"IF($A137=1,L137,0)","v":0.05},{"$f":"IF($A137=1,M137,0)","v":0.05},null,"Injection Well Flow Rate","lb/hr",{"$f":"(1+A$140+A$141)*H135*1/H$111","v":666677.08799999999},null,{"$f":"(1+B$140+B$141)*J135*1/J$111","v":1282559.7311999998},null,666677.08799999999,666677.08799999999,null,0,0,null,-615882.64319999982,0,615882.64319999982]
[{"$f":"IF(AND($A137=1,$B137=0),0,IF(AND($A137=0,$B137=0,$C137=1),0,-H138))","v":0},{"$f":"IF(AND($A137=1,$B137=0),0,IF(AND($A137=0,$B137=0,$C137=1),0,-J138))","v":0},{"$f":"IF(AND($A137=1,$B137=0),0,IF(AND($A137=0,$B137=0,$C137=1),0,-L138))","v":0},{"$f":"IF(AND($A137=1,$B137=0),0,IF(AND($A137=0,$B137=0,$C137=1),0,-M138))","v":0},null,"Injection Well Flow Rate","gpm",{"$f":"(1+A$140+A$141)*H136*1/H$111","v":1666.5607032358375},null,{"$f":"(1+B$140+B$141)*J136*1/J$111","v":3206.1453528918018},null,1666.5607032358375,1666.5607032358375,null,{"$f":"H141-L141","v":0},0,null,-1539.5846496559643,0,1539.5846496559643]
[null,null,null,null,null,"Total Production Flow","kg/s",{"$f":"H134*H112","v":254.29543317299698},null,{"$f":"J134*J112","v":459.11420726133548},null,{"$f":"L134*L112","v":254.43823329669885},{"$f":"M134*M112","v":254.43823329669885},null,-0.14280012370187478,-0.14280012370187478,null,-204.8187740883385,0,204.67597396463663]
[null,null,null,null,null,"Total Production Flow","lb/hr",{"$f":"H135*H112","v":2018249.2723746691},null,{"$f":"J135*J112","v":3643820.5090049473},null,{"$f":"L135*L112","v":2019382.6244060455},{"$f":"M135*M112","v":2019382.6244060455},null,-1133.3520313764457,-1133.3520313764457,null,-1625571.2366302782,0,1624437.8845989017]
[null,null,null,null,null,"Total Injection Flow","kg/s",{"$f":"H139*H114","v":267.01020483164683},null,{"$f":"J139*J114","v":463.70534933394885},null,{"$f":"L139*L114","v":267.16014496153383},267.16014496153383,null,-0.14994012988699978,-0.14994012988699978,null,-196.69514450230201,0,196.54520437241501]
[null,null,null,null,null,"Total Injection Flow","lb/hr",{"$f":"H140*H114","v":2119161.7359934025},null,{"$f":"J140*J114","v":3680258.7140949965},null,{"$f":"L140*L114","v":2120351.7556263478},{"$f":"M140*M114","v":2120351.7556263478},null,-1190.0196329453029,-1190.0196329453029,null,-1561096.9781015939,0,1559906.9584686486]
["note",null,null,null,null,"Reservoir Stimulation",null,{"$f":"H158","v":5719068.9009889644},null,{"$f":"J158","v":1156468.4925762569},null,{"$f":"L158","v":5723754.5300479317},5723754.5300479317,null,null,null,null,4562600.408412708,0,-4567286.0374716744]
[{"$f":"'Input A1'!A243","v":1},"wells stimulated N(0), Y(1)",null,null,null,"Are Wells Stimulated?",null,{"$f":"'Input A1'!T243","v":"Yes"},null,null,null,null,null,null,null,null,null,null,0,{"$f":"J147-M147","v":0}]
[{"$f":"'Input A1'!A244","v":0},"input (0) or calc (1) stimulation $$",null,null,null,"Stimulation Cost an Inputted or Calculated Value?",null,{"$f":"'Input A1'!T244","v":"Input Value"},null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,"Surface Area Calculated","meter^2",{"$f":"IF($A$191=1,2*H183*H182*H185,\" \")","v":" "},null,{"$f":"IF($A$191=1,2*J183*J182*J185,\" \")","v":" "},null,null,null,null,null,null,null,null,0,{"$error":"#VALUE!"}]
[null,null,null,null,null,"Surface Area Calculated","ft^2",{"$f":"IF($A$191=1,H149*3.28083^2,\" \")","v":" "},null,{"$f":"IF($A$191=1,J149*3.28083^2,\" \")","v":" "},null,null,null,null,null,null,null,null,0,{"$error":"#VALUE!"}]
[null,null,null,null,null,"Stimulation Set Up-cost",null,{"$f":"'Input A1'!T249","v":200000},null,{"$f":"'Input A1'!W249","v":200000},null,null,null,null,null,null,null,0,0,200000]
[null,null,null,null,null,"Unit cost - stimulation","$/ft^2",{"$f":"'Input A1'!T250","v":0.1},null,{"$f":"'Input A1'!W250","v":0.1},null,null,null,null,null,null,null,0,0,0.1]
[null,null,null,null,null,"# of Wells Stimulated During Well Field Development",null,{"$f":"(H118+H114)*H114/(H112+H114)","v":2.1786929146624625},null,{"$f":"(J118+J114)*J114/(J112+J114)","v":2.2027971287166799},null,2.1804779162087358,2.1804779162087358,null,null,null,null,-2.4104214054217366E-2,{"$f":"L153-M153","v":0},2.2319212507944108E-2]
[null,null,null,null,null,"Well Stimulation Cost","$/well",{"$f":"IF($A147=0,0,IF($A148=0,'Input A1'!T246,IF($A$191=0,0,(H151+H152*H150)/H153)))","v":2500000},null,{"$f":"IF($A147=0,0,IF($A148=0,'Input A1'!W246,IF($A$191=0,0,(J151+J152*J150)/J153)))","v":500000},null,{"$f":"IF($A147=0,0,'Input A1'!Y246)","v":2500000},{"$f":"IF($A147=0,0,'Input A1'!Z246)","v":2500000},null,null,null,null,2000000,0,-2000000]
[null,null,null,null,null,"Estimated Stimulation Costs",null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,null,null,null,"Total Well Stimulation Cost",null,{"$f":"H153*H154","v":5446732.2866561562},null,{"$f":"J153*J154","v":1101398.5643583399},null,{"$f":"L153*L154","v":5451194.7905218396},{"$f":"M153*M154","v":5451194.7905218396},null,null,null,null,4345333.7222978165,{"$f":"L156-M156","v":0},-4349796.2261635]
[null,null,null,null,null,"Other Cost",null,{"$f":"H156*'Input A1'!T237","v":272336.61433280783},null,{"$f":"J156*'Input A1'!W237","v":55069.928217916997},null,{"$f":"L156*'Input A1'!T237","v":272559.73952609202},{"$f":"M156*'Input A1'!T237","v":272559.73952609202},null,null,null,null,217266.68611489085,0,-217489.81130817503]
[null,null,null,null,null,"Total Stimulation Cost",null,{"$f":"SUM(H156:H157)","v":5719068.9009889644},null,{"$f":"SUM(J156:J157)","v":1156468.4925762569},null,{"$f":"SUM(L156:L157)","v":5723754.5300479317},{"$f":"SUM(M156:M157)","v":5723754.5300479317},null,null,null,null,4562600.408412708,0,-4567286.0374716744]
[null,null,null,null,null,"Hydraulic Drawdown",null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[{"$f":"'Input A1'!A254","v":0},"input (1) or calc (0) H Drwdwn",null,null,null,"Hydraulic Drawdown an Input or Calculated Value?",null,{"$f":"'Input A1'!T254","v":"Input Value"},null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,"Inputted Pressure Decline -Production Well","psi-h/ 1000lb",{"$f":"'Input A1'!C255","v":0.5},null,{"$f":"'Input A1'!V255*H161","v":0.25},null,{"$f":"'Input A1'!Y255","v":0.5},{"$f":"'Input A1'!Z255","v":0.5},null,0,0,null,0.25,0,-0.25]
[null,null,null,null,null,"Inputted Pressure Decline -Production Well","kPa-s/kg",{"$f":"'Input A1'!E255","v":27.360574519211998},null,{"$f":"'Input A1'!V255*H162","v":13.680287259605999},null,{"$f":"L161*'Input A1'!E254","v":27.360574519211998},{"$f":"M161*'Input A1'!E254","v":27.360574519211998},null,0,0,null,13.680287259605999,0,-13.680287259605999]
[null,null,null,null,null,"Ratio of Injection to Production Well Drawdown",null,{"$f":"'Input A1'!T256","v":1},null,{"$f":"'Input A1'!W256","v":1},null,{"$f":"'Input A1'!T256","v":1},{"$f":"'Input A1'!T256","v":1},null,null,null,null,null,0,0]
[{"$f":"'Input A1'!A258","v":0},"drwdwn based on kA(0), or frac (1)",null,null,null,"Drawdown Calculated as kA (product of permeability and area) or Flow in Fracture",null,{"$f":"IF(A160=1,'Input A1'!T258,\"NA\")","v":"NA"},null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,"Permeability","darcy",{"$f":"IF(A160=1,'Input A1'!T259,0)","v":0},null,{"$f":"IF(A160=1,'Input A1'!W259,0)","v":0},null,{"$f":"H165","v":0},{"$f":"H165","v":0},null,null,null,null,0,0,0]
[null,null,null,null,null,"Flow Area","sq ft",{"$f":"IF(A160=1,'Input A1'!E260*'Input A1'!E261,0)","v":0},null,{"$f":"IF(A160=1,'Input A1'!I260*'Input A1'!I261,0)","v":0},null,{"$f":"H166","v":0},{"$f":"H166","v":0},null,null,null,null,0,0,0]
[null,null,null,null,null,"k*A","darcy-ft^2",{"$f":"H165*H166","v":0},null,{"$f":"J165*J166","v":0},null,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Distance Between Wells","m",{"$f":"'Input A1'!C248*1000","v":1000},null,{"$f":"H168*'Input A1'!V248","v":1000},null,1000,1000,null,null,null,null,0,0,0]
[null,null,null,null,null,"Distance Between Wells","ft",{"$f":"'Input A1'!E248","v":3280.83},null,{"$f":"H169*'Input A1'!V248","v":3280.83},null,3280.83,3280.83,null,null,null,null,0,0,0]
[null,null,null,null,null,"# Fractures",null,{"$f":"H183","v":" "},null,{"$f":"J183","v":" "},null,null,null,null,null,null,null,null,0,{"$error":"#VALUE!"}]
[null,null,null,null,null,"Fracture Width","m",{"$f":"H185","v":" "},null,{"$f":"J185","v":" "},null,null,null,null,null,null,null,null,0,{"$error":"#VALUE!"}]
[null,null,null,null,null,"Aperture","m",{"$f":"H184","v":" "},null,{"$f":"J184","v":" "},null,null,null,null,null,null,null,null,0,{"$error":"#VALUE!"}]
[null,null,null,null,null,"Effective Fracture length","m",{"$f":"IF($A$191=1,H182*'Input A1'!T275,\" \")","v":" "},null,{"$f":"IF($A$191=1,J182*'Input A1'!W275,\" \")","v":" "},null,null,null,null,null,null,null,null,0,{"$error":"#VALUE!"}]
[null,null,null,null,null,"Reservoir Pressure Drop","psi",{"$f":"'Reservoir A1'!G70","v":158.73263999999998},"note",{"$f":"'Reservoir A1'!M70","v":158.73263999999998},null,{"$f":"'Reservoir A1 10-90s'!G70","v":158.73263999999998},{"$f":"'Reservoir A1 10-90s'!M70","v":158.73263999999998},null,null,null,null,0,0,0]
[null,null,null,null,null,"Reservoir Pressure Drop","bar",{"$f":"'Reservoir A1'!D70","v":10.944233120078433},null,{"$f":"'Reservoir A1'!J70","v":10.944233120078433},null,{"$f":"'Reservoir A1 10-90s'!D70","v":10.944233120078433},{"$f":"'Reservoir A1 10-90s'!J70","v":10.944233120078433},null,null,null,null,0,0,0]
[null,null,null,null,null,"Thermal Drawdown",null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[{"$f":"'Input A1'!A264","v":0},"use calc max decline (0) or input (1)",null,null,null,"Input Maximum Temperature Decline Allowed?",null,{"$f":"IF(A177=0,\"No\",\"Yes\")","v":"No"},null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,"Calculated Maximum Temperature Decline (Entingh - NGGPP)","∆C",{"$f":" 0.21*H50-12.2","v":40.299999999999997},"note",{"$f":" 0.21*H50-12.2","v":40.299999999999997},null,{"$f":" 0.21*L50-12.2","v":40.299999999999997},{"$f":" 0.21*M50-12.2","v":40.299999999999997},null,null,null,null,0,{"$f":"L178-M178","v":0},{"$f":"J178-M178","v":0}]
[null,null,null,null,null,"Maximum Temperature Decline Allowed","∆C",{"$f":"IF(A177=0,H178,'Input A1'!C265)","v":40.299999999999997},null,{"$f":"IF(A177=0,H178,'Input A1'!G265)","v":40.299999999999997},null,{"$f":"IF(A177=0,H178,'Input A1'!C265)","v":40.299999999999997},{"$f":"IF(A177=0,H178,'Input A1'!C265)","v":40.299999999999997},null,0,0,null,0,0,0]
[null,null,null,null,null,"Temperature Decline Based on ",null,{"$f":"'Input A1'!T267","v":"Annual Decline Rate"},null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,"Annual Decline Rate","%/yr",{"$f":"IF($A$191=0,'Input A1'!T268,\" \")","v":5.0000000000000001E-3},null,{"$f":"IF($A$191=0,'Input A1'!W268,\" \")","v":2.5000000000000001E-3},null,{"$f":"'Input A1'!Y268","v":5.0000000000000001E-3},{"$f":"'Input A1'!Z268","v":5.0000000000000001E-3},null,{"$f":"H181-L181","v":0},{"$f":"H181-M181","v":0},null,{"$f":"H181-J181","v":2.5000000000000001E-3},0,-2.5000000000000001E-3]
[null,null,null,null,null,"Fracture Length","m",{"$f":"IF($A191=1,'Input A1'!C248*1000/COS('Input A1'!T274*PI()/180),\"\")","v":""},null,{"$f":"IF($A191=1,'Input A1'!W248*1000/COS('Input A1'!W274*PI()/180),\" \")","v":" "},null,null,null,null,null,null,null,null,0,{"$error":"#VALUE!"}]
[null,null,null,null,null,"# Fractures",null,{"$f":"IF($A191=1,'Input A1'!T273,\" \")","v":" "},null,{"$f":"IF($A191=1,'Input A1'!W273,\" \")","v":" "},null,null,null,null,null,null,null,null,0,{"$error":"#VALUE!"}]
[null,null,null,null,null,"Aperture","m",{"$f":"IF($A191=1,'Input A1'!C270,\" \")","v":" "},null,{"$f":"IF($A191=1,'Input A1'!G270,\" \")","v":" "},null,null,null,null,null,null,null,null,0,{"$error":"#VALUE!"}]
[null,null,null,null,null,"Fracture Width","m",{"$f":"IF($A191=1,'Input A1'!C271,\" \")","v":" "},null,{"$f":"IF($A191=1,'Input A1'!G271,\" \")","v":" "},null,null,null,null,null,null,null,null,0,{"$error":"#VALUE!"}]
[null,null,null,null,null,"Fracture Area","meter^2",{"$f":"IF($A191=1,H182*H185*H183*2,\"\")","v":""},null,{"$f":"IF($A191=1,J182*J185*J183*2,\" \")","v":" "},null,null,null,null,null,null,null,null,0,{"$error":"#VALUE!"}]
[{"$f":"3.28083^2","v":10.763845488899999},null,null,null,null,"Fracture Area","ft^2",{"$f":"IF($A191=1,H186*$A187,\"\")","v":""},null,{"$f":"IF($A191=1,J186*$A187,\" \")","v":" "},null,null,null,null,null,null,null,null,0,{"$error":"#VALUE!"}]
[null,null,null,null,null,"Discount Rate for Used for Makeup calculations",null,{"$f":"'Input A1'!T44","v":7.0000000000000007E-2},null,{"$f":"'Input A1'!W44","v":7.0000000000000007E-2},null,{"$f":"'Input A1'!Y44","v":7.0000000000000007E-2},{"$f":"'Input A1'!Z44","v":7.0000000000000007E-2},null,0,0,null,0,0,0]
[null,null,null,null,null,"Relative Revenue",null,{"$f":"IF($A$276=0,'Reservoir F1'!F49,IF($A$191=0,'Reservoir B1'!F49,'Reservoir B2'!F49))","v":0.91156975043347077},null,{"$f":"IF($A$276=0,'Reservoir F1'!H49,IF($A$191=0,'Reservoir B1'!H49,'Reservoir B2'!H49))","v":0.94157284575506417},null,{"$f":"IF($A$276=0,'Reservoir F1 10-90s'!F49,IF($A$191=0,'Reservoir B1 10-90s'!F49,'Reservoir B2'!F49))","v":0.91155703206124772},{"$f":"IF($A$276=0,'Reservoir F1 10-90s'!H49,IF($A$191=0,'Reservoir B1 10-90s'!H49,'Reservoir B2'!H49))","v":0.91155703206124772},null,1.2718372223052832E-5,{"$f":"H189-M189","v":1.2718372223052832E-5},null,-3.0003095321593398E-2,0,3.0015813693816451E-2]
[{"$f":"IF('Input A1'!A283=1,1,0)","v":1},"makeup CW loss - Y(1),N(0)",null,null,null,"1st Replacement","yr",{"$f":"IF($A$276=0,'Reservoir F1'!F50,IF($A$191=0,'Reservoir B1'!F50,'Reservoir B2'!F50))","v":20},null,{"$f":"IF($A$276=0,'Reservoir F1'!H50,IF($A$191=0,'Reservoir B1'!H50,'Reservoir B2'!H50))","v":"NA"},null,{"$f":"IF($A$276=0,'Reservoir F1 10-90s'!F50,IF($A$191=0,'Reservoir B1 10-90s'!F50,'Reservoir B2'!F50))","v":"NA"},{"$f":"IF($A$276=0,'Reservoir F1 10-90s'!H50,IF($A$191=0,'Reservoir B1 10-90s'!H50,'Reservoir B2'!H50))","v":"NA"},null,null,null,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"'Input A1'!A267*0","v":0},"decline rate (0) or Carslw-Jagr (1)",null,null,null,"# Reservoirs used",null,{"$f":"IF($A$276=0,'Reservoir F1'!F51,IF($A$191=0,'Reservoir B1'!F51,'Reservoir B2'!F51))+1","v":1},null,{"$f":"IF($A$276=0,'Reservoir F1'!H51,IF($A$191=0,'Reservoir B1'!H51,'Reservoir B2'!H51))+1","v":1},null,{"$f":"IF($A$276=0,'Reservoir F1 10-90s'!F51,IF($A$191=0,'Reservoir B1 10-90s'!F51,'Reservoir B2'!F51))+1","v":1},{"$f":"IF($A$276=0,'Reservoir F1 10-90s'!H51,IF($A$191=0,'Reservoir B1 10-90s'!H51,'Reservoir B2'!H51))+1","v":1},null,0,0,null,0,0,0]
[null,null,null,null,null,"Σ of discounted reservoirs",null,{"$f":"IF($A$276=0,'Reservoir F1'!F52,IF($A$191=0,'Reservoir B1'!F52,'Reservoir B2'!F52))","v":0},null,{"$f":"IF($A$276=0,'Reservoir F1'!H52,IF($A$191=0,'Reservoir B1'!H52,'Reservoir B2'!H52))","v":0},null,{"$f":"IF($A$276=0,'Reservoir F1 10-90s'!F52,IF($A$191=0,'Reservoir B1 10-90s'!F52,'Reservoir B2'!F52))","v":0},{"$f":"IF($A$276=0,'Reservoir F1 10-90s'!H52,IF($A$191=0,'Reservoir B1 10-90s'!H52,'Reservoir B2'!H52))","v":0},null,0,0,null,0,0,0]
[null,null,null,null,null,"Σ of 1 discounted",null,{"$f":"IF($A$276=0,'Reservoir F1'!F53,IF($A$191=0,'Reservoir B1'!F53,'Reservoir B2'!F53))","v":10.811242037567913},null,{"$f":"IF($A$276=0,'Reservoir F1'!H53,IF($A$191=0,'Reservoir B1'!H53,'Reservoir B2'!H53))","v":12.608963995651742},null,{"$f":"IF($A$276=0,'Reservoir F1 10-90s'!F53,IF($A$191=0,'Reservoir B1 10-90s'!F53,'Reservoir B2'!F53))","v":10.811242037567913},{"$f":"IF($A$276=0,'Reservoir F1 10-90s'!H53,IF($A$191=0,'Reservoir B1 10-90s'!H53,'Reservoir B2'!H53))","v":10.811242037567913},null,0,{"$f":"H193-M193","v":0},null,-1.7977219580838284,0,1.7977219580838284]
[null,null,null,null,null,"Water Makeup - Subsurface and Evaporative Cooling","$/yr",{"$f":"H199","v":3618069.3110641045},null,{"$f":"J199","v":5688002.80366062},null,{"$f":"L199","v":3618795.5783252809},{"$f":"M199","v":3618795.5783252809},null,null,null,null,-2069933.4925965155,0,2069207.2253353391]
[null,null,null,null,null,"Loss Rate (% of Injected Flow)","%",{"$f":"IF(A190=1,'Input A1'!T282,0)","v":0.05},null,{"$f":"IF(A190=1,'Input A1'!W282,0)","v":1.0000000000000002E-2},null,{"$f":"IF(A190=1,'Input A1'!Y282,0)","v":0.05},{"$f":"IF(A190=1,'Input A1'!Z282,0)","v":0.05},null,null,null,null,0.04,0,-0.04]
[null,null,null,null,null,"Makeup water cost Used","$/acre-ft",{"$f":"IF(A190=1,'Input A1'!E284,0)","v":2000},null,{"$f":"IF($A190=1,'Input A1'!I284,0)","v":2000},null,{"$f":"IF($A190=1,'Input A1'!Y284,0)","v":2000},{"$f":"IF($A190=1,'Input A1'!Z284,0)","v":2000},null,null,null,null,0,0,0]
[null,null,null,null,null,"Makeup water cost Used","$/m^3",{"$f":"IF(A190=1,'Input A1'!C284,0)","v":1.6214393192549161},null,{"$f":"IF(A190=1,'Input A1'!G284,0)","v":1.6214393192549161},null,{"$f":"L196/'Input A1'!E282","v":1.6214393192549161},{"$f":"M196/'Input A1'!E282","v":1.6214393192549161},null,null,null,null,0,0,0]
[null,null,null,null,null,"Annual Water Loss","acre-ft",{"$f":"IF($A$276=0,'O&M Cost F1'!H63,'O&M Costs B1'!H57)","v":1809.0346555320523},null,{"$f":"IF($A$276=0,'O&M Cost F1'!Q63,'O&M Costs B1'!Q57)","v":2844.00140183031},null,{"$f":"IF($A$276=0,'O&M Cost F1 10-90s'!H63,'O&M Costs B1 10-90s'!H57)","v":1809.3977891626405},{"$f":"IF($A$276=0,'O&M Cost F1 10-90s'!Q63,'O&M Costs B1 10-90s'!Q57)","v":1809.3977891626405},null,null,null,null,-1034.9667462982577,0,1034.6036126676695]
[null,null,null,null,null,"Annual Cost","$/yr",{"$f":"IF($A$276=1,'O&M Costs B1'!H59,'O&M Cost F1'!H65)","v":3618069.3110641045},null,{"$f":"IF($A$276=1,'O&M Costs B1'!Q59,'O&M Cost F1'!Q65)","v":5688002.80366062},null,{"$f":"IF($A$276=1,'O&M Costs B1 10-90s'!H59,'O&M Cost F1 10-90s'!H65)","v":3618795.5783252809},{"$f":"IF($A$276=1,'O&M Costs B1 10-90s'!Q59,'O&M Cost F1 10-90s'!Q65)","v":3618795.5783252809},null,null,null,null,-2069933.4925965155,0,2069207.2253353391]
[null,null,null,null,null,"GEOTHERMAL FLUID PUMPING",null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,null,null,null,"Production Pumping",null,{"$f":"H219","v":0},null,{"$f":"J219","v":0},null,{"$f":"L219","v":0},0,null,0,0,null,0,0,0]
[null,null,null,null,null,"Production Well Flow Rate","kg/s",{"$f":"H134","v":40},null,{"$f":"J134","v":80},null,{"$f":"L134","v":40},40,null,0,0,null,-40,0,40]
[null,null,null,null,null,"Production Well Flow Rate","lb/hr",{"$f":"H135","v":317465.27999999997},null,{"$f":"J135","v":634930.55999999994},null,{"$f":"L135","v":317465.27999999997},317465.27999999997,null,0,0,null,-317465.27999999997,0,317465.27999999997]
[{"$f":"'Input A1'!A288","v":0},"wells pumped -Y(1), N(0)",null,null,null,"Are Production Pumps Used?",null,{"$f":"'Input A1'!T288","v":"No"},null,{"$f":"H204","v":"No"},null,{"$f":"H204","v":"No"},{"$f":"H204","v":"No"},null,null,null,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,"How is Pump Depth Determined?",null,{"$f":"'Input A1'!T290","v":"Calculate"},null,null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(H206>0,1,0)","v":0},{"$f":"IF(J206>0,1,0)","v":0},{"$f":"IF(L206>0,1,0)","v":0},{"$f":"IF(M206>0,1,0)","v":0},null,"Pump Depth Setting","ft",{"$f":"'GF Pumping A2'!G253","v":0},null,{"$f":"'GF Pumping A2'!M253","v":0},null,{"$f":"'GF Pumping A2 10-90s'!G253","v":0},{"$f":"'GF Pumping A2 10-90s'!M253","v":0},null,0,0,null,0,0,0]
[null,null,null,null,null,"Pump Depth Setting","m",{"$f":"'GF Pumping A2'!D253","v":0},null,{"$f":"'GF Pumping A2'!J253","v":0},null,{"$f":"'GF Pumping A2 10-90s'!D253","v":0},{"$f":"'GF Pumping A2 10-90s'!J253","v":0},null,0,0,null,0,0,0]
[null,null,null,null,null,"Is Flashing Occurring in Production Well?",null,{"$f":"IF(H209<H210,\"Yes\",\"No\")","v":"Yes"},null,{"$f":"IF(J209<J210,\"Yes\",\"No\")","v":"Yes"},null,{"$f":"IF(L209<L210,\"Yes\",\"No\")","v":"Yes"},"Yes",null,null,null,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,"Estimated Production Well Head Pressure","psi",{"$f":"'GF Pumping A2'!G245","v":423.46695753685668},null,{"$f":"'GF Pumping A2'!M245","v":435.00430576966505},null,{"$f":"'GF Pumping A2 10-90s'!G245","v":423.163504216869},{"$f":"'GF Pumping A2 10-90s'!M245","v":423.163504216869},null,0.30345331998768188,0.30345331998768188,null,-11.53734823280837,0,11.840801552796052]
[null,null,null,null,null,"Required Pump Suction Pressure/Production Well Head Pressure","psi",{"$f":"'GF Pumping A2'!G227","v":569.69008669037305},null,{"$f":"'GF Pumping A2'!M227","v":597.41471386045112},null,{"$f":"'GF Pumping A2 10-90s'!G227","v":569.28682153534805},{"$f":"'GF Pumping A2 10-90s'!M227","v":569.28682153534805},null,0.4032651550249966,0.4032651550249966,null,-27.724627170078065,0,28.127892325103062]
[null,null,null,null,null,"            \"                                                            \"","bar",{"$f":"'GF Pumping A2'!D227","v":39.278759018542978},null,{"$f":"'GF Pumping A2'!J227","v":41.190305269626528},null,{"$f":"'GF Pumping A2 10-90s'!D227","v":39.250954857623093},{"$f":"'GF Pumping A2 10-90s'!J227","v":39.250954857623093},null,2.7804160919885135E-2,2.7804160919885135E-2,null,-1.9115462510835499,0,1.9393504120034351]
[null,null,null,null,null,"Friction Loss in Well Below Pump","psid",{"$f":"'GF Pumping A2'!G312","v":24.871080067339928},null,{"$f":"'GF Pumping A2'!M312","v":99.014249600914169},null,{"$f":"'GF Pumping A2 10-90s'!G312","v":24.871087427269039},{"$f":"'GF Pumping A2 10-90s'!M312","v":24.871087427269039},null,-7.3599291106063447E-6,-7.3599291106063447E-6,null,-74.143169533574238,0,74.143162173645123]
[null,null,null,null,null,"Friction Loss in Production Casing","psid",{"$f":"'GF Pumping A2'!G272*'GF Pumping A2'!G232/144","v":0},null,{"$f":"'GF Pumping A2'!M272*'GF Pumping A2'!M232/144","v":0},null,{"$f":"'GF Pumping A2 10-90s'!G272*'GF Pumping A2 10-90s'!G232/144","v":0},{"$f":"'GF Pumping A2 10-90s'!M272*'GF Pumping A2 10-90s'!M232/144","v":0},null,0,0,null,0,0,0]
[null,null,null,null,null,"Pumping Power","hp/well",{"$f":"H215/0.7457","v":0},null,{"$f":"J215/0.7457","v":0},null,{"$f":"L215/0.7457","v":0},{"$f":"M215/0.7457","v":0},null,0,0,null,0,0,0]
[null,null,null,null,null,"Pumping Power","kW/well",{"$f":"'GF Pumping A2'!G282","v":0},null,{"$f":"'GF Pumping A2'!M282","v":0},null,{"$f":"'GF Pumping A2 10-90s'!G282","v":0},{"$f":"'GF Pumping A2 10-90s'!M282","v":0},null,0,0,null,0,0,0]
[null,null,null,null,null,"Pump Type",null,{"$f":"'Input A1'!T303","v":"Lineshaft"},null,null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"'Input A1'!A304","v":1},"input (0) or calculate (1) pump cost",null,null,null,"Pump Cost Inputted or Calculated",null,{"$f":"'Input A1'!T304","v":"Calculate"},null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,"Pump Cost","$/pump",{"$f":"IF(AND(A204=1,A206=1,A217=0),'Input A1'!T306,IF(AND(A204=1,A206=1),'Input A1'!T311*'Input A1'!T312,0))","v":0},"note",{"$f":"IF(AND($A204=1,B$206=1,A$217=0),'Input A1'!W306,IF(AND($A204=1,B$206=1),'Input A1'!W311*'Input A1'!W312,0))","v":0},null,{"$f":"IF(AND($A204=1,C$206=1,A$217=0),'Input A1'!Y306,IF(AND($A204=1,C$206=1),'Input A1'!Y311*'Input A1'!Y312,0))","v":0},{"$f":"IF(AND($A204=1,D$206=1,A$217=0),'Input A1'!Z306,IF(AND($A204=1,D$206=1),'Input A1'!Z311*'Input A1'!Z312,0))","v":0},null,0,0,null,0,0,0]
[null,null,null,null,null,"Total Production Pump Cost",null,{"$f":"H218*H112","v":0},null,{"$f":"J218*J112","v":0},null,{"$f":"L218*L112","v":0},{"$f":"M218*M112","v":0},null,0,0,null,0,0,0]
[null,null,null,null,null,"Injection Pumping",null,{"$f":"H231","v":811149.83659008099},null,{"$f":"J231","v":968898.7627490192},null,{"$f":"L231","v":811377.55605530844},811377.55605530844,null,-227.71946522744838,-227.71946522744838,null,-157748.92615893821,0,157521.20669371076]
[null,null,null,null,null,"Injection Well Flow Rate","kg/s",{"$f":"H139","v":84},null,{"$f":"J139","v":161.6},null,{"$f":"L139","v":84},84,null,0,0,null,-77.599999999999994,0,77.599999999999994]
[null,null,null,null,null,"Injection Well Flow Rate","lb/hr",{"$f":"H140","v":666677.08799999999},null,{"$f":"J140","v":1282559.7311999998},null,{"$f":"L140","v":666677.08799999999},666677.08799999999,null,0,0,null,-615882.64319999982,0,615882.64319999982]
[null,null,null,null,null,"Friction Loss in Well","psid",{"$f":"'GF Pumping A2'!G313","v":40.733579583708952},null,{"$f":"'GF Pumping A2'!M313","v":149.46395403713748},null,{"$f":"'GF Pumping A2 10-90s'!G313","v":40.733579583708952},{"$f":"'GF Pumping A2 10-90s'!M313","v":40.733579583708952},null,0,0,null,-108.73037445342854,0,108.73037445342854]
[null,null,null,null,null,"Bottom Hole Pressure Less Hydrostatic Pressure","psid",{"$f":"'GF Pumping A2'!G107-'GF Pumping A2'!G11","v":-2.1333059274029438},"note",{"$f":"'GF Pumping A2'!M107-'GF Pumping A2'!M11","v":-108.09831281089646},null,{"$f":"'GF Pumping A2 10-90s'!G107-'GF Pumping A2 10-90s'!G11","v":-2.1333059274029438},{"$f":"'GF Pumping A2 10-90s'!M107-'GF Pumping A2 10-90s'!M11","v":-2.1333059274029438},null,0,0,null,105.96500688349352,0,-105.96500688349352]
[null,null,null,null,null,"Reservoir Pressure Buildup","psid",{"$f":"'GF Pumping A2'!G116","v":333.33854400000001},null,{"$f":"'GF Pumping A2'!M116","v":320.63993279999994},null,{"$f":"'GF Pumping A2 10-90s'!G112","v":333.33854400000001},{"$f":"'GF Pumping A2 10-90s'!M112","v":333.33854400000001},null,0,0,null,12.698611200000073,0,-12.698611200000073]
[null,null,null,null,null,"Injection Pressure Added","psid",{"$f":"'GF Pumping A1'!D104","v":336.47184992740296},null,{"$f":"'GF Pumping A1'!F104","v":429.7382456108964},null,{"$f":"'GF Pumping A1'!H104","v":336.47184992740296},{"$f":"'GF Pumping A1'!I104","v":336.47184992740296},null,0,0,null,-93.266395683493442,0,93.266395683493442]
[null,null,null,null,null,"Injection Pressure Added","bar",{"$f":"'GF Pumping A1'!D105","v":23.198923447310801},null,{"$f":"'GF Pumping A1'!F105","v":29.629416738606334},null,{"$f":"'GF Pumping A1'!H105","v":23.198923447310801},{"$f":"'GF Pumping A1'!I105","v":23.198923447310801},null,0,0,null,-6.4304932912955337,0,6.4304932912955337]
[null,null,null,null,null,"Injection Pressure Added","ft",{"$f":"'GF Pumping A2'!G119","v":837.96883576775781},null,{"$f":"'GF Pumping A2'!M119","v":1070.2824102355773},null,{"$f":"'GF Pumping A2 10-90s'!G119","v":837.96883576775781},{"$f":"'GF Pumping A2 10-90s'!M119","v":837.96883576775781},null,0,0,null,-232.31357446781954,0,232.31357446781954]
[null,null,null,null,null,"Pumping Power","hp",{"$f":"'GF Pumping A2'!G305","v":1328.6879855697507},null,{"$f":"'GF Pumping A2'!M305","v":2340.4136463529885},null,{"$f":"'GF Pumping A2 10-90s'!G123","v":1329.4341130417747},{"$f":"'GF Pumping A2 10-90s'!M123","v":1329.4341130417747},null,-0.74612747202399987,-0.74612747202399987,null,-1011.7256607832378,0,1010.9795333112138]
[null,null,null,null,null,"Pumping Power","kW",{"$f":"H229*0.7457","v":990.80263083936313},null,{"$f":"J229*0.7457","v":1745.2464560854237},null,{"$f":"L229*0.7457","v":991.35901809525149},{"$f":"M229*0.7457","v":991.35901809525149},null,-0.55638725588835314,-0.55638725588835314,null,-754.44382524606056,0,753.8874379901722]
[null,null,null,null,null,"Total Injection Pump Cost",null,{"$f":"'GF Pumping A2'!G306*'Input A1'!T326","v":811149.83659008099},null,{"$f":"'GF Pumping A2'!M306*'Input A1'!W326","v":968898.7627490192},null,{"$f":"'GF Pumping A2 10-90s'!G306*'Input A1'!T326","v":811377.55605530844},{"$f":"'GF Pumping A2 10-90s'!M306*'Input A1'!T326","v":811377.55605530844},null,-227.71946522744838,-227.71946522744838,null,-157748.92615893821,0,157521.20669371076]
[null,null,null,null,null,"Pumping Summary",null,{"$f":"H238","v":990.80263083936325},null,{"$f":"J238","v":1745.2464560854237},null,{"$f":"L238","v":991.35901809525137},{"$f":"M238","v":991.35901809525137},null,-0.55638725588812576,-0.55638725588812576,null,-754.44382524606044,0,753.88743799017232]
[null,null,null,null,null,"Total GF Flow Rate - Production","lb/h",{"$f":"'Summary A1'!H143","v":2018249.2723746691},null,{"$f":"'Summary A1'!J143","v":3643820.5090049473},null,{"$f":"'Summary A1'!L143","v":2019382.6244060455},{"$f":"'Summary A1'!M143","v":2019382.6244060455},null,-1133.3520313764457,-1133.3520313764457,null,-1625571.2366302782,0,1624437.8845989017]
[null,null,null,null,null,"Total GF Flow Rate - Production","kg/s",{"$f":"'Summary A1'!H142","v":254.29543317299698},null,{"$f":"'Summary A1'!J142","v":459.11420726133548},null,{"$f":"'Summary A1'!L142","v":254.43823329669885},{"$f":"'Summary A1'!M142","v":254.43823329669885},null,-0.14280012370187478,-0.14280012370187478,null,-204.8187740883385,0,204.67597396463663]
[null,null,null,null,null,"Total GF Flow Rate - Injection","lb/h",{"$f":"'Summary A1'!H145","v":2119161.7359934025},null,{"$f":"'Summary A1'!J145","v":3680258.7140949965},null,{"$f":"'Summary A1'!L145","v":2120351.7556263478},{"$f":"'Summary A1'!M145","v":2120351.7556263478},null,-1190.0196329453029,-1190.0196329453029,null,-1561096.9781015939,0,1559906.9584686486]
[null,null,null,null,null,"Total GF Flow Rate - Injection","kg/s",{"$f":"'Summary A1'!H144","v":267.01020483164683},null,{"$f":"'Summary A1'!J144","v":463.70534933394885},null,{"$f":"'Summary A1'!L144","v":267.16014496153383},{"$f":"'Summary A1'!M144","v":267.16014496153383},null,-0.14994012988699978,-0.14994012988699978,null,-196.69514450230201,0,196.54520437241501]
[null,null,null,null,null,"GF Pumping","w-hr/lb",{"$f":"'GF Pumping A2'!G308","v":0.49092183230349257},null,{"$f":"'GF Pumping A2'!M308","v":0.4789605996707052},null,{"$f":"'GF Pumping A2 10-90s'!G308","v":0.49092183230349257},{"$f":"'GF Pumping A2 10-90s'!M308","v":0.49092183230349257},null,0,0,null,1.1961232632787366E-2,0,-1.1961232632787366E-2]
[null,null,null,null,null,"Total GF Pumping Power","kW",{"$f":"H237*H233/1000","v":990.80263083936325},null,{"$f":"J237*J233/1000","v":1745.2464560854237},null,{"$f":"L237*L233/1000","v":991.35901809525137},991.35901809525137,null,-0.55638725588812576,-0.55638725588812576,null,-754.44382524606044,0,753.88743799017232]
[null,null,null,null,null,"Production Pump Head","ft",{"$f":"'GF Pumping A2'!G275","v":0},"note",{"$f":"'GF Pumping A2'!M275","v":0},null,{"$f":"'GF Pumping A2 10-90s'!G275","v":0},{"$f":"'GF Pumping A2 10-90s'!M275","v":0},null,0,0,null,0,0,0]
[null,null,null,null,null,"Production Pump Power","kW",{"$f":"H215*'Summary A1'!H112","v":0},null,{"$f":"J215*'Summary A1'!J112","v":0},null,{"$f":"L215*'Summary A1'!L112","v":0},{"$f":"M215*'Summary A1'!M112","v":0},null,{"$f":"H240-L240","v":0},{"$f":"H240-M240","v":0},null,0,0,0]
[null,null,null,null,null,"Injection Pump Head","ft",{"$f":"'GF Pumping A2'!G297","v":837.96883576775781},null,{"$f":"'GF Pumping A2'!M297","v":1070.2824102355773},null,{"$f":"'GF Pumping A2 10-90s'!G297","v":837.96883576775781},{"$f":"'GF Pumping A2 10-90s'!M297","v":837.96883576775781},null,0,0,null,-232.31357446781954,0,232.31357446781954]
[null,null,null,null,null,"Injection Pump Power","kW",{"$f":"'GF Pumping A2'!G124","v":990.80263083936336},null,{"$f":"'GF Pumping A2'!M124","v":1745.2464560854237},null,{"$f":"'GF Pumping A2 10-90s'!G124","v":991.35901809525149},{"$f":"'GF Pumping A2 10-90s'!M124","v":991.35901809525149},null,-0.55638725588812576,-0.55638725588812576,null,-754.44382524606033,{"$f":"L242-M242","v":0},{"$f":"J242-M242","v":753.8874379901722}]
[null,null,null,null,null,"OPERATING & MAINTENANCE COST SUMMARY",null,null,null,null,null,null,null,null,0,0,null,0,0,0]
[null,null,null,null,null,"Type of Conversion System (Power Plant) Used",null,{"$f":"'Input A1'!T398","v":"Flash"},null,{"$f":"H244","v":"Flash"},null,{"$f":"H244","v":"Flash"},{"$f":"H244","v":"Flash"},null,null,null,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"'Input A1'!A328","v":0},"calculate (0) or input (1) O&M",null,null,null,"Input or Calculate Annual O&M Costs",null,{"$f":"'Input A1'!T328","v":"Calculate"},null,{"$f":"H245","v":"Calculate"},null,{"$f":"H245","v":"Calculate"},{"$f":"H245","v":"Calculate"},null,null,null,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,"Calculated Annual O&M Costs",null,null,null,null,null,null,null,null,null,null,null,{"$f":"H246-J246","v":0},0,0]
[null,null,null,null,null,"Labor O&M Costs",null,{"$f":"H248+H249","v":1026551.3625801943},null,{"$f":"J248+J249","v":1078030.3155104527},null,{"$f":"L248+L249","v":1026564.2773668026},1026564.2773668026,null,{"$f":"H247-L247","v":-12.914786608307622},{"$f":"H247-M247","v":-12.914786608307622},null,-51478.952930258471,0,51466.038143650163]
[null,null,null,null,null,"Result O&M Labor Cost -Plant","per yr",{"$f":"IF(A276=1,'O&M Costs B1'!H29,'O&M Cost F1'!H29)","v":898629.9028700341},null,{"$f":"IF($A276=1,'O&M Costs B1'!Q29,'O&M Cost F1'!Q29)","v":949488.89352861559},null,{"$f":"IF($A$276=1,'O&M Costs B1 10-90s'!H29,'O&M Cost F1 10-90s'!H29)","v":898641.37999070063},{"$f":"IF($A$276=1,'O&M Costs B1 10-90s'!Q29,'O&M Cost F1 10-90s'!Q29)","v":898641.37999070063},null,-11.477120666531846,-11.477120666531846,null,-50858.99065858149,0,50847.513537914958]
[null,null,null,null,null,"Result O&M Labor Cost -Field","per yr",{"$f":"IF(A276=1,'O&M Costs B1'!H28,'O&M Cost F1'!H28)","v":127921.45971016012},null,{"$f":"IF(A276=1,'O&M Costs B1'!Q28,'O&M Cost F1'!Q28)","v":128541.42198183716},null,{"$f":"IF($A$276=1,'O&M Costs B1 10-90s'!H28,'O&M Cost F1 10-90s'!H28)","v":127922.89737610193},{"$f":"IF($A$276=1,'O&M Costs B1 10-90s'!Q28,'O&M Cost F1 10-90s'!Q28)","v":127922.89737610193},null,-1.4376659418048803,-1.4376659418048803,null,-619.9622716770391,0,618.52460573523422]
[null,null,null,null,null,"Non-Labor O&M Costs",null,{"$f":"H252+H257+H253+H258","v":6133635.2040923815},null,{"$f":"J252+J257+J253+J258","v":7427650.8291570442},null,{"$f":"L252+L257+L253+L258","v":6007750.8868812826},{"$f":"M252+M257+M253+M258","v":6418354.1837203875},null,125884.31721109897,-284718.979628006,null,-1294015.6250646627,-410603.29683910497,1009296.6454366567]
[null,null,null,null,null,"Plant Non-Labor O&M - % of Capital Cost","per yr",{"$f":"'Input A1'!T362","v":1.7999999999999999E-2},null,{"$f":"'Input A1'!W362","v":1.4999999999999998E-2},null,{"$f":"'Input A1'!Y362","v":1.7999999999999999E-2},{"$f":"'Input A1'!Z362","v":1.7999999999999999E-2},null,0,0,null,3.0000000000000009E-3,0,-3.0000000000000009E-3]
[null,null,null,null,null,"Result: O&M Non-Labor Cost - Plant","per yr",{"$f":"IF(A276=1,'O&M Costs B1'!H36,'O&M Cost F1'!H36)","v":1060021.0662382666},null,{"$f":"IF(A276=1,'O&M Costs B1'!Q36,'O&M Cost F1'!Q36)","v":1297588.5383332628},null,{"$f":"IF($A$276=1,'O&M Costs B1 10-90s'!H36,'O&M Cost F1 10-90s'!H36)","v":932633.75351215247},{"$f":"IF($A$276=1,'O&M Costs B1 10-90s'!Q36,'O&M Cost F1 10-90s'!Q36)","v":1343237.0503512586},null,127387.31272611418,-283215.98411299195,null,-237567.47209499613,-410603.29683910613,-45648.512017995818]
[null,null,null,null,null,"Result: Water Cost - Plant","per yr",{"$f":"IF($A$276=1,0,'O&M Cost F1'!H66)","v":2976526.8204141278},null,{"$f":"IF($A$276=1,0,'O&M Cost F1'!Q66)","v":5456349.9828890804},null,{"$f":"IF($A$276=1,0,'O&M Cost F1 10-90s'!H66)","v":2976892.8281697291},{"$f":"IF($A$276=1,0,'O&M Cost F1 10-90s'!Q66)","v":2976892.8281697291}]
[null,null,null,null,null,"Well Field Non-Labor O&M - % of Capital Cost","per yr",{"$f":"'Input A1'!T358","v":1.4999999999999999E-2},null,{"$f":"'Input A1'!W358","v":9.9999999999999985E-3},null,{"$f":"'Input A1'!Y358","v":1.4999999999999999E-2},{"$f":"'Input A1'!Z358","v":1.4999999999999999E-2},null,0,0,null,5.000000000000001E-3,0,-5.000000000000001E-3]
[null,null,null,null,null,"Result: O&M Non-Labor Cost - Wells ","per yr",{"$f":"IF(A276=1,'O&M Costs B1'!H78,'O&M Cost F1'!H84)","v":1212317.8721123845},null,{"$f":"IF(A276=1,'O&M Costs B1'!Q78,'O&M Cost F1'!Q84)","v":359721.30790756195},null,{"$f":"IF($A$276=1,'O&M Costs B1 10-90s'!H78,'O&M Cost F1 10-90s'!H84)","v":1212962.450381235},{"$f":"IF($A$276=1,'O&M Costs B1 10-90s'!Q78,'O&M Cost F1 10-90s'!Q84)","v":1212962.450381235},null,{"$f":"H255-L255","v":-644.57826885045506},{"$f":"H255-M255","v":-644.57826885045506},null,852596.56420482253,0,-853241.14247367298]
[null,null,null,null,null,"Result: Other Field O&M","per yr",{"$f":"IF($A$276=1,'O&M Costs B1'!H79,'O&M Cost F1'!H85)-H253-H258","v":243226.95467762556},null,{"$f":"IF($A$276=1,'O&M Costs B1'!Q79,'O&M Cost F1'!Q85)-J253-J258","v":82338.179255599156},null,{"$f":"IF($A$276=1,'O&M Costs B1 10-90s'!H79,'O&M Cost F1 10-90s'!H85)-L253-L258","v":243359.10466261394},{"$f":"IF($A$276=1,'O&M Costs B1 10-90s'!Q79,'O&M Cost F1 10-90s'!Q85)-M253-M258","v":243359.10466261394},null,-132.14998498838395,-132.14998498838395,null,160888.7754220264,0,-161020.92540701479]
[null,null,null,null,null,"Result: O&M Non-Labor Cost - Field","per yr",{"$f":"H255+H256","v":1455544.8267900101},null,{"$f":"J255+J256","v":442059.4871631611},null,{"$f":"L255+L256","v":1456321.5550438489},1456321.5550438489,null,-776.72825383883901,-776.72825383883901,null,1013485.3396268489,0,-1014262.0678806878]
[null,null,null,null,null,"Result: Water Cost - Reservoir Makeup","per yr",{"$f":"IF($A$276=1,'O&M Costs B1'!H59,'O&M Cost F1'!H65-'O&M Cost F1'!H66)","v":641542.49064997677},null,{"$f":"IF($A$276=1,'O&M Costs B1'!Q59,'O&M Cost F1'!Q65-'O&M Cost F1'!Q66)","v":231652.82077153958},null,{"$f":"IF($A$276=1,'O&M Costs B1 10-90s'!H59,'O&M Cost F1 10-90s'!H65-'O&M Cost F1 10-90s'!H66)","v":641902.75015555182},{"$f":"IF($A$276=1,'O&M Costs B1 10-90s'!Q59,'O&M Cost F1 10-90s'!Q65-'O&M Cost F1 10-90s'!Q66)","v":641902.75015555182}]
[null,null,null,null,null,"Taxes and Insurance","per yr",{"$f":"IF(A276=1,'O&M Costs B1'!H86,'O&M Cost F1'!H93)","v":1198140.8655243728},null,{"$f":"IF(A276=1,'O&M Costs B1'!Q86,'O&M Cost F1'!Q93)","v":822754.03281494009},null,{"$f":"IF(A276=0,'O&M Cost F1 10-90s'!H92,'O&M Costs B1 10-90s'!H86)","v":1137487.9647758959},{"$f":"IF(A276=0,'O&M Cost F1 10-90s'!Q92,'O&M Costs B1 10-90s'!Q86)","v":1334235.3778446342},null,null,null,null,375386.8327094327,-196747.4130687383,-511481.34502969414]
[null,null,null,null,null,"Calculated Total O&M Costs",null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,null,null,null,"Plant O&M Cost","per yr",{"$f":"H248+H252","v":1958650.9691083007},null,{"$f":"J248+J252","v":2247077.4318618784},null,{"$f":"L248+L252","v":1831275.1335028531},{"$f":"M248+M252","v":2241878.430341959},null,{"$f":"H261-L261","v":127375.83560544765},{"$f":"H261-M261","v":-283227.46123365825},null,-288426.46275357762,-410603.2968391059,5199.0015199193731]
[null,null,null,null,null,"Field O&M Cost","per yr",{"$f":"H249+H257","v":1583466.2865001701},null,{"$f":"J249+J257","v":570600.9091449983},null,{"$f":"L249+L257","v":1584244.4524199509},{"$f":"M249+M257","v":1584244.4524199509},null,-778.1659197807312,-778.1659197807312,null,1012865.3773551718,0,-1013643.5432749526]
[null,null,null,null,null,"Taxes and Insurance","per yr",{"$f":"H259","v":1198140.8655243728},null,{"$f":"J259","v":822754.03281494009},null,1137487.9647758959,1334235.3778446342,null,null,null,null,375386.8327094327,-196747.4130687383,-511481.34502969414]
[null,null,null,null,null,"O&M Contribution to Cost of Power (EERE COE calc)","¢/kW-hr",{"$f":"SUM(H265:H269)","v":4.7979492399366901},null,{"$f":"SUM(J265:J269)","v":2.4580607903501037},null,{"$f":"SUM(L265:L269)","v":4.6870479004795325},5.0482668204721222,null,{"$f":"H264-L264","v":0.11090133945715763},{"$f":"H264-M264","v":-0.25031758053543207},null,2.3398884495865864,-0.3612189199925897,-2.5902060301220184]
[null,null,null,null,null,"Labor (EERE COE)","¢ per kW-hr",{"$f":"'EERE COE'!D136*100","v":0.53875092047384632},null,{"$f":"'EERE COE'!D280*100","v":0.26926949852619775},null,{"$f":"'EERE COE 10-90'!D136*100","v":0.53876499387292054},{"$f":"'EERE COE 10-90'!D280*100","v":0.53876499387292054},null,-1.4073399074221449E-5,-1.4073399074221449E-5,null,0.26948142194764857,0,-0.26949549534672279]
[null,null,null,null,null,"Plant Maintenance (EERE COE)","¢ per kW-hr",{"$f":"'EERE COE'!D137*100","v":0.55631636757281178},null,{"$f":"'EERE COE'!D281*100","v":0.32411056533683524},null,{"$f":"'EERE COE 10-90'!D137*100","v":0.48946805336488014},{"$f":"'EERE COE 10-90'!D281*100","v":0.70496228746501943}]
[null,null,null,null,null,"Field Maintenance (EERE COE)","¢ per kW-hr",{"$f":"('EERE COE'!D138+'EERE COE'!D140)*100","v":0.76389369670999108},null,{"$f":"('EERE COE'!D282+'EERE COE'!D284)*100","v":0.11041724403715845},null,{"$f":"('EERE COE 10-90'!D138+'EERE COE 10-90'!D140)*100","v":0.76431168605709232},{"$f":"('EERE COE 10-90'!D282+'EERE COE 10-90'!D284)*100","v":0.76431168605709232}]
[null,null,null,null,null,"Makeup water (EERE COE)","¢ per kW-hr",{"$f":"'EERE COE'!D139*100","v":1.8988218638906016},null,{"$f":"'EERE COE'!D283*100","v":1.4207445194452435},null,{"$f":"'EERE COE 10-90'!D139*100","v":1.8992287385888942},{"$f":"'EERE COE 10-90'!D283*100","v":1.8992287385888942}]
[null,null,null,null,null,"Royalties, Taxes & Insurance (EERE COE)","¢ per kW-hr",{"$f":"('EERE COE'!D141+'EERE COE'!D142)*100","v":1.0401663912894388},null,{"$f":"('EERE COE'!D285+'EERE COE'!D286)*100","v":0.33351896300466866},null,{"$f":"('EERE COE 10-90'!D141+'EERE COE 10-90'!D142)*100","v":0.99527442859574478},{"$f":"('EERE COE 10-90'!D285+'EERE COE 10-90'!D286)*100","v":1.1409991144881959},null,4.4891962693693999E-2,-0.10083272319875713,null,0.70664742828477012,-0.14572468589245113,-0.80748015148352725]
[null,null,null,null,null,"Present Value of Power Produced over Project Life (EERE COE)","kW-h/KW,design",{"$f":"'EERE COE'!D107","v":80744.547030107919},null,{"$f":"'EERE COE'!D251","v":99360.103208537112},null,{"$f":"'EERE COE 10-90'!D107","v":80743.453654504629},{"$f":"'EERE COE 10-90'!D251","v":80743.453654504629},null,1.0933756032900419,1.0933756032900419,null,-18615.556178429193,0,18616.649554032483]
[null,null,null,null,null,"O&M Contribution (FRC)","¢ per kW-hr",{"$f":"IF('Input A1'!$A$398=1,'LCOE Binary'!G32+'LCOE Binary'!I32,'LCOE Flash'!G32+'LCOE Flash'!I32)","v":4.8426071018746235},null,{"$f":"IF('Input A1'!$A$398=1,'LCOE Binary'!G48+'LCOE Binary'!I48,'LCOE Flash'!G48+'LCOE Flash'!I48)","v":2.544398370570998},null,{"$f":"IF('Input A1'!$A$398=1,'LCOE Binary 10-90s'!G32+'LCOE Binary 10-90s'!I32,'LCOE Flash 10-90s'!G32+'LCOE Flash 10-90s'!I32)","v":4.7280306239060756},{"$f":"IF('Input A1'!$A$398=1,'LCOE Binary 10-90s'!G48+'LCOE Binary 10-90s'!I48,'LCOE Flash 10-90s'!G48+'LCOE Flash 10-90s'!I48)","v":5.1011922937536864}]
[null,null,null,null,null,"Power Produced Annually (FCR)","MW-hr/yr",{"$f":"IF('Input A1'!$A$398=1,'LCOE Binary'!P58,'LCOE Flash'!P58)/1000","v":189652.08657768357},null,{"$f":"IF('Input A1'!$A$398=1,'LCOE Binary'!Q58,'LCOE Flash'!Q58)/1000","v":391788.46111868217},null,{"$f":"IF('Input A1'!$A$398=1,'LCOE Binary 10-90s'!P60,'LCOE Flash 10-90s'!P58)/1000","v":189649.44052034258},{"$f":"IF('Input A1'!$A$398=1,'LCOE Binary 10-90s'!P60,'LCOE Flash 10-90s'!Q58)/1000","v":189649.44052034258}]
[null,null,null,null,null,"POWER PLANT SUMMARY",null,{"$f":"IF($A276=0,H305,H288)","v":47198025.979794048},null,{"$f":"IF($A276=0,J305,J288)","v":58572614.723834306},null,{"$f":"IF($A276=0,L305,L288)","v":40119180.899055108},62930475.167894334,null,7078845.0807389393,-15732449.188100286,null,-11374588.744040258,-22811294.268839225,-4357860.4440600276]
[null,null,null,null,null,"Power Plant Scenario",null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[{"$f":"'Input A1'!A392","v":0},"sales (0) or # wells (1)",null,null,null,"Calculations are based upon fixed",null,{"$f":"'Input A1'!T392","v":"Power Sales"},null,null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"'Input A1'!A398","v":0},"Flash (0) or Binary (1)",null,null,null,"Type of Conversion System",{"$f":"IF(A275=0,\"MW\",\" \")","v":"MW"},{"$f":"'Input A1'!T398","v":"Flash"},null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,"Plant Design Temperature (used in all model calculations)","C",{"$f":"('Resource A1'!D43)","v":243.91639371177968},null,{"$f":"('Resource A1'!E43)","v":246.9380628929533},null,{"$f":"('Resource A1'!G43)","v":243.87153932435771},{"$f":"'Resource A1'!H43","v":243.87153932435771},null,4.4854387421963793E-2,4.4854387421963793E-2,null,-3.0216691811736212,0,3.0665235685955849]
[null,null,null,null,null,null,"F",{"$f":"H277*1.8+32","v":471.04950868120341},null,{"$f":"J277*1.8+32","v":476.48851320731592},null,{"$f":"L277*1.8+32","v":470.96877078384387},470.96877078384387,null,8.0737897359540511E-2,8.0737897359540511E-2,null,-5.4390045261125124,0,5.5197424234720529]
[null,null,null,null,null,"Power Sales","MW",{"$f":"IF($A$276=1,H296,H313)/1000","v":25},null,{"$f":"IF($A$276=1,J296,J313)/1000","v":50},null,{"$f":"L296/1000","v":25},{"$f":"M296/1000","v":25},null,0,0,null,-25,0,25]
[null,null,null,null,null,"Net Plant Output","MW",{"$f":"IF($A$276=1,H295,H312)/1000","v":25.990802630839365},null,{"$f":"IF($A$276=1,J295,J312)/1000","v":51.745246456085418},null,{"$f":"IF($A$276=1,L295,L312)/1000","v":25.991359018095253},{"$f":"IF($A$276=1,M295,M312)/1000","v":25.991359018095253},null,-5.5638725588735838E-4,-5.5638725588735838E-4,null,-25.754443825246053,0,25.753887437990166]
[null,null,null,null,null,"Transmission Line Cost Included",null,{"$f":"'Input A1'!T383","v":"Yes"},null,{"$f":"H281","v":"Yes"},null,null,null,null,null,null,null,null,0,{"$error":"#VALUE!"}]
[null,null,null,null,null,"Transmission Cost",null,{"$f":"H286","v":0},null,{"$f":"J286","v":0},null,{"$f":"L286","v":0},0,null,0,0,null,0,0,0]
[null,null,null,null,null,"Transmission Line Voltage",null,{"$f":"IF('Input A1'!A$383=1,'Input A1'!T384,\" \")","v":"≤115kV"},null,{"$f":"H283","v":"≤115kV"},null,null,null,null,null,null,null,null,0,{"$error":"#VALUE!"}]
[null,null,null,null,null,"Number of Miles",null,{"$f":"IF('Input A1'!A$383=1,'Input A1'!T387,\" \")","v":0},null,{"$f":"'Input A1'!T387","v":0},null,{"$f":"'Input A1'!Y387","v":0},{"$f":"'Input A1'!Z387","v":0},null,0,0,null,0,0,0]
[null,null,null,null,null,"Cost Per Mile",null,{"$f":"IF('Input A1'!A$383=1,'Input A1'!T388*'Input A1'!T389,\" \")","v":1880000},null,{"$f":"H285","v":1880000},null,{"$f":"'Input A1'!D388","v":1880000},{"$f":"'Input A1'!E388","v":1880000},null,0,0,null,0,0,0]
[null,null,null,null,null,"Total Transmission Cost",null,{"$f":"IF('Input A1'!$A$383=1,H284*H285,0)","v":0},null,{"$f":"IF('Input A1'!$A$383=1,J284*J285,0)","v":0},null,{"$f":"IF('Input A1'!$A$383=1,L284*L285,0)","v":0},{"$f":"IF('Input A1'!$A$383=1,M284*M285,0)","v":0},null,0,0,null,0,0,0]
[null,null,null,null,null,"Plant Permitting Cost",null,{"$f":"'Input A1'!T390","v":0},null,{"$f":"'Input A1'!W390","v":0},null,{"$f":"'Input A1'!T390","v":0},{"$f":"'Input A1'!T390","v":0},null,0,0,null,0,0,0]
[null,null,null,null,null,"Air-Cooled Binary",null,{"$f":"H304","v":45930773.727322474},null,{"$f":"J304","v":0},null,{"$f":"L304","v":39041157.668224104},61239500.610639058,null,6889616.0590983704,-15308726.883316584,null,45930773.727322474,-22198342.942414954,-61239500.610639058]
[null,null,null,null,null,"Flow per Well","lb/hr",{"$f":"'Summary A1'!H135","v":317465.27999999997},null,{"$f":"'Summary A1'!J135","v":634930.55999999994},null,{"$f":"'Summary A1'!L135","v":317465.27999999997},{"$f":"'Summary A1'!M135","v":317465.27999999997},null,0,0,null,-317465.27999999997,0,317465.27999999997]
[null,null,null,null,null,"Plant Performance","w-hr/lb",{"$f":"'Input A1'!T408","v":8.1380681322906998},null,{"$f":"'Input A1'!W408","v":6.9125204665779174},null,{"$f":"IF(A303=A304,H290,'Input A1'!Y408)","v":8.1380681322906998},{"$f":"IF(A303=A304,H290,'Input A1'!Z408)","v":8.1380681322906998},null,0,0,null,1.2255476657127824,0,-1.2255476657127824]
[null,null,null,null,null,"GF Pumping","w-hr/lb",{"$f":"'GF Pumping A2'!G308","v":0.49092183230349257},null,{"$f":"'GF Pumping A2'!M308","v":0.4789605996707052},null,{"$f":"'GF Pumping A2 10-90s'!G308","v":0.49092183230349257},{"$f":"'GF Pumping A2 10-90s'!M308","v":0.49092183230349257},null,0,0,null,1.1961232632787366E-2,0,-1.1961232632787366E-2]
[null,null,null,null,null,"Brine Effectiveness -Sales","W-hr/lb",{"$f":"H290-H291","v":7.6471462999872069},null,{"$f":"J290-J291","v":6.4335598669072125},null,{"$f":"L290-L291","v":7.6471462999872069},{"$f":"M290-M291","v":7.6471462999872069},null,0,0,null,1.2135864330799944,0,-1.2135864330799944]
[null,null,null,null,null,"Total Geothermal Flow Rate","lb/hr",{"$f":"IF('Input A1'!A$392=1,H$135*'Input A1'!T$394,'Input A1'!T$393*1000000/H292)","v":3269193.3721788246},null,{"$f":"'Binary B1'!D90","v":3269193.3721788246},null,{"$f":"'Input A1'!Y393*1000000/L292","v":3269193.3721788246},{"$f":"'Input A1'!Z393*1000000/M292","v":3269193.3721788246},null,0,0,null,0,0,0]
[null,null,null,null,null,"# Production Wells","count",{"$f":"H293/H289","v":10.297798147182661},null,{"$f":"J293/J289","v":5.1488990735913305},null,{"$f":"L293/L289","v":10.297798147182661},{"$f":"M293/M289","v":10.297798147182661},null,0,0,null,5.1488990735913305,0,-5.1488990735913305]
[null,null,null,null,null,"Net Plant Output","kW",{"$f":"H290*H293/1000","v":26604.918400424463},null,{"$f":"J290*J293/1000","v":22598.366094387002},null,{"$f":"L293*L290/1000","v":26604.918400424463},{"$f":"M293*M290/1000","v":26604.918400424463},null,0,0,null,4006.5523060374617,0,-4006.5523060374617]
[null,null,null,null,null,"Power Sales","kW",{"$f":"H293*H292/1000","v":25000},null,{"$f":"J293*J292/1000","v":21032.55127640874},null,{"$f":"L293*L292/1000","v":25000},{"$f":"M293*M292/1000","v":25000},null,{"$f":"H296-L296","v":0},0,null,3967.4487235912602,0,-3967.4487235912602]
[null,null,null,null,null,"Number of Units Needed for Sales",null,{"$f":"'Input A1'!T395","v":1},null,{"$f":"'Input A1'!W395","v":1},null,{"$f":"H297","v":1},{"$f":"H297","v":1},null,0,0,null,0,0,0]
[{"$f":"'Input A1'!A445","v":0},"improved binary cost - Perf(0), Ref(1)",null,null,null,"Improved Scenario Plant Cost Based on",null,null,"note",{"$f":"'Input A1'!T445","v":"Performance"},null,null,null,null,null,null,null,null,0,{"$error":"#VALUE!"}]
[null,null,null,null,null,"User Cost Adjustment for Improved Scenario",null,null,"note",{"$f":"'Input A1'!V447","v":0},null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,"Plant Size Used for Equipment Cost Estimates","kW",{"$f":"H295/H297","v":26604.918400424463},null,{"$f":"J295/J297","v":22598.366094387002},null,{"$f":"L295/L297","v":26604.918400424463},{"$f":"M295/M297","v":26604.918400424463},null,0,0,null,4006.5523060374617,0,-4006.5523060374617]
[null,null,null,null,null,"Major Component Costs","$/kW",{"$f":"'Binary B2'!E40","v":572.90545904377791},null,{"$f":"'Binary B2'!E85","v":0},null,{"$f":"'Binary B2 10-90s'!E44","v":572.87872795507451},{"$f":"'Binary B2 10-90s'!E93","v":572.87872795507451},null,2.6731088703400019E-2,2.6731088703400019E-2,null,572.90545904377791,0,-572.87872795507451]
[null,null,null,null,null,"Installation Multiplier",null,{"$f":"'Input A1'!T435","v":3.0134144717705627},null,{"$f":"'Input A1'!W435","v":{"$error":"#DIV/0!"}},null,{"$f":"'Binary B1 10-90''s'!D79","v":3.0134144717705622},{"$f":"'Binary B1 10-90''s'!E79","v":3.0134144717705622},null,0,0,null,{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"}]
[{"$f":"'LCOE Summary 10-90s'!B2","v":57},null,null,null,null,"Plant Cost Based on Net Output","$/kW",{"$f":"'Input A1'!T448","v":1726.4016012388777},null,{"$f":"'Input A1'!W448","v":0},null,{"$f":"IF(A303=A304,'Input A1'!Y439*H303,'Binary B1 10-90''s'!D80)","v":1467.441361053046},{"$f":"IF(A303=A304,'Input A1'!Z439*H303,'Binary B1 10-90''s'!E80)","v":2301.8112549317957},null,{"$f":"H303-L303","v":258.96024018583171},{"$f":"H303-M303","v":-575.40965369291803},null,1726.4016012388777,-834.36989387874974,-2301.8112549317957]
[{"$f":"'LCOE Summary 10-90s'!B62","v":57},null,null,null,null,"Plant Cost Used in LCOE Calculation",null,{"$f":"H303*H295","v":45930773.727322474},null,{"$f":"J303*J295","v":0},null,{"$f":"L303*L295","v":39041157.668224104},{"$f":"M303*M295","v":61239500.610639058},null,{"$f":"H304-L304","v":6889616.0590983704},{"$f":"H304-M304","v":-15308726.883316584},null,{"$f":"H304-J304","v":45930773.727322474},-22198342.942414954,-61239500.610639058]
[null,null,null,null,null,"Flash Steam",null,{"$f":"H320","v":47198025.979794048},null,{"$f":"J320","v":58572614.723834306},null,{"$f":"L320","v":40119180.899055108},62930475.167894334,null,null,null,null,{"$f":"H305-J305","v":-11374588.744040258}]
[null,null,null,null,null,"Flow per Well","lb/hr",{"$f":"H203","v":317465.27999999997},null,{"$f":"J203","v":634930.55999999994},null,{"$f":"L203","v":317465.27999999997},317465.27999999997,null,null,null,null,-317465.27999999997]
[null,null,null,null,null,"Plant Performance","w-hr/lb",{"$f":"'Flash Plant F1- Reference'!J11","v":12.877895206799021},null,{"$f":"'Input A1'!W491*0+'Flash Plant F1- Improved'!J11","v":14.200822002128746},null,{"$f":"'Flash Plant F1-P10%'!J11","v":12.870943180339587},{"$f":"'Flash Plant F1-P90%'!J11","v":12.870943180339587},null,null,null,null,-1.3229267953297246]
[null,null,null,null,null,"GF Pumping","w-hr/lb",{"$f":"H237","v":0.49092183230349257},null,{"$f":"J237","v":0.4789605996707052},null,{"$f":"L237","v":0.49092183230349257},{"$f":"M237","v":0.49092183230349257},null,null,null,null,1.1961232632787366E-2]
[null,null,null,null,null,"Brine Effectiveness -Sales","W-hr/lb",{"$f":"H307-H308","v":12.386973374495529},null,{"$f":"J307-J308","v":13.721861402458041},null,{"$f":"L307-L308","v":12.380021348036095},{"$f":"M307-M308","v":12.380021348036095},null,null,null,null,-1.3348880279625117]
[null,null,null,null,null,"Total Geothermal Flow Rate","lb/hr",{"$f":"IF('Input A1'!A$392=1,H$135*'Input A1'!T$394,'Input A1'!T$393*1000000/H309)","v":2018249.2723746691},null,{"$f":"IF('Input A1'!A$392=1,J$135*'Input A1'!W$394,'Input A1'!W$393*1000000/J309)","v":3643820.5090049473},null,{"$f":"IF('Input A1'!A$392=1,L$135*'Input A1'!Y$394,'Input A1'!Y$393*1000000/L309)","v":2019382.6244060455},{"$f":"IF('Input A1'!A$392=1,M$135*'Input A1'!Z$394,'Input A1'!Z$393*1000000/M309)","v":2019382.6244060455},null,null,null,null,-1625571.2366302782]
[null,null,null,null,null,"# Production Wells","count",{"$f":"H310/H306","v":6.3573858293249241},null,{"$f":"J310/J306","v":5.7389275907666937},null,{"$f":"L310/L306","v":6.3609558324174715},{"$f":"M310/M306","v":6.3609558324174715},null,null,null,null,0.61845823855823046]
[null,null,null,null,null,"Net Plant Output","kW",{"$f":"H307*H310/1000","v":25990.802630839364},null,{"$f":"J307*J310/1000","v":51745.246456085421},null,{"$f":"L307*L310/1000","v":25991.359018095252},{"$f":"M307*M310/1000","v":25991.359018095252},null,null,null,null,-25754.443825246057]
[null,null,null,null,null,"Power Sales","kW",{"$f":"H310*H309/1000","v":25000},null,{"$f":"J310*J309/1000","v":50000},null,{"$f":"L310*L309/1000","v":25000},{"$f":"M310*M309/1000","v":25000},null,null,null,null,-25000]
[null,null,null,null,null,"User Cost Adjustment for Improved Scenario",null,null,"note",{"$f":"'Input A1'!V526","v":1},null,null,null,null,null,null,null,-1]
[null,null,null,null,null,"Number of Units Needed for Sales",null,{"$f":"'Input A1'!T395","v":1},null,{"$f":"'Input A1'!W395","v":1},null,{"$f":"'Input A1'!T395","v":1},{"$f":"'Input A1'!T395","v":1},null,null,null,null,0]
[null,null,null,null,null,"Plant Size Used for Equipment Cost Estimates","kW",{"$f":"H312/H315","v":25990.802630839364},null,{"$f":"J312/J315","v":51745.246456085421},null,{"$f":"L312/L315","v":25991.359018095252},25991.359018095252,null,null,null,null,-25754.443825246057]
[null,null,null,null,null,"Major Component Costs","$/kW",{"$f":"'Flash Plant F2-Reference'!G71","v":665.96039659639371},null,{"$f":"'Flash Plant F2-Improved'!G71","v":480.8842275607791},null,{"$f":"'Flash Plant F2-P10%'!G71","v":666.0005036231986},{"$f":"'Flash Plant F2-P90%'!G71","v":666.0005036231986},null,null,null,null,185.07616903561461]
[null,null,null,null,null,"Installation Multiplier",null,{"$f":"'Flash Plant F2-Reference'!E88","v":2.7268154147994048},null,{"$f":"'Flash Plant F2-Improved'!E88","v":2.3538762063151357},null,{"$f":"'Flash Plant F2-P10%'!E88","v":2.7268154147994044},{"$f":"'Flash Plant F2-P90%'!E88","v":2.7268154147994044},null,null,null,null,0.37293920848426909]
[null,null,null,null,null,"Plant Cost Based on Net Output","$/kW",{"$f":"'Flash Plant F2-Reference'!E89","v":1815.9510750849715},null,{"$f":"'Flash Plant F2-Improved'!E89","v":1131.9419412475513},null,{"$f":"IF(A303=A304,'Input A1'!Y527*H319,'Flash Plant F2-P10%'!E89)","v":1543.5584138222257},{"$f":"IF(A303=A304,'Input A1'!Z527*H319,'Flash Plant F2-P90%'!E89)","v":2421.2075684107926},null,null,null,null,684.00913383742022]
[null,null,null,null,null,"Plant Cost Used in LCOE Calculation",null,{"$f":"H319*H312","v":47198025.979794048},null,{"$f":"J319*J312","v":58572614.723834306},null,{"$f":"L319*L312","v":40119180.899055108},{"$f":"M319*M312","v":62930475.167894334},null,null,null,null,-11374588.744040258]

{"sheet":"lease size","index":21,"n_rows":21,"n_cols":7,"rows_kept":21,"cut":false,"hidden":true,"merged":[]}
[]
[null,"well spacing","km",0.5,0.5,0.5,0.5]
[]
[null,null,null,"Reference","Improved","P10%","P90%"]
[null,"Power Sales","MW",{"$f":"'Summary A1'!H279","v":25},{"$f":"'Summary A1'!J279","v":50},{"$f":"'Summary A1'!L279","v":25},{"$f":"'Summary A1'!M279","v":25}]
[null,"Flow per well","lb/hr",{"$f":"'Summary A1'!H203","v":317465.27999999997},{"$f":"'Summary A1'!J203","v":634930.55999999994},{"$f":"'Summary A1'!L203","v":317465.27999999997},{"$f":"'Summary A1'!M203","v":317465.27999999997}]
[null,"plant be","w-hr/lb",{"$f":"'Summary A1'!H280*1000000/'Summary A1'!H233","v":12.877895206799023},{"$f":"'Summary A1'!J280*1000000/'Summary A1'!J233","v":14.200822002128746},{"$f":"'Summary A1'!L280*1000000/'Summary A1'!L233","v":12.870943180339587},{"$f":"'Summary A1'!M280*1000000/'Summary A1'!M233","v":12.870943180339587}]
[null,"gf pumping","w-hr/lb",{"$f":"'Summary A1'!H237","v":0.49092183230349257},{"$f":"'Summary A1'!J237","v":0.4789605996707052},{"$f":"'Summary A1'!L237","v":0.49092183230349257},{"$f":"'Summary A1'!M237","v":0.49092183230349257}]
[null,"be sales",null,{"$f":"D7-D8","v":12.386973374495531},{"$f":"E7-E8","v":13.721861402458041},{"$f":"F7-F8","v":12.380021348036095},{"$f":"G7-G8","v":12.380021348036095}]
[null,"power per well","MW",{"$f":"(D9-D8)*D6/1000000","v":3.776583333736427},{"$f":"(E9-E8)*E6/1000000","v":8.4083224227382107},{"$f":"(F9-F8)*F6/1000000","v":3.774376306709915},{"$f":"(G9-G8)*G6/1000000","v":3.774376306709915}]
[null,"ratio inject:prod",null,{"$f":"'Summary A1'!H111","v":0.5},{"$f":"'Summary A1'!J111","v":0.5},{"$f":"'Summary A1'!L111","v":0.5},{"$f":"'Summary A1'!M111","v":0.5}]
[null,"# production wells",null,{"$f":"'Summary A1'!H115","v":3.3573858293249241},{"$f":"'Summary A1'!J115","v":3.7389275907666937},{"$f":"'Summary A1'!L115","v":3.3609558324174715},{"$f":"'Summary A1'!M115","v":3.3609558324174715}]
[null,"# injection wells",null,{"$f":"'Summary A1'!H114","v":3.1786929146624621},{"$f":"'Summary A1'!J114","v":2.8694637953833468},{"$f":"'Summary A1'!L114","v":3.1804779162087358},{"$f":"'Summary A1'!M114","v":3.1804779162087358}]
[null,"# of  confirmation wells",null,{"$f":"'Summary A1'!H93","v":3.75},{"$f":"'Summary A1'!J93","v":2},{"$f":"'Summary A1'!L93","v":3.75},{"$f":"'Summary A1'!M93","v":3.75}]
[null,"# of wells drilled",null,{"$f":"D12+D13+D14","v":10.286078743987385},{"$f":"E12+E13+E14","v":8.608391386150041},10.291433748626208,10.291433748626208]
[null," land area per well","acre per well",45,45,45,45]
[null,"area per site","acres",{"$f":"D15*D16","v":462.87354347943233},{"$f":"E15*E16","v":387.37761237675187},463.11451868817937,463.11451868817937]
[null,"# of sites explored",null,{"$f":"MAX('Summary A1'!H69,'Summary A1'!H85)","v":2},{"$f":"MAX('Summary A1'!J69,'Summary A1'!J85)","v":1.5},{"$f":"MAX('Summary A1'!L69,'Summary A1'!L85)","v":2},{"$f":"MAX('Summary A1'!M69,'Summary A1'!M85)","v":2}]
[null,"Total acreage leased","acres",{"$f":"D17*D18","v":925.74708695886466},{"$f":"E17*E18","v":581.06641856512783},{"$f":"F17*F18","v":926.22903737635875},{"$f":"G17*G18","v":926.22903737635875}]
[null,"lease cost","$/acre",{"$f":"'Input A1'!T156","v":30},{"$f":"'Input A1'!W156","v":30},{"$f":"'Input A1'!Y156","v":30},{"$f":"'Input A1'!Z156","v":30}]
[null,"Total Leasing Cost",null,{"$f":"D19*D20","v":27772.412608765939},{"$f":"E19*E20","v":17431.992556953835},27786.871121290762,27786.871121290762]

{"sheet":"Resource A1","index":22,"n_rows":55,"n_cols":8,"rows_kept":55,"cut":false,"hidden":true,"merged":[[0,2,2,10]]}
[null,"RESOURCE DEFINITION","This sheet is used to establish the resource conditions that will be used based on resource type selected and user input. It sets the plant design temperature based on the resource type and temperature, and user input.  It also sets the temperature gradient that is used  in the calculation of the hydrostatic pressure used in the pump calculations"]
[]
[]
[null,null,null,"Reference","Improved",null,0.1,0.9]
[]
[null,"HYDROTHERMAL RESOURCE"]
[null,"Resource Temperature Used","C",{"$f":"'Input A1'!C77","v":250},{"$f":"'Input A1'!C77","v":250},null,{"$f":"'Input A1'!G77","v":250},{"$f":"'Input A1'!H77","v":250}]
[null,null,"F",{"$f":"'Input A1'!E77","v":482},{"$f":"'Input A1'!E77","v":482},null,{"$f":"G7*1.8+32","v":482},{"$f":"H7*1.8+32","v":482}]
[null,"Resource Depth Used","m",{"$f":"'Input A1'!C78","v":3500},{"$f":"'Input A1'!C78","v":3500},null,{"$f":"'Input A1'!G78","v":3500},{"$f":"'Input A1'!H78","v":3500}]
[null,null,"ft",{"$f":"'Input A1'!E78","v":11482.904999999999},{"$f":"'Input A1'!E78","v":11482.904999999999},null,{"$f":"G9*3.28083","v":11482.904999999999},{"$f":"H9*3.28083","v":11482.904999999999}]
[null,"Well Temperature Drop Used","C",{"$f":"'Summary A1'!H56","v":6.0836062882203299},{"$f":"'Summary A1'!J56","v":3.0619371070467118},null,{"$f":"'Summary A1'!L56","v":6.1284606756422964},{"$f":"'Summary A1'!M56","v":6.1284606756422964}]
[null,null,"F",{"$f":"D11*1.8","v":10.950491318796594},{"$f":"E11*1.8","v":5.5114867926840816},null,{"$f":"G11*1.8","v":11.031229216156134},{"$f":"H11*1.8","v":11.031229216156134}]
[null,"Plant Design Temperature Used","C",{"$f":"D7-D11","v":243.91639371177968},{"$f":"E7-E11","v":246.9380628929533},null,{"$f":"G7-G11","v":243.87153932435771},243.87153932435771]
[null,null,"F",{"$f":"D8-D12","v":471.04950868120341},{"$f":"E8-E12","v":476.48851320731592},null,{"$f":"G8-G12","v":470.96877078384387},470.96877078384387]
[]
[null,"EGS RESOURCE"]
[null,"Resource (Native Rock) Temperature","C",{"$f":"'Input A1'!C77","v":250},{"$f":"'Input A1'!C77","v":250},null,{"$f":"G7","v":250},{"$f":"H7","v":250}]
[null,null,"F",{"$f":"D17*1.8+32","v":482},{"$f":"E17*1.8+32","v":482},null,{"$f":"G17*1.8+32","v":482},482]
[null,"Resource Depth","meter",{"$f":"'Input A1'!C78","v":3500},{"$f":"'Input A1'!C78","v":3500},null,{"$f":"G9","v":3500},{"$f":"H9","v":3500}]
[null,null,"ft",{"$f":"D19*3.28083","v":11482.904999999999},{"$f":"E19*3.28083","v":11482.904999999999},null,{"$f":"G19*3.28083","v":11482.904999999999},11482.904999999999]
[null,"Earth Temperature Gradient","C/km",{"$f":"(D17-D23)*1000/D19","v":68.114285714285714},{"$f":"(E17-E23)*1000/E19","v":68.114285714285714},null,{"$f":"(G17-G23)*1000/G19","v":68.114285714285714},{"$f":"(H17-H23)*1000/H19","v":68.114285714285714}]
[null,null,"F/1000 ft",{"$f":"(D18-D24)*1000/D20","v":37.370334423214338},{"$f":"(E18-E24)*1000/E20","v":37.370334423214338},null,{"$f":"(G18-G24)*1000/G20","v":37.370334423214338},{"$f":"(H18-H24)*1000/H20","v":37.370334423214338}]
[null,"Average Surface Temperature","C",11.6,11.6,null,11.6,11.6]
[null,null,"F",{"$f":"D23*1.8+32","v":52.879999999999995},{"$f":"E23*1.8+32","v":52.879999999999995},null,{"$f":"G23*1.8+32","v":52.879999999999995},52.879999999999995]
[null,"Approach Temperature Between GF and Rock","C",0,0,null,0,0]
[null,"Inputted EGS plant design","C",{"$f":"IF('Input A1'!#REF!>0,'Input A1'!#REF!,D7-D11)","v":{"$error":"#REF!"}},{"$f":"IF('Input A1'!#REF!>0,'Input A1'!#REF!,E7-E11)","v":{"$error":"#REF!"}},null,{"$f":"IF('Input A1'!#REF!>0,'Input A1'!#REF!,G7-G11)","v":{"$error":"#REF!"}},{"$f":"IF('Input A1'!#REF!>0,'Input A1'!#REF!,H7-H11)","v":{"$error":"#REF!"}}]
[null,null,"F",{"$f":"D26*1.8+32","v":{"$error":"#REF!"}},{"$f":"E26*1.8+32","v":{"$error":"#REF!"}},null,{"$f":"G26*1.8+32","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[]
[]
[null,"RESOURCE CONDITIONS USED"]
[{"$f":"'Input A1'!A75","v":1},"Resource Temperature Used","C",{"$f":"IF(A31=0,D7,D17)","v":250},{"$f":"IF(A31=0,E7,E17)","v":250},null,{"$f":"G7","v":250},{"$f":"H7","v":250}]
[null,null,"F",{"$f":"IF(A31=0,D8,D18)","v":482},{"$f":"IF(A31=0,E8,E18)","v":482},null,{"$f":"G8","v":482},482]
[null,"Resource Depth Used","m",{"$f":"IF(A31=0,D9,D19)","v":3500},{"$f":"IF(A31=0,E9,E19)","v":3500},null,{"$f":"G9","v":3500},3500]
[null,null,"ft",{"$f":"IF(A31=0,D10,D20)","v":11482.904999999999},{"$f":"IF(A31=0,E10,E20)","v":11482.904999999999},null,{"$f":"G10","v":11482.904999999999},11482.904999999999]
[null,"Earth Temperature Gradient Used","C/km",{"$f":"IF(A31=0,(D7-D37)*1000/D9,D21)","v":68.114285714285714},{"$f":"IF(A31=0,(E7-E37)*1000/E9,E21)","v":68.114285714285714},null,{"$f":"1000*(G31-G37)/G33","v":68.114285714285714},{"$f":"1000*(H31-H37)/H33","v":68.114285714285714}]
[null,null,"F/1000 ft",{"$f":"IF(A31=0,(D8-D38)*1000/D10,D22)","v":37.370334423214338},{"$f":"IF(A31=0,(E8-E38)*1000/E10,E22)","v":37.370334423214338},null,{"$f":"1000*(G32-G38)/G34","v":37.370334423214338},{"$f":"1000*(H32-H38)/H34","v":37.370334423214338}]
[null,"Surface Temperature Used","C",{"$f":"D23","v":11.6},{"$f":"E23","v":11.6},null,11.6,{"$f":"H23","v":11.6}]
[null,null,"F",52.879999999999995,{"$f":"E24","v":52.879999999999995},null,52.879999999999995,{"$f":"H24","v":52.879999999999995}]
[null,"Well Temperature Drop Used","C",{"$f":"'Summary A1'!H56","v":6.0836062882203299},{"$f":"'Summary A1'!J56","v":3.0619371070467118},null,{"$f":"'Summary A1'!L56","v":6.1284606756422964},{"$f":"'Summary A1'!M56","v":6.1284606756422964}]
[null,null,"F",{"$f":"'Summary A1'!H57","v":10.950491318796594},{"$f":"'Summary A1'!J57","v":5.5114867926840816},null,{"$f":"'Summary A1'!L57","v":11.031229216156134},{"$f":"'Summary A1'!M57","v":11.031229216156134}]
[]
[]
[null,"Plant Design Temperature Used","C",{"$f":"D13","v":243.91639371177968},{"$f":"E13","v":246.9380628929533},null,243.87153932435771,243.87153932435771]
[null,null,"F",{"$f":"D43*1.8+32","v":471.04950868120341},{"$f":"E43*1.8+32","v":476.48851320731592},null,{"$f":"G43*1.8+32","v":470.96877078384387},470.96877078384387]
[null,"Maximum temperature decline allowed","C",{"$f":"'Summary A1'!H179","v":40.299999999999997},{"$f":"'Summary A1'!J179","v":40.299999999999997},null,{"$f":"'Summary A1'!L179","v":40.299999999999997},{"$f":"'Summary A1'!M179","v":40.299999999999997}]
[null,null,"F",{"$f":"D45*1.8","v":72.539999999999992},{"$f":"E45*1.8","v":72.539999999999992},null,{"$f":"G45*1.8","v":72.539999999999992},{"$f":"H45*1.8","v":72.539999999999992}]
[null,"Production Fluid Temperature @ well field replacement","C",{"$f":"D31-D39-D45","v":203.61639371177966},{"$f":"E31-E39-E45","v":206.63806289295331},null,{"$f":"G31-G39-G45","v":203.57153932435773},{"$f":"H31-H39-H45","v":203.57153932435773}]
[null,null,"F",{"$f":"D32-D40-D46","v":398.50950868120344},{"$f":"E32-E40-E46","v":403.94851320731595},null,{"$f":"G32-G40-G46","v":398.4287707838439},{"$f":"H32-H40-H46","v":398.4287707838439}]
[]
[]
[{"$f":"'Input A1'!A75","v":1},"Temperature Gradient","C/m",{"$f":"(D54-D37)/D9","v":6.8114285714285711E-2},{"$f":"(E54-E37)/E9","v":6.8114285714285711E-2},null,{"$f":"(G54-G37)/G9","v":6.8114285714285711E-2},{"$f":"(H54-H37)/H9","v":6.8114285714285711E-2}]
[null,null,"F/ft",{"$f":"(D55-D38)/D10","v":3.7370334423214337E-2},{"$f":"(E55-E38)/E10","v":3.7370334423214337E-2},null,{"$f":"(G55-G38)/G10","v":3.7370334423214337E-2},{"$f":"(H55-H38)/H10","v":3.7370334423214337E-2}]
[]
[null,"Bottom Hole Temperature - Production Well","C",{"$f":"D31","v":250},{"$f":"E31","v":250},null,{"$f":"G31","v":250},250]
[null,null,"F",{"$f":"D54*1.8+32","v":482},{"$f":"E54*1.8+32","v":482},null,{"$f":"G54*1.8+32","v":482},482]

{"sheet":"Reservoir A1","index":23,"n_rows":83,"n_cols":25,"rows_kept":83,"cut":false,"hidden":true,"merged":[]}
[{"$f":"'Input A1'!A75","v":1},"GETEM - beta",null,"Reservoir Hydraulic Calculations"]
[null,null,null,null,{"$f":"'Summary A1'!H25","v":"EGS"},{"$f":"'Summary A1'!H26","v":"FLASH-STEAM"}]
[null,null,"This Sheet Last Modified:","2008-08-14"]
[null,null,"User input required in cells:","No user input on this sheet"]
[]
[null,null,null,"Reference",null,null,"Reference",null,null,"Improved",null,null,"Improved"]
[null,null,"Units","SI",null,"Units","Imperial/English",null,"Units","SI",null,"Units","Imperial/English",null,null,"GF Properties",null,"Property=C0+C1*T+C2*T^2+C3*T^3+C4*T^4+C5*T^5+C6*T^6"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"C6","C5","C4","C3","C2","C1","C0"]
[null,"To","C",11.6,null,"F",{"$f":"D9*1.8+32","v":52.879999999999995},null,"C",{"$f":"D9","v":11.6},null,"F",{"$f":"J9*1.8+32","v":52.879999999999995},null,null,"Pressure",null,"psia",null,-2.5517506350999999E-12,2.4121846657999999E-8,-9.1909636468000008E-6,1.9695373372000001E-3,-0.19788525656,8.0894106753999999]
[null,"Po","bar",{"$f":"G10/14.50377","v":1.0135295857559794},null,"psia",{"$f":"IF(D9<100,14.7, 0.0000000136666056*G9^4 - 0.0000027120923771*G9^3 + 0.0003545452343917*G9^2 - 0.0156410175570826*G9 + 0.320593729630411)","v":14.7},null,"bar",{"$f":"M10/14.50377","v":1.0135295857559794},null,"psia",{"$f":"IF(J9<100,14.7, 0.0000000136666056*M9^4 - 0.0000027120923771*M9^3 + 0.0003545452343917*M9^2 - 0.0156410175570826*M9 + 0.320593729630411)","v":14.7},null,null,"enthalpy",null,"btu/lb",1.0122595469000001E-14,-1.8805783302E-11,1.4924845945999999E-8,-5.9760546932999997E-6,1.3462856545E-3,0.83827719984000004,-24.113934501999999]
[null,"rho,o","kg/m^3",{"$f":"G11*16.01846","v":999.41958402445186},null,"lb/cft",{"$f":" -0.00000000017845*G9^4 + 0.00000020215*G9^3 - 0.00012456*G9^2 + 0.0072343*G9 + 62.329","v":62.39173953204314},null,"kg/m^3",{"$f":"M11*16.01846","v":999.41958402445186},null,"lb/cft",{"$f":" -0.00000000017845*M9^4 + 0.00000020215*M9^3 - 0.00012456*M9^2 + 0.0072343*M9 + 62.329","v":62.39173953204314},null,null,"entropy",null,"btu/lb-R",7.3991541797999994E-18,-1.2945213490999999E-14,8.8430105660999993E-12,-1.8419111147E-9,-1.2026247967E-6,2.0324314655999999E-3,-6.0089552413E-2]
[null,"g","m/s^2",9.8070000000000004,null,"ft/s^2",32.173999999999999,null,"m/s^2",9.8070000000000004,null,"ft/s^2",32.173999999999999,null,null,"specific vol",null,"ft^3/lb",1.4068205291E-18,-2.6995711458E-15,2.1775771856000002E-12,-9.1528222658000002E-10,2.2418007508000001E-7,-2.3968043944000001E-5,1.7070951785999999E-2]
[null,"dT","C/m",{"$f":"'Resource A1'!D51","v":6.8114285714285711E-2},null,"F/ft",{"$f":"D13*1.8/3.28083","v":3.737033442321433E-2},null,"C/m",{"$f":"'Resource A1'!E51","v":6.8114285714285711E-2},null,"F/ft",{"$f":"J13*1.8/3.28083","v":3.737033442321433E-2}]
[null,"CT","1/C",{"$f":"'GF Pumping A1'!D109","v":6.1575944664284848E-4},null,null,null,null,"1/C",{"$f":"D14","v":6.1575944664284848E-4}]
[null,"CP","1/bar",{"$f":"'GF Pumping A1'!D110","v":4.64E-10},null,null,null,null,"1/bar",{"$f":"D15","v":4.64E-10}]
[null,"depth, production","m",{"$f":"G16/3.28083","v":3499.9999999999995},null,"ft",{"$f":"'Summary A1'!H119*3280.83","v":11482.904999999999},null,"m",{"$f":"D16","v":3499.9999999999995},null,"ft",{"$f":"G16","v":11482.904999999999}]
[null,"P,hydrostatic -prod","bar",{"$f":"D$10+(1/D$15)*(EXP(D$11*D$12*D$15*(D16-0.5*D$14*D$13*D16^2))-1)/100000","v":321.23592815901014},null,"psia",{"$f":"D17*14.50377","v":4659.1320177548059},null,"bar",{"$f":"(J10+(1/J15)*(EXP(J11*J12*J15*(J16-0.5*J14*J13*J16^2))-1)/100000)","v":321.23592815901014},null,"psia",{"$f":"J17*14.50377","v":4659.1320177548059}]
[null,"depth, injection","m",{"$f":"G18/3.28083","v":3499.9999999999995},null,"ft",{"$f":"'Summary A1'!H120*3280.83","v":11482.904999999999},null,"m",{"$f":"D18","v":3499.9999999999995},null,"ft",{"$f":"G18","v":11482.904999999999}]
[null,"P,hydrostatic -inject","bar",{"$f":"D$10+(1/D$15)*(EXP(D$11*D$12*D$15*(D18-0.5*D$14*D$13*D18^2))-1)/100000","v":321.23592815901014},null,"psia",{"$f":"D19*14.50377","v":4659.1320177548059},null,"bar",{"$f":"J$10+(1/J$15)*(EXP(J$11*J$12*J$15*(J18-0.5*J$14*J$13*J18^2))-1)/100000","v":321.23592815901014},null,"psia",{"$f":"J19*14.50377","v":4659.1320177548059}]
[null,"P,injection -bh used","bar",{"$f":"'GF Pumping A2'!D126","v":344.28776530204254},null,"psia",{"$f":"'GF Pumping A2'!G126","v":4993.4705617548061},null,"bar",{"$f":"'GF Pumping A2'!J126","v":343.41222665243629},null,"psia",{"$f":"'GF Pumping A2'!M126","v":4980.7719505548057}]
[]
[null,"dP-reservoir - fracture flow (EGS Only)"]
[null,"T,avg","C",{"$f":"Geofluid!H107","v":194.56550000000001},null,"F",{"$f":"D23*1.8+32","v":382.21790000000004},null,"C",{"$f":"Geofluid!I107","v":194.56550000000001},null,"F",{"$f":"J23*1.8+32","v":382.21790000000004}]
[null,"rho","kg/m^3",{"$f":"(G24/2.20462)*35.3146","v":871.02287853662335},null,"lb/cft",{"$f":" -0.00000000017845*G23^4 + 0.00000020215*G23^3 - 0.00012456*G23^2 + 0.0072343*G23 + 62.329","v":54.376219990582101},null,"kg/m^3",{"$f":"(M24/2.20462)*35.3146","v":871.02287853662335},null,"lb/cft",{"$f":" -0.00000000017845*M23^4 + 0.00000020215*M23^3 - 0.00012456*M23^2 + 0.0072343*M23 + 62.329","v":54.376219990582101}]
[null,"flow","kg/s",{"$f":"'Summary A1'!H134","v":40},null,"lb/h",{"$f":"2.20462*D25*3600","v":317465.27999999997},null,"kg/s",{"$f":"'Summary A1'!J134","v":80},null,"lb/h",{"$f":"2.20462*J25*3600","v":634930.55999999994}]
[null,"q","m^3/s",{"$f":"D25/D24","v":4.5923018769842963E-2},null,"ft^3/s",{"$f":"G25/(G24*3600)","v":1.6217530386494958},null,"m^3/s",{"$f":"J25/J24","v":9.1846037539685926E-2},null,"ft^3/s",{"$f":"M25/(M24*3600)","v":3.2435060772989917}]
[null,"viscosity","kg/m-s",{"$f":"G27*3.28083/2.20462","v":1.374546895165089E-4},null,"lb/ft-s",{"$f":"0.115631*G23^-1.199532","v":9.2365455571268807E-5},null,"kg/m-s",{"$f":"M27*3.28083/2.20462","v":1.374546895165089E-4},null,"lb/ft-s",{"$f":"0.115631*M23^-1.199532","v":9.2365455571268807E-5}]
[]
[null,"distance between wells","m",{"$f":"'Input A1'!C248*1000","v":1000},null,"ft",{"$f":"D29*3.28083","v":3280.83},null,"m",{"$f":"'Input A1'!W248*1000","v":1000},null,"ft",{"$f":"J29*3.28083","v":3280.83}]
[null,"fracture orientation (angle)",null,{"$f":"'Input A1'!T274","v":15},null,null,null,null,null,{"$f":"D30","v":15}]
[null,"effective length","m",{"$f":"D29/COS(PI()*D30/180)","v":1035.276180410083},null,"ft",{"$f":"D31*3.28083","v":3396.5651509748127},null,"m",{"$f":"J29/COS(PI()*J30/180)","v":1035.276180410083},null,"ft",{"$f":"J31*3.28083","v":3396.5651509748127}]
[null,"# fractures",null,{"$f":"'Input A1'!T273","v":8},null,null,{"$f":"D32","v":8},null,null,{"$f":"'Input A1'!W273","v":8},null,null,{"$f":"J32","v":8}]
[null,"fracture aperture (height)","m",{"$f":"'Input A1'!C270","v":3.1750095758288806E-3},null,"ft",{"$f":"D33*3.28083","v":1.0416666666666666E-2},null,"m",{"$f":"'Input A1'!G270","v":3.1750095758288806E-3},null,"ft",{"$f":"J33*3.28083","v":1.0416666666666666E-2}]
[null,"fracture width","m",{"$f":"'Input A1'!C271","v":152.40045963978628},null,"ft",{"$f":"D34*3.28083","v":500},null,"m",{"$f":"'Input A1'!G271","v":152.40045963978628},null,"ft",{"$f":"J34*3.28083","v":500}]
[null,"fracture flow area","m^2",{"$f":"D33*D34","v":0.48387291871704424},null,"ft^2",{"$f":"G33*G34","v":5.208333333333333},null,"m^2",{"$f":"J33*J34","v":0.48387291871704424},null,"ft^2",{"$f":"M33*M34","v":5.208333333333333}]
[null,"hydraulic diameter - fracture","m",{"$f":"2*D35/(D33+D34)","v":6.3498868623481286E-3},null,"ft",{"$f":"2*G35/(G33+G34)","v":2.083289931459761E-2},null,"m",{"$f":"2*J35/(J33+J34)","v":6.3498868623481286E-3},null,"ft",{"$f":"2*M35/(M33+M34)","v":2.083289931459761E-2}]
[null,"flow per fracture","m^3/s",{"$f":"D26/D32","v":5.7403773462303704E-3},null,"ft^3/s",{"$f":"G26/G32","v":0.20271912983118698},null,"m^3/s",{"$f":"J26/J32","v":1.1480754692460741E-2},null,"ft^3/s",{"$f":"M26/M32","v":0.40543825966237396}]
[null,"velocity","m/s",{"$f":"D37/D35","v":1.1863398682138662E-2},null,"ft/s",{"$f":"G37/G35","v":3.8922072927587904E-2},null,"m/s",{"$f":"J37/J35","v":2.3726797364277324E-2},null,"ft/s",{"$f":"M37/M35","v":7.7844145855175809E-2}]
[null,"friction factor=64/Re,  for laminar flow (Re<~2000)",null,null,null,{"$f":"IF(G40<2000,\" \",\"STOP- flow too high in fracture\")","v":" "},null,null,null,null,null,{"$f":"IF(M40<2000,\" \",\"STOP- flow too high in fracture\")","v":" "}]
[{"$f":"IF(G40<2000,0,1)","v":0},"Re",null,{"$f":"G40","v":477.35899914930252},null,null,{"$f":"G24*G38*G36/G27","v":477.35899914930252},null,null,{"$f":"M40","v":954.71799829860504},null,null,{"$f":"M24*M38*M36/M27","v":954.71799829860504}]
[{"$f":"IF(M40<2000,0,1)","v":0},"friction factor",null,{"$f":"64/D40","v":0.1340710034042594},null,null,{"$f":"64/G40","v":0.1340710034042594},null,null,{"$f":"64/J40","v":6.7035501702129699E-2},null,null,{"$f":"64/M40","v":6.7035501702129699E-2}]
[]
[null,"head loss","m",{"$f":"D41*(D31/D36)*(D38^2)/(2*D12)","v":0.15684734597632174},null,"ft",{"$f":"G41*(G31/G36)*(G38^2)/(2*32.174)","v":0.51461443626691894},null,"m",{"$f":"J41*(J31/J36)*(J38^2)/(2*J12)","v":0.31369469195264349},null,"ft",{"$f":"M41*(M31/M36)*(M38^2)/(2*32.174)","v":1.0292288725338379}]
[null,null,"kg/m^2",{"$f":"D43*D24","v":136.61762678312544},null,null,null,null,"kg/m^2",{"$f":"J43*J24","v":273.23525356625089}]
[null,null,"Pa",{"$f":"D43*D24*D12","v":1339.8090658621113},null,null,null,null,"Pa",{"$f":"J43*J24*J12","v":2679.6181317242226}]
[null,null,"bar",{"$f":"D45/100000","v":1.3398090658621114E-2},null,"psi",{"$f":"G43*G24/144","v":0.19432491525541234},null,"bar",{"$f":"J45/100000","v":2.6796181317242228E-2},null,"psi",{"$f":"M43*M24/144","v":0.38864983051082469}]
[]
[{"$f":"'Input A1'!A258","v":0},"dP-reservoir via k*A"]
[null,"k","darcy",{"$f":"G49","v":0},null,"darcy",{"$f":"'Summary A1'!H165","v":0},null,"darcy",{"$f":"M49","v":0},null,"darcy",{"$f":"'Summary A1'!J165","v":0}]
[null,"Area","m^2",{"$f":"G50/(3.28083^2)","v":0},null,"ft^2",{"$f":"'Summary A1'!H166","v":0},null,"m^2",{"$f":"M50/(3.28083^2)","v":0},null,"ft^2",{"$f":"'Summary A1'!J166","v":0}]
[null,"k*A","darcy-m^2",{"$f":"D49*D50","v":0},null,"darcy-ft^2",{"$f":"G49*G50","v":0},null,"darcy-m^2",{"$f":"J49*J50","v":0},null,"darcy-ft^2",{"$f":"M49*M50","v":0}]
[null,null,"m^2/darcy",9.8692299999999991E-13,null,"ft^2/darcy",{"$f":"10.76391*D52","v":1.0623150348929999E-11},null,"m^2/darcy",9.8692299999999991E-13,null,"ft^2/darcy",{"$f":"10.76391*J52","v":1.0623150348929999E-11}]
[null,null,"m^4",{"$f":"D51*D52","v":0},null,"ft^4",{"$f":"G51*G52","v":0},null,"m^4",{"$f":"J51*J52","v":0},null,"ft^4",{"$f":"M51*M52","v":0}]
[null,"T used for properties","C",{"$f":"IF(A1=1,Geofluid!H107,'Summary A1'!H50)","v":194.56550000000001},null,"F",{"$f":"D54*1.8+32","v":382.21790000000004},null,"C",{"$f":"IF(A1=1,Geofluid!I107,'Summary A1'!J50)","v":194.56550000000001},null,"F",{"$f":"J54*1.8+32","v":382.21790000000004}]
[null,"rho","kg/m^3",{"$f":"(G55/2.20462)*35.31467","v":871.0246050633715},null,"lb/ft^3",{"$f":" -0.00000000017845*G54^4 + 0.00000020215*G54^3 - 0.00012456*G54^2 + 0.0072343*G54 + 62.329","v":54.376219990582101},null,"kg/m^3",{"$f":"(M55/2.20462)*35.31467","v":871.0246050633715},null,"lb/ft^3",{"$f":" -0.00000000017845*M54^4 + 0.00000020215*M54^3 - 0.00012456*M54^2 + 0.0072343*M54 + 62.329","v":54.376219990582101}]
[null,"flow","kg/s",{"$f":"'Summary A1'!H134","v":40},null,"lb/h",{"$f":"'Summary A1'!H135","v":317465.27999999997},null,"kg/s",{"$f":"'Summary A1'!J134","v":80},null,"lb/h",{"$f":"'Summary A1'!J135","v":634930.55999999994}]
[null,null,"m^3/s",{"$f":"(D56/D55)","v":4.5922927742195981E-2},null,"ft^3/s",{"$f":"(G56/G55)/3600","v":1.621753038649496},null,"m^3/s",{"$f":"(J56/J55)","v":9.1845855484391961E-2},null,"ft^3/s",{"$f":"(M56/M55)/3600","v":3.2435060772989921}]
[null,"viscosity","kg/m-s",{"$f":"G58*3.28083/2.20462","v":1.374546895165089E-4},null,"lb/ft-s",{"$f":"0.115631*G54^-1.199532","v":9.2365455571268807E-5},null,"kg/m-s",{"$f":"M58*3.28083/2.20462","v":1.374546895165089E-4},null,"lb/ft-s",{"$f":"0.115631*M54^-1.199532","v":9.2365455571268807E-5}]
[null,"distance between wells","m",{"$f":"'Input A1'!C248*1000","v":1000},null,"ft",{"$f":"D59*3.28083","v":3280.83},null,"m",{"$f":"'Input A1'!W248*1000","v":1000},null,"ft",{"$f":"J59*3.28083","v":3280.83}]
[]
[null,"dP,reservoir","kg/s^2-m",{"$f":"D57*D58*D59/D53","v":{"$error":"#DIV/0!"}},null,"lb/s^2-ft",{"$f":"G57*G58*G59/G53","v":{"$error":"#DIV/0!"}},null,"kg/s^2-m",{"$f":"J57*J58*J59/J53","v":{"$error":"#DIV/0!"}},null,"lb/s^2-ft",{"$f":"M57*M58*M59/M53","v":{"$error":"#DIV/0!"}}]
[null,null,"kg/m^2",{"$f":"D61/D12","v":{"$error":"#DIV/0!"}},null,"lb/ft^2",{"$f":"G61/G12","v":{"$error":"#DIV/0!"}},null,"kg/m^2",{"$f":"J61/J12","v":{"$error":"#DIV/0!"}},null,"lb/ft^2",{"$f":"M61/M12","v":{"$error":"#DIV/0!"}}]
[null,null,"bar",{"$f":"D62*D12/100000","v":{"$error":"#DIV/0!"}},null,"psi",{"$f":"G62/144","v":{"$error":"#DIV/0!"}},null,"bar",{"$f":"J62*J12/100000","v":{"$error":"#DIV/0!"}},null,"psi",{"$f":"M62/144","v":{"$error":"#DIV/0!"}}]
[]
[{"$f":"'Input A1'!A254","v":0},"Inputted dP,reservoir",null,null,null,"psi-h/1000/lb",{"$f":"'Summary A1'!H161","v":0.5},null,null,null,null,"psi-h/1000/lb",{"$f":"'Summary A1'!J161","v":0.25}]
[null,"flow",null,null,null,"lb/h",{"$f":"G56","v":317465.27999999997},null,null,null,null,"lb/h",{"$f":"M56","v":634930.55999999994}]
[null,"dP","bar",{"$f":"G67/14.50377","v":10.944233120078433},null,"psi",{"$f":"G65*G66/1000","v":158.73263999999998},null,null,{"$f":"M67/14.50377","v":10.944233120078433},null,"psi",{"$f":"M65*M66/1000","v":158.73263999999998}]
[]
[]
[null,"Reservoir dP used","bar",{"$f":"IF($A1=0,IF($A65=0,D67,D63),IF($A65=0,D67,IF($A48=0,D63,D46)))","v":10.944233120078433},null,"psi",{"$f":"IF($A1=0,IF($A65=0,G67,G63),IF($A65=0,G67,IF($A48=0,G63,G46)))","v":158.73263999999998},null,"bar",{"$f":"IF($A1=0,IF($A65=0,J67,J63),IF($A65=0,J67,IF($A48=0,J63,J46)))","v":10.944233120078433},null,"psi",{"$f":"IF($A1=0,IF($A65=0,M67,M63),IF($A65=0,M67,IF($A48=0,M63,M46)))","v":158.73263999999998}]
[]
[null,"Injection well bottom hole (EGS)","bar",{"$f":"'GF Pumping A2'!D126","v":344.28776530204254},null,"psi",{"$f":"'GF Pumping A2'!G126","v":4993.4705617548061},null,"bar",{"$f":"'GF Pumping A2'!J126","v":343.41222665243629},null,"psi",{"$f":"'GF Pumping A2'!M126","v":4980.7719505548057}]
[{"$f":"'Input A1'!A319","v":1},null,null,{"$f":"IF($A73=1,'GF Pumping A2'!D112,0)","v":22.982882596138079},null,null,{"$f":"IF($A73=1,'GF Pumping A2'!G112,0)","v":333.33854400000001},null,null,{"$f":"IF($A73=1,'GF Pumping A2'!J112,0)","v":22.107344211523291},null,null,{"$f":"IF($A73=1,'GF Pumping A2'!M112,0)","v":320.63993279999994}]
[null,"Prod well bottomhole"]
[null,"P,production well bottomhole","bar",{"$f":"IF($A$1=1,D72-D70-D73,D17-D70)","v":310.36064958582602},null,"psia",{"$f":"IF($A$1=1,G72-G70-G73,G17-G70)","v":4501.3993777548058},null,"bar",{"$f":"IF($A$1=1,J72-J70-J73,J17-J70)","v":310.36064932083457},null,"psia",{"$f":"IF($A$1=1,M72-M70-M73,M17-M70)","v":4501.3993777548058}]
[]
[null,null,null,null,null,null,{"$f":"G72-G73","v":4660.1320177548059}]
[null,null,null,null,null,null,{"$f":"G77-G70","v":4501.3993777548058}]
[]
[]
[]
[]
["2010-09-16","Changed cell D9 to 11.6C - previously it used the value in Geofluid D46 (the ambient temperature used in plant design)"]

{"sheet":"Reservoir A2","index":24,"n_rows":465,"n_cols":37,"rows_kept":465,"cut":false,"hidden":true,"merged":[]}
[null,"This Work Sheet estimates the temperature loss in the production wells"]
[]
[null,null,null,"Reference",null,null,"Improved",null,null,0.1,null,null,0.9]
[{"$f":"'Input A1'!A75","v":1},"Resource Type",null,{"$f":"'Input A1'!T75","v":"EGS"},null,null,{"$f":"D4","v":"EGS"},null,null,{"$f":"D4","v":"EGS"},null,null,{"$f":"J4","v":"EGS"},null,null,null,null,null,"C6","C5","C4","C3","C2","C1","C0",null,null,"Effect of Pressure:",null,null,null,null,null,null,null,null,"Yes"]
[null,"Resource Temperature","C",{"$f":"'Summary A1'!H50","v":250},null,null,{"$f":"'Summary A1'!J50","v":250},null,null,{"$f":"'Summary A1'!L50","v":250},null,null,{"$f":"'Summary A1'!M50","v":250},null,null,null,"Pressure","psia",{"$f":"Geofluid!E10","v":0},{"$f":"Geofluid!F10","v":-2.5517506350999999E-12},{"$f":"Geofluid!G10","v":2.4121846657999999E-8},{"$f":"Geofluid!H10","v":-9.1909636468000008E-6},{"$f":"Geofluid!I10","v":1.9695373372000001E-3},{"$f":"Geofluid!J10","v":-0.19788525656},{"$f":"Geofluid!K10","v":8.0894106753999999},null,null,"Property/Property,sat = (a*T^b)*(P/P,sat) +1",null,null,null,null,null,null,null,null,"No"]
[null,null,"F",{"$f":"D5*1.8+32","v":482},null,null,{"$f":"G5*1.8+32","v":482},null,null,{"$f":"J5*1.8+32","v":482},null,null,{"$f":"M5*1.8+32","v":482},null,null,null,"enthalpy","btu/lb",{"$f":"Geofluid!E11","v":1.0122595469000001E-14},{"$f":"Geofluid!F11","v":-1.8805783302E-11},{"$f":"Geofluid!G11","v":1.4924845945999999E-8},{"$f":"Geofluid!H11","v":-5.9760546932999997E-6},{"$f":"Geofluid!I11","v":1.3462856545E-3},{"$f":"Geofluid!J11","v":0.83827719984000004},{"$f":"Geofluid!K11","v":-24.113934501999999}]
[null,"Resource Depth","m",{"$f":"'Summary A1'!H52","v":3500},{"$f":"D459/D7","v":1.7381732252058086E-3},null,{"$f":"'Summary A1'!J52","v":3500},{"$f":"G459/G7","v":8.7483917344191771E-4},null,{"$f":"'Summary A1'!L52","v":3500},{"$f":"J459/J7","v":1.7509887644692275E-3},null,{"$f":"'Summary A1'!M52","v":3500},{"$f":"M459/M7","v":1.7509887644692275E-3},null,null,"entropy","btu/lb-R",{"$f":"Geofluid!E12","v":7.3991541797999994E-18},{"$f":"Geofluid!F12","v":-1.2945213490999999E-14},{"$f":"Geofluid!G12","v":8.8430105660999993E-12},{"$f":"Geofluid!H12","v":-1.8419111147E-9},{"$f":"Geofluid!I12","v":-1.2026247967E-6},{"$f":"Geofluid!J12","v":2.0324314655999999E-3},{"$f":"Geofluid!K12","v":-6.0089552413E-2},null,null,"a","b"]
[null,null,"ft",{"$f":"D7*3.28083","v":11482.904999999999},{"$f":"SUM(E9:E477)","v":11982.997933158544},null,{"$f":"G7*3.28083","v":11482.904999999999},{"$f":"SUM(H9:H477)","v":4519.0967945222264},null,{"$f":"J7*3.28083","v":11482.904999999999},{"$f":"SUM(K9:K477)","v":11982.998124480575},null,{"$f":"M7*3.28083","v":11482.904999999999},{"$f":"SUM(N9:N477)","v":4519.1098744805759},null,null,"specific vol","ft^3/lb",{"$f":"Geofluid!E13","v":1.4068205291E-18},{"$f":"Geofluid!F13","v":-2.6995711458E-15},{"$f":"Geofluid!G13","v":2.1775771856000002E-12},{"$f":"Geofluid!H13","v":-9.1528222658000002E-10},{"$f":"Geofluid!I13","v":2.2418007508000001E-7},{"$f":"Geofluid!J13","v":-2.3968043944000001E-5},{"$f":"Geofluid!K13","v":1.7070951785999999E-2},null,"density",{"$f":"Geofluid!N9","v":3.0886E-17},{"$f":"Geofluid!O9","v":5.2378999999999998}]
[null,"Surface Temperature","C",{"$f":"Geofluid!H46","v":15.555555555555555},null,null,{"$f":"D9","v":15.555555555555555},null,null,{"$f":"D9","v":15.555555555555555},null,null,{"$f":"D9","v":15.555555555555555},null,null,null,"Cp","btu/lb-F",{"$f":"Geofluid!E14","v":1.3809800000000001E-16},{"$f":"Geofluid!F14","v":-2.1818700000000001E-13},{"$f":"Geofluid!G14","v":1.42033E-10},{"$f":"Geofluid!H14","v":-4.6522800000000002E-8},{"$f":"Geofluid!I14","v":8.6599800000000004E-6},{"$f":"Geofluid!J14","v":-8.0616100000000001E-4},{"$f":"Geofluid!K14","v":1.02617},null,"Cp",{"$f":"Geofluid!N10","v":-2.1009000000000001E-18},{"$f":"Geofluid!O10","v":5.7377000000000002}]
[null,null,"F",{"$f":"D9*1.8+32","v":60},null,null,{"$f":"G9*1.8+32","v":60},null,null,{"$f":"J9*1.8+32","v":60},null,null,{"$f":"M9*1.8+32","v":60},null,null,null,"k","btu/hr-ft-F",{"$f":"Geofluid!E15","v":-5.62597E-18},{"$f":"Geofluid!F15","v":1.09949E-14},{"$f":"Geofluid!G15","v":-9.7348700000000001E-12},{"$f":"Geofluid!H15","v":5.1947699999999998E-9},{"$f":"Geofluid!I15","v":-2.6488700000000002E-6},{"$f":"Geofluid!J15","v":8.2955400000000003E-4},{"$f":"Geofluid!K15","v":0.30074000000000001},null,"viscosity",{"$f":"Geofluid!N11","v":2.6272E-17},{"$f":"Geofluid!O11","v":5.4006999999999996}]
[null,"Temperature Gradient","C/km",{"$f":"(D5-D9)*1000/D7","v":66.984126984126988},{"$f":"D11/1000","v":6.6984126984126993E-2},null,{"$f":"(G5-G9)*1000/G7","v":66.984126984126988},{"$f":"G11/1000","v":6.6984126984126993E-2},null,{"$f":"(J5-J9)*1000/J7","v":66.984126984126988},{"$f":"J11/1000","v":6.6984126984126993E-2},null,{"$f":"(M5-M9)*1000/M7","v":66.984126984126988},{"$f":"M11/1000","v":6.6984126984126993E-2},null,null,null,null,"a","b",null,null,null,null,null,null,"k",{"$f":"Geofluid!N12","v":3.1733000000000002E-17},{"$f":"Geofluid!O12","v":5.3231999999999999}]
[null,null,"F/ft",{"$f":"(D6-D10)/D8","v":3.6750282267422753E-2},{"$f":"E7/E11","v":2.5949031561129366E-2},null,{"$f":"(G6-G10)/G8","v":3.6750282267422753E-2},{"$f":"H7/H11","v":1.3060395243327206E-2},null,{"$f":"(J6-J10)/J8","v":3.6750282267422753E-2},{"$f":"K7/K11","v":2.6140353592787043E-2},null,{"$f":"(M6-M10)/M8","v":3.6750282267422753E-2},{"$f":"N7/N11","v":2.6140353592787043E-2},null,null,"viscosity = a * T^b  (lb-ft-hr)",null,{"$f":"Geofluid!E17","v":407.22},{"$f":"Geofluid!F17","v":-1.194}]
[]
[null,"P,bh-prod","psia",{"$f":"'Reservoir A1'!G17-'Reservoir A1'!G70","v":4500.3993777548058},null,null,{"$f":"'Reservoir A1'!M17-'Reservoir A1'!M70","v":4500.3993777548058},null,null,{"$f":"'Reservoir A1 10-90s'!G17-'Reservoir A1 10-90s'!G70","v":4500.3993777548058},null,null,{"$f":"'Reservoir A1 10-90s'!M17-'Reservoir A1 10-90s'!M70","v":4500.3993777548058},null,null,null,{"$f":"D14-G14","v":0}]
[null,"P,sat","psi",{"$f":"S$5*D$43^6+T$5*D$43^5+U$5*D$43^4+V$5*D$43^3+W$5*D$43^2+X$5*D$43+Y$5","v":576.65151539779652},null,null,{"$f":"S$5*G$43^6+T$5*G$43^5+U$5*G$43^4+V$5*G$43^3+W$5*G$43^2+X$5*G$43+Y$5","v":576.65151539779652},null,null,{"$f":"S$5*J$43^6+T$5*J$43^5+U$5*J$43^4+V$5*J$43^3+W$5*J$43^2+X$5*J$43+Y$5","v":576.65151539779652},null,null,{"$f":"S$5*M$43^6+T$5*M$43^5+U$5*M$43^4+V$5*M$43^3+W$5*M$43^2+X$5*M$43+Y$5","v":576.65151539779652},null,null,null,0]
[null,"P/P,sat",null,{"$f":"D14/D15","v":7.8043658216180294},null,null,{"$f":"G14/G15","v":7.8043658216180294},null,null,{"$f":"J14/J15","v":7.8043658216180294},null,null,{"$f":"M14/M15","v":7.8043658216180294},null,null,null,0]
[null,"spec grav-sat","cft/lb",{"$f":"S$8*D$43^6+T$8*D$43^5+U$8*D$43^4+V$8*D$43^3+W$8*D$43^2+X$8*D$43+Y$8","v":2.0050547246434625E-2},null,null,{"$f":"S$8*G$43^6+T$8*G$43^5+U$8*G$43^4+V$8*G$43^3+W$8*G$43^2+X$8*G$43+Y$8","v":2.0050547246434625E-2},null,null,{"$f":"S$8*J$43^6+T$8*J$43^5+U$8*J$43^4+V$8*J$43^3+W$8*J$43^2+X$8*J$43+Y$8","v":2.0050547246434625E-2},null,null,{"$f":"S$8*M$43^6+T$8*M$43^5+U$8*M$43^4+V$8*M$43^3+W$8*M$43^2+X$8*M$43+Y$8","v":2.0050547246434625E-2},null,null,null,0]
[null,"density-sat","lb/cft",{"$f":"1/D17","v":49.873950456779646},null,null,{"$f":"1/G17","v":49.873950456779646},null,null,{"$f":"1/J17","v":49.873950456779646},null,null,{"$f":"1/M17","v":49.873950456779646},null,null,null,0]
[null,"P correction to rho",null,{"$f":"AB$8*D$43^AC$8*D$16+1","v":1.0272666238516466},null,null,{"$f":"AB$8*G$43^AC$8*G$16+1","v":1.0272666238516466},null,null,{"$f":"AB$8*J$43^AC$8*J$16+1","v":1.0272666238516466},null,null,{"$f":"AB$8*M$43^AC$8*M$16+1","v":1.0272666238516466},null,null,null,0]
[null,"density","lb/cft",{"$f":"D19*D18","v":51.233844703880315},null,null,{"$f":"G19*G18","v":51.233844703880315},null,null,{"$f":"J19*J18","v":51.233844703880315},null,null,{"$f":"M19*M18","v":51.233844703880315},null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Well Flow rate","kg/s",{"$f":"'Summary A1'!H134","v":40},null,null,{"$f":"'Summary A1'!J202","v":80},null,null,{"$f":"'Summary A1'!L134","v":40},null,null,{"$f":"'Summary A1'!M134","v":40},null,null,null,-40]
[null,null,"lb/hr",{"$f":"D22*2.20462*3600","v":317465.27999999997},null,null,{"$f":"G22*2.20462*3600","v":634930.55999999994},null,null,{"$f":"J22*2.20462*3600","v":317465.27999999997},null,null,{"$f":"M22*2.20462*3600","v":317465.27999999997},null,null,null,-317465.27999999997]
[null,null,"lb/day",{"$f":"D23*24","v":7619166.7199999988},null,null,{"$f":"G23*24","v":15238333.439999998},null,null,{"$f":"J23*24","v":7619166.7199999988},null,null,{"$f":"M23*24","v":7619166.7199999988},null,null,null,-7619166.7199999988]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Time","days",365,null,{"$f":"MIN(F27:F666)","v":1.9810557435589948},365,null,{"$f":"MIN(I27:I666)","v":2.1941300418177225},365,null,{"$f":"MIN(L27:L666)","v":1.9987845105194266},365,null,{"$f":"MIN(O27:O666)","v":2.2221587654179662},null,0]
[null,"k,steel","btu/h-ft-F",50,null,{"$f":"LOG(D40*D89/(D80*0.5))","v":3.0708910900873172},50,null,{"$f":"LOG(G40*G89/(G80*0.5))","v":3.0708910900873172},50,null,{"$f":"LOG(J40*J89/(J80*0.5))","v":3.0708910900873172},50,null,{"$f":"LOG(M40*M89/(M80*0.5))","v":3.0708910900873172},null,0]
[null,"k,cement","w/m-K",0.87,null,null,0.87,null,null,0.87,null,null,0.87,null,null,null,0]
[null,null,"btu/h-ft-F",{"$f":"D28*3.413*0.3048/1.8","v":0.50280315999999992},null,null,{"$f":"G28*3.413*0.3048/1.8","v":0.50280315999999992},null,null,{"$f":"J28*3.413*0.3048/1.8","v":0.50280315999999992},null,null,{"$f":"M28*3.413*0.3048/1.8","v":0.50280315999999992},null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"# of Intervals/Liners in Production Well",null,{"$f":"'Well Field Dvlpmnt A1'!D24+1","v":3},null,null,{"$f":"D31","v":3},null,null,{"$f":"'Well Field Dvlpmnt A1'!H24+1","v":3},null,null,{"$f":"'Well Field Dvlpmnt A1'!J24+1","v":3},null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Production Interval",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"D$31","v":3},"Cased",null,{"$f":"'Well Field Dvlpmnt A1'!D60","v":"Perforated / Slotted Liner"},null,null,{"$f":"D34","v":"Perforated / Slotted Liner"},null,null,{"$f":"'Well Field Dvlpmnt A1'!H60","v":"Perforated / Slotted Liner"},null,null,{"$f":"'Well Field Dvlpmnt A1'!J60","v":"Perforated / Slotted Liner"},null,null,null,{"$error":"#VALUE!"}]
[null,"Rock Properties",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Thermal conductivity, k","J/m-day-C",{"$f":"3.46*3600*24","v":298944},null,null,{"$f":"3.46*3600*24","v":298944},null,null,{"$f":"3.46*3600*24","v":298944},null,null,{"$f":"3.46*3600*24","v":298944},null,null,null,0]
[null,"Specific Heat, Cp","J/kg-C",{"$f":"2816.77/2.7","v":1043.2481481481482},null,null,{"$f":"2816.77/2.7","v":1043.2481481481482},null,null,{"$f":"2816.77/2.7","v":1043.2481481481482},null,null,{"$f":"2816.77/2.7","v":1043.2481481481482},null,null,null,0]
[null,"Density, rho","kg/m^3",2700,null,null,2700,null,null,2700,null,null,2700,null,null,null,0]
[null,"alpha","m^2/day",{"$f":"D36/(D37*D38)","v":0.10613007096781064},null,null,{"$f":"G36/(G37*G38)","v":0.10613007096781064},null,null,{"$f":"J36/(J37*J38)","v":0.10613007096781064},null,null,{"$f":"M36/(M37*M38)","v":0.10613007096781064},null,null,null,0]
[null,null,"ft^2/day",{"$f":"D39*(3.28083^2)","v":1.1423676856235054},null,null,{"$f":"G39*(3.28083^2)","v":1.1423676856235054},null,null,{"$f":"J39*(3.28083^2)","v":1.1423676856235054},null,null,{"$f":"M39*(3.28083^2)","v":1.1423676856235054},null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"T,gf","F",{"$f":"D6-D13*1.8","v":482},null,null,{"$f":"G6-G13*1.8","v":482},null,null,{"$f":"J6-J13*1.8","v":482},null,null,{"$f":"M6-M13*1.8","v":482},null,null,null,{"$f":"D43-G43","v":0}]
[null,"P,sat","psi",{"$f":"S$5*D$43^6+T$5*D$43^5+U$5*D$43^4+V$5*D$43^3+W$5*D$43^2+X$5*D$43+Y$5","v":576.65151539779652},null,null,{"$f":"S$5*G$43^6+T$5*G$43^5+U$5*G$43^4+V$5*G$43^3+W$5*G$43^2+X$5*G$43+Y$5","v":576.65151539779652},null,null,{"$f":"S$5*J$43^6+T$5*J$43^5+U$5*J$43^4+V$5*J$43^3+W$5*J$43^2+X$5*J$43+Y$5","v":576.65151539779652},null,null,{"$f":"S$5*M$43^6+T$5*M$43^5+U$5*M$43^4+V$5*M$43^3+W$5*M$43^2+X$5*M$43+Y$5","v":576.65151539779652},null,null,null,{"$f":"D44-G44","v":0}]
[null,"P,gf","psi",{"$f":"D14-D20*0.5*D97/144","v":4193.9861634217796},null,null,{"$f":"G14-G20*0.5*G97/144","v":4193.9861634217796},null,null,{"$f":"J14-J20*0.5*J97/144","v":4193.9861634217796},null,null,{"$f":"M14-M20*0.5*M97/144","v":4193.9861634217796},null,null,null,0]
[null,"P/P,sat",null,{"$f":"D45/D44","v":7.272999465766782},null,null,{"$f":"G45/G44","v":7.272999465766782},null,null,{"$f":"J45/J44","v":7.272999465766782},null,null,{"$f":"M45/M44","v":7.272999465766782},null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"spec grav-sat","cft/lb",{"$f":"S$8*D$43^6+T$8*D$43^5+U$8*D$43^4+V$8*D$43^3+W$8*D$43^2+X$8*D$43+Y$8","v":2.0050547246434625E-2},null,null,{"$f":"S$8*G$43^6+T$8*G$43^5+U$8*G$43^4+V$8*G$43^3+W$8*G$43^2+X$8*G$43+Y$8","v":2.0050547246434625E-2},null,null,{"$f":"S$8*J$43^6+T$8*J$43^5+U$8*J$43^4+V$8*J$43^3+W$8*J$43^2+X$8*J$43+Y$8","v":2.0050547246434625E-2},null,null,{"$f":"S$8*M$43^6+T$8*M$43^5+U$8*M$43^4+V$8*M$43^3+W$8*M$43^2+X$8*M$43+Y$8","v":2.0050547246434625E-2},null,null,null,0]
[null,"density-sat","lb/cft",{"$f":"1/D48","v":49.873950456779646},null,null,{"$f":"1/G48","v":49.873950456779646},null,null,{"$f":"1/J48","v":49.873950456779646},null,null,{"$f":"1/M48","v":49.873950456779646},null,null,null,0]
[null,"P correction to rho",null,{"$f":"AB$8*D$43^AC$8*D$46+1","v":1.0254101544236909},null,null,{"$f":"AB$8*G$43^AC$8*G$46+1","v":1.0254101544236909},null,null,{"$f":"AB$8*J$43^AC$8*J$46+1","v":1.0254101544236909},null,null,{"$f":"AB$8*M$43^AC$8*M$46+1","v":1.0254101544236909},null,null,null,0]
[null,"density","lb/cft",{"$f":"D50*D49","v":51.141255239605925},null,null,{"$f":"G50*G49","v":51.141255239605925},null,null,{"$f":"J50*J49","v":51.141255239605925},null,null,{"$f":"M50*M49","v":51.141255239605925},null,null,null,0]
[null,"viscosity-sat","lb/ft-hr",{"$f":"S$12*D$43^T$12","v":0.25484195960000866},null,null,{"$f":"S$12*G$43^T$12","v":0.25484195960000866},null,null,{"$f":"S$12*J$43^T$12","v":0.25484195960000866},null,null,{"$f":"S$12*M$43^T$12","v":0.25484195960000866},null,null,null,0]
[null,null,"lb/ft-s",{"$f":"D52/3600","v":7.078943322222463E-5},null,null,{"$f":"G52/3600","v":7.078943322222463E-5},null,null,{"$f":"J52/3600","v":7.078943322222463E-5},null,null,{"$f":"M52/3600","v":7.078943322222463E-5},null,null,null,0]
[null,"P correction to mu",null,{"$f":"AB$10*D$43^AC$10*D$46+1","v":1.0590933798953339},null,null,{"$f":"AB$10*G$43^AC$10*G$46+1","v":1.0590933798953339},null,null,{"$f":"AB$10*J$43^AC$10*J$46+1","v":1.0590933798953339},null,null,{"$f":"AB$10*M$43^AC$10*M$46+1","v":1.0590933798953339},null,null,null,0]
[null,"viscosity","lb/ft-s",{"$f":"D53*D54","v":7.4972620092200921E-5},null,null,{"$f":"G53*G54","v":7.4972620092200921E-5},null,null,{"$f":"J53*J54","v":7.4972620092200921E-5},null,null,{"$f":"M53*M54","v":7.4972620092200921E-5},null,null,null,0]
[null,"specific heat-sat",null,{"$f":"S$9*D$43^6+T$9*D$43^5+U$9*D$43^4+V$9*D$43^3+W$9*D$43^2+X$9*D$43+Y$9","v":1.1614469987557161},null,null,{"$f":"S$9*G$43^6+T$9*G$43^5+U$9*G$43^4+V$9*G$43^3+W$9*G$43^2+X$9*G$43+Y$9","v":1.1614469987557161},null,null,{"$f":"S$9*J$43^6+T$9*J$43^5+U$9*J$43^4+V$9*J$43^3+W$9*J$43^2+X$9*J$43+Y$9","v":1.1614469987557161},null,null,{"$f":"S$9*M$43^6+T$9*M$43^5+U$9*M$43^4+V$9*M$43^3+W$9*M$43^2+X$9*M$43+Y$9","v":1.1614469987557161},null,null,null,0]
[null,"P correction to Cp",null,{"$f":"AB$9*D$43^AC$9*D$46+1","v":0.96210011187098576},null,null,{"$f":"AB$9*G$43^AC$9*G$46+1","v":0.96210011187098576},null,null,{"$f":"AB$9*J$43^AC$9*J$46+1","v":0.96210011187098576},null,null,{"$f":"AB$9*M$43^AC$9*M$46+1","v":0.96210011187098576},null,null,null,0]
[null,"Cp","btu/lb-F",{"$f":"D56*D57","v":1.1174282874350951},null,null,{"$f":"G56*G57","v":1.1174282874350951},null,null,{"$f":"J56*J57","v":1.1174282874350951},null,null,{"$f":"M56*M57","v":1.1174282874350951},null,null,null,0]
[null,"thermal conductivity",null,{"$f":"S$10*D$43^6+T$10*D$43^5+U$10*D$43^4+V$10*D$43^3+W$10*D$43^2+X$10*D$43+Y$10","v":0.35695863403762829},null,null,{"$f":"S$10*G$43^6+T$10*G$43^5+U$10*G$43^4+V$10*G$43^3+W$10*G$43^2+X$10*G$43+Y$10","v":0.35695863403762829},null,null,{"$f":"S$10*J$43^6+T$10*J$43^5+U$10*J$43^4+V$10*J$43^3+W$10*J$43^2+X$10*J$43+Y$10","v":0.35695863403762829},null,null,{"$f":"S$10*M$43^6+T$10*M$43^5+U$10*M$43^4+V$10*M$43^3+W$10*M$43^2+X$10*M$43+Y$10","v":0.35695863403762829},null,null,null,0]
[null,"P correction to k",null,{"$f":"AB$11*D$43^AC$11*D$46+1","v":1.0442201978480019},null,null,{"$f":"AB$11*G$43^AC$11*G$46+1","v":1.0442201978480019},null,null,{"$f":"AB$11*J$43^AC$11*J$46+1","v":1.0442201978480019},null,null,{"$f":"AB$11*M$43^AC$11*M$46+1","v":1.0442201978480019},null,null,null,0]
[null,"k","btu/h-ft-F",{"$f":"D59*D60","v":0.37274341545832473},null,null,{"$f":"G59*G60","v":0.37274341545832473},null,null,{"$f":"J59*J60","v":0.37274341545832473},null,null,{"$f":"M59*M60","v":0.37274341545832473},null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"'Well Field Dvlpmnt A2'!A18","v":1},"ID","inch",{"$f":"'Well Field Dvlpmnt A1'!D64","v":6.1840000000000002},null,null,{"$f":"D63","v":6.1840000000000002},null,null,{"$f":"'Well Field Dvlpmnt A1'!H64","v":6.1840000000000002},null,null,{"$f":"'Well Field Dvlpmnt A1'!J64","v":6.1840000000000002},null,null,null,0]
[null,null,"ft",{"$f":"D63/12","v":0.51533333333333331},null,null,{"$f":"G63/12","v":0.51533333333333331},null,null,{"$f":"J63/12","v":0.51533333333333331},null,null,{"$f":"M63/12","v":0.51533333333333331},null,null,null,0]
[null,"OD","inch",{"$f":"'Well Field Dvlpmnt A1'!D63","v":7},null,null,{"$f":"D65","v":7},null,null,{"$f":"'Well Field Dvlpmnt A1'!H63","v":7},null,null,{"$f":"'Well Field Dvlpmnt A1'!J63","v":7},null,null,null,0]
[null,null,"ft",{"$f":"D65/12","v":0.58333333333333337},null,null,{"$f":"G65/12","v":0.58333333333333337},null,null,{"$f":"J65/12","v":0.58333333333333337},null,null,{"$f":"M65/12","v":0.58333333333333337},null,null,null,0]
[null,"Open hole Diameter","inch",{"$f":"'Well Field Dvlpmnt A1'!D65","v":8.5},null,null,{"$f":"D67","v":8.5},null,null,{"$f":"'Well Field Dvlpmnt A1'!H65","v":8.5},null,null,{"$f":"'Well Field Dvlpmnt A1'!J65","v":8.5},null,null,null,0]
[null,"Diameter used","ft",{"$f":"IF(A63=1,D64,D67/12)","v":0.51533333333333331},null,null,{"$f":"IF(A63=1,G64,G67/12)","v":0.51533333333333331},null,null,{"$f":"IF(A63=1,J64,J67/12)","v":0.51533333333333331},null,null,{"$f":"IF(A63=1,M64,M67/12)","v":0.51533333333333331},null,null,null,0]
[null,"cross Area","sq ft",{"$f":"PI()*D68^2/4","v":0.20857696852298394},null,null,{"$f":"PI()*G68^2/4","v":0.20857696852298394},null,null,{"$f":"PI()*J68^2/4","v":0.20857696852298394},null,null,{"$f":"PI()*M68^2/4","v":0.20857696852298394},null,null,null,0]
[null,"Velocity","ft/s",{"$f":"((D$23/D51)/D69)/3600","v":8.2671534687049295},null,null,{"$f":"((G$23/G51)/G69)/3600","v":16.534306937409859},null,null,{"$f":"((J$23/J51)/J69)/3600","v":8.2671534687049295},null,null,{"$f":"((M$23/M51)/M69)/3600","v":8.2671534687049295},null,null,null,-8.2671534687049295]
[null,"Re",null,{"$f":"D68*D70*D51/D55","v":2906115.8928331356},null,null,{"$f":"G68*G70*G51/G55","v":5812231.7856662711},null,null,{"$f":"J68*J70*J51/J55","v":2906115.8928331356},null,null,{"$f":"M68*M70*M51/M55","v":2906115.8928331356},null,null,null,-2906115.8928331356]
[null,"Pr",null,{"$f":"(D58*D53/D61)*3600","v":0.76397758531104176},null,null,{"$f":"(G58*G53/G61)*3600","v":0.76397758531104176},null,null,{"$f":"(J58*J53/J61)*3600","v":0.76397758531104176},null,null,{"$f":"(M58*M53/M61)*3600","v":0.76397758531104176},null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"h","btu/h-ft^2-F",{"$f":"0.023*D61/D68*D71^0.8*D72^0.333333","v":2252.8217808485015},null,null,{"$f":"0.023*G61/G68*G71^0.8*G72^0.333333","v":3922.3905406468816},null,null,{"$f":"0.023*J61/J68*J71^0.8*J72^0.333333","v":2252.8217808485015},null,null,{"$f":"0.023*M61/M68*M71^0.8*M72^0.333333","v":2252.8217808485015},null,null,null,-1669.5687597983801]
[null,"resistance film coefficient","h-ft^2-F/btu",{"$f":"1/D74*1/(IF(A63=1,(D64/D80),1))","v":6.1013032135391685E-4},null,null,{"$f":"1/G74*1/(IF(A63=1,(G64/G80),1))","v":3.5042784823652827E-4},null,null,{"$f":"1/J74*1/(IF(A63=1,(J64/J80),1))","v":6.1013032135391685E-4},null,null,{"$f":"1/M74*1/(IF(A63=1,(M64/M80),1))","v":6.1013032135391685E-4},null,null,null,2.5970247311738858E-4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"resistance casing","h-ft^2-F/btu",{"$f":"0.5*(D66-D64)/D$27","v":6.8000000000000059E-4},null,null,{"$f":"0.5*(G66-G64)/G$27","v":6.8000000000000059E-4},null,null,{"$f":"0.5*(J66-J64)/J$27","v":6.8000000000000059E-4},null,null,{"$f":"0.5*(M66-M64)/M$27","v":6.8000000000000059E-4},null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"OD,cement","inch",{"$f":"D67","v":8.5},null,null,{"$f":"G67","v":8.5},null,null,{"$f":"J67","v":8.5},null,null,{"$f":"M67","v":8.5},null,null,null,0]
[null,null,"ft",{"$f":"D79/12","v":0.70833333333333337},null,null,{"$f":"G79/12","v":0.70833333333333337},null,null,{"$f":"J79/12","v":0.70833333333333337},null,null,{"$f":"M79/12","v":0.70833333333333337},null,null,null,0]
[null,"cement resistance","h-ft^2-F/btu",{"$f":"0.5*(D80-D68)/D$29","v":0.19192401256984951},null,null,{"$f":"0.5*(G80-G68)/G$29","v":0.19192401256984951},null,null,{"$f":"0.5*(J80-J68)/J$29","v":0.19192401256984951},null,null,{"$f":"0.5*(M80-M68)/M$29","v":0.19192401256984951},null,null,null,{"$f":"D81-M81","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Total resistance","h-ft^2-F/btu",{"$f":"(D75+D77+D81)","v":0.19321414289120342},null,null,{"$f":"(G75+G77+G81)","v":0.19295444041808604},null,null,{"$f":"(J75+J77+J81)","v":0.19321414289120342},null,null,{"$f":"(M75+M77+M81)","v":0.19321414289120342},null,null,null,0]
[null,"U","btu/h-ft^2-F",{"$f":"1/D83","v":5.1756045651538463},null,null,{"$f":"1/G83","v":5.1825705479140032},null,null,{"$f":"1/J83","v":5.1756045651538463},null,null,{"$f":"1/M83","v":5.1756045651538463},null,null,null,0]
[null,null,"btu/d-ft^2-F",{"$f":"D84*24","v":124.2145095636923},null,null,{"$f":"G84*24","v":124.38169314993607},null,null,{"$f":"J84*24","v":124.2145095636923},null,null,{"$f":"M84*24","v":124.2145095636923},null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"alpha, earth","m^2/day",{"$f":"D$39","v":0.10613007096781064},null,null,{"$f":"G$39","v":0.10613007096781064},null,null,{"$f":"J$39","v":0.10613007096781064},null,null,{"$f":"M$39","v":0.10613007096781064},null,null,null,0]
[null,null,"sq ft/day",{"$f":"D87*10.764","v":1.1423840838975137},null,null,{"$f":"G87*10.764","v":1.1423840838975137},null,null,{"$f":"J87*10.764","v":1.1423840838975137},null,null,{"$f":"M87*10.764","v":1.1423840838975137},null,null,null,0]
[null,"time","day",{"$f":"D$26","v":365},null,null,{"$f":"G$26","v":365},null,null,{"$f":"J$26","v":365},null,null,{"$f":"M$26","v":365},null,null,null,0]
[null,"f(t)","sqft",{"$f":"-LN(0.5*D80/(2*(D89*D88)^0.5))-0.29+(0.5*D80)^2/(4*D88*D89)","v":4.4577174200072198},null,null,{"$f":"-LN(0.5*G80/(2*(G89*G88)^0.5))-0.29+(0.5*G80)^2/(4*G88*G89)","v":4.4577174200072198},null,null,{"$f":"-LN(0.5*J80/(2*(J89*J88)^0.5))-0.29+(0.5*J80)^2/(4*J88*J89)","v":4.4577174200072198},null,null,{"$f":"-LN(0.5*M80/(2*(M89*M88)^0.5))-0.29+(0.5*M80)^2/(4*M88*M89)","v":4.4577174200072198},null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"W","lb/day",{"$f":"D$24","v":7619166.7199999988},null,null,{"$f":"G$24","v":15238333.439999998},null,null,{"$f":"J$24","v":7619166.7199999988},null,null,{"$f":"M$24","v":7619166.7199999988},null,null,null,0]
[null,"Cp","btu/lb-F",{"$f":"D58","v":1.1174282874350951},null,null,{"$f":"G58","v":1.1174282874350951},null,null,{"$f":"J58","v":1.1174282874350951},null,null,{"$f":"M58","v":1.1174282874350951},null,null,null,0]
[null,"k,rock","btu/ft-day-F",{"$f":"D$36*0.3048/(1055.05*1.8)","v":47.979891000426527},null,null,{"$f":"G$36*0.3048/(1055.05*1.8)","v":47.979891000426527},null,null,{"$f":"J$36*0.3048/(1055.05*1.8)","v":47.979891000426527},null,null,{"$f":"M$36*0.3048/(1055.05*1.8)","v":47.979891000426527},null,null,null,0]
[null,"A","ft",{"$f":"D92*D58/(2*PI()*0.5*D68*D85*D94)*(D94+D68*D85*D90)","v":294122.07017648878},null,null,{"$f":"G92*G58/(2*PI()*0.5*G68*G85*G94)*(G94+G68*G85*G90)","v":588130.329449813},null,null,{"$f":"J92*J58/(2*PI()*0.5*J68*J85*J94)*(J94+J68*J85*J90)","v":294122.07017648878},null,null,{"$f":"M92*M58/(2*PI()*0.5*M68*M85*M94)*(M94+M68*M85*M90)","v":294122.07017648878},null,null,null,0]
[null,"a","F/ft",{"$f":"D$12","v":3.6750282267422753E-2},null,null,{"$f":"G$12","v":3.6750282267422753E-2},null,null,{"$f":"J$12","v":3.6750282267422753E-2},null,null,{"$f":"M$12","v":3.6750282267422753E-2},null,null,null,0]
[null,"Z","ft",{"$f":"'Well Field Dvlpmnt A1'!D61","v":1722.4357499999999},{"$f":"D97","v":1722.4357499999999},null,{"$f":"'Well Field Dvlpmnt A1'!D61","v":1722.4357499999999},null,null,{"$f":"'Well Field Dvlpmnt A1'!H61","v":1722.4357499999999},{"$f":"J97","v":1722.4357499999999},null,{"$f":"'Well Field Dvlpmnt A1'!J61","v":1722.4357499999999},null,null,null,0]
[null,"z1","ft",{"$f":"D97*0.333","v":573.57110475000002},null,null,{"$f":"G97*0.333","v":573.57110475000002},null,null,{"$f":"J97*0.333","v":573.57110475000002},null,null,{"$f":"M97*0.333","v":573.57110475000002},null,null,null,0]
[null,"b1","F",{"$f":"D$6-D96*D98","v":460.92110000000002},null,null,{"$f":"G$6-G96*G98","v":460.92110000000002},null,null,{"$f":"J$6-J96*J98","v":460.92110000000002},null,null,{"$f":"M$6-M96*M98","v":460.92110000000002},null,null,null,0]
[null,"To","F",{"$f":"D43","v":482},null,null,{"$f":"G43","v":482},null,null,{"$f":"J43","v":482},null,null,{"$f":"M43","v":482},null,null,null,0]
[null,"T,z1","F",{"$f":"D$96*D98+D99-D$96*D$95+(D100+D$96*D$95-D99)*EXP(-D98/D$95)","v":481.97947358861529},null,null,{"$f":"G$96*G98+G99-G$96*G$95+(G100+G$96*G$95-G99)*EXP(-G98/G$95)","v":481.98972813542059},null,null,{"$f":"J$96*J98+J99-J$96*J$95+(J100+J$96*J$95-J99)*EXP(-J98/J$95)","v":481.97947358861529},null,null,{"$f":"M$96*M98+M99-M$96*M$95+(M100+M$96*M$95-M99)*EXP(-M98/M$95)","v":481.97947358861529},null,null,null,0]
[null,"z2","ft",{"$f":"D97*0.333","v":573.57110475000002},null,null,{"$f":"G97*0.333","v":573.57110475000002},null,null,{"$f":"J97*0.333","v":573.57110475000002},null,null,{"$f":"M97*0.333","v":573.57110475000002},null,null,null,0]
[null,"b2","F",{"$f":"D99-D96*(D102)","v":439.84220000000005},null,null,{"$f":"G99-G96*(G102)","v":439.84220000000005},null,null,{"$f":"J99-J96*(J102)","v":439.84220000000005},null,null,{"$f":"M99-M96*(M102)","v":439.84220000000005},null,null,null,0]
[null,"To","F",{"$f":"D101","v":481.97947358861529},null,null,{"$f":"G101","v":481.98972813542059},null,null,{"$f":"J101","v":481.97947358861529},null,null,{"$f":"M101","v":481.97947358861529},null,null,null,0]
[null,"T,z2","F",{"$f":"D$96*D102+D103-D$96*D$95+(D104+D$96*D$95-D103)*EXP(-D102/D$95)","v":481.91792099698978},null,null,{"$f":"G$96*G102+G103-G$96*G$95+(G104+G$96*G$95-G103)*EXP(-G102/G$95)","v":481.95891921464499},null,null,{"$f":"J$96*J102+J103-J$96*J$95+(J104+J$96*J$95-J103)*EXP(-J102/J$95)","v":481.91792099698978},null,null,{"$f":"M$96*M102+M103-M$96*M$95+(M104+M$96*M$95-M103)*EXP(-M102/M$95)","v":481.91792099698978},null,null,null,0]
[null,"z3","ft",{"$f":"D97*0.333","v":573.57110475000002},null,null,{"$f":"G97*0.333","v":573.57110475000002},null,null,{"$f":"J97*0.333","v":573.57110475000002},null,null,{"$f":"M97*0.333","v":573.57110475000002},null,null,null,0]
[null,"b3","F",{"$f":"D103-D96*(D106)","v":418.76330000000007},null,null,{"$f":"G103-G96*(G106)","v":418.76330000000007},null,null,{"$f":"J103-J96*(J106)","v":418.76330000000007},null,null,{"$f":"M103-M96*(M106)","v":418.76330000000007},null,null,null,0]
[null,"To","F",{"$f":"D105","v":481.91792099698978},null,null,{"$f":"G105","v":481.95891921464499},null,null,{"$f":"J105","v":481.91792099698978},null,null,{"$f":"M105","v":481.91792099698978},null,null,null,{"$f":"D108-M108","v":0}]
[null,"T,z3","F",{"$f":"D$96*D106+D107-D$96*D$95+(D108+D$96*D$95-D107)*EXP(-D106/D$95)","v":481.81542215282934},null,null,{"$f":"G$96*G106+G107-G$96*G$95+(G108+G$96*G$95-G107)*EXP(-G106/G$95)","v":481.90759325656836},null,null,{"$f":"J$96*J106+J107-J$96*J$95+(J108+J$96*J$95-J107)*EXP(-J106/J$95)","v":481.81542215282934},null,null,{"$f":"M$96*M106+M107-M$96*M$95+(M108+M$96*M$95-M107)*EXP(-M106/M$95)","v":481.81542215282934},null,null,null,0,{"$f":"D100-D109","v":0.18457784717065806}]
[null,"T,b","F",{"$f":"D107","v":418.76330000000007},null,null,{"$f":"G107","v":418.76330000000007},null,null,{"$f":"J107","v":418.76330000000007},null,null,{"$f":"M107","v":418.76330000000007},null,null,null,0]
[null,"Intermediate Interval",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"D$31","v":3},"Rock Properties",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Thermal conductivity, k","J/m-day-C",{"$f":"D36","v":298944},null,null,{"$f":"G36","v":298944},null,null,{"$f":"J36","v":298944},null,null,{"$f":"M36","v":298944},null,null,null,0]
[null,"Specific Heat, Cp","J/kg-C",{"$f":"D37","v":1043.2481481481482},null,null,{"$f":"G37","v":1043.2481481481482},null,null,{"$f":"J37","v":1043.2481481481482},null,null,{"$f":"M37","v":1043.2481481481482},null,null,null,0]
[null,"Density, rho","kg/m^3",{"$f":"D38","v":2700},null,null,{"$f":"G38","v":2700},null,null,{"$f":"J38","v":2700},null,null,{"$f":"M38","v":2700},null,null,null,0]
[null,"alpha","m^2/day",{"$f":"D113/(D114*D115)","v":0.10613007096781064},null,null,{"$f":"G113/(G114*G115)","v":0.10613007096781064},null,null,{"$f":"J113/(J114*J115)","v":0.10613007096781064},null,null,{"$f":"M113/(M114*M115)","v":0.10613007096781064},null,null,null,0]
[null,null,"ft^2/day",{"$f":"D116*(3.28083^2)","v":1.1423676856235054},null,{"$f":"IF(D171>0,LOG(D117*D163/(D154*0.5)),\" \")","v":2.9121739271010587},{"$f":"G116*(3.28083^2)","v":1.1423676856235054},null,null,{"$f":"J116*(3.28083^2)","v":1.1423676856235054},null,{"$f":"IF(J171>0,LOG(J117*J163/(J154*0.5)),\" \")","v":2.9121739271010587},{"$f":"M116*(3.28083^2)","v":1.1423676856235054},null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"T,gf","F",{"$f":"D109","v":481.81542215282934},null,null,{"$f":"G109","v":481.90759325656836},null,null,{"$f":"J109","v":481.81542215282934},null,null,{"$f":"M109","v":481.81542215282934},null,null,null,0]
[null,"P,sat","psi",{"$f":"$S$5*D$119^6+$T$5*D$119^5+$U$5*D$119^4+$V$5*D$119^3+$W$5*D$119^2+$X$5*D$119+$Y$5","v":575.65343961233737},null,null,{"$f":"$S$5*G$119^6+$T$5*G$119^5+$U$5*G$119^4+$V$5*G$119^3+$W$5*G$119^2+$X$5*G$119+$Y$5","v":576.15167485680888},null,null,{"$f":"$S$5*J$119^6+$T$5*J$119^5+$U$5*J$119^4+$V$5*J$119^3+$W$5*J$119^2+$X$5*J$119+$Y$5","v":575.65343961233737},null,null,{"$f":"$S$5*M$119^6+$T$5*M$119^5+$U$5*M$119^4+$V$5*M$119^3+$W$5*M$119^2+$X$5*M$119+$Y$5","v":575.65343961233737},null,null,null,0]
[null,"P,gf","psi",{"$f":"D45-D51*0.5*D171/144","v":3480.3140751439969},null,null,{"$f":"G45-G51*0.5*G171/144","v":3480.3140751439969},null,null,{"$f":"J45-J51*0.5*J171/144","v":3480.3140751439969},null,null,{"$f":"M45-M51*0.5*M171/144","v":3480.3140751439969},null,null,null,0]
[null,"P/P,sat",null,{"$f":"D121/D120","v":6.0458495262144991},null,null,{"$f":"G121/G120","v":6.0406212930110117},null,null,{"$f":"J121/J120","v":6.0458495262144991},null,null,{"$f":"M121/M120","v":6.0458495262144991},null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"spec grav-sat","cft/lb",{"$f":"$S$8*D$119^6+$T$8*D$119^5+$U$8*D$119^4+$V$8*D$119^3+$W$8*D$119^2+$X$8*D$119+$Y$8","v":2.0046736667682519E-2},null,null,{"$f":"$S$8*G$119^6+$T$8*G$119^5+$U$8*G$119^4+$V$8*G$119^3+$W$8*G$119^2+$X$8*G$119+$Y$8","v":2.0048639081291196E-2},null,null,{"$f":"$S$8*J$119^6+$T$8*J$119^5+$U$8*J$119^4+$V$8*J$119^3+$W$8*J$119^2+$X$8*J$119+$Y$8","v":2.0046736667682519E-2},null,null,{"$f":"$S$8*M$119^6+$T$8*M$119^5+$U$8*M$119^4+$V$8*M$119^3+$W$8*M$119^2+$X$8*M$119+$Y$8","v":2.0046736667682519E-2},null,null,null,0]
[null,"density-sat","lb/cft",{"$f":"1/D124","v":49.883430733746643},null,null,{"$f":"1/G124","v":49.878697299367857},null,null,{"$f":"1/J124","v":49.883430733746643},null,null,{"$f":"1/M124","v":49.883430733746643},null,null,null,0]
[null,"P correction to rho",null,{"$f":"$AB$8*D$119^$AC$8*D$122+1","v":1.021080446419685},null,null,{"$f":"$AB$8*G$119^$AC$8*G$122+1","v":1.0210833298792921},null,null,{"$f":"$AB$8*J$119^$AC$8*J$122+1","v":1.021080446419685},null,null,{"$f":"$AB$8*M$119^$AC$8*M$122+1","v":1.021080446419685},null,null,null,0]
[null,"density","lb/cft",{"$f":"D126*D125","v":50.934995722559457},null,null,{"$f":"G126*G125","v":50.930306328479787},null,null,{"$f":"J126*J125","v":50.934995722559457},null,null,{"$f":"M126*M125","v":50.934995722559457},null,null,null,0]
[null,"viscosity-sat","lb/ft-hr",{"$f":"$S$12*D$119^$T$12","v":0.25495853053456502},null,null,{"$f":"$S$12*G$119^$T$12","v":0.25490030723210944},null,null,{"$f":"$S$12*J$119^$T$12","v":0.25495853053456502},null,null,{"$f":"$S$12*M$119^$T$12","v":0.25495853053456502},null,null,null,0]
[null,null,"lb/ft-s",{"$f":"D128/3600","v":7.0821814037379176E-5},null,null,{"$f":"G128/3600","v":7.0805640897808183E-5},null,null,{"$f":"J128/3600","v":7.0821814037379176E-5},null,null,{"$f":"M128/3600","v":7.0821814037379176E-5},null,null,null,0]
[null,"P correction to mu",null,{"$f":"$AB$10*D$119^$AC$10*D$122+1","v":1.0490212351312744},null,null,{"$f":"$AB$10*G$119^$AC$10*G$122+1","v":1.0490294672160674},null,null,{"$f":"$AB$10*J$119^$AC$10*J$122+1","v":1.0490212351312744},null,null,{"$f":"$AB$10*M$119^$AC$10*M$122+1","v":1.0490212351312744},null,null,null,0]
[null,"viscosity","lb/ft-s",{"$f":"D129*D130","v":7.4293586835728938E-5},null,null,{"$f":"G129*G130","v":7.427720374691991E-5},null,null,{"$f":"J129*J130","v":7.4293586835728938E-5},null,null,{"$f":"M129*M130","v":7.4293586835728938E-5},null,null,null,0]
[null,"specific heat-sat",null,{"$f":"$S$9*D$119^6+$T$9*D$119^5+$U$9*D$119^4+$V$9*D$119^3+$W$9*D$119^2+$X$9*D$119+$Y$9","v":1.1611869475124661},null,null,{"$f":"$S$9*G$119^6+$T$9*G$119^5+$U$9*G$119^4+$V$9*G$119^3+$W$9*G$119^2+$X$9*G$119+$Y$9","v":1.1613167488281613},null,null,{"$f":"$S$9*J$119^6+$T$9*J$119^5+$U$9*J$119^4+$V$9*J$119^3+$W$9*J$119^2+$X$9*J$119+$Y$9","v":1.1611869475124661},null,null,{"$f":"$S$9*M$119^6+$T$9*M$119^5+$U$9*M$119^4+$V$9*M$119^3+$W$9*M$119^2+$X$9*M$119+$Y$9","v":1.1611869475124661},null,null,null,0]
[null,"P correction to Cp",null,{"$f":"$AB$9*D$119^$AC$9*D$122+1","v":0.96856399928529402},null,null,{"$f":"$AB$9*G$119^$AC$9*G$122+1","v":0.96855669344360507},null,null,{"$f":"$AB$9*J$119^$AC$9*J$122+1","v":0.96856399928529402},null,null,{"$f":"$AB$9*M$119^$AC$9*M$122+1","v":0.96856399928529402},null,null,null,0]
[null,"Cp","btu/lb-F",{"$f":"D132*D133","v":1.1246838738005569},null,null,{"$f":"G132*G133","v":1.1248011102856814},null,null,{"$f":"J132*J133","v":1.1246838738005569},null,null,{"$f":"M132*M133","v":1.1246838738005569},null,null,null,0]
[null,"thermal conductivity",null,{"$f":"$S$10*D$119^6+$T$10*D$119^5+$U$10*D$119^4+$V$10*D$119^3+$W$10*D$119^2+$X$10*D$119+$Y$10","v":0.35702777401554647},null,null,{"$f":"$S$10*G$119^6+$T$10*G$119^5+$U$10*G$119^4+$V$10*G$119^3+$W$10*G$119^2+$X$10*G$119+$Y$10","v":0.35699325624881723},null,null,{"$f":"$S$10*J$119^6+$T$10*J$119^5+$U$10*J$119^4+$V$10*J$119^3+$W$10*J$119^2+$X$10*J$119+$Y$10","v":0.35702777401554647},null,null,{"$f":"$S$10*M$119^6+$T$10*M$119^5+$U$10*M$119^4+$V$10*M$119^3+$W$10*M$119^2+$X$10*M$119+$Y$10","v":0.35702777401554647},null,null,null,0]
[null,"P correction to k",null,{"$f":"$AB$11*D$119^$AC$11*D$122+1","v":1.0366841948653005},null,null,{"$f":"$AB$11*G$119^$AC$11*G$122+1","v":1.0366898112989344},null,null,{"$f":"$AB$11*J$119^$AC$11*J$122+1","v":1.0366841948653005},null,null,{"$f":"$AB$11*M$119^$AC$11*M$122+1","v":1.0366841948653005},null,null,null,0]
[null,"k","btu/h-ft-F",{"$f":"D135*D136","v":0.37012505044985727},null,null,{"$f":"G135*G136","v":0.37009127145557846},null,null,{"$f":"J135*J136","v":0.37012505044985727},null,null,{"$f":"M135*M136","v":0.37012505044985727},null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"ID","inch",{"$f":"'Well Field Dvlpmnt A1'!D70","v":8.6809999999999992},null,null,{"$f":"D139","v":8.6809999999999992},null,null,{"$f":"'Well Field Dvlpmnt A1'!H70","v":8.6809999999999992},null,null,{"$f":"'Well Field Dvlpmnt A1'!J70","v":8.6809999999999992},null,null,null,0]
[null,null,"ft",{"$f":"D139/12","v":0.7234166666666666},null,null,{"$f":"G139/12","v":0.7234166666666666},null,null,{"$f":"J139/12","v":0.7234166666666666},null,null,{"$f":"M139/12","v":0.7234166666666666},null,null,null,0]
[null,"OD","inch",{"$f":"'Well Field Dvlpmnt A1'!D69","v":9.625},null,null,{"$f":"D141","v":9.625},null,null,{"$f":"'Well Field Dvlpmnt A1'!H69","v":9.625},null,null,{"$f":"'Well Field Dvlpmnt A1'!J69","v":9.625},null,null,null,0]
[null,null,"ft",{"$f":"D141/12","v":0.80208333333333337},null,null,{"$f":"G141/12","v":0.80208333333333337},null,null,{"$f":"J141/12","v":0.80208333333333337},null,null,{"$f":"M141/12","v":0.80208333333333337},null,null,null,0]
[null,"cross Area","sq ft",{"$f":"PI()*D140^2/4","v":0.41102373530187941},null,null,{"$f":"PI()*G140^2/4","v":0.41102373530187941},null,null,{"$f":"PI()*J140^2/4","v":0.41102373530187941},null,null,{"$f":"PI()*M140^2/4","v":0.41102373530187941},null,null,null,0]
[null,"Velocity","ft/s",{"$f":"IF(D171>0,((D$23/D127)/D143)/3600,0)","v":4.212215273459182},null,null,{"$f":"IF(G171>0,((G$23/G127)/G143)/3600,0)","v":8.425206224065807},null,null,{"$f":"IF(J171>0,((J$23/J127)/J143)/3600,0)","v":4.212215273459182},null,null,{"$f":"IF(M171>0,((M$23/M127)/M143)/3600,0)","v":4.212215273459182},null,null,null,0]
[null,"Re",null,{"$f":"D140*D144*D127/D131","v":2089123.0292089311},null,null,{"$f":"G140*G144*G127/G131","v":4179167.6409867778},null,null,{"$f":"J140*J144*J127/J131","v":2089123.0292089311},null,null,{"$f":"M140*M144*M127/M131","v":2089123.0292089311},null,null,null,0]
[null,"Pr",null,{"$f":"(D134*D129/D137)*3600","v":0.77473207347514939},null,null,{"$f":"(G134*G129/G137)*3600","v":0.77470659456298929},null,null,{"$f":"(J134*J129/J137)*3600","v":0.77473207347514939},null,null,{"$f":"(M134*M129/M137)*3600","v":0.77473207347514939},null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"h","btu/h-ft^2-F",{"$f":"IF(D171>0,0.023*D137/D140*D145^0.8*D146^0.333333,0)","v":1229.4463092162421},null,null,{"$f":"IF(G171>0,0.023*G137/G140*G145^0.8*G146^0.333333,0)","v":2140.749199234212},null,null,{"$f":"IF(J171>0,0.023*J137/J140*J145^0.8*J146^0.333333,0)","v":1229.4463092162421},null,null,{"$f":"IF(M171>0,0.023*M137/M140*M145^0.8*M146^0.333333,0)","v":1229.4463092162421},null,null,null,0]
[null,"resistance film coefficient","h-ft^2-F/btu",{"$f":"IF(D171>0,1/D148,0)","v":8.1337427466636469E-4},null,null,{"$f":"IF(G171>0,1/G148,0)","v":4.6712618197298388E-4},null,null,{"$f":"IF(J171>0,1/J148,0)","v":8.1337427466636469E-4},null,null,{"$f":"IF(M171>0,1/M148,0)","v":8.1337427466636469E-4},null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"resistance casing","h-ft^2-F/btu",{"$f":"(0.5*(D142-D140)/D$27)/(D142/D154)","v":1.0012121212121224E-3},null,null,{"$f":"(0.5*(G142-G140)/G$27)/(G142/G154)","v":1.0012121212121224E-3},null,null,{"$f":"(0.5*(J142-J140)/J$27)/(J142/J154)","v":1.0012121212121224E-3},null,null,{"$f":"(0.5*(M142-M140)/M$27)/(M142/M154)","v":1.0012121212121224E-3},null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"OD,cement","inch",{"$f":"'Well Field Dvlpmnt A1'!D71","v":12.25},null,null,{"$f":"D153","v":12.25},null,null,{"$f":"'Well Field Dvlpmnt A1'!H71","v":12.25},null,null,{"$f":"'Well Field Dvlpmnt A1'!J71","v":12.25},null,null,null,0]
[null,null,"ft",{"$f":"D153/12","v":1.0208333333333333},null,null,{"$f":"G153/12","v":1.0208333333333333},null,null,{"$f":"J153/12","v":1.0208333333333333},null,null,{"$f":"M153/12","v":1.0208333333333333},null,null,null,0]
[null,"cement resistance","h-ft^2-F/btu",{"$f":"0.5*(D154-D142)/D$29","v":0.21753045466142251},null,null,{"$f":"0.5*(G154-G142)/G$29","v":0.21753045466142251},null,null,{"$f":"0.5*(J154-J142)/J$29","v":0.21753045466142251},null,null,{"$f":"0.5*(M154-M142)/M$29","v":0.21753045466142251},null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Total resistance","h-ft^2-F/btu",{"$f":"IF(D31=3,(D149+D151+D155),0)","v":0.21934504105730099},null,null,{"$f":"IF(G31=3,(G149+G151+G155),0)","v":0.21899879296460761},null,null,{"$f":"IF(J31=3,(J149+J151+J155),0)","v":0.21934504105730099},null,null,{"$f":"IF(M31=3,(M149+M151+M155),0)","v":0.21934504105730099},null,null,null,0]
[null,"U","btu/h-ft^2-F",{"$f":"IF(D171>0,1/D157,0)","v":4.559027161862133},null,null,{"$f":"IF(G171>0,1/G157,0)","v":4.5662352128196888},null,null,{"$f":"IF(J171>0,1/J157,0)","v":4.559027161862133},null,null,{"$f":"IF(M171>0,1/M157,0)","v":4.559027161862133},null,null,null,0]
[null,null,"btu/d-ft^2-F",{"$f":"D158*24","v":109.41665188469119},null,null,{"$f":"G158*24","v":109.58964510767254},null,null,{"$f":"J158*24","v":109.41665188469119},null,null,{"$f":"M158*24","v":109.41665188469119},null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"alpha, earth","m^2/day",{"$f":"D116","v":0.10613007096781064},null,null,{"$f":"G116","v":0.10613007096781064},null,null,{"$f":"J116","v":0.10613007096781064},null,null,{"$f":"M116","v":0.10613007096781064},null,null,null,0]
[null,null,"sq ft/day",{"$f":"D161*10.764","v":1.1423840838975137},null,null,{"$f":"G161*10.764","v":1.1423840838975137},null,null,{"$f":"J161*10.764","v":1.1423840838975137},null,null,{"$f":"M161*10.764","v":1.1423840838975137},null,null,null,0]
[null,"time","day",{"$f":"D$26","v":365},null,null,{"$f":"G$26","v":365},null,null,{"$f":"J$26","v":365},null,null,{"$f":"M$26","v":365},null,null,null,0]
[null,"f(t)","sqft",{"$f":"IF(D171>0,-LN(0.5*D154/(2*(D163*D162)^0.5))-0.29+(0.5*D154)^2/(4*D162*D163),0)","v":4.0923386421983414},null,null,{"$f":"IF(G171>0,-LN(0.5*G154/(2*(G163*G162)^0.5))-0.29+(0.5*G154)^2/(4*G162*G163),0)","v":4.0923386421983414},null,null,{"$f":"IF(J171>0,-LN(0.5*J154/(2*(J163*J162)^0.5))-0.29+(0.5*J154)^2/(4*J162*J163),0)","v":4.0923386421983414},null,null,{"$f":"IF(M171>0,-LN(0.5*M154/(2*(M163*M162)^0.5))-0.29+(0.5*M154)^2/(4*M162*M163),0)","v":4.0923386421983414},null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"W","lb/day",{"$f":"D$24","v":7619166.7199999988},null,null,{"$f":"G$24","v":15238333.439999998},null,null,{"$f":"J$24","v":7619166.7199999988},null,null,{"$f":"M$24","v":7619166.7199999988},null,null,null,0]
[null,"Cp","btu/lb-F",{"$f":"D134","v":1.1246838738005569},null,null,{"$f":"G134","v":1.1248011102856814},null,null,{"$f":"J134","v":1.1246838738005569},null,null,{"$f":"M134","v":1.1246838738005569},null,null,null,0]
[null,"k,rock","btu/ft-day-F",{"$f":"D113*0.3048/(1055.05*1.8)","v":47.979891000426527},null,null,{"$f":"G113*0.3048/(1055.05*1.8)","v":47.979891000426527},null,null,{"$f":"J113*0.3048/(1055.05*1.8)","v":47.979891000426527},null,null,{"$f":"M113*0.3048/(1055.05*1.8)","v":47.979891000426527},null,null,null,0]
[null,"A","ft",{"$f":"IF(D171>0,D166*D134/(2*PI()*0.5*D140*D159*D168)*(D168+D140*D159*D164),0)","v":267108.63466573437},null,null,{"$f":"IF(G171>0,G166*G134/(2*PI()*0.5*G140*G159*G168)*(G168+G140*G159*G164),0)","v":534164.15034143045},null,null,{"$f":"IF(J171>0,J166*J134/(2*PI()*0.5*J140*J159*J168)*(J168+J140*J159*J164),0)","v":267108.63466573437},null,null,{"$f":"IF(M171>0,M166*M134/(2*PI()*0.5*M140*M159*M168)*(M168+M140*M159*M164),0)","v":267108.63466573437},null,null,null,0]
[null,"a","F/ft",{"$f":"D$12","v":3.6750282267422753E-2},null,null,{"$f":"G$12","v":3.6750282267422753E-2},null,null,{"$f":"J$12","v":3.6750282267422753E-2},null,null,{"$f":"M$12","v":3.6750282267422753E-2},null,null,null,0]
[null,"Z","ft",{"$f":"'Well Field Dvlpmnt A1'!D67","v":4019.0167499999989},{"$f":"D171","v":4019.0167499999989},null,{"$f":"'Well Field Dvlpmnt A1'!D67","v":4019.0167499999989},{"$f":"G171","v":4019.0167499999989},null,{"$f":"'Well Field Dvlpmnt A1'!H67","v":4019.0167499999989},{"$f":"J171","v":4019.0167499999989},null,{"$f":"'Well Field Dvlpmnt A1'!J67","v":4019.0167499999989},{"$f":"M171","v":4019.0167499999989},null,null,0]
[null,"z1",null,{"$f":"D171/3","v":1339.6722499999996},null,null,{"$f":"G171/3","v":1339.6722499999996},null,null,{"$f":"J171/3","v":1339.6722499999996},null,null,{"$f":"M171/3","v":1339.6722499999996},null,null,null,{"$f":"D172-M172","v":0}]
[null,"b1","F",{"$f":"D110-D170*D172","v":369.52996666666672},null,null,{"$f":"G110-G170*G172","v":369.52996666666672},null,null,{"$f":"J110-J170*J172","v":369.52996666666672},null,null,{"$f":"M110-M170*M172","v":369.52996666666672},null,null,null,0]
[null,"To","F",{"$f":"D109","v":481.81542215282934},null,null,{"$f":"G109","v":481.90759325656836},null,null,{"$f":"J109","v":481.81542215282934},null,null,{"$f":"M109","v":481.81542215282934},null,null,null,0]
[null,"T,z1","F",{"$f":"IF(A$34=3,D$170*D172+D173-D$170*D$169+(D174+D$170*D$169-D173)*EXP(-D172/D$169),D174)","v":481.37692673958372},null,null,{"$f":"IF(A$34=3,G$170*G172+G173-G$170*G$169+(G174+G$170*G$169-G173)*EXP(-G172/G$169),G174)","v":481.68779219814678},null,null,{"$f":"IF(A$34=3,J$170*J172+J173-J$170*J$169+(J174+J$170*J$169-J173)*EXP(-J172/J$169),J174)","v":481.37692673958372},null,null,{"$f":"IF(A$34=3,M$170*M172+M173-M$170*M$169+(M174+M$170*M$169-M173)*EXP(-M172/M$169),M174)","v":481.37692673958372},null,null,null,0]
[null,"z2","ft",{"$f":"D171/3","v":1339.6722499999996},null,null,{"$f":"G171/3","v":1339.6722499999996},null,null,{"$f":"J171/3","v":1339.6722499999996},null,null,{"$f":"M171/3","v":1339.6722499999996},null,null,null,0]
[null,"b2","F",{"$f":"D173-D170*(D176)","v":320.29663333333338},null,null,{"$f":"G173-G170*(G176)","v":320.29663333333338},null,null,{"$f":"J173-J170*(J176)","v":320.29663333333338},null,null,{"$f":"M173-M170*(M176)","v":320.29663333333338},null,null,null,0]
[null,"To","F",{"$f":"D175","v":481.37692673958372},null,null,{"$f":"G175","v":481.68779219814678},null,null,{"$f":"J175","v":481.37692673958372},null,null,{"$f":"M175","v":481.37692673958372},null,null,null,0]
[null,"T,z2","F",{"$f":"IF($A$34=3,D$170*D176+D177-D$170*D$169+(D178+D$170*D$169-D177)*EXP(-D176/D$169),D178)","v":480.69431553381037},null,null,{"$f":"IF($A$34=3,G$170*G176+G177-G$170*G$169+(G178+G$170*G$169-G177)*EXP(-G176/G$169),G178)","v":481.34522026810737},null,null,{"$f":"IF($A$34=3,J$170*J176+J177-J$170*J$169+(J178+J$170*J$169-J177)*EXP(-J176/J$169),J178)","v":480.69431553381037},null,null,{"$f":"IF($A$34=3,M$170*M176+M177-M$170*M$169+(M178+M$170*M$169-M177)*EXP(-M176/M$169),M178)","v":480.69431553381037},null,null,null,0]
[null,"z3","ft",{"$f":"D171/3","v":1339.6722499999996},null,null,{"$f":"G171/3","v":1339.6722499999996},null,null,{"$f":"J171/3","v":1339.6722499999996},null,null,{"$f":"M171/3","v":1339.6722499999996},null,null,null,0]
[null,"b3","F",{"$f":"D177-D170*(D180)","v":271.06330000000003},null,null,{"$f":"G177-G170*(G180)","v":271.06330000000003},null,null,{"$f":"J177-J170*(J180)","v":271.06330000000003},null,null,{"$f":"M177-M170*(M180)","v":271.06330000000003},null,null,null,0]
[null,"To","F",{"$f":"D179","v":480.69431553381037},null,null,{"$f":"G179","v":481.34522026810737},null,null,{"$f":"J179","v":480.69431553381037},null,null,{"$f":"M179","v":480.69431553381037},null,null,null,0]
[null,"T,z3","F",{"$f":"IF($A$34=3,D$170*D180+D181-D$170*D$169+(D182+D$170*D$169-D181)*EXP(-D180/D$169),D182)","v":479.76880982289731},null,null,{"$f":"IF($A$34=3,G$170*G180+G181-G$170*G$169+(G182+G$170*G$169-G181)*EXP(-G180/G$169),G182)","v":480.88018498738165},null,null,{"$f":"IF($A$34=3,J$170*J180+J181-J$170*J$169+(J182+J$170*J$169-J181)*EXP(-J180/J$169),J182)","v":479.76880982289731},null,null,{"$f":"IF($A$34=3,M$170*M180+M181-M$170*M$169+(M182+M$170*M$169-M181)*EXP(-M180/M$169),M182)","v":479.76880982289731},null,null,null,0,{"$f":"D174-D183","v":2.0466123299320316}]
[null,"T,b","F",{"$f":"D181","v":271.06330000000003},null,null,{"$f":"G181","v":271.06330000000003},null,null,{"$f":"J181","v":271.06330000000003},null,null,{"$f":"M181","v":271.06330000000003},null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Upper Production Liner",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Rock Properties",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Thermal conductivity, k","J/m-day-C",{"$f":"D36","v":298944},null,null,{"$f":"G36","v":298944},null,null,{"$f":"J36","v":298944},null,null,{"$f":"M36","v":298944},null,null,null,0]
[null,"Specific Heat, Cp","J/kg-C",{"$f":"D37","v":1043.2481481481482},null,null,{"$f":"G37","v":1043.2481481481482},null,null,{"$f":"J37","v":1043.2481481481482},null,null,{"$f":"M37","v":1043.2481481481482},null,null,null,0]
[null,"Density, rho","kg/m^3",{"$f":"D38","v":2700},null,null,{"$f":"G38","v":2700},null,null,{"$f":"J38","v":2700},null,null,{"$f":"M38","v":2700},null,null,null,0]
[null,"alpha","m^2/day",{"$f":"D188/(D189*D190)","v":0.10613007096781064},null,null,{"$f":"G188/(G189*G190)","v":0.10613007096781064},null,null,{"$f":"J188/(J189*J190)","v":0.10613007096781064},null,null,{"$f":"M188/(M189*M190)","v":0.10613007096781064},null,null,null,0]
[null,null,"ft^2/day",{"$f":"D191*(3.28083^2)","v":1.1423676856235054},null,{"$f":"LOG(D192*D238/(D229*0.5))","v":2.6992800201376284},{"$f":"G191*(3.28083^2)","v":1.1423676856235054},null,{"$f":"LOG(G192*G238/(G229*0.5))","v":2.6992800201376284},{"$f":"J191*(3.28083^2)","v":1.1423676856235054},null,{"$f":"LOG(J192*J238/(J229*0.5))","v":2.6992800201376284},{"$f":"M191*(3.28083^2)","v":1.1423676856235054},null,{"$f":"LOG(M192*M238/(M229*0.5))","v":2.6992800201376284},null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"T,gf","F",{"$f":"D183","v":479.76880982289731},null,null,{"$f":"G183","v":480.88018498738165},null,null,{"$f":"J183","v":479.76880982289731},null,null,{"$f":"M183","v":479.76880982289731},null,null,null,0]
[null,"P,sat","psi",{"$f":"$S$5*D$194^6+$T$5*D$194^5+$U$5*D$194^4+$V$5*D$194^3+$W$5*D$194^2+$X$5*D$194+$Y$5","v":564.67515825655141},null,null,{"$f":"$S$5*G$194^6+$T$5*G$194^5+$U$5*G$194^4+$V$5*G$194^3+$W$5*G$194^2+$X$5*G$194+$Y$5","v":570.61661446709752},null,null,{"$f":"$S$5*J$194^6+$T$5*J$194^5+$U$5*J$194^4+$V$5*J$194^3+$W$5*J$194^2+$X$5*J$194+$Y$5","v":564.67515825655141},null,null,{"$f":"$S$5*M$194^6+$T$5*M$194^5+$U$5*M$194^4+$V$5*M$194^3+$W$5*M$194^2+$X$5*M$194+$Y$5","v":564.67515825655141},null,null,null,0]
[null,"P,gf","psi",{"$f":"D45-D51*0.5*D246/144","v":3684.2203860805062},null,null,{"$f":"G45-G51*0.5*G246/144","v":3684.2203860805062},null,null,{"$f":"J45-J51*0.5*J246/144","v":3684.2203860805062},null,null,{"$f":"M45-M51*0.5*M246/144","v":3684.2203860805062},null,null,null,0]
[null,"P/P,sat",null,{"$f":"D196/D195","v":6.5244952468878354},null,null,{"$f":"G196/G195","v":6.4565599610541007},null,null,{"$f":"J196/J195","v":6.5244952468878354},null,null,{"$f":"M196/M195","v":6.5244952468878354},null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"spec grav-sat","cft/lb",{"$f":"$S$8*D$194^6+$T$8*D$194^5+$U$8*D$194^4+$V$8*D$194^3+$W$8*D$194^2+$X$8*D$194+$Y$8","v":2.0004720850145118E-2},null,null,{"$f":"$S$8*G$194^6+$T$8*G$194^5+$U$8*G$194^4+$V$8*G$194^3+$W$8*G$194^2+$X$8*G$194+$Y$8","v":2.0027483200212332E-2},null,null,{"$f":"$S$8*J$194^6+$T$8*J$194^5+$U$8*J$194^4+$V$8*J$194^3+$W$8*J$194^2+$X$8*J$194+$Y$8","v":2.0004720850145118E-2},null,null,{"$f":"$S$8*M$194^6+$T$8*M$194^5+$U$8*M$194^4+$V$8*M$194^3+$W$8*M$194^2+$X$8*M$194+$Y$8","v":2.0004720850145118E-2},null,null,null,0]
[null,"density-sat","lb/cft",{"$f":"1/D199","v":49.988200659783054},null,null,{"$f":"1/G199","v":49.931386285691552},null,null,{"$f":"1/J199","v":49.988200659783054},null,null,{"$f":"1/M199","v":49.988200659783054},null,null,null,0]
[null,"P correction to rho",null,{"$f":"$AB$8*D$194^$AC$8*D$197+1","v":1.0222477530399823},null,null,{"$f":"$AB$8*G$194^$AC$8*G$197+1","v":1.0222845485345413},null,null,{"$f":"$AB$8*J$194^$AC$8*J$197+1","v":1.0222477530399823},null,null,{"$f":"$AB$8*M$194^$AC$8*M$197+1","v":1.0222477530399823},null,null,null,0]
[null,"density","lb/cft",{"$f":"D201*D200","v":51.100325802974986},null,null,{"$f":"G201*G200","v":51.044084686771974},null,null,{"$f":"J201*J200","v":51.100325802974986},null,null,{"$f":"M201*M200","v":51.100325802974986},null,null,null,0]
[null,"viscosity-sat","lb/ft-hr",{"$f":"$S$12*D$194^$T$12","v":0.25625767339768862},null,null,{"$f":"$S$12*G$194^$T$12","v":0.25555069266229374},null,null,{"$f":"$S$12*J$194^$T$12","v":0.25625767339768862},null,null,{"$f":"$S$12*M$194^$T$12","v":0.25625767339768862},null,null,null,0]
[null,null,"lb/ft-s",{"$f":"D203/3600","v":7.1182687054913502E-5},null,null,{"$f":"G203/3600","v":7.098630351730382E-5},null,null,{"$f":"J203/3600","v":7.1182687054913502E-5},null,null,{"$f":"M203/3600","v":7.1182687054913502E-5},null,null,null,0]
[null,"P correction to mu",null,{"$f":"$AB$10*D$194^$AC$10*D$197+1","v":1.0516998918604881},null,null,{"$f":"$AB$10*G$194^$AC$10*G$197+1","v":1.0518049087192634},null,null,{"$f":"$AB$10*J$194^$AC$10*J$197+1","v":1.0516998918604881},null,null,{"$f":"$AB$10*M$194^$AC$10*M$197+1","v":1.0516998918604881},null,null,null,0]
[null,"viscosity","lb/ft-s",{"$f":"D204*D205","v":7.4862824277991487E-5},null,null,{"$f":"G204*G205","v":7.4663742491335667E-5},null,null,{"$f":"J204*J205","v":7.4862824277991487E-5},null,null,{"$f":"M204*M205","v":7.4862824277991487E-5},null,null,null,0]
[null,"specific heat-sat",null,{"$f":"$S$9*D$194^6+$T$9*D$194^5+$U$9*D$194^4+$V$9*D$194^3+$W$9*D$194^2+$X$9*D$194+$Y$9","v":1.1583344550140469},null,null,{"$f":"$S$9*G$194^6+$T$9*G$194^5+$U$9*G$194^4+$V$9*G$194^3+$W$9*G$194^2+$X$9*G$194+$Y$9","v":1.1598764323936812},null,null,{"$f":"$S$9*J$194^6+$T$9*J$194^5+$U$9*J$194^4+$V$9*J$194^3+$W$9*J$194^2+$X$9*J$194+$Y$9","v":1.1583344550140469},null,null,{"$f":"$S$9*M$194^6+$T$9*M$194^5+$U$9*M$194^4+$V$9*M$194^3+$W$9*M$194^2+$X$9*M$194+$Y$9","v":1.1583344550140469},null,null,null,0]
[null,"P correction to Cp",null,{"$f":"$AB$9*D$194^$AC$9*D$197+1","v":0.96689377457314929},null,null,{"$f":"$AB$9*G$194^$AC$9*G$197+1","v":0.96680064947920386},null,null,{"$f":"$AB$9*J$194^$AC$9*J$197+1","v":0.96689377457314929},null,null,{"$f":"$AB$9*M$194^$AC$9*M$197+1","v":0.96689377457314929},null,null,null,0]
[null,"Cp","btu/lb-F",{"$f":"D207*D208","v":1.1199863734266635},null,null,{"$f":"G207*G208","v":1.1213692881538329},null,null,{"$f":"J207*J208","v":1.1199863734266635},null,null,{"$f":"M207*M208","v":1.1199863734266635},null,null,null,0]
[null,"thermal conductivity",null,{"$f":"$S$10*D$194^6+$T$10*D$194^5+$U$10*D$194^4+$V$10*D$194^3+$W$10*D$194^2+$X$10*D$194+$Y$10","v":0.35779007244511485},null,null,{"$f":"$S$10*G$194^6+$T$10*G$194^5+$U$10*G$194^4+$V$10*G$194^3+$W$10*G$194^2+$X$10*G$194+$Y$10","v":0.35737710531390615},null,null,{"$f":"$S$10*J$194^6+$T$10*J$194^5+$U$10*J$194^4+$V$10*J$194^3+$W$10*J$194^2+$X$10*J$194+$Y$10","v":0.35779007244511485},null,null,{"$f":"$S$10*M$194^6+$T$10*M$194^5+$U$10*M$194^4+$V$10*M$194^3+$W$10*M$194^2+$X$10*M$194+$Y$10","v":0.35779007244511485},null,null,null,0]
[null,"P correction to k",null,{"$f":"$AB$11*D$194^$AC$11*D$197+1","v":1.0387014868409963},null,null,{"$f":"$AB$11*G$194^$AC$11*G$197+1","v":1.0387731469141681},null,null,{"$f":"$AB$11*J$194^$AC$11*J$197+1","v":1.0387014868409963},null,null,{"$f":"$AB$11*M$194^$AC$11*M$197+1","v":1.0387014868409963},null,null,null,0]
[null,"k","btu/h-ft-F",{"$f":"D210*D211","v":0.37163708022568859},null,null,{"$f":"G210*G211","v":0.37123374032200235},null,null,{"$f":"J210*J211","v":0.37163708022568859},null,null,{"$f":"M210*M211","v":0.37163708022568859},null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"ID","inch",{"$f":"'Well Field Dvlpmnt A1'!D76","v":14.688000000000001},null,null,{"$f":"D214","v":14.688000000000001},null,null,{"$f":"'Well Field Dvlpmnt A1'!H76","v":14.688000000000001},null,null,{"$f":"'Well Field Dvlpmnt A1'!J76","v":14.688000000000001},null,null,null,0]
[null,null,"ft",{"$f":"D214/12","v":1.224},null,null,{"$f":"G214/12","v":1.224},null,null,{"$f":"J214/12","v":1.224},null,null,{"$f":"M214/12","v":1.224},null,null,null,0]
[null,"OD","inch",{"$f":"'Well Field Dvlpmnt A1'!D75","v":16},null,null,{"$f":"D216","v":16},null,null,{"$f":"'Well Field Dvlpmnt A1'!H75","v":16},null,null,{"$f":"'Well Field Dvlpmnt A1'!J75","v":16},null,null,null,0]
[null,null,"ft",{"$f":"D216/12","v":1.3333333333333333},null,null,{"$f":"G216/12","v":1.3333333333333333},null,null,{"$f":"J216/12","v":1.3333333333333333},null,null,{"$f":"M216/12","v":1.3333333333333333},null,null,null,0]
[null,"cross Area","sq ft",{"$f":"PI()*D215^2/4","v":1.1766646788461355},null,null,{"$f":"PI()*G215^2/4","v":1.1766646788461355},null,null,{"$f":"PI()*J215^2/4","v":1.1766646788461355},null,null,{"$f":"PI()*M215^2/4","v":1.1766646788461355},null,null,null,0]
[null,"Velocity","ft/s",{"$f":"((D$23/D202)/D218)/3600","v":1.4666191392425707},null,null,{"$f":"((G$23/G202)/G218)/3600","v":2.9364701631566703},null,null,{"$f":"((J$23/J202)/J218)/3600","v":1.4666191392425707},null,null,{"$f":"((M$23/M202)/M218)/3600","v":1.4666191392425707},null,null,null,0]
[null,"Re",null,{"$f":"D215*D219*D202/D206","v":1225338.9192563093},null,null,{"$f":"G215*G219*G202/G206","v":2457212.2728488767},null,null,{"$f":"J215*J219*J202/J206","v":1225338.9192563093},null,null,{"$f":"M215*M219*M202/M206","v":1225338.9192563093},null,null,null,0]
[null,"Pr",null,{"$f":"(D209*D204/D212)*3600","v":0.77227251413432307},null,null,{"$f":"(G209*G204/G212)*3600","v":0.77193063881901403},null,null,{"$f":"(J209*J204/J212)*3600","v":0.77227251413432307},null,null,{"$f":"(M209*M204/M212)*3600","v":0.77227251413432307},null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"h","btu/h-ft^2-F",{"$f":"0.023*D212/D215*D220^0.8*D221^0.333333","v":475.62061480906493},null,null,{"$f":"0.023*G212/G215*G220^0.8*G221^0.333333","v":828.84654284698468},null,null,{"$f":"0.023*J212/J215*J220^0.8*J221^0.333333","v":475.62061480906493},null,null,{"$f":"0.023*M212/M215*M220^0.8*M221^0.333333","v":475.62061480906493},null,null,null,0]
[null,"resistance film coefficient","h-ft^2-F/btu",{"$f":"1/D223/(D215/D229)","v":2.8629031859081803E-3},null,null,{"$f":"1/G223/(G215/G229)","v":1.6428321806632158E-3},null,null,{"$f":"1/J223/(J215/J229)","v":2.8629031859081803E-3},null,null,{"$f":"1/M223/(M215/M229)","v":2.8629031859081803E-3},null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"resistance casing","h-ft^2-F/btu",{"$f":"0.5*(D217-D215)/D$27/(D217/D229)","v":1.3666666666666662E-3},null,null,{"$f":"0.5*(G217-G215)/G$27/(G217/G229)","v":1.3666666666666662E-3},null,null,{"$f":"0.5*(J217-J215)/J$27/(J217/J229)","v":1.3666666666666662E-3},null,null,{"$f":"0.5*(M217-M215)/M$27/(M217/M229)","v":1.3666666666666662E-3},null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"OD,cement","inch",{"$f":"'Well Field Dvlpmnt A1'!D77","v":20},null,null,{"$f":"D228","v":20},null,null,{"$f":"'Well Field Dvlpmnt A1'!H77","v":20},null,null,{"$f":"'Well Field Dvlpmnt A1'!J77","v":20},null,null,null,0]
[null,null,"ft",{"$f":"D228/12","v":1.6666666666666667},null,null,{"$f":"G228/12","v":1.6666666666666667},null,null,{"$f":"J228/12","v":1.6666666666666667},null,null,{"$f":"M228/12","v":1.6666666666666667},null,null,null,0]
[null,"cement resistance","h-ft^2-F/btu",{"$f":"0.5*(D229-D217)/D$29","v":0.33147497853169172},null,null,{"$f":"0.5*(G229-G217)/G$29","v":0.33147497853169172},null,null,{"$f":"0.5*(J229-J217)/J$29","v":0.33147497853169172},null,null,{"$f":"0.5*(M229-M217)/M$29","v":0.33147497853169172},null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Total resistance","h-ft^2-F/btu",{"$f":"(D224+D226+D230)","v":0.33570454838426655},null,null,{"$f":"(G224+G226+G230)","v":0.33448447737902159},null,null,{"$f":"(J224+J226+J230)","v":0.33570454838426655},null,null,{"$f":"(M224+M226+M230)","v":0.33570454838426655},null,null,null,0]
[null,"U","btu/h-ft^2-F",{"$f":"1/D232","v":2.9788098040761217},null,null,{"$f":"1/G232","v":2.9896753590357155},null,null,{"$f":"1/J232","v":2.9788098040761217},null,null,{"$f":"1/M232","v":2.9788098040761217},null,null,null,0]
[null,null,"btu/d-ft^2-F",{"$f":"D233*24","v":71.491435297826925},null,null,{"$f":"G233*24","v":71.752208616857175},null,null,{"$f":"J233*24","v":71.491435297826925},null,null,{"$f":"M233*24","v":71.491435297826925},null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"alpha, earth","m^2/day",0.104939271255061,null,null,0.104939271255061,null,null,0.104939271255061,null,null,0.104939271255061,null,null,null,{"$f":"D236-M236","v":0}]
[null,null,"sq ft/day",{"$f":"D236*10.764","v":1.1295663157894766},null,null,{"$f":"G236*10.764","v":1.1295663157894766},null,null,{"$f":"J236*10.764","v":1.1295663157894766},null,null,{"$f":"M236*10.764","v":1.1295663157894766},null,null,null,0]
[null,"time","day",{"$f":"D$26","v":365},null,null,{"$f":"G$26","v":365},null,null,{"$f":"J$26","v":365},null,null,{"$f":"M$26","v":365},null,null,null,0]
[null,"f(t)","sqft",{"$f":"-LN(0.5*D229/(2*(D238*D237)^0.5))-0.29+(0.5*D229)^2/(4*D237*D238)","v":3.5967553860577337},null,null,{"$f":"-LN(0.5*G229/(2*(G238*G237)^0.5))-0.29+(0.5*G229)^2/(4*G237*G238)","v":3.5967553860577337},null,null,{"$f":"-LN(0.5*J229/(2*(J238*J237)^0.5))-0.29+(0.5*J229)^2/(4*J237*J238)","v":3.5967553860577337},null,null,{"$f":"-LN(0.5*M229/(2*(M238*M237)^0.5))-0.29+(0.5*M229)^2/(4*M237*M238)","v":3.5967553860577337},null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"W","lb/day",{"$f":"D$24","v":7619166.7199999988},null,null,{"$f":"G$24","v":15238333.439999998},null,null,{"$f":"J$24","v":7619166.7199999988},null,null,{"$f":"M$24","v":7619166.7199999988},null,null,null,0]
[null,"Cp","btu/lb-F",{"$f":"D209","v":1.1199863734266635},null,null,{"$f":"G209","v":1.1213692881538329},null,null,{"$f":"J209","v":1.1199863734266635},null,null,{"$f":"M209","v":1.1199863734266635},null,null,null,0]
[null,"k,rock","btu/ft-day-F",{"$f":"D188*0.3048/(1055.05*1.8)","v":47.979891000426527},null,null,{"$f":"G188*0.3048/(1055.05*1.8)","v":47.979891000426527},null,null,{"$f":"J188*0.3048/(1055.05*1.8)","v":47.979891000426527},null,null,{"$f":"M188*0.3048/(1055.05*1.8)","v":47.979891000426527},null,null,null,0]
[null,"A","ft",{"$f":"D241*D209/(2*PI()*0.5*D215*D234*D243)*(D243+D215*D234*D239)","v":234661.67239236803},null,null,{"$f":"G241*G209/(2*PI()*0.5*G215*G234*G243)*(G243+G215*G234*G239)","v":469676.94013768871},null,null,{"$f":"J241*J209/(2*PI()*0.5*J215*J234*J243)*(J243+J215*J234*J239)","v":234661.67239236803},null,null,{"$f":"M241*M209/(2*PI()*0.5*M215*M234*M243)*(M243+M215*M234*M239)","v":234661.67239236803},null,null,null,0]
[null,"a","F/ft",{"$f":"D$12","v":3.6750282267422753E-2},null,null,{"$f":"G$12","v":3.6750282267422753E-2},null,null,{"$f":"J$12","v":3.6750282267422753E-2},null,null,{"$f":"M$12","v":3.6750282267422753E-2},null,null,null,{"$f":"D245-M245","v":0}]
[null,"Z","ft",{"$f":"D8-D97-D171-(IF(D31=3,D317,D385+D452))","v":2870.7262499999997},{"$f":"D246","v":2870.7262499999997},null,{"$f":"G8-G97-G171-(IF(G31=3,G317,G385+G452))","v":2870.7262499999997},null,null,{"$f":"J8-J97-J171-(IF(J31=3,J317,J385+J452))","v":2870.7262499999997},{"$f":"J246","v":2870.7262499999997},null,{"$f":"M8-M97-M171-(IF(M31=3,M317,M385+M452))","v":2870.7262499999997},null,null,null,0]
[null,"z1",null,{"$f":"D246/3","v":956.90874999999994},null,null,{"$f":"G246/3","v":956.90874999999994},null,null,{"$f":"J246/3","v":956.90874999999994},null,null,{"$f":"M246/3","v":956.90874999999994},null,null,null,0]
[null,"b1","F",{"$f":"D184-D245*D247","v":235.89663333333334},null,null,{"$f":"G184-G245*G247","v":235.89663333333334},null,null,{"$f":"J184-J245*J247","v":235.89663333333334},null,null,{"$f":"M184-M245*M247","v":235.89663333333334},null,null,null,0]
[null,"To","F",{"$f":"D183","v":479.76880982289731},null,null,{"$f":"G183","v":480.88018498738165},null,null,{"$f":"J183","v":479.76880982289731},null,null,{"$f":"M183","v":479.76880982289731},null,null,null,0]
[null,"T,z1","F",{"$f":"D$245*D247+D248-D$245*D$244+(D249+D$245*D$244-D248)*EXP(-D247/D$244)","v":478.84797150297345},null,null,{"$f":"G$245*G247+G248-G$245*G$244+(G249+G$245*G$244-G248)*EXP(-G247/G$244)","v":480.41736892135668},null,null,{"$f":"J$245*J247+J248-J$245*J$244+(J249+J$245*J$244-J248)*EXP(-J247/J$244)","v":478.84797150297345},null,null,{"$f":"M$245*M247+M248-M$245*M$244+(M249+M$245*M$244-M248)*EXP(-M247/M$244)","v":478.84797150297345},null,null,null,0]
[null,"z2","ft",{"$f":"D246/3","v":956.90874999999994},null,null,{"$f":"G246/3","v":956.90874999999994},null,null,{"$f":"J246/3","v":956.90874999999994},null,null,{"$f":"M246/3","v":956.90874999999994},null,null,null,0]
[null,"b2","F",{"$f":"D248-D245*(D251)","v":200.72996666666666},null,null,{"$f":"G248-G245*(G251)","v":200.72996666666666},null,null,{"$f":"J248-J245*(J251)","v":200.72996666666666},null,null,{"$f":"M248-M245*(M251)","v":200.72996666666666},null,null,null,0]
[null,"To","F",{"$f":"D250","v":478.84797150297345},null,null,{"$f":"G250","v":480.41736892135668},null,null,{"$f":"J250","v":478.84797150297345},null,null,{"$f":"M250","v":478.84797150297345},null,null,null,0]
[null,"T,z2","F",{"$f":"D$245*D251+D252-D$245*D$244+(D253+D$245*D$244-D252)*EXP(-D251/D$244)","v":477.7877691028807},null,null,{"$f":"G$245*G251+G252-G$245*G$244+(G253+G$245*G$244-G252)*EXP(-G251/G$244)","v":479.88392002369437},null,null,{"$f":"J$245*J251+J252-J$245*J$244+(J253+J$245*J$244-J252)*EXP(-J251/J$244)","v":477.7877691028807},null,null,{"$f":"M$245*M251+M252-M$245*M$244+(M253+M$245*M$244-M252)*EXP(-M251/M$244)","v":477.7877691028807},null,null,null,0]
[null,"z3","ft",{"$f":"D246/3","v":956.90874999999994},null,null,{"$f":"G246/3","v":956.90874999999994},null,null,{"$f":"J246/3","v":956.90874999999994},null,null,{"$f":"M246/3","v":956.90874999999994},null,null,null,0]
[null,"b3","F",{"$f":"D252-D245*(D255)","v":165.56329999999997},null,null,{"$f":"G252-G245*(G255)","v":165.56329999999997},null,null,{"$f":"J252-J245*(J255)","v":165.56329999999997},null,null,{"$f":"M252-M245*(M255)","v":165.56329999999997},null,null,null,0]
[null,"To","F",{"$f":"D254","v":477.7877691028807},null,null,{"$f":"G254","v":479.88392002369437},null,null,{"$f":"J254","v":477.7877691028807},null,null,{"$f":"M254","v":477.7877691028807},null,null,null,0]
[null,"T,z3","F",{"$f":"D$245*D255+D256-D$245*D$244+(D257+D$245*D$244-D256)*EXP(-D255/D$244)","v":476.58876976751344},null,null,{"$f":"G$245*G255+G256-G$245*G$244+(G257+G$245*G$244-G256)*EXP(-G255/G$244)","v":479.27998205356926},null,null,{"$f":"J$245*J255+J256-J$245*J$244+(J257+J$245*J$244-J256)*EXP(-J255/J$244)","v":476.58876976751344},null,null,{"$f":"M$245*M255+M256-M$245*M$244+(M257+M$245*M$244-M256)*EXP(-M255/M$244)","v":476.58876976751344},null,null,null,0,{"$f":"D249-D258","v":3.1800400553838699}]
[null,"T,b","F",{"$f":"D256","v":165.56329999999997},null,null,{"$f":"G256","v":165.56329999999997},null,null,{"$f":"J256","v":165.56329999999997},null,null,{"$f":"M256","v":165.56329999999997},null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"D31","v":3},"Intermediate Casing",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Rock Properties",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Thermal conductivity, k","J/m-day-C",{"$f":"D36","v":298944},null,null,{"$f":"G36","v":298944},null,null,{"$f":"J36","v":298944},null,null,{"$f":"M36","v":298944},null,null,null,0]
[null,"Specific Heat, Cp","J/kg-C",{"$f":"D37","v":1043.2481481481482},null,null,{"$f":"G37","v":1043.2481481481482},null,null,{"$f":"J37","v":1043.2481481481482},null,null,{"$f":"M37","v":1043.2481481481482},null,null,null,0]
[null,"Density, rho","kg/m^3",{"$f":"D38","v":2700},null,null,{"$f":"G38","v":2700},null,null,{"$f":"J38","v":2700},null,null,{"$f":"M38","v":2700},null,null,null,0]
[null,"alpha","m^2/day",{"$f":"D266/(D267*D268)","v":0.10613007096781064},null,null,{"$f":"G266/(G267*G268)","v":0.10613007096781064},null,null,{"$f":"J266/(J267*J268)","v":0.10613007096781064},null,null,{"$f":"M266/(M267*M268)","v":0.10613007096781064},null,null,null,0]
[null,null,"ft^2/day",{"$f":"D269*(3.28083^2)","v":1.1423676856235054},null,{"$f":"LOG(D270*D309/D300)","v":2.1941300418177225},{"$f":"G269*(3.28083^2)","v":1.1423676856235054},null,{"$f":"LOG(G270*G309/G300)","v":2.1941300418177225},{"$f":"J269*(3.28083^2)","v":1.1423676856235054},null,{"$f":"LOG(J270*J309/J300)","v":2.2221587654179662},{"$f":"M269*(3.28083^2)","v":1.1423676856235054},null,{"$f":"LOG(M270*M309/M300)","v":2.2221587654179662},null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"T,gf","F",{"$f":"D258","v":476.58876976751344},null,null,{"$f":"G258","v":479.27998205356926},null,null,{"$f":"J258","v":476.58876976751344},null,null,{"$f":"M258","v":476.58876976751344},null,null,null,0]
[null,"P,sat","psi",{"$f":"$S$5*D$272^6+$T$5*D$272^5+$U$5*D$272^4+$V$5*D$272^3+$W$5*D$272^2+$X$5*D$272+$Y$5","v":547.93618035388261},null,null,{"$f":"$S$5*G$272^6+$T$5*G$272^5+$U$5*G$272^4+$V$5*G$272^3+$W$5*G$272^2+$X$5*G$272+$Y$5","v":562.07692816634551},null,null,{"$f":"$S$5*J$272^6+$T$5*J$272^5+$U$5*J$272^4+$V$5*J$272^3+$W$5*J$272^2+$X$5*J$272+$Y$5","v":547.93618035388261},null,null,{"$f":"$S$5*M$272^6+$T$5*M$272^5+$U$5*M$272^4+$V$5*M$272^3+$W$5*M$272^2+$X$5*M$272+$Y$5","v":547.93618035388261},null,null,null,0]
[null,"P,gf","psi",{"$f":"D196","v":3684.2203860805062},null,null,{"$f":"G196","v":3684.2203860805062},null,null,{"$f":"J196","v":3684.2203860805062},null,null,{"$f":"M196","v":3684.2203860805062},null,null,null,0]
[null,"P/P,sat",null,{"$f":"D274/D273","v":6.7238129515394762},null,null,{"$f":"G274/G273","v":6.5546550684787555},null,null,{"$f":"J274/J273","v":6.7238129515394762},null,null,{"$f":"M274/M273","v":6.7238129515394762},null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"spec grav-sat","cft/lb",{"$f":"$S$8*D$272^6+$T$8*D$272^5+$U$8*D$272^4+$V$8*D$272^3+$W$8*D$272^2+$X$8*D$272+$Y$8","v":1.9940281768971037E-2},null,null,{"$f":"$S$8*G$272^6+$T$8*G$272^5+$U$8*G$272^4+$V$8*G$272^3+$W$8*G$272^2+$X$8*G$272+$Y$8","v":1.9994749045828826E-2},null,null,{"$f":"$S$8*J$272^6+$T$8*J$272^5+$U$8*J$272^4+$V$8*J$272^3+$W$8*J$272^2+$X$8*J$272+$Y$8","v":1.9940281768971037E-2},null,null,{"$f":"$S$8*M$272^6+$T$8*M$272^5+$U$8*M$272^4+$V$8*M$272^3+$W$8*M$272^2+$X$8*M$272+$Y$8","v":1.9940281768971037E-2},null,null,null,0]
[null,"density-sat","lb/cft",{"$f":"1/D277","v":50.149742696018194},null,null,{"$f":"1/G277","v":50.013130832898021},null,null,{"$f":"1/J277","v":50.149742696018194},null,null,{"$f":"1/M277","v":50.149742696018194},null,null,null,0]
[null,"P correction to rho",null,{"$f":"$AB$8*D$272^$AC$8*D$275+1","v":1.0221425036093732},null,null,{"$f":"$AB$8*G$272^$AC$8*G$275+1","v":1.0222315709956626},null,null,{"$f":"$AB$8*J$272^$AC$8*J$275+1","v":1.0221425036093732},null,null,{"$f":"$AB$8*M$272^$AC$8*M$275+1","v":1.0221425036093732},null,null,null,0]
[null,"density","lb/cft",{"$f":"D279*D278","v":51.260183554673915},null,null,{"$f":"G279*G278","v":51.125001301724957},null,null,{"$f":"J279*J278","v":51.260183554673915},null,null,{"$f":"M279*M278","v":51.260183554673915},null,null,null,0]
[null,"viscosity-sat","lb/ft-hr",{"$f":"$S$12*D$272^$T$12","v":0.25830058929539279},null,null,{"$f":"$S$12*G$272^$T$12","v":0.25656977121866492},null,null,{"$f":"$S$12*J$272^$T$12","v":0.25830058929539279},null,null,{"$f":"$S$12*M$272^$T$12","v":0.25830058929539279},null,null,null,0]
[null,null,"lb/ft-s",{"$f":"D281/3600","v":7.1750163693164664E-5},null,null,{"$f":"G281/3600","v":7.126938089407359E-5},null,null,{"$f":"J281/3600","v":7.1750163693164664E-5},null,null,{"$f":"M281/3600","v":7.1750163693164664E-5},null,null,null,0]
[null,"P correction to mu",null,{"$f":"$AB$10*D$272^$AC$10*D$275+1","v":1.0513996313145517},null,null,{"$f":"$AB$10*G$272^$AC$10*G$275+1","v":1.0516537145298248},null,null,{"$f":"$AB$10*J$272^$AC$10*J$275+1","v":1.0513996313145517},null,null,{"$f":"$AB$10*M$272^$AC$10*M$275+1","v":1.0513996313145517},null,null,null,0]
[null,"viscosity","lb/ft-s",{"$f":"D282*D283","v":7.5438095653752068E-5},null,null,{"$f":"G282*G283","v":7.4950709149493419E-5},null,null,{"$f":"J282*J283","v":7.5438095653752068E-5},null,null,{"$f":"M282*M283","v":7.5438095653752068E-5},null,null,null,0]
[null,"specific heat-sat",null,{"$f":"$S$9*D$272^6+$T$9*D$272^5+$U$9*D$272^4+$V$9*D$272^3+$W$9*D$272^2+$X$9*D$272+$Y$9","v":1.1540123711420807},null,null,{"$f":"$S$9*G$272^6+$T$9*G$272^5+$U$9*G$272^4+$V$9*G$272^3+$W$9*G$272^2+$X$9*G$272+$Y$9","v":1.1576614534470835},null,null,{"$f":"$S$9*J$272^6+$T$9*J$272^5+$U$9*J$272^4+$V$9*J$272^3+$W$9*J$272^2+$X$9*J$272+$Y$9","v":1.1540123711420807},null,null,{"$f":"$S$9*M$272^6+$T$9*M$272^5+$U$9*M$272^4+$V$9*M$272^3+$W$9*M$272^2+$X$9*M$272+$Y$9","v":1.1540123711420807},null,null,null,0]
[null,"P correction to Cp",null,{"$f":"$AB$9*D$272^$AC$9*D$275+1","v":0.96715973056469307},null,null,{"$f":"$AB$9*G$272^$AC$9*G$275+1","v":0.96693470555000705},null,null,{"$f":"$AB$9*J$272^$AC$9*J$275+1","v":0.96715973056469307},null,null,{"$f":"$AB$9*M$272^$AC$9*M$275+1","v":0.96715973056469307},null,null,null,0]
[null,"Cp","btu/lb-F",{"$f":"D285*D286","v":1.1161142939420974},null,null,{"$f":"G285*G286","v":1.1193830366154489},null,null,{"$f":"J285*J286","v":1.1161142939420974},null,null,{"$f":"M285*M286","v":1.1161142939420974},null,null,null,0]
[null,"thermal conductivity",null,{"$f":"$S$10*D$272^6+$T$10*D$272^5+$U$10*D$272^4+$V$10*D$272^3+$W$10*D$272^2+$X$10*D$272+$Y$10","v":0.35895882892929731},null,null,{"$f":"$S$10*G$272^6+$T$10*G$272^5+$U$10*G$272^4+$V$10*G$272^3+$W$10*G$272^2+$X$10*G$272+$Y$10","v":0.35797097202843176},null,null,{"$f":"$S$10*J$272^6+$T$10*J$272^5+$U$10*J$272^4+$V$10*J$272^3+$W$10*J$272^2+$X$10*J$272+$Y$10","v":0.35895882892929731},null,null,{"$f":"$S$10*M$272^6+$T$10*M$272^5+$U$10*M$272^4+$V$10*M$272^3+$W$10*M$272^2+$X$10*M$272+$Y$10","v":0.35895882892929731},null,null,null,0]
[null,"P correction to k",null,{"$f":"$AB$11*D$272^$AC$11*D$275+1","v":1.0384965539724618},null,null,{"$f":"$AB$11*G$272^$AC$11*G$275+1","v":1.0386699743777297},null,null,{"$f":"$AB$11*J$272^$AC$11*J$275+1","v":1.0384965539724618},null,null,{"$f":"$AB$11*M$272^$AC$11*M$275+1","v":1.0384965539724618},null,null,null,0]
[null,"k","btu/h-ft-F",{"$f":"D288*D289","v":0.3727775068610657},null,null,{"$f":"G288*G289","v":0.3718137003447422},null,null,{"$f":"J288*J289","v":0.3727775068610657},null,null,{"$f":"M288*M289","v":0.3727775068610657},null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"ID","inch",{"$f":"'Well Field Dvlpmnt A1'!D82","v":22.75},null,null,{"$f":"D292","v":22.75},null,null,{"$f":"'Well Field Dvlpmnt A1'!H82","v":22.75},null,null,{"$f":"'Well Field Dvlpmnt A1'!J82","v":22.75},null,null,null,0]
[null,null,"ft",{"$f":"D292/12","v":1.8958333333333333},null,null,{"$f":"G292/12","v":1.8958333333333333},null,null,{"$f":"J292/12","v":1.8958333333333333},null,null,{"$f":"M292/12","v":1.8958333333333333},null,null,null,0]
[null,"OD","inch",{"$f":"'Well Field Dvlpmnt A1'!D81","v":24},null,null,{"$f":"D294","v":24},null,null,{"$f":"'Well Field Dvlpmnt A1'!H81","v":24},null,null,{"$f":"'Well Field Dvlpmnt A1'!J81","v":24},null,null,null,0]
[null,null,"ft",{"$f":"D294/12","v":2},null,null,{"$f":"G294/12","v":2},null,null,{"$f":"J294/12","v":2},null,null,{"$f":"M294/12","v":2},null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"resistance casing","h-ft^2-F/btu",{"$f":"0.5*(D295-D293)/D280/(D295/D300)","v":1.3547443576821241E-3},null,null,{"$f":"0.5*(G295-G293)/G280/(G295/G300)","v":1.3583265071154423E-3},null,null,{"$f":"0.5*(J295-J293)/J280/(J295/J300)","v":1.2700728353269913E-3},null,null,{"$f":"0.5*(M295-M293)/M280/(M295/M300)","v":1.2700728353269913E-3},null,null,null,8.4671522355132811E-5]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"OD,cement","inch",{"$f":"'Well Field Dvlpmnt A1'!D83","v":32},null,null,{"$f":"D299","v":32},null,null,{"$f":"'Well Field Dvlpmnt A1'!H83","v":30},null,null,{"$f":"'Well Field Dvlpmnt A1'!J83","v":30},null,null,null,2]
[null,null,"ft",{"$f":"D299/12","v":2.6666666666666665},null,null,{"$f":"G299/12","v":2.6666666666666665},null,null,{"$f":"J299/12","v":2.5},null,null,{"$f":"M299/12","v":2.5},null,null,null,{"$f":"D300-M300","v":0.16666666666666652}]
[null,"cement resistance","h-ft^2-F/btu",{"$f":"0.5*(D300-D295)/D28","v":0.38314176245210718},null,null,{"$f":"0.5*(G300-G295)/G28","v":0.38314176245210718},null,null,{"$f":"0.5*(J300-J295)/J28","v":0.28735632183908044},null,null,{"$f":"0.5*(M300-M295)/M28","v":0.28735632183908044},null,null,null,9.578544061302674E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Total resistance","h-ft^2-F/btu",{"$f":"IF(D31=3,D297+D301+D232/(D229/D300),0)","v":0.92162378422461566},null,null,{"$f":"IF(G31=3,G297+G301+G232/(G229/G300),0)","v":0.91967525276565709},null,null,{"$f":"IF(J31=3,J297+J301+J232/(J229/J300),0)","v":0.7921832172508072},null,null,{"$f":"IF(M31=3,M297+M301+M232/(M229/M300),0)","v":0.7921832172508072},null,null,null,0.12944056697380846]
[null,"U","btu/h-ft^2-F",{"$f":"1/D303","v":1.0850414421990251},null,null,{"$f":"1/G303","v":1.0873403377907467},null,null,{"$f":"1/J303","v":1.2623342406449864},null,null,{"$f":"1/M303","v":1.2623342406449864},null,null,null,-0.17729279844596135]
[null,null,"btu/d-ft^2-F",{"$f":"D304*24","v":26.040994612776601},null,null,{"$f":"G304*24","v":26.09616810697792},null,null,{"$f":"J304*24","v":30.296021775479673},null,null,{"$f":"M304*24","v":30.296021775479673},null,null,null,-4.2550271627030725]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"alpha, earth","m^2/day",0.104939271255061,null,null,0.104939271255061,null,null,0.104939271255061,null,null,0.104939271255061,null,null,null,0]
[null,null,"sq ft/day",{"$f":"D307*10.764","v":1.1295663157894766},null,null,{"$f":"G307*10.764","v":1.1295663157894766},null,null,{"$f":"J307*10.764","v":1.1295663157894766},null,null,{"$f":"M307*10.764","v":1.1295663157894766},null,null,null,0]
[null,"time","day",{"$f":"D$26","v":365},null,null,{"$f":"G$26","v":365},null,null,{"$f":"J$26","v":365},null,null,{"$f":"M$26","v":365},null,null,null,0]
[null,"f(t)","sqft",{"$f":"-LN(0.5*D300/(2*(D309*D308)^0.5))-0.29+(0.5*D300)^2/(4*D308*D309)","v":3.1274086541734443},null,null,{"$f":"-LN(0.5*G300/(2*(G309*G308)^0.5))-0.29+(0.5*G300)^2/(4*G308*G309)","v":3.1274086541734443},null,null,{"$f":"-LN(0.5*J300/(2*(J309*J308)^0.5))-0.29+(0.5*J300)^2/(4*J308*J309)","v":3.1918166380148305},null,null,{"$f":"-LN(0.5*M300/(2*(M309*M308)^0.5))-0.29+(0.5*M300)^2/(4*M308*M309)","v":3.1918166380148305},null,null,null,-6.440798384138624E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"W","lb/day",{"$f":"D$24","v":7619166.7199999988},null,null,{"$f":"G$24","v":15238333.439999998},null,null,{"$f":"J$24","v":7619166.7199999988},null,null,{"$f":"M$24","v":7619166.7199999988},null,null,null,0]
[null,"Cp","btu/lb-F",{"$f":"D287","v":1.1161142939420974},null,null,{"$f":"G287","v":1.1193830366154489},null,null,{"$f":"J287","v":1.1161142939420974},null,null,{"$f":"M287","v":1.1161142939420974},null,null,null,0]
[null,"k,rock","btu/ft-day-F",{"$f":"D266*0.3048/(1055.05*1.8)","v":47.979891000426527},null,null,{"$f":"G266*0.3048/(1055.05*1.8)","v":47.979891000426527},null,null,{"$f":"J266*0.3048/(1055.05*1.8)","v":47.979891000426527},null,null,{"$f":"M266*0.3048/(1055.05*1.8)","v":47.979891000426527},null,null,null,0]
[null,"A","ft",{"$f":"IF(D317>0,D312*D287/(2*PI()*0.5*D293*D305*D314)*(D314+D293*D305*D310),0)","v":231266.58294638482},null,null,{"$f":"IF(G317>0,G312*G287/(2*PI()*0.5*G293*G305*G314)*(G314+G293*G305*G310),0)","v":463655.25687770935},null,null,{"$f":"IF(J317>0,J312*J287/(2*PI()*0.5*J293*J305*J314)*(J314+J293*J305*J310),0)","v":227199.65055815261},null,null,{"$f":"IF(M317>0,M312*M287/(2*PI()*0.5*M293*M305*M314)*(M314+M293*M305*M310),0)","v":227199.65055815261},null,null,null,4066.932388232206]
[null,"a","F/ft",{"$f":"D$12","v":3.6750282267422753E-2},null,null,{"$f":"G$12","v":3.6750282267422753E-2},null,null,{"$f":"J$12","v":3.6750282267422753E-2},null,null,{"$f":"M$12","v":3.6750282267422753E-2},null,null,null,0]
[null,"Z","ft",{"$f":"'Well Field Dvlpmnt A1'!D79","v":2870.7262499999997},{"$f":"D317","v":2870.7262499999997},null,{"$f":"'Well Field Dvlpmnt A1'!D79","v":2870.7262499999997},null,null,{"$f":"'Well Field Dvlpmnt A1'!H79","v":2870.7262499999997},{"$f":"J317","v":2870.7262499999997},null,{"$f":"'Well Field Dvlpmnt A1'!J79","v":2870.7262499999997},null,null,null,0]
[null,"z1",null,{"$f":"D317/3","v":956.90874999999994},null,null,{"$f":"G317/3","v":956.90874999999994},null,null,{"$f":"J317/3","v":956.90874999999994},null,null,{"$f":"M317/3","v":956.90874999999994},null,null,null,0]
[null,"b1","F",{"$f":"D259-D316*D318","v":130.39663333333328},null,null,{"$f":"G259-G316*G318","v":130.39663333333328},null,null,{"$f":"J259-J316*J318","v":130.39663333333328},null,null,{"$f":"M259-M316*M318","v":130.39663333333328},null,null,null,0]
[null,"To","F",{"$f":"D258","v":476.58876976751344},null,null,{"$f":"G258","v":479.27998205356926},null,null,{"$f":"J258","v":476.58876976751344},null,null,{"$f":"M258","v":476.58876976751344},null,null,null,0]
[null,"T,z1","F",{"$f":"IF(A$264=3,D$316*D318+D319-D$316*D$315+(D320+D$316*D$315-D319)*EXP(-D318/D$315),D320)","v":475.23194853085988},null,null,{"$f":"IF(A$264=3,G$316*G318+G319-G$316*G$315+(G320+G$316*G$315-G319)*EXP(-G318/G$315),G320)","v":478.5969504703462},null,null,{"$f":"IF(A$264=3,J$316*J318+J319-J$316*J$315+(J320+J$316*J$315-J319)*EXP(-J318/J$315),J320)","v":475.20771310259806},null,null,{"$f":"IF(A$264=3,M$316*M318+M319-M$316*M$315+(M320+M$316*M$315-M319)*EXP(-M318/M$315),M320)","v":475.20771310259806},null,null,null,2.4235428261818015E-2]
[null,"z2","ft",{"$f":"D317/3","v":956.90874999999994},null,null,{"$f":"G317/3","v":956.90874999999994},null,null,{"$f":"J317/3","v":956.90874999999994},null,null,{"$f":"M317/3","v":956.90874999999994},null,null,null,0]
[null,"b2","F",{"$f":"D319-D316*(D322)","v":95.229966666666613},null,null,{"$f":"G319-G316*(G322)","v":95.229966666666613},null,null,{"$f":"J319-J316*(J322)","v":95.229966666666613},null,null,{"$f":"M319-M316*(M322)","v":95.229966666666613},null,null,null,0]
[null,"To","F",{"$f":"D321","v":475.23194853085988},null,null,{"$f":"G321","v":478.5969504703462},null,null,{"$f":"J321","v":475.20771310259806},null,null,{"$f":"M321","v":475.20771310259806},null,null,null,2.4235428261818015E-2]
[null,"T,z2","F",{"$f":"IF(A$264=3,D$316*D322+D323-D$316*D$315+(D324+D$316*D$315-D323)*EXP(-D322/D$315),D324)","v":473.73552175512486},null,null,{"$f":"IF(A$264=3,G$316*G322+G323-G$316*G$315+(G324+G$316*G$315-G323)*EXP(-G322/G$315),G324)","v":477.84282368407366},null,null,{"$f":"IF(A$264=3,J$316*J322+J323-J$316*J$315+(J324+J$316*J$315-J323)*EXP(-J322/J$315),J324)","v":473.68465904116965},null,null,{"$f":"IF(A$264=3,M$316*M322+M323-M$316*M$315+(M324+M$316*M$315-M323)*EXP(-M322/M$315),M324)","v":473.68465904116965},null,null,null,5.0862713955211802E-2]
[null,"z3","ft",{"$f":"D317/3","v":956.90874999999994},null,null,{"$f":"G317/3","v":956.90874999999994},null,null,{"$f":"J317/3","v":956.90874999999994},null,null,{"$f":"M317/3","v":956.90874999999994},null,null,null,0]
[null,"b3","F",{"$f":"D323-D316*(D326)","v":60.063299999999941},null,null,{"$f":"G323-G316*(G326)","v":60.063299999999941},null,null,{"$f":"J323-J316*(J326)","v":60.063299999999941},null,null,{"$f":"M323-M316*(M326)","v":60.063299999999941},null,null,null,0]
[null,"To","F",{"$f":"D325","v":473.73552175512486},null,null,{"$f":"G325","v":477.84282368407366},null,null,{"$f":"J325","v":473.68465904116965},null,null,{"$f":"M325","v":473.68465904116965},null,null,null,5.0862713955211802E-2]
[null,"T,z3","F",{"$f":"IF(A$264=3,D$316*D326+D327-D$316*D$315+(D328+D$316*D$315-D327)*EXP(-D326/D$315),D328)","v":472.10006589092882},null,null,{"$f":"IF(A$264=3,G$316*G326+G327-G$316*G$315+(G328+G$316*G$315-G327)*EXP(-G326/G$315),G328)","v":477.01774827233385},null,null,{"$f":"IF(A$264=3,J$316*J326+J327-J$316*J$315+(J328+J$316*J$315-J327)*EXP(-J326/J$315),J328)","v":472.02020438347608},null,null,{"$f":"IF(A$264=3,M$316*M326+M327-M$316*M$315+(M328+M$316*M$315-M327)*EXP(-M326/M$315),M328)","v":472.02020438347608},null,null,null,7.9861507452733349E-2,{"$f":"D320-D329","v":4.4887038765846228}]
[null,"T,b","F",{"$f":"D327","v":60.063299999999941},null,null,{"$f":"G327","v":60.063299999999941},null,null,{"$f":"J327","v":60.063299999999941},null,null,{"$f":"M327","v":60.063299999999941},null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"D31","v":3},"Surface Casing",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Rock Properties",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Thermal conductivity, k","J/m-day-C",{"$f":"4*3600*24","v":345600},null,null,{"$f":"4*3600*24","v":345600},null,null,{"$f":"4*3600*24","v":345600},null,null,{"$f":"4*3600*24","v":345600},null,null,null,0]
[null,"Specific Heat, Cp","J/kg-C",1480,null,null,1480,null,null,1480,null,null,1480,null,null,null,0]
[null,"Density, rho","kg/m^3",2300,null,null,2300,null,null,2300,null,null,2300,null,null,null,0]
[null,"alpha","m^2/day",{"$f":"D334/(D335*D336)","v":0.10152761457109283},null,null,{"$f":"G334/(G335*G336)","v":0.10152761457109283},null,null,{"$f":"J334/(J335*J336)","v":0.10152761457109283},null,null,{"$f":"M334/(M335*M336)","v":0.10152761457109283},null,null,null,0]
[null,null,"ft^2/day",{"$f":"D337*(3.28083^2)","v":1.0928275560998353},null,{"$f":"LOG(D338*D377/D368)","v":2.0779657565670515},{"$f":"G337*(3.28083^2)","v":1.0928275560998353},null,null,{"$f":"J337*(3.28083^2)","v":1.0928275560998353},null,{"$f":"LOG(J338*J377/J368)","v":2.1002421512782035},{"$f":"M337*(3.28083^2)","v":1.0928275560998353},null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"T,gf","F",{"$f":"D329","v":472.10006589092882},null,null,{"$f":"G329","v":477.01774827233385},null,null,{"$f":"J329","v":472.02020438347608},null,null,{"$f":"M329","v":472.02020438347608},null,null,null,7.9861507452733349E-2]
[null,"P,sat","psi",{"$f":"$S$5*D$340^6+$T$5*D$340^5+$U$5*D$340^4+$V$5*D$340^3+$W$5*D$340^2+$X$5*D$340+$Y$5","v":524.95928848483857},null,null,{"$f":"$S$5*G$340^6+$T$5*G$340^5+$U$5*G$340^4+$V$5*G$340^3+$W$5*G$340^2+$X$5*G$340+$Y$5","v":550.17173729774311},null,null,{"$f":"$S$5*J$340^6+$T$5*J$340^5+$U$5*J$340^4+$V$5*J$340^3+$W$5*J$340^2+$X$5*J$340+$Y$5","v":524.55729966958313},null,null,{"$f":"$S$5*M$340^6+$T$5*M$340^5+$U$5*M$340^4+$V$5*M$340^3+$W$5*M$340^2+$X$5*M$340+$Y$5","v":524.55729966958313},null,null,null,0.40198881525543584]
[null,"P,gf","psi",{"$f":"D196","v":3684.2203860805062},null,null,{"$f":"G196","v":3684.2203860805062},null,null,{"$f":"J196","v":3684.2203860805062},null,null,{"$f":"M196","v":3684.2203860805062},null,null,null,0]
[null,"P/P,sat",null,{"$f":"D342/D341","v":7.0181068644657589},null,null,{"$f":"G342/G341","v":6.6964915431246004},null,null,{"$f":"J342/J341","v":7.0234851147838073},null,null,{"$f":"M342/M341","v":7.0234851147838073},null,null,null,-5.3782503180483943E-3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"spec grav-sat","cft/lb",{"$f":"$S$8*D$340^6+$T$8*D$340^5+$U$8*D$340^4+$V$8*D$340^3+$W$8*D$340^2+$X$8*D$340+$Y$8","v":1.9851024363151143E-2},null,null,{"$f":"$S$8*G$340^6+$T$8*G$340^5+$U$8*G$340^4+$V$8*G$340^3+$W$8*G$340^2+$X$8*G$340+$Y$8","v":1.9948915272560711E-2},null,null,{"$f":"$S$8*J$340^6+$T$8*J$340^5+$U$8*J$340^4+$V$8*J$340^3+$W$8*J$340^2+$X$8*J$340+$Y$8","v":1.9849453927897109E-2},null,null,{"$f":"$S$8*M$340^6+$T$8*M$340^5+$U$8*M$340^4+$V$8*M$340^3+$W$8*M$340^2+$X$8*M$340+$Y$8","v":1.9849453927897109E-2},null,null,null,1.5704352540335531E-6]
[null,"density-sat","lb/cft",{"$f":"1/D345","v":50.375234129291073},null,null,{"$f":"1/G345","v":50.128038860111744},null,null,{"$f":"1/J345","v":50.379219681936206},null,null,{"$f":"1/M345","v":50.379219681936206},null,null,null,-3.985552645133339E-3]
[null,"P correction to rho",null,{"$f":"$AB$8*D$340^$AC$8*D$343+1","v":1.0219940218605481},null,null,{"$f":"$AB$8*G$340^$AC$8*G$343+1","v":1.0221566985250783},null,null,{"$f":"$AB$8*J$340^$AC$8*J$343+1","v":1.0219913808850498},null,null,{"$f":"$AB$8*M$340^$AC$8*M$343+1","v":1.0219913808850498},null,null,null,2.6409754982914535E-6]
[null,"density","lb/cft",{"$f":"D347*D346","v":51.483188129960929},null,null,{"$f":"G347*G346","v":51.238710704788652},null,null,{"$f":"J347*J346","v":51.487128290653267},null,null,{"$f":"M347*M346","v":51.487128290653267},null,null,null,-3.940160692337713E-3]
[null,"viscosity-sat","lb/ft-hr",{"$f":"$S$12*D$340^$T$12","v":0.26123564233047214},null,null,{"$f":"$S$12*G$340^$T$12","v":0.25802326186860586},null,null,{"$f":"$S$12*J$340^$T$12","v":0.26128841642608175},null,null,{"$f":"$S$12*M$340^$T$12","v":0.26128841642608175},null,null,null,-5.2774095609608995E-5]
[null,null,"lb/ft-s",{"$f":"D349/3600","v":7.2565456202908926E-5},null,null,{"$f":"G349/3600","v":7.1673128296834964E-5},null,null,{"$f":"J349/3600","v":7.2580115673911597E-5},null,null,{"$f":"M349/3600","v":7.2580115673911597E-5},null,null,null,-1.4659471002671635E-8]
[null,"P correction to mu",null,{"$f":"$AB$10*D$340^$AC$10*D$343+1","v":1.0509763652448401},null,null,{"$f":"$AB$10*G$340^$AC$10*G$343+1","v":1.0514401160425972},null,null,{"$f":"$AB$10*J$340^$AC$10*J$343+1","v":1.0509688403571322},null,null,{"$f":"$AB$10*M$340^$AC$10*M$343+1","v":1.0509688403571322},null,null,null,7.5248877078326615E-6]
[null,"viscosity","lb/ft-s",{"$f":"D350*D351","v":7.6264579402466855E-5},null,null,{"$f":"G350*G351","v":7.5360002333560113E-5},null,null,{"$f":"J350*J351","v":7.6279440002797387E-5},null,null,{"$f":"M350*M351","v":7.6279440002797387E-5},null,null,null,-1.48606003305316E-8]
[null,"specific heat-sat",null,{"$f":"$S$9*D$340^6+$T$9*D$340^5+$U$9*D$340^4+$V$9*D$340^3+$W$9*D$340^2+$X$9*D$340+$Y$9","v":1.1481303771099249},null,null,{"$f":"$S$9*G$340^6+$T$9*G$340^5+$U$9*G$340^4+$V$9*G$340^3+$W$9*G$340^2+$X$9*G$340+$Y$9","v":1.1545877491750389},null,null,{"$f":"$S$9*J$340^6+$T$9*J$340^5+$U$9*J$340^4+$V$9*J$340^3+$W$9*J$340^2+$X$9*J$340+$Y$9","v":1.1480279684026344},null,null,{"$f":"$S$9*M$340^6+$T$9*M$340^5+$U$9*M$340^4+$V$9*M$340^3+$W$9*M$340^2+$X$9*M$340+$Y$9","v":1.1480279684026344},null,null,null,1.0240870729050222E-4]
[null,"P correction to Cp",null,{"$f":"$AB$9*D$340^$AC$9*D$343+1","v":0.96753386501108452},null,null,{"$f":"$AB$9*G$340^$AC$9*G$343+1","v":0.96712389759332207},null,null,{"$f":"$AB$9*J$340^$AC$9*J$343+1","v":0.96754050815646586},null,null,{"$f":"$AB$9*M$340^$AC$9*M$343+1","v":0.96754050815646586},null,null,null,-6.6431453813464714E-6]
[null,"Cp","btu/lb-F",{"$f":"D353*D354","v":1.1108550213017996},null,null,{"$f":"G353*G354","v":1.1166294040956646},null,null,{"$f":"J353*J354","v":1.11076356392612},null,null,{"$f":"M353*M354","v":1.11076356392612},null,null,null,9.1457375679615538E-5]
[null,"thermal conductivity",null,{"$f":"$S$10*D$340^6+$T$10*D$340^5+$U$10*D$340^4+$V$10*D$340^3+$W$10*D$340^2+$X$10*D$340+$Y$10","v":0.36057621957139258},null,null,{"$f":"$S$10*G$340^6+$T$10*G$340^5+$U$10*G$340^4+$V$10*G$340^3+$W$10*G$340^2+$X$10*G$340+$Y$10","v":0.35880227890471389},null,null,{"$f":"$S$10*J$340^6+$T$10*J$340^5+$U$10*J$340^4+$V$10*J$340^3+$W$10*J$340^2+$X$10*J$340+$Y$10","v":0.36060465445711481},null,null,{"$f":"$S$10*M$340^6+$T$10*M$340^5+$U$10*M$340^4+$V$10*M$340^3+$W$10*M$340^2+$X$10*M$340+$Y$10","v":0.36060465445711481},null,null,null,-2.84348857222394E-5]
[null,"P correction to k",null,{"$f":"$AB$11*D$340^$AC$11*D$343+1","v":1.0382075528397792},null,null,{"$f":"$AB$11*G$340^$AC$11*G$343+1","v":1.0385241893880601},null,null,{"$f":"$AB$11*J$340^$AC$11*J$343+1","v":1.0382024136987633},null,null,{"$f":"$AB$11*M$340^$AC$11*M$343+1","v":1.0382024136987633},null,null,null,5.1391410158529993E-6]
[null,"k","btu/h-ft-F",{"$f":"D356*D357","v":0.37435295453343437},null,null,{"$f":"G356*G357","v":0.37262484585010663},null,null,{"$f":"J356*J357","v":0.37438062264838512},null,null,{"$f":"M356*M357","v":0.37438062264838512},null,null,null,-2.7668114950751832E-5]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"ID","inch",{"$f":"'Well Field Dvlpmnt A1'!D88","v":32.624000000000002},null,null,{"$f":"D360","v":32.624000000000002},null,null,{"$f":"'Well Field Dvlpmnt A1'!H88","v":30.623999999999999},null,null,{"$f":"'Well Field Dvlpmnt A1'!J88","v":30.623999999999999},null,null,null,2.0000000000000036]
[null,null,"ft",{"$f":"D360/12","v":2.718666666666667},null,null,{"$f":"G360/12","v":2.718666666666667},null,null,{"$f":"J360/12","v":2.552},null,null,{"$f":"M360/12","v":2.552},null,null,null,0.16666666666666696]
[null,"OD","inch",{"$f":"'Well Field Dvlpmnt A1'!D87","v":34},null,null,{"$f":"D362","v":34},null,null,{"$f":"'Well Field Dvlpmnt A1'!H87","v":32},null,null,{"$f":"'Well Field Dvlpmnt A1'!J87","v":32},null,null,null,2]
[null,null,"ft",{"$f":"D362/12","v":2.8333333333333335},null,null,{"$f":"G362/12","v":2.8333333333333335},null,null,{"$f":"J362/12","v":2.6666666666666665},null,null,{"$f":"M362/12","v":2.6666666666666665},null,null,null,0.16666666666666696]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"D364-M364","v":0}]
[null,"resistance casing","h-ft^2-F/btu",{"$f":"0.5*(D363-D361)/D27/(D363/D368)","v":1.3490196078431351E-3},null,null,{"$f":"0.5*(G363-G361)/G27/(G363/G368)","v":1.3490196078431351E-3},null,null,{"$f":"0.5*(J363-J361)/J27/(J363/J368)","v":1.3616666666666645E-3},null,null,{"$f":"0.5*(M363-M361)/M27/(M363/M368)","v":1.3616666666666645E-3},null,null,null,-1.2647058823529343E-5]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"OD,cement","inch",{"$f":"'Well Field Dvlpmnt A1'!D89","v":40},null,null,{"$f":"D367","v":40},null,null,{"$f":"'Well Field Dvlpmnt A1'!H89","v":38},null,null,{"$f":"'Well Field Dvlpmnt A1'!J89","v":38},null,null,null,2]
[null,null,"ft",{"$f":"D367/12","v":3.3333333333333335},null,null,{"$f":"G367/12","v":3.3333333333333335},null,null,{"$f":"J367/12","v":3.1666666666666665},null,null,{"$f":"M367/12","v":3.1666666666666665},null,null,null,0.16666666666666696]
[null,"cement resistance","h-ft^2-F/btu",{"$f":"0.5*(D368-D363)/D28","v":0.28735632183908044},null,null,{"$f":"0.5*(G368-G363)/G28","v":0.28735632183908044},null,null,{"$f":"0.5*(J368-J363)/J28","v":0.28735632183908044},null,null,{"$f":"0.5*(M368-M363)/M28","v":0.28735632183908044},null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Total resistance","h-ft^2-F/btu",{"$f":"IF(A332=3,D303/(D300/D368),0)+D365+D369","v":1.4407350717276932},null,null,{"$f":"IF(A332=3,G303/(G300/G368),0)+G365+G369","v":1.438299407403995},null,null,{"$f":"IF(A332=3,J303/(J300/J368),0)+J365+J369","v":1.2921500636901029},null,null,{"$f":"IF(A332=3,M303/(M300/M368),0)+M365+M369","v":1.2921500636901029},null,null,null,0.14858500803759034]
[null,"U","btu/h-ft^2-F",{"$f":"1/D371","v":0.69409013469827263},null,null,{"$f":"1/G371","v":0.69526553014779646},null,null,{"$f":"1/J371","v":0.77390392037300604},null,null,{"$f":"1/M371","v":0.77390392037300604},null,null,null,-7.9813785674733406E-2]
[null,null,"btu/d-ft^2-F",{"$f":"D372*24","v":16.658163232758543},null,null,{"$f":"G372*24","v":16.686372723547116},null,null,{"$f":"J372*24","v":18.573694088952145},null,null,{"$f":"M372*24","v":18.573694088952145},null,null,null,-1.9155308561936017]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"alpha, earth","m^2/day",0.104939271255061,null,null,0.104939271255061,null,null,0.104939271255061,null,null,0.104939271255061,null,null,null,0]
[null,null,"sq ft/day",{"$f":"D375*10.764","v":1.1295663157894766},null,null,{"$f":"G375*10.764","v":1.1295663157894766},null,null,{"$f":"J375*10.764","v":1.1295663157894766},null,null,{"$f":"M375*10.764","v":1.1295663157894766},null,null,null,0]
[null,"time","day",{"$f":"D$26","v":365},null,null,{"$f":"G$26","v":365},null,null,{"$f":"J$26","v":365},null,null,{"$f":"M$26","v":365},null,null,null,0]
[null,"f(t)","sqft",{"$f":"-LN(0.5*D368/(2*(D377*D376)^0.5))-0.29+(0.5*D368)^2/(4*D376*D377)","v":2.9048714696544149},null,null,{"$f":"-LN(0.5*G368/(2*(G377*G376)^0.5))-0.29+(0.5*G368)^2/(4*G376*G377)","v":2.9048714696544149},null,null,{"$f":"-LN(0.5*J368/(2*(J377*J376)^0.5))-0.29+(0.5*J368)^2/(4*J376*J377)","v":2.9560005397016043},null,null,{"$f":"-LN(0.5*M368/(2*(M377*M376)^0.5))-0.29+(0.5*M368)^2/(4*M376*M377)","v":2.9560005397016043},null,null,null,-5.1129070047189362E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"W","lb/day",{"$f":"D$24","v":7619166.7199999988},null,null,{"$f":"G$24","v":15238333.439999998},null,null,{"$f":"J$24","v":7619166.7199999988},null,null,{"$f":"M$24","v":7619166.7199999988},null,null,null,0]
[null,"Cp","btu/lb-F",{"$f":"D355","v":1.1108550213017996},null,null,{"$f":"G355","v":1.1166294040956646},null,null,{"$f":"J355","v":1.11076356392612},null,null,{"$f":"M355","v":1.11076356392612},null,null,null,9.1457375679615538E-5]
[null,"k,rock","btu/ft-day-F",{"$f":"D334*0.3048/(1055.05*1.8)","v":55.468082081417947},null,null,{"$f":"G334*0.3048/(1055.05*1.8)","v":55.468082081417947},null,null,{"$f":"J334*0.3048/(1055.05*1.8)","v":55.468082081417947},null,null,{"$f":"M334*0.3048/(1055.05*1.8)","v":55.468082081417947},null,null,null,0]
[null,"A","ft",{"$f":"D380*D355/(2*PI()*0.5*D361*D373*D382)*(D382+D361*D373*D378)","v":200579.16848096985},null,null,{"$f":"G380*G355/(2*PI()*0.5*G361*G373*G382)*(G382+G361*G373*G378)","v":403041.43114794267},null,null,{"$f":"J380*J355/(2*PI()*0.5*J361*J373*J382)*(J382+J361*J373*J378)","v":200395.31929183871},null,null,{"$f":"M380*M355/(2*PI()*0.5*M361*M373*M382)*(M382+M361*M373*M378)","v":200395.31929183871},null,null,null,183.84918913114234]
[null,"a","F/ft",{"$f":"D$12","v":3.6750282267422753E-2},null,null,{"$f":"G$12","v":3.6750282267422753E-2},null,null,{"$f":"J$12","v":3.6750282267422753E-2},null,null,{"$f":"M$12","v":3.6750282267422753E-2},null,null,null,0]
[null,"Z","ft",{"$f":"'Well Field Dvlpmnt A1'!D85-'Well Field Dvlpmnt A1'!D91","v":450},{"$f":"D385","v":450},null,{"$f":"D385","v":450},{"$f":"G385","v":450},null,{"$f":"'Well Field Dvlpmnt A1'!H85-'Well Field Dvlpmnt A1'!H91","v":450},{"$f":"J385","v":450},null,{"$f":"'Well Field Dvlpmnt A1'!J85-'Well Field Dvlpmnt A1'!J91","v":450},{"$f":"M385","v":450},null,null,0]
[null,"z1",null,{"$f":"D385/3","v":150},null,null,{"$f":"G385/3","v":150},null,null,{"$f":"J385/3","v":150},null,null,{"$f":"M385/3","v":150},null,null,null,0]
[null,"b1","F",{"$f":"D330-D384*D386","v":54.550757659886528},null,null,{"$f":"G330-G384*G386","v":54.550757659886528},null,null,{"$f":"J330-J384*J386","v":54.550757659886528},null,null,{"$f":"M330-M384*M386","v":54.550757659886528},null,null,null,0]
[null,"To","F",{"$f":"D329","v":472.10006589092882},null,null,{"$f":"G329","v":477.01774827233385},null,null,{"$f":"J329","v":472.02020438347608},null,null,{"$f":"M329","v":472.02020438347608},null,null,null,7.9861507452733349E-2]
[null,"T,z1","F",{"$f":"D$384*D386+D387-D$384*D$383+(D388+D$384*D$383-D387)*EXP(-D386/D$383)","v":471.78998560901528},null,null,{"$f":"G$384*G386+G387-G$384*G$383+(G388+G$384*G$383-G387)*EXP(-G386/G$383)","v":476.86157358760101},null,null,{"$f":"J$384*J386+J387-J$384*J$383+(J388+J$384*J$383-J387)*EXP(-J386/J$383)","v":471.70989948611623},null,null,{"$f":"M$384*M386+M387-M$384*M$383+(M388+M$384*M$383-M387)*EXP(-M386/M$383)","v":471.70989948611623},null,null,null,8.0086122899047041E-2]
[null,"z2","ft",{"$f":"D385/3","v":150},null,null,{"$f":"G385/3","v":150},null,null,{"$f":"J385/3","v":150},null,null,{"$f":"M385/3","v":150},null,null,null,0]
[null,"b2","F",{"$f":"D387-D384*(D390)","v":49.038215319773116},null,null,{"$f":"G387-G384*(G390)","v":49.038215319773116},null,null,{"$f":"J387-J384*(J390)","v":49.038215319773116},null,null,{"$f":"M387-M384*(M390)","v":49.038215319773116},null,null,null,0]
[null,"To","F",{"$f":"D389","v":471.78998560901528},null,null,{"$f":"G389","v":476.86157358760101},null,null,{"$f":"J389","v":471.70989948611623},null,null,{"$f":"M389","v":471.70989948611623},null,null,null,8.0086122899047041E-2]
[null,"T,z2","F",{"$f":"D$384*D390+D391-D$384*D$383+(D392+D$384*D$383-D391)*EXP(-D390/D$383)","v":471.47601620145724},null,null,{"$f":"G$384*G390+G391-G$384*G$383+(G392+G$384*G$383-G391)*EXP(-G390/G$383)","v":476.70340579349067},null,null,{"$f":"J$384*J390+J391-J$384*J$383+(J392+J$384*J$383-J391)*EXP(-J390/J$383)","v":471.39570206450207},null,null,{"$f":"M$384*M390+M391-M$384*M$383+(M392+M$384*M$383-M391)*EXP(-M390/M$383)","v":471.39570206450207},null,null,null,8.0314136955166759E-2]
[null,"z3","ft",{"$f":"D385/3","v":150},null,null,{"$f":"G385/3","v":150},null,null,{"$f":"J385/3","v":150},null,null,{"$f":"M385/3","v":150},null,null,null,0]
[null,"b3","F",{"$f":"D391-D384*(D394)","v":43.525672979659703},null,null,{"$f":"G391-G384*(G394)","v":43.525672979659703},null,null,{"$f":"J391-J384*(J394)","v":43.525672979659703},null,null,{"$f":"M391-M384*(M394)","v":43.525672979659703},null,null,null,0]
[null,"To","F",{"$f":"D393","v":471.47601620145724},null,null,{"$f":"G393","v":476.70340579349067},null,null,{"$f":"J393","v":471.39570206450207},null,null,{"$f":"M393","v":471.39570206450207},null,null,null,8.0314136955166759E-2]
[null,"T,z3","F",{"$f":"D$384*D394+D395-D$384*D$383+(D396+D$384*D$383-D395)*EXP(-D394/D$383)","v":471.15816057559005},null,null,{"$f":"G$384*G394+G395-G$384*G$383+(G396+G$384*G$383-G395)*EXP(-G394/G$383)","v":476.54324563164118},null,null,{"$f":"J$384*J394+J395-J$384*J$383+(J396+J$384*J$383-J395)*EXP(-J394/J$383)","v":471.07761503117854},null,null,{"$f":"M$384*M394+M395-M$384*M$383+(M396+M$384*M$383-M395)*EXP(-M394/M$383)","v":471.07761503117854},null,null,null,8.0545544411506853E-2,{"$f":"D388-D397","v":0.9419053153387722}]
[null,"T,b","F",{"$f":"D395","v":43.525672979659703},null,null,{"$f":"G395","v":43.525672979659703},null,null,{"$f":"J395","v":43.525672979659703},null,null,{"$f":"M395","v":43.525672979659703},null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Conductor Pipe",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Rock Properties",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Thermal conductivity, k","J/m-day-C",{"$f":"D334","v":345600},null,null,{"$f":"G334","v":345600},null,null,{"$f":"J334","v":345600},null,null,{"$f":"M334","v":345600},null,null,null,0]
[null,"Specific Heat, Cp","J/kg-C",{"$f":"D335","v":1480},null,null,{"$f":"G335","v":1480},null,null,{"$f":"J335","v":1480},null,null,{"$f":"M335","v":1480},null,null,null,0]
[null,"Density, rho","kg/m^3",{"$f":"D336","v":2300},null,null,{"$f":"G336","v":2300},null,null,{"$f":"J336","v":2300},null,null,{"$f":"M336","v":2300},null,null,null,0]
[null,"alpha","m^2/day",{"$f":"D402/(D403*D404)","v":0.10152761457109283},null,null,{"$f":"G402/(G403*G404)","v":0.10152761457109283},null,null,{"$f":"J402/(J403*J404)","v":0.10152761457109283},null,null,{"$f":"M402/(M403*M404)","v":0.10152761457109283},null,null,null,0]
[null,null,"ft^2/day",{"$f":"D405*(3.28083^2)","v":1.0928275560998353},null,{"$f":"LOG(D406*D444/D435)","v":1.9810557435589948},{"$f":"G405*(3.28083^2)","v":1.0928275560998353},null,null,{"$f":"J405*(3.28083^2)","v":1.0928275560998353},null,{"$f":"LOG(J406*J444/J435)","v":1.9987845105194266},{"$f":"M405*(3.28083^2)","v":1.0928275560998353},null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"T,gf","F",{"$f":"D397","v":471.15816057559005},null,null,{"$f":"G397","v":476.54324563164118},null,null,{"$f":"J397","v":471.07761503117854},null,null,{"$f":"M397","v":471.07761503117854},null,null,null,8.0545544411506853E-2]
[null,"P,sat","psi",{"$f":"$S$5*D$408^6+$T$5*D$408^5+$U$5*D$408^4+$V$5*D$408^3+$W$5*D$408^2+$X$5*D$408+$Y$5","v":520.23315435052007},null,null,{"$f":"$S$5*G$408^6+$T$5*G$408^5+$U$5*G$408^4+$V$5*G$408^3+$W$5*G$408^2+$X$5*G$408+$Y$5","v":547.69934755581733},null,null,{"$f":"$S$5*J$408^6+$T$5*J$408^5+$U$5*J$408^4+$V$5*J$408^3+$W$5*J$408^2+$X$5*J$408+$Y$5","v":519.83052709369554},null,null,{"$f":"$S$5*M$408^6+$T$5*M$408^5+$U$5*M$408^4+$V$5*M$408^3+$W$5*M$408^2+$X$5*M$408+$Y$5","v":519.83052709369554},null,null,null,0.40262725682453038]
[null,"P,gf","psi",{"$f":"D342","v":3684.2203860805062},null,null,{"$f":"G342","v":3684.2203860805062},null,null,{"$f":"J342","v":3684.2203860805062},null,null,{"$f":"M342","v":3684.2203860805062},null,null,null,0]
[null,"P/P,sat",null,{"$f":"D410/D409","v":7.0818638821280713},null,null,{"$f":"G410/G409","v":6.7267204215631073},null,null,{"$f":"J410/J409","v":7.0873490379229942},null,null,{"$f":"M410/M409","v":7.0873490379229942},null,null,null,-5.4851557949229246E-3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"spec grav-sat","cft/lb",{"$f":"$S$8*D$408^6+$T$8*D$408^5+$U$8*D$408^4+$V$8*D$408^3+$W$8*D$408^2+$X$8*D$408+$Y$8","v":1.9832540827620801E-2},null,null,{"$f":"$S$8*G$408^6+$T$8*G$408^5+$U$8*G$408^4+$V$8*G$408^3+$W$8*G$408^2+$X$8*G$408+$Y$8","v":1.9939366634769688E-2},null,null,{"$f":"$S$8*J$408^6+$T$8*J$408^5+$U$8*J$408^4+$V$8*J$408^3+$W$8*J$408^2+$X$8*J$408+$Y$8","v":1.9830964135955642E-2},null,null,{"$f":"$S$8*M$408^6+$T$8*M$408^5+$U$8*M$408^4+$V$8*M$408^3+$W$8*M$408^2+$X$8*M$408+$Y$8","v":1.9830964135955642E-2},null,null,null,1.5766916651588359E-6]
[null,"density-sat","lb/cft",{"$f":"1/D413","v":50.422182850484738},null,null,{"$f":"1/G413","v":50.152044361139787},null,null,{"$f":"1/J413","v":50.42619174460075},null,null,{"$f":"1/M413","v":50.42619174460075},null,null,null,-4.0088941160121294E-3]
[null,"P correction to rho",null,{"$f":"$AB$8*D$408^$AC$8*D$411+1","v":1.0219628751277323},null,null,{"$f":"$AB$8*G$408^$AC$8*G$411+1","v":1.0221409972655371},null,null,{"$f":"$AB$8*J$408^$AC$8*J$411+1","v":1.021960211818765},null,null,{"$f":"$AB$8*M$408^$AC$8*M$411+1","v":1.021960211818765},null,null,null,2.6633089673655519E-6]
[null,"density","lb/cft",{"$f":"D415*D414","v":51.529598956097622},null,null,{"$f":"G415*G414","v":51.262460638200878},null,null,{"$f":"J415*J414","v":51.533561596525843},null,null,{"$f":"M415*M414","v":51.533561596525843},null,null,null,-3.9626404282202543E-3]
[null,"viscosity-sat","lb/ft-hr",{"$f":"$S$12*D$408^$T$12","v":0.26185932180368293},null,null,{"$f":"$S$12*G$408^$T$12","v":0.25833005203588438},null,null,{"$f":"$S$12*J$408^$T$12","v":0.2619127817627202},null,null,{"$f":"$S$12*M$408^$T$12","v":0.2619127817627202},null,null,null,-5.3459959037271965E-5]
[null,null,"lb/ft-s",{"$f":"D417/3600","v":7.273870050102304E-5},null,null,{"$f":"G417/3600","v":7.1758347787745664E-5},null,null,{"$f":"J417/3600","v":7.2753550489644496E-5},null,null,{"$f":"M417/3600","v":7.2753550489644496E-5},null,null,null,-1.4849988621456122E-8]
[null,"P correction to mu",null,{"$f":"$AB$10*D$408^$AC$10*D$411+1","v":1.0508876273577483},null,null,{"$f":"$AB$10*G$408^$AC$10*G$411+1","v":1.0513953353402543},null,null,{"$f":"$AB$10*J$408^$AC$10*J$411+1","v":1.0508800403293925},null,null,{"$f":"$AB$10*M$408^$AC$10*M$411+1","v":1.0508800403293925},null,null,null,7.5870283557932794E-6]
[null,"viscosity","lb/ft-s",{"$f":"D418*D419","v":7.6440200386605956E-5},null,null,{"$f":"G418*G419","v":7.5446392135759447E-5},null,null,{"$f":"J418*J419","v":7.6455254072664097E-5},null,null,{"$f":"M418*M419","v":7.6455254072664097E-5},null,null,null,-1.5053686058141185E-8]
[null,"specific heat-sat",null,{"$f":"$S$9*D$408^6+$T$9*D$408^5+$U$9*D$408^4+$V$9*D$408^3+$W$9*D$408^2+$X$9*D$408+$Y$9","v":1.1469274176709081},null,null,{"$f":"$S$9*G$408^6+$T$9*G$408^5+$U$9*G$408^4+$V$9*G$408^3+$W$9*G$408^2+$X$9*G$408+$Y$9","v":1.1539514490088663},null,null,{"$f":"$S$9*J$408^6+$T$9*J$408^5+$U$9*J$408^4+$V$9*J$408^3+$W$9*J$408^2+$X$9*J$408+$Y$9","v":1.1468250407196183},null,null,{"$f":"$S$9*M$408^6+$T$9*M$408^5+$U$9*M$408^4+$V$9*M$408^3+$W$9*M$408^2+$X$9*M$408+$Y$9","v":1.1468250407196183},null,null,null,1.023769512897843E-4]
[null,"P correction to Cp",null,{"$f":"$AB$9*D$408^$AC$9*D$411+1","v":0.96761218635280322},null,null,{"$f":"$AB$9*G$408^$AC$9*G$411+1","v":0.96716353244002884},null,null,{"$f":"$AB$9*J$408^$AC$9*J$411+1","v":0.96761888089296344},null,null,{"$f":"$AB$9*M$408^$AC$9*M$411+1","v":0.96761888089296344},null,null,null,-6.6945401602236387E-6]
[null,"Cp","btu/lb-F",{"$f":"D421*D422","v":1.1097809462005221},null,null,{"$f":"G421*G422","v":1.1160597596877049},null,null,{"$f":"J421*J422","v":1.1096895624811443},null,null,{"$f":"M421*M422","v":1.1096895624811443},null,null,null,9.1383719377891026E-5]
[null,"thermal conductivity",null,{"$f":"$S$10*D$408^6+$T$10*D$408^5+$U$10*D$408^4+$V$10*D$408^3+$W$10*D$408^2+$X$10*D$408+$Y$10","v":0.36091083032533761},null,null,{"$f":"$S$10*G$408^6+$T$10*G$408^5+$U$10*G$408^4+$V$10*G$408^3+$W$10*G$408^2+$X$10*G$408+$Y$10","v":0.35897542204708788},null,null,{"$f":"$S$10*J$408^6+$T$10*J$408^5+$U$10*J$408^4+$V$10*J$408^3+$W$10*J$408^2+$X$10*J$408+$Y$10","v":0.36093936730170922},null,null,{"$f":"$S$10*M$408^6+$T$10*M$408^5+$U$10*M$408^4+$V$10*M$408^3+$W$10*M$408^2+$X$10*M$408+$Y$10","v":0.36093936730170922},null,null,null,-2.8536976371618117E-5]
[null,"P correction to k",null,{"$f":"$AB$11*D$408^$AC$11*D$411+1","v":1.0381469462991484},null,null,{"$f":"$AB$11*G$408^$AC$11*G$411+1","v":1.0384936214111333},null,null,{"$f":"$AB$11*J$408^$AC$11*J$411+1","v":1.0381417641994126},null,null,{"$f":"$AB$11*M$408^$AC$11*M$411+1","v":1.0381417641994126},null,null,null,5.1820997357676646E-6]
[null,"k","btu/h-ft-F",{"$f":"D424*D425","v":0.37467847638853929},null,null,{"$f":"G424*G425","v":0.37279368603927027},null,null,{"$f":"J424*J425","v":0.37470623153961619},null,null,{"$f":"M424*M425","v":0.37470623153961619},null,null,null,-2.7755151076891416E-5]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"ID","inch",{"$f":"'Well Field Dvlpmnt A1'!D94","v":42.5},null,null,{"$f":"D428","v":42.5},null,null,{"$f":"'Well Field Dvlpmnt A1'!H94","v":40.5},null,null,{"$f":"'Well Field Dvlpmnt A1'!J94","v":40.5},null,null,null,{"$f":"D428-M428","v":2}]
[null,null,"ft",{"$f":"D428/12","v":3.5416666666666665},null,null,{"$f":"G428/12","v":3.5416666666666665},null,null,{"$f":"J428/12","v":3.375},null,null,{"$f":"M428/12","v":3.375},null,null,null,0.16666666666666652]
[null,"OD","inch",{"$f":"'Well Field Dvlpmnt A1'!D93","v":44},null,null,{"$f":"D430","v":44},null,null,{"$f":"'Well Field Dvlpmnt A1'!H93","v":42},null,null,{"$f":"'Well Field Dvlpmnt A1'!J93","v":42},null,null,null,2]
[null,null,"ft",{"$f":"D430/12","v":3.6666666666666665},null,null,{"$f":"G430/12","v":3.6666666666666665},null,null,{"$f":"J430/12","v":3.5},null,null,{"$f":"M430/12","v":3.5},null,null,null,0.16666666666666652]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"resistance casing","h-ft^2-F/btu",{"$f":"0.5*(D431-D429)/D27/(D431/D435)","v":1.4204545454545457E-3},null,null,{"$f":"0.5*(G431-G429)/G27/(G431/G435)","v":1.4204545454545457E-3},null,null,{"$f":"0.5*(J431-J429)/J27/(J431/J435)","v":1.4285714285714286E-3},null,null,{"$f":"0.5*(M431-M429)/M27/(M431/M435)","v":1.4285714285714286E-3},null,null,null,-8.1168831168828594E-6]
[null,"OD,cement","inch",{"$f":"'Well Field Dvlpmnt A1'!D95","v":50},null,null,{"$f":"D434","v":50},null,null,{"$f":"'Well Field Dvlpmnt A1'!H95","v":48},null,null,{"$f":"'Well Field Dvlpmnt A1'!J95","v":48},null,null,null,2]
[null,null,"ft",{"$f":"D434/12","v":4.166666666666667},null,null,{"$f":"G434/12","v":4.166666666666667},null,null,{"$f":"J434/12","v":4},null,null,{"$f":"M434/12","v":4},null,null,null,0.16666666666666696]
[null,"cement resistance","h-ft^2-F/btu",{"$f":"0.5*(D435-D431)/D28","v":0.28735632183908072},null,null,{"$f":"0.5*(G435-G431)/G28","v":0.28735632183908072},null,null,{"$f":"0.5*(J435-J431)/J28","v":0.28735632183908044},null,null,{"$f":"0.5*(M435-M431)/M28","v":0.28735632183908044},null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Total resistance","h-ft^2-F/btu",{"$f":"D433+D436+D371/(D368/D435)","v":2.089695616044152},null,null,{"$f":"G433+G436+G371/(G368/G435)","v":2.0866510356395294},null,null,{"$f":"J433+J436+J371/(J368/J435)","v":1.9209744474025188},null,null,{"$f":"M433+M436+M371/(M368/M435)","v":1.9209744474025188},null,null,null,0.16872116864163322]
[null,"U","btu/h-ft^2-F",{"$f":"1/D438","v":0.4785385930478363},null,null,{"$f":"1/G438","v":0.47923681675576096},null,null,{"$f":"1/J438","v":0.5205691316467892},null,null,{"$f":"1/M438","v":0.5205691316467892},null,null,null,-4.2030538598952893E-2]
[null,null,"btu/d-ft^2-F",{"$f":"D439*24","v":11.484926233148071},null,null,{"$f":"G439*24","v":11.501683602138263},null,null,{"$f":"J439*24","v":12.493659159522942},null,null,{"$f":"M439*24","v":12.493659159522942},null,null,null,-1.0087329263748703]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"alpha, earth","m^2/day",0.104939271255061,null,null,0.104939271255061,null,null,0.104939271255061,null,null,0.104939271255061,null,null,null,0]
[null,null,"sq ft/day",{"$f":"D442*10.764","v":1.1295663157894766},null,null,{"$f":"G442*10.764","v":1.1295663157894766},null,null,{"$f":"J442*10.764","v":1.1295663157894766},null,null,{"$f":"M442*10.764","v":1.1295663157894766},null,null,null,0]
[null,"time","day",{"$f":"D$26","v":365},null,null,{"$f":"G$26","v":365},null,null,{"$f":"J$26","v":365},null,null,{"$f":"M$26","v":365},null,null,null,0]
[null,"f(t)","sqft",{"$f":"-LN(0.5*D435/(2*(D444*D443)^0.5))-0.29+(0.5*D435)^2/(4*D443*D444)","v":2.6826753664576746},null,null,{"$f":"-LN(0.5*G435/(2*(G444*G443)^0.5))-0.29+(0.5*G435)^2/(4*G443*G444)","v":2.6826753664576746},null,null,{"$f":"-LN(0.5*J435/(2*(J444*J443)^0.5))-0.29+(0.5*J435)^2/(4*J443*J444)","v":2.7232910278323477},null,null,{"$f":"-LN(0.5*M435/(2*(M444*M443)^0.5))-0.29+(0.5*M435)^2/(4*M443*M444)","v":2.7232910278323477},null,null,null,-4.0615661374673095E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"W","lb/day",{"$f":"D$24","v":7619166.7199999988},null,null,{"$f":"G$24","v":15238333.439999998},null,null,{"$f":"J$24","v":7619166.7199999988},null,null,{"$f":"M$24","v":7619166.7199999988},null,null,null,0]
[null,"Cp","btu/lb-F",{"$f":"D423","v":1.1097809462005221},null,null,{"$f":"G423","v":1.1160597596877049},null,null,{"$f":"J423","v":1.1096895624811443},null,null,{"$f":"M423","v":1.1096895624811443},null,null,null,9.1383719377891026E-5]
[null,"k,rock","btu/ft-day-F",{"$f":"D402*0.3048/(1055.05*1.8)","v":55.468082081417947},null,null,{"$f":"G402*0.3048/(1055.05*1.8)","v":55.468082081417947},null,null,{"$f":"J402*0.3048/(1055.05*1.8)","v":55.468082081417947},null,null,{"$f":"M402*0.3048/(1055.05*1.8)","v":55.468082081417947},null,null,null,0]
[null,"A","ft",{"$f":"D447*D423/(2*PI()*0.5*D429*D440*D449)*(D449+D429*D440*D445)","v":196342.34897491566},null,null,{"$f":"G447*G423/(2*PI()*0.5*G429*G440*G449)*(G449+G429*G440*G445)","v":394712.48965477559},null,null,{"$f":"J447*J423/(2*PI()*0.5*J429*J440*J449)*(J449+J429*J440*J445)","v":195958.32206613399},null,null,{"$f":"M447*M423/(2*PI()*0.5*M429*M440*M449)*(M449+M429*M440*M445)","v":195958.32206613399},null,null,null,384.0269087816705]
[null,"a","F/ft",{"$f":"D$12","v":3.6750282267422753E-2},null,null,{"$f":"G$12","v":3.6750282267422753E-2},null,null,{"$f":"J$12","v":3.6750282267422753E-2},null,null,{"$f":"M$12","v":3.6750282267422753E-2},null,null,null,0]
[null,"Z","ft",{"$f":"'Well Field Dvlpmnt A1'!D91","v":50},{"$f":"D452","v":50},null,{"$f":"D452","v":50},{"$f":"G452","v":50},null,{"$f":"'Well Field Dvlpmnt A1'!H91","v":50},{"$f":"J452","v":50},null,{"$f":"'Well Field Dvlpmnt A1'!J91","v":50},{"$f":"M452","v":50},null,null,0]
[null,"b","F",{"$f":"D398","v":43.525672979659703},null,null,{"$f":"G398","v":43.525672979659703},null,null,{"$f":"J398","v":43.525672979659703},null,null,{"$f":"M398","v":43.525672979659703},null,null,null,0]
[null,"To","F",{"$f":"D397","v":471.15816057559005},null,null,{"$f":"G397","v":476.54324563164118},null,null,{"$f":"J397","v":471.07761503117854},null,null,{"$f":"M397","v":471.07761503117854},null,null,null,8.0545544411506853E-2]
[null,"T,z","F",{"$f":"D451*D452+D453-D451*D450+(D454+D451*D450-D453)*EXP(-D452/D450)","v":471.04950868120341},null,null,{"$f":"G451*G452+G453-G451*G450+(G454+G451*G450-G453)*EXP(-G452/G450)","v":476.48851320731592},null,null,{"$f":"J451*J452+J453-J451*J450+(J454+J451*J450-J453)*EXP(-J452/J450)","v":470.96877078384387},null,null,{"$f":"M451*M452+M453-M451*M450+(M454+M451*M450-M453)*EXP(-M452/M450)","v":470.96877078384387},null,null,null,8.0737897359540511E-2,{"$f":"D454-D455","v":0.10865189438663947}]
[null,"T,b",null,{"$f":"D398-D451*D452","v":41.688158866288568},null,null,{"$f":"G398-G451*G452","v":41.688158866288568},null,null,{"$f":"J398-J451*J452","v":41.688158866288568},null,null,{"$f":"M398-M451*M452","v":41.688158866288568},null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"dT,gf-well","F",{"$f":"D43-D455","v":10.950491318796594},null,null,{"$f":"G43-G455","v":5.5114867926840816},null,null,{"$f":"J43-J455","v":11.031229216156134},null,null,{"$f":"M43-M455","v":11.031229216156134},null,null,null,-8.0737897359540511E-2]
[null,null,"C",{"$f":"D458/1.8","v":6.0836062882203299},null,null,{"$f":"G458/1.8","v":3.0619371070467118},null,null,{"$f":"J458/1.8","v":6.1284606756422964},null,null,{"$f":"M458/1.8","v":6.1284606756422964},null,null,null,-4.4854387421966457E-2]
[null,null,"F/ft",{"$f":"D458/D8","v":9.5363423443776594E-4},null,null,{"$f":"G458/G8","v":4.7997321171638034E-4},null,null,{"$f":"J458/J8","v":9.6066537310516252E-4},null,null,{"$f":"M458/M8","v":9.6066537310516252E-4},null,null,null,-7.0311386673965835E-6]
[null,null,"C/m",{"$f":"D459/D7","v":1.7381732252058086E-3},null,null,{"$f":"G459/G7","v":8.7483917344191771E-4},null,null,{"$f":"J459/J7","v":1.7509887644692275E-3},null,null,{"$f":"M459/M7","v":1.7509887644692275E-3},null,null,null,-1.2815539263418864E-5]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"dT rock-well head","F",{"$f":"D6-D455","v":10.950491318796594},null,null,{"$f":"G6-G455","v":5.5114867926840816},null,null,{"$f":"J6-J455","v":11.031229216156134},null,null,{"$f":"M6-M455","v":11.031229216156134},null,null,null,{"$f":"D463-M463","v":-8.0737897359540511E-2}]
[null,null,"C",{"$f":"D463/1.8","v":6.0836062882203299},null,null,{"$f":"G463/1.8","v":3.0619371070467118},null,null,{"$f":"J463/1.8","v":6.1284606756422964},null,null,{"$f":"M463/1.8","v":6.1284606756422964},null,null,null,-4.4854387421966457E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]

{"sheet":"Reservoir B1","index":25,"n_rows":1045,"n_cols":38,"rows_kept":1045,"cut":false,"hidden":true,"merged":[[59,23,59,24],[59,26,59,27],[550,23,550,24],[550,26,550,27]]}
[null,null,null,null,"GETEM -Beta:  Geothermal Electricity Technology Evaluation Model"]
[null,null,null,null,null,null,{"$f":"'Summary A1'!H25","v":"EGS"},{"$f":"'Summary A1'!H26","v":"FLASH-STEAM"}]
[null,null,null,"Well Field Makeup - Binary Plant: Calculation Based on Annual Temperature Decline Rate"]
[null,null,null,null,"User input required in cells:","No user input on this sheet"]
[]
[null,"1. Thermal Drawdown is modeled here based on user defined annual decline rate",null,null,null,null,null,null,null,null,null,null,null,null,null,"GF Properties",null,"Property=C0+C1*T+C2*T^2+C3*T^3+C4*T^4+C5*T^5+C6*T^6"]
[null,"2. Makeup is of entire reservoirs (all producers, injectors, surface equipment).",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"C6","C5","C4","C3","C2","C1","C0"]
[null,"3. Time interval used is 1 month; operating life is 30 year - Neither can be changed by user",null,null,null,null,null,null,null,null,null,null,null,null,null,"Pressure","psia","150< <600F",null,-2.5517506350999999E-12,2.4121846657999999E-8,-9.1909636468000008E-6,1.9695373372000001E-3,-0.19788525656,8.0894106753999999]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"enthalpy","btu/lb","125< <325F",1.0122595469000001E-14,-1.8805783302E-11,1.4924845945999999E-8,-5.9760546932999997E-6,1.3462856545E-3,0.83827719984000004,-24.113934501999999]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"entropy","btu/lb-R","125< <325F",7.3991541797999994E-18,-1.2945213490999999E-14,8.8430105660999993E-12,-1.8419111147E-9,-1.2026247967E-6,2.0324314655999999E-3,-6.0089552413E-2]
[null,"A.","BINARY SYSTEM (Based on annual temperature decline rate)"]
[]
[null,null,null,null,null,"Reference",null,"Improved",null,null,null,null,null,null,null,null,"T","h","s"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ambient",{"$f":"Geofluid!H47","v":60},{"$f":"Geofluid!H48","v":28.093532960000005},{"$f":"Geofluid!H49","v":5.5531784907809009E-2}]
[null,null,null,"Reservoir Temp","C",{"$f":"'Summary A1'!H50","v":250},null,{"$f":"F17","v":250},null,null,null,null,null,null,null,"design",{"$f":"F24*1.8+32","v":471.04950868120341},{"$f":"S10*Q17^6+T10*Q17^5+U10*Q17^4+V10*Q17^3+W10*Q17^2+X10*Q17+Y10","v":454.11983085624382},{"$f":"S12*Q17^6+T12*Q17^5+U12*Q17^4+V12*Q17^3+W12*Q17^2+X12*Q17+Y12","v":0.65390993405595255}]
[null,null,null,null,"F",{"$f":"F17*1.8+32","v":482},null,{"$f":"H17*1.8+32","v":482}]
[null,null,null,"∆T in Production well","C",{"$f":"'Summary A1'!H56","v":6.0836062882203299},null,{"$f":"'Summary A1'!J56","v":3.0619371070467118}]
[null,null,null,null,"F",{"$f":"F19*1.8","v":10.950491318796594},null,{"$f":"H19*1.8","v":5.5114867926840816}]
[null,null,null,"T,Si Limit, initial","C",{"$f":" -0.0000111241*F17^3 + 0.00716559*F17^2 - 0.783104*F17 + 36.5473","v":114.80661250000003},null,{"$f":" -0.0000111241*H17^3 + 0.00716559*H17^2 - 0.783104*H17 + 36.5473","v":114.80661250000003},null,null,null,null,null,null,null,null,"The effect of a declining resource temperature is defined with the following relationship:"]
[null,null,null,"Drawdown Rate",null,{"$f":"'Input A1'!T268","v":5.0000000000000001E-3},null,{"$f":"'Input A1'!W268","v":2.5000000000000001E-3}]
[null,null,null,"Total Flow","lb/h",{"$f":"'Summary A1'!H293","v":3269193.3721788246},null,{"$f":"'Summary A1'!J293","v":3269193.3721788246},null,null,null,null,null,null,null,null,null,null,"2nd law eff / 2nd law eff,design =","( -12.447*CRatio^2 + 25.389*CRatio - 11.942)"]
[null,null,null,"Plant Design Temperature","C",{"$f":"'Summary A1'!H277","v":243.91639371177968},null,{"$f":"'Summary A1'!J277","v":246.9380628929533},null,null,null,null,null,null,null,null,null,"where"]
[null,null,null,"Time to reach T,design","yr",{"$f":"LN(F24/F17)/LN(1-F22)","v":4.9147520112513527},null,{"$f":"LN(H24/H17)/LN(1-H22)","v":4.9231838233583023},null,null,null,null,null,null,null,null,null,null,"CRatio =","(Carnot Efficiency)/(Carnot Efficiency at design)"]
[null,null,null,"2nd law efficiency (Design Temp)",null,{"$f":"Geofluid!H83","v":0.24179775976953488},null,{"$f":"Geofluid!I83","v":0.20044816558912104}]
[null,null,null,"Available Energy (Design Temp)","w-h/lb",{"$f":"Geofluid!H52","v":33.656507570820139},null,{"$f":"Geofluid!I52","v":34.485326649220688}]
[null,null,null,"2nd law efficiency (Resource Temp)",null,{"$f":"'Summary A1'!H290/F29","v":0.23030022617630064},null,{"$f":"'Summary A1'!J290/H29","v":0.19561829675332282}]
[null,null,null,"Available Energy (Resource Temp )","w-h/lb",{"$f":"Geofluid!D52","v":35.336778723181986},null,{"$f":"F29","v":35.336778723181986}]
[null,null,null,"Plant Output","kW",{"$f":"F27*F26*F23/1000","v":26604.918400424463},null,{"$f":"H27*H26*H23/1000","v":22598.366094387002}]
[null,null,null,"GF Pump Work","w-h/lb",{"$f":"'GF Pumping A2'!G308","v":0.49092183230349257},null,{"$f":"'GF Pumping A2'!M308","v":0.4789605996707052}]
[null,null,null,null,"kW",{"$f":"F31*F23/1000","v":1604.9184004244623},null,{"$f":"H31*H23/1000","v":1565.8148179782647}]
[null,null,null,"Power Sales","kW",{"$f":"F30-F32","v":25000},null,{"$f":"H30-H32","v":21032.551276408736}]
[null,null,null,"Sink temperature","C",{"$f":"Geofluid!D46","v":15.555555555555555},null,{"$f":"F34","v":15.555555555555555}]
[null,null,null," Max T Decline Used","C",{"$f":"'Summary A1'!H179","v":40.299999999999997},null,{"$f":"'Summary A1'!J179","v":40.299999999999997}]
[null,null,null,"Min Production Fluid Temp","C",{"$f":"F17-F35","v":209.7},null,{"$f":"H17-H35","v":209.7}]
[null,null,null," Max Power Decline Used",null,{"$f":"0.5*F33","v":12500},null,{"$f":"0.5*H33","v":10516.275638204368}]
[null,null,null,"Discount Rate",null,{"$f":"'Input A1'!T44","v":7.0000000000000007E-2},null,{"$f":"'Input A1'!W44","v":7.0000000000000007E-2}]
[null,null,null,"Potential Power Found","kW",{"$f":"'Input A1'!T82*1000","v":300000},null,{"$f":"'Input A1'!W82*1000","v":300000}]
[null,null,null,"# of Reservoirs Found",null,{"$f":"ROUNDDOWN(F39/F30,0)","v":11},null,{"$f":"ROUNDDOWN(H39/H30,0)","v":13}]
[null,null,null,"To","C",{"$f":"Geofluid!D46","v":15.555555555555555},null,{"$f":"F41","v":15.555555555555555}]
[null,null,null,"T/To,design",null,{"$f":"(F24+273)/(F41+273)","v":1.7913929701216853},null,{"$f":"(H24+273)/(H41+273)","v":1.8018646769490105}]
[null,null,null,"T","K",{"$f":"F24+273","v":516.91639371177962},null,{"$f":"H24+273","v":519.93806289295333}]
[null,null,null,"To","K",{"$f":"F41+273","v":288.55555555555554},null,{"$f":"H41+273","v":288.55555555555554}]
[null,null,null,"Carnot efficiency, initial)",null,{"$f":"1-F44/F43","v":0.44177519021297029},null,{"$f":"1-H44/H43","v":0.44501936644141327}]
[null,null,null,"allowed decline in Carnot eff",null,0.9,null,0.9,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"reference","improved"]
[null,null,null,"dT,max (decline)","C",{"$f":"F43*(1-F44/(F43-F46*(F43-F44)))","v":37.908359120717115},null,{"$f":"H43*(1-H44/(H43-H46*(H43-H44)))","v":38.597036650982304},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"makeup#","Year"]
[null,null,null,"Project Life","yrs",{"$f":"'Input A1'!T46","v":20},null,{"$f":"'Input A1'!W46","v":30},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(OR($AE48>$F$40-1,MAX(AF$63:AF$543)=0),1000,MAX(AF63:AF543))","v":1000},{"$f":"IF(OR($AE48>$H$40-1,MAX(AF$554:AF$1034)=0),1000,MAX(AF554:AF1034))","v":1000}]
[null,null,null,"Relative Revenue",null,{"$f":"L544/M544","v":0.9014634760322231},null,{"$f":"L1035/M1035","v":0.93559437111739441},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,{"$f":"IF(OR($AE49>$F$40-1,MAX(AG$63:AG$543)=0),1000,MAX(AG63:AG543))","v":1000},{"$f":"IF(OR($AE49>$H$40-1,MAX(AG$554:AG$1034)=0),1000,MAX(AG554:AG1034))","v":1000}]
[null,null,null,"1st Replacement","yrs",{"$f":"IF(N544<F48,N544,\"NA\")","v":"NA"},null,{"$f":"IF(N1035<H48,N1035,\"NA\")","v":"NA"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,{"$f":"IF(OR($AE50>$F$40-1,MAX(AH$63:AH$543)=0),1000,MAX(AH63:AH543))","v":1000},{"$f":"IF(OR($AE50>$H$40-1,MAX(AH$554:AH$1034)=0),1000,MAX(AH554:AH1034))","v":1000}]
[null,null,null,"# Addt'nl Reservoirs used",null,{"$f":"I544","v":0},null,{"$f":"I1035","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4,{"$f":"IF(OR($AE51>$F$40-1,MAX(AI$63:AI$543)=0),1000,MAX(AI63:AI543))","v":1000},{"$f":"IF(OR($AE51>$H$40-1,MAX(AI$554:AI$1034)=0),1000,MAX(AI554:AI1034))","v":1000}]
[null,null,null,"Σ of discounted reservoirs",null,{"$f":"K544","v":0},null,{"$f":"K1035","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,{"$f":"IF(OR($AE52>$F$40-1,MAX(AJ$63:AJ$543)=0),1000,MAX(AJ63:AJ543))","v":1000},{"$f":"IF(OR($AE52>$H$40-1,MAX(AJ$554:AJ$1034)=0),1000,MAX(AJ554:AJ1034))","v":1000}]
[null,null,null,"Σ of 1 discounted",null,{"$f":"O544","v":10.8107587456596},null,{"$f":"O1035","v":12.608480703743428},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6,{"$f":"IF(OR($AE53>$F$40-1,MAX(AK$63:AK$543)=0),1000,MAX(AK63:AK543))","v":1000},{"$f":"IF(OR($AE53>$H$40-1,MAX(AK$554:AK$1034)=0),1000,MAX(AK554:AK1034))","v":1000}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7,{"$f":"IF(OR($AE54>$F$40-1,MAX(AL$63:AL$543)=0),1000,MAX(AL63:AL543))","v":1000},{"$f":"IF(OR($AE54>$H$40-1,MAX(AL$554:AL$1034)=0),1000,MAX(AL554:AL1034))","v":1000}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR($AE55>$F$40-1,MAX(AM$63:AM$543)=0),1000,MAX(AM63:AM543))","v":1000},{"$f":"IF(OR($AE55>$H$40-1,MAX(AM$554:AM$1034)=0),1000,MAX(AM554:AM1034))","v":1000}]
[]
[null,null,"REFERENCE"]
[null,null,null,null,null,"Criteria for Replacing Res'vr",null,null,null,null,"Sums of Discounted Amounts"]
[null,null,{"$f":"AVERAGE(C63:C423)","v":234.01557944057902},null,null,"I","II","III","Final","Logic:",null,null,null,"System",null,null,null,null,null,null,"eff/eff,design",{"$f":"F26","v":0.24179775976953488},null,null,null,null,{"$f":"F48","v":20}]
[null,null,null,"Plant Be,","Net","T <","Pow'r <","No change","Replace","Resvr","N.","Actual","Design","Initial",null,null,{"$f":"Q16","v":60},{"$f":"R16","v":28.093532960000005},{"$f":"S16","v":5.5531784907809009E-2},"   <------","ambient condition",null,null,"Power at replacement",null,null,"Power at plant life"]
[null,null,"Resvr Fluid T","fn(DD Rate, ","Power,","T.o - maxΔT"," P.o/2","in final","Reservoir","has been","Reservoirs","Power","Power","Life, ","Unit",null,"Prod Fluid",null,null,null,"Carnot Efficiency ",null,null,{"$f":"IF(MAX(X63:X544)=0,1000,MAX(X63:X544))","v":1000},{"$f":"MIN(Y63:Y543)","v":18.600892890272249},null,{"$f":"MIN(AA183:AA543)","v":18.600892890272249},{"$f":"MIN(AB63:AB543)","v":232.06690445841551}]
[null,"Year","Deg C","2nd law η)","MWe","?","?","5 years","?","rplc'd.","Added","Output","Output","Years","Value",null,"T,F","h","s","ae"," Ratio","2nd law eff",null,"first ","replacement",null,null,null,null,"# replacements","Replacement","1st","2nd","3rd","4th","5th","6th","7th"]
[null,0,{"$f":"F17","v":250},{"$f":"V63*T63/3.413","v":8.1380681322907016},{"$f":"IF(D63*F$23/1000000-F$32/1000<0,0,D63*F$23/1000000-F$32/1000)","v":25.000000000000007},{"$f":"IF(C63 <= $C$63- $F$35,1,0)","v":0},null,{"$f":"IF(F$48-B63<5,0,1)","v":1},0,0,{"$f":"I63/(1+$F$38)^B63","v":0},{"$f":"E63/((1+$F$38)^B63)","v":25.000000000000007},{"$f":"($F$33/1000)/((1+$F$38)^B63)","v":25},{"$f":"IF(J63<1, B63,0)","v":0},{"$f":"(1/12)/(1+$F$38/12)","v":8.2850041425020712E-2},null,{"$f":"C63*1.8+32-F$20","v":471.04950868120341},{"$f":"S$10*$Q63^6+T$10*$Q63^5+U$10*$Q63^4+V$10*$Q63^3+W$10*$Q63^2+X$10*$Q63+Y$10","v":454.11983085624382},{"$f":"S$12*$Q63^6+T$12*$Q63^5+U$12*$Q63^4+V$12*$Q63^3+W$12*$Q63^2+X$12*$Q63+Y$12","v":0.65390993405595255},{"$f":"(R63-R$60)-(Q$60+460)*(S63-S$60)","v":114.86966033920913},{"$f":"(1-($F$34+273)/(C63+273))/(1-($F$34+273)/($F$17+273))","v":1},{"$f":"( -12.447*U63^2 + 25.389*U63 - 11.942)*V$59","v":0.24179775976953488},null,{"$f":"IF(J63=0,0,B63)","v":0},{"$f":"E63","v":25.000000000000007},null,{"$f":"IF(B63<=AA59,E63,Y63)","v":25.000000000000007},{"$f":"IF(J63=0,1,1000)*AVERAGE(C$63:C63)","v":250},null,{"$f":"(F63+G63)*SUM(F$63:G63)","v":0},{"$f":"IF((F63+G63)=0,0,B63)","v":0},{"$f":"IF($AD63=1,$AE63,0)","v":0},{"$f":"IF($AD63=2,$AE63,0)","v":0},{"$f":"IF($AD63=3,$AE63,0)","v":0},{"$f":"IF($AD63=4,$AE63,0)","v":0},{"$f":"IF($AD63=5,$AE63,0)","v":0},{"$f":"IF($AD63=6,$AE63,0)","v":0},{"$f":"IF($AD63=7,$AE63,0)","v":0}]
[null,{"$f":"IF(ROUND(B63,1)=F$48,F$48,IF(B63<$F$48,B63+1/12,B63))","v":8.3333333333333329E-2},{"$f":"IF(B63<F$48,IF(I63<1,C63*(1-$F$22/12), $C$63),C63)","v":249.89583333333334},8.13021481121881,{"$f":"IF(B64>=F$48,E63,IF(D64*F$23/1000000-F$32/1000<0,0,D64*F$23/1000000-F$32/1000))","v":24.974325974802184},{"$f":"IF(B64>F$48-5,0,IF(C64 <= $C$63- $F$35,1,0))","v":0},{"$f":"IF(ROUND(B64,1)=F$48-5,IF(E64-(E63-E64)*60<1,1,0),IF(E64-(E63-E64)<0,1,0))","v":0},{"$f":"IF(ROUND(F$48-B64,2)<5,0,1)","v":1},{"$f":"IF(SUM(I$63:I63)<($F$40-1),IF((F64+G64)*H64>0,1,0),0)","v":0},{"$f":"IF(OR(I64=1,J63 =1), 1,0)","v":0},0,{"$f":"IF(B64<F$48,E64/((1+$F$38)^B64),0)","v":24.83391142904442},{"$f":"IF(B64<F$48,($F$33/1000)/((1+$F$38)^B64),0)","v":24.859441105738515},{"$f":"IF(J64<1, B64,N63)","v":8.3333333333333329E-2},{"$f":"IF(B64<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B64),0)","v":8.2850041425020712E-2},null,{"$f":"C64*1.8+32-F$20","v":470.86200868120341},453.90469773535534,0.65368243702301465,114.77282567544836,{"$f":"(1-($F$34+273)/(C64+273))/(1-($F$34+273)/($F$17+273))","v":0.99975480981568909},{"$f":"( -12.447*U64^2 + 25.389*U64 - 11.942)*V$59","v":0.24176823204785491},null,{"$f":"IF(X63>0,X63,IF(J64=0,0,B64))","v":0},{"$f":"IF(X63>0,Y63,E64)","v":24.974325974802184},null,{"$f":"IF(B64<=AA$59,E64,AA63)","v":24.974325974802184},{"$f":"IF(J64=0,1,1000)*AVERAGE(C$63:C64)","v":249.94791666666669},null,{"$f":"(F64+G64)*SUM(F$63:G64)","v":0},{"$f":"IF((F64+G64)=0,0,B64)","v":0},{"$f":"IF($AD64=1,$AE64,0)","v":0},{"$f":"IF($AD64=2,$AE64,0)","v":0},{"$f":"IF($AD64=3,$AE64,0)","v":0},{"$f":"IF($AD64=4,$AE64,0)","v":0},{"$f":"IF($AD64=5,$AE64,0)","v":0},{"$f":"IF($AD64=6,$AE64,0)","v":0},{"$f":"IF($AD64=7,$AE64,0)","v":0}]
[null,0.16666666666666666,{"$f":"IF(B64<F$48,IF(I64<1,C64*(1-$F$22/12), $C$63),C64)","v":249.79171006944446},8.122357077240757,24.948637522960787,{"$f":"IF(B65>F$48-5,0,IF(C65 <= $C$63- $F$35,1,0))","v":0},{"$f":"IF(ROUND(B65,1)=F$48-5,IF(E65-(E64-E65)*60<1,1,0),IF(E65-(E64-E65)<0,1,0))","v":0},{"$f":"IF(ROUND(F$48-B65,2)<5,0,1)","v":1},{"$f":"IF(SUM(I$63:I64)<($F$40-1),IF((F65+G65)*H65>0,1,0),0)","v":0},{"$f":"IF(OR(I65=1,J64 =1), 1,0)","v":0},0,24.668885939173069,24.719672483587271,0.16666666666666666,{"$f":"IF(B65<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B65),0)","v":8.2369552369531779E-2},null,470.67458680620342,453.68969571309964,0.65345502779222164,114.67607645320504,{"$f":"(1-($F$34+273)/(C65+273))/(1-($F$34+273)/($F$17+273))","v":0.99950962414633338},0.24173834300944921,null,0,24.948637522960787,null,24.948637522960787,{"$f":"IF(J65=0,1,1000)*AVERAGE(C$63:C65)","v":249.89584780092594},null,{"$f":"(F65+G65)*SUM(F$63:G65)","v":0},0,0,0,0,0,0,0,0]
[null,0.25,249.68763019024888,8.1144949522863516,24.922934716168609,0,0,1,{"$f":"IF(SUM(I$63:I65)<($F$40-1),IF((F66+G66)*H66>0,1,0),0)","v":0},0,0,24.504916977244964,24.580689690355307,0.25,{"$f":"IF(B66<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B66),0)","v":8.189184991171343E-2},null,470.48724302365139,453.47482463821115,0.65322770627122384,114.57941256923539,0.99926444301310036,0.24170809267693324,null,0,24.922934716168609,null,24.922934716168609,{"$f":"IF(J66=0,1,1000)*AVERAGE(C$63:C66)","v":249.84379339825668},null,{"$f":"(F66+G66)*SUM(F$63:G66)","v":0},0,0,0,0,0,0,0,0]
[null,0.33333333333333331,249.58359367766963,8.1066284582520449,24.897217626009365,0,0,1,{"$f":"IF(SUM(I$63:I66)<($F$40-1),IF((F67+G67)*H67>0,1,0),0)","v":0},0,0,24.341998028852171,24.442488307832868,0.33333333333333331,{"$f":"IF(B67<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B67),0)","v":8.1416917890684448E-2},null,470.29997730100877,453.26008435977292,0.65300047236792169,114.48283392051428,0.99901926643715477,0.24167748107305009,null,0,24.897217626009365,null,24.897217626009365,{"$f":"IF(J67=0,1,1000)*AVERAGE(C$63:C67)","v":249.79175345413927},null,{"$f":"(F67+G67)*SUM(F$63:G67)","v":0},0,0,0,0,0,0,0,0]
[null,0.41666666666666663,249.47960051363728,8.0987576170008513,24.871486323957491,0,0,1,{"$f":"IF(SUM(I$63:I67)<($F$40-1),IF((F68+G68)*H68>0,1,0),0)","v":0},0,0,24.180122618102207,24.305063942650939,0.41666666666666663,{"$f":"IF(B68<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B68),0)","v":8.094474023928859E-2},null,470.11278960575049,453.04547472721555,0.65277332599046367,114.38634040423511,0.99877409443966136,0.24164650822066602,null,0,24.871486323957491,null,24.871486323957491,{"$f":"IF(J68=0,1,1000)*AVERAGE(C$63:C68)","v":249.73972796405562},null,{"$f":"(F68+G68)*SUM(F$63:G68)","v":0},0,0,0,0,0,0,0,0]
[null,0.49999999999999994,249.37565068008993,8.090882450362324,24.845740881378017,0,0,1,{"$f":"IF(SUM(I$63:I68)<($F$40-1),IF((F69+G69)*H69>0,1,0),0)","v":0},0,0,24.019284307401694,24.168412226141591,0.49999999999999994,{"$f":"IF(B69<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B69),0)","v":8.0475300983551212E-2},null,469.92567990536531,452.83099559031569,0.65254626704724661,114.28993191780813,0.99852892704178187,0.24161517414277064,null,0,24.845740881378017,null,24.845740881378017,{"$f":"IF(J69=0,1,1000)*AVERAGE(C$63:C69)","v":249.68771692348906},null,{"$f":"(F69+G69)*SUM(F$63:G69)","v":0},0,0,0,0,0,0,0,0]
[null,0.58333333333333326,249.27174415897323,8.0830029801326972,24.819981369527039,0,0,1,{"$f":"IF(SUM(I$63:I69)<($F$40-1),IF((F70+G70)*H70>0,1,0),0)","v":0},0,0,23.859476697241735,24.0325288141991,0.58333333333333326,{"$f":"IF(B70<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B70),0)","v":8.0008584242138733E-2},null,469.73864816735522,452.61664679919431,0.65231929544691392,114.19360835885976,0.9982837642646768,0.2415834788624798,null,0,24.819981369527039,null,24.819981369527039,{"$f":"IF(J70=0,1,1000)*AVERAGE(C$63:C70)","v":249.63572032792459},null,{"$f":"(F70+G70)*SUM(F$63:G70)","v":0},0,0,0,0,0,0,0,0]
[null,0.66666666666666663,249.16788093224034,8.0751192280748274,24.794207859551548,0,0,1,{"$f":"IF(SUM(I$63:I70)<($F$40-1),IF((F71+G71)*H71>0,1,0),0)","v":0},0,0,23.700693425983744,23.89740938714186,0.66666666666666663,{"$f":"IF(B71<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B71),0)","v":7.9544574225821438E-2},null,469.55169435923602,452.40242820431735,0.65209241109835558,114.09736962523311,0.9980386061295059,0.24155142240303046,null,0,24.794207859551548,null,24.794207859551548,{"$f":"IF(J71=0,1,1000)*AVERAGE(C$63:C71)","v":249.58373817284857},null,{"$f":"(F71+G71)*SUM(F$63:G71)","v":0},0,0,0,0,0,0,0,0]
[null,0.75,249.06406098185192,8.067231215918401,24.768420422490092,0,0,1,{"$f":"IF(SUM(I$63:I71)<($F$40-1),IF((F72+G72)*H72>0,1,0),0)","v":0},0,0,23.542928169647205,23.763049649575027,0.75,{"$f":"IF(B72<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B72),0)","v":7.9083255236939279E-2},null,469.36481844853688,452.18833965649259,0.65186561391070674,114.00121561498577,0.99779345265742669,0.2415190047877889,null,0,24.768420422490092,null,24.768420422490092,{"$f":"IF(J72=0,1,1000)*AVERAGE(C$63:C72)","v":249.53177045374892},null,{"$f":"(F72+G72)*SUM(F$63:G72)","v":0},0,0,0,0,0,0,0,0]
[null,0.83333333333333337,248.96028428977615,8.0593389653597853,24.742619129272292,0,0,1,{"$f":"IF(SUM(I$63:I72)<($F$40-1),IF((F73+G73)*H73>0,1,0),0)","v":0},0,0,23.386174641697487,23.629445330254029,0.83333333333333337,{"$f":"IF(B73<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B73),0)","v":7.8624611668870872E-2},null,469.17802040280048,451.9743810068702,0.65163890379334666,113.90514622639063,0.99754830386959448,0.24148622604024167,null,0,24.742619129272292,null,24.742619129272292,{"$f":"IF(J73=0,1,1000)*AVERAGE(C$63:C73)","v":249.47981716611503},null,{"$f":"(F73+G73)*SUM(F$63:G73)","v":0},0,0,0,0,0,0,0,0]
[null,0.91666666666666674,248.85655083798875,8.0514424980621229,24.716804050719148,0,0,1,{"$f":"IF(SUM(I$63:I73)<($F$40-1),IF((F74+G74)*H74>0,1,0),0)","v":0},0,0,23.230426592835439,23.496592181948721,0.91666666666666674,{"$f":"IF(B74<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B74),0)","v":7.8168628005505419E-2},null,468.99130018958317,451.76055210694079,0.65141228065589862,113.80916135793416,0.99730315978716366,0.24145308618399988,null,0,24.716804050719148,null,24.716804050719148,{"$f":"IF(J74=0,1,1000)*AVERAGE(C$63:C74)","v":249.42787830543784},null,{"$f":"(F74+G74)*SUM(F$63:G74)","v":0},0,0,0,0,0,0,0,0]
[null,1,248.75286060847293,8.0435418356554251,24.69097525754335,0,0,1,{"$f":"IF(SUM(I$63:I74)<($F$40-1),IF((F75+G75)*H75>0,1,0),0)","v":0},0,0,23.075677810788175,23.364485981308409,1,{"$f":"IF(B75<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B75),0)","v":7.7715288820717904E-2},null,468.80465777645469,451.54685280853391,0.65118574440822874,113.71326090831565,0.99705802043128744,0.24141958524280085,null,0,24.69097525754335,null,24.69097525754335,{"$f":"IF(J75=0,1,1000)*AVERAGE(C$63:C75)","v":249.37595386720977},null,{"$f":"(F75+G75)*SUM(F$63:G75)","v":0},0,0,0,0,0,0,0,0]
[null,1.0833333333333333,248.64921358321942,8.0356369997365835,24.665132820349314,0,0,1,{"$f":"IF(SUM(I$63:I75)<($F$40-1),IF((F76+G76)*H76>0,1,0),0)","v":0},0,0,22.921922120100632,23.233122528727584,1.0833333333333333,{"$f":"IF(B76<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B76),0)","v":7.726457877784712E-2},null,468.61809313099837,451.33328296381865,0.65095929496044491,113.61744477644794,0.99681288582311667,0.24138572324050442,null,0,24.665132820349314,null,24.665132820349314,{"$f":"IF(J76=0,1,1000)*AVERAGE(C$63:C76)","v":249.32404384692475},null,{"$f":"(F76+G76)*SUM(F$63:G76)","v":0},0,0,0,0,0,0,0,0]
[null,1.1666666666666665,248.54560974422643,8.0277280118693657,24.639276809633159,0,0,1,{"$f":"IF(SUM(I$63:I76)<($F$40-1),IF((F77+G77)*H77>0,1,0),0)","v":0},0,0,22.769153381928177,23.102497648212402,1.1666666666666665,{"$f":"IF(B77<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B77),0)","v":7.681648262917691E-2},null,468.43160622081098,451.11984242530036,0.65073293222289619,113.521712861455,0.99656775598380032,0.24135150020109533,null,0,24.639276809633159,null,24.639276809633159,{"$f":"IF(J77=0,1,1000)*AVERAGE(C$63:C77)","v":249.27214824007822},null,{"$f":"(F77+G77)*SUM(F$63:G77)","v":0},0,0,0,0,0,0,0,0]
[null,1.2499999999999998,248.44204907349967,8.0198148935845186,24.613407295783073,0,0,1,{"$f":"IF(SUM(I$63:I77)<($F$40-1),IF((F78+G78)*H78>0,1,0),0)","v":0},0,0,22.617365493830697,22.972607187247952,1.2499999999999998,{"$f":"IF(B78<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B78),0)","v":7.6370985215420309E-2},null,468.24519701350283,450.90653104582111,0.65050665610617198,113.42606506267236,0.99632263093448625,0.24131691614868292,null,0,24.613407295783073,null,24.613407295783073,{"$f":"IF(J78=0,1,1000)*AVERAGE(C$63:C78)","v":249.22026704216705},null,{"$f":"(F78+G78)*SUM(F$63:G78)","v":0},0,0,0,0,0,0,0,0]
[null,1.333333333333333,248.33853155305241,8.0118976663797241,24.587524349079125,0,0,1,{"$f":"IF(SUM(I$63:I78)<($F$40-1),IF((F79+G79)*H79>0,1,0),0)","v":0},0,0,22.466552389567191,22.843447016666229,1.333333333333333,{"$f":"IF(B79<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B79),0)","v":7.5928071465206595E-2},null,468.05886547669775,450.69334867855821,0.6502804665211015,113.33050127964611,0.99607751069632067,0.24128197110749938,null,0,24.587524349079125,null,24.587524349079125,{"$f":"IF(J79=0,1,1000)*AVERAGE(C$63:C79)","v":249.16840024868972},null,{"$f":"(F79+G79)*SUM(F$63:G79)","v":0},0,0,0,0,0,0,0,0]
[null,1.4166666666666663,248.2350571649053,8.003976351719734,24.561628039693741,0,0,1,{"$f":"IF(SUM(I$63:I79)<($F$40-1),IF((F80+G80)*H80>0,1,0),0)","v":0},0,0,22.316708038892134,22.715013030514893,1.4166666666666663,{"$f":"IF(B80<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B80),0)","v":7.5487726394571589E-2},null,467.87261157803295,450.48029517702292,0.65005436337875222,113.23502141213243,0.99583239529044787,0.24124666510190232,null,0,24.561628039693741,null,24.561628039693741,{"$f":"IF(J80=0,1,1000)*AVERAGE(C$63:C80)","v":249.11654785514611},null,{"$f":"(F80+G80)*SUM(F$63:G80)","v":0},0,0,0,0,0,0,0,0]
[null,1.4999999999999996,248.1316258910866,7.9960509710362881,24.535718437691425,0,0,1,{"$f":"IF(SUM(I$63:I80)<($F$40-1),IF((F81+G81)*H81>0,1,0),0)","v":0},0,0,22.167826447352112,22.587301145926716,1.4999999999999996,{"$f":"IF(B81<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B81),0)","v":7.5049935106450638E-2},null,467.68643528515929,450.2673703950594,0.64982834659042976,113.1396253600966,0.99558728473801061,0.24121099815637176,null,0,24.535718437691425,null,24.535718437691425,{"$f":"IF(J81=0,1,1000)*AVERAGE(C$63:C81)","v":249.06470985703771},null,{"$f":"(F81+G81)*SUM(F$63:G81)","v":0},0,0,0,0,0,0,0,0]
[null,1.5833333333333328,248.028237713632,7.9881215457283803,24.509795613029624,0,0,1,{"$f":"IF(SUM(I$63:I81)<($F$40-1),IF((F82+G82)*H82>0,1,0),0)","v":0},0,0,22.019901656084677,22.460307302989811,1.5833333333333328,{"$f":"IF(B82<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B82),0)","v":7.4614682790174608E-2},null,467.50033656574101,450.05457418684432,0.64960241606767688,113.04431302371302,0.9953421790601501,0.24117497029551566,null,0,24.509795613029624,null,24.509795613029624,{"$f":"IF(J82=0,1,1000)*AVERAGE(C$63:C82)","v":249.01288624986742},null,{"$f":"(F82+G82)*SUM(F$63:G82)","v":0},0,0,0,0,0,0,0,0]
[null,1.6666666666666661,247.92489261458465,7.9801880971619168,24.483859635557621,0,0,1,{"$f":"IF(SUM(I$63:I82)<($F$40-1),IF((F83+G83)*H83>0,1,0),0)","v":0},0,0,21.872927741616387,22.334027464618558,1.6666666666666661,{"$f":"IF(B83<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B83),0)","v":7.4181954720968959E-2},null,467.31431538745579,449.84190640688433,0.64937657172227226,112.94908430336341,0.99509707827800531,0.24113858154406104,null,0,24.483859635557621,null,24.483859635557621,{"$f":"IF(J83=0,1,1000)*AVERAGE(C$63:C83)","v":248.96107702913966},null,{"$f":"(F83+G83)*SUM(F$63:G83)","v":0},0,0,0,0,0,0,0,0]
[null,1.7499999999999993,247.82159057599526,7.9722506466701386,24.457910575017902,0,0,1,{"$f":"IF(SUM(I$63:I83)<($F$40-1),IF((F84+G84)*H84>0,1,0),0)","v":0},0,0,21.726898815664168,22.20845761642526,1.7499999999999993,{"$f":"IF(B84<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B84),0)","v":7.3751736259455455E-2},null,467.12837171799487,449.62936691001676,0.64915081346623049,112.85393909963756,0.99485198241271422,0.24110183192686244,null,0,24.457910575017902,null,24.457910575017902,{"$f":"IF(J84=0,1,1000)*AVERAGE(C$63:C84)","v":248.90928219036039},null,{"$f":"(F84+G84)*SUM(F$63:G84)","v":0},0,0,0,0,0,0,0,0]
[null,1.8333333333333326,247.71833157992194,7.9643092155534312,24.43194850104555,0,0,1,{"$f":"IF(SUM(I$63:I84)<($F$40-1),IF((F85+G85)*H85>0,1,0),0)","v":0},0,0,21.581809024935986,22.08359376659255,1.8333333333333326,{"$f":"IF(B85<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B85),0)","v":7.3324012851157042E-2},null,466.94250552506293,449.41695555140745,0.64892514121180045,112.75887731333188,0.9946068914854127,0.24106472146889682,null,0,24.43194850104555,null,24.43194850104555,{"$f":"IF(J85=0,1,1000)*AVERAGE(C$63:C85)","v":248.85750172903698},null,{"$f":"(F85+G85)*SUM(F$63:G85)","v":0},0,0,0,0,0,0,0,0]
[null,1.9166666666666659,247.6151156084303,7.9563638250794204,24.405973483168538,{"$f":"IF(B86>F$48-5,0,IF(C86 <= $C$63- $F$35,1,0))","v":0},0,1,{"$f":"IF(SUM(I$63:I85)<($F$40-1),IF((F86+G86)*H86>0,1,0),0)","v":0},0,0,21.437652550933297,21.95943194574647,1.9166666666666659,{"$f":"IF(B86<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B86),0)","v":7.2898770026005352E-2},null,466.75671677637797,449.2046721865496,0.64869955487146502,112.66389884544844,0.99436180551723485,0.24102725019526616,null,0,24.405973483168538,null,24.405973483168538,{"$f":"IF(J86=0,1,1000)*AVERAGE(C$63:C86)","v":248.80573564067836},null,{"$f":"(F86+G86)*SUM(F$63:G86)","v":0},0,0,0,0,0,0,0,0]
[null,1.9999999999999991,247.51194264359347,7.9484144964830374,24.379985590807973,0,0,1,{"$f":"IF(SUM(I$63:I86)<($F$40-1),IF((F87+G87)*H87>0,1,0),0)","v":0},0,0,21.294423609754539,21.835968206830291,1.9999999999999991,{"$f":"IF(B87<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B87),0)","v":7.2475993397851213E-2},null,466.57100543967164,448.99251667126356,0.64847405435794025,112.56900359719526,0.99411672452931343,0.24098941813119609,null,0,24.379985590807973,null,24.379985590807973,{"$f":"IF(J87=0,1,1000)*AVERAGE(C$63:C87)","v":248.75398392079495},null,{"$f":"(F87+G87)*SUM(F$63:G87)","v":0},0,0,0,0,0,0,0,0]
[null,2.0833333333333326,247.40881266749199,7.9404612509665018,24.353984893278003,0,0,1,{"$f":"IF(SUM(I$63:I87)<($F$40-1),IF((F88+G88)*H88>0,1,0),0)","v":0},0,0,21.152116451899378,21.71319862497905,2.0833333333333326,{"$f":"IF(B88<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B88),0)","v":7.2055668663978001E-2},null,466.38537148268898,448.78048886169512,0.64824863958417434,112.4741914699851,0.99387164854277921,0.24095122530203558,null,0,24.353984893278003,null,24.353984893278003,{"$f":"IF(J88=0,1,1000)*AVERAGE(C$63:C88)","v":248.7022465648987},null,{"$f":"(F88+G88)*SUM(F$63:G88)","v":0},0,0,0,0,0,0,0,0]
[null,2.1666666666666661,247.30572566221389,7.93250410969942,24.32797145978617,0,0,1,{"$f":"IF(SUM(I$63:I88)<($F$40-1),IF((F89+G89)*H89>0,1,0),0)","v":0},0,0,21.010725362074332,21.591119297394766,2.1666666666666661,{"$f":"IF(B89<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B89),0)","v":7.1637781604617742E-2},null,466.19981487318842,448.56858861431465,0.64802331046334716,112.37946236543479,0.99362657757876138,0.24091267173325895,null,0,24.32797145978617,null,24.32797145978617,{"$f":"IF(J89=0,1,1000)*AVERAGE(C$63:C89)","v":248.65052356850299},null,{"$f":"(F89+G89)*SUM(F$63:G89)","v":0},0,0,0,0,0,0,0,0]
[null,2.2499999999999996,247.20268160985464,7.9245430938187269,24.301945359433194,0,0,1,{"$f":"IF(SUM(I$63:I89)<($F$40-1),IF((F90+G90)*H90>0,1,0),0)","v":0},0,0,20.870244658998949,21.469726343222383,2.2499999999999996,{"$f":"IF(B90<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B90),0)","v":7.1222318082469996E-2},null,466.01433557894177,448.35681578591618,0.64779806690886899,112.28481618536495,0.99338151165838673,0.24087375745046208,null,0,24.301945359433194,null,24.301945359433194,{"$f":"IF(J90=0,1,1000)*AVERAGE(C$63:C90)","v":248.5988149271227},null,{"$f":"(F90+G90)*SUM(F$63:G90)","v":0},0,0,0,0,0,0,0,0]
[null,2.333333333333333,247.09968049251719,7.9165782244288945,24.275906661213689,0,0,1,{"$f":"IF(SUM(I$63:I90)<($F$40-1),IF((F91+G91)*H91>0,1,0),0)","v":0},0,0,20.730668695213819,21.34901590342638,2.333333333333333,{"$f":"IF(B91<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B91),0)","v":7.0809264042223694E-2},null,465.82893356773434,448.145170233616,0.64757290883438012,112.190252831799,0.99313645080278179,0.24083448247936848,null,0,24.275906661213689,null,24.275906661213689,{"$f":"IF(J91=0,1,1000)*AVERAGE(C$63:C91)","v":248.54712063627423},null,{"$f":"(F91+G91)*SUM(F$63:G91)","v":0},0,0,0,0,0,0,0,0]
[null,2.4166666666666665,246.996722292312,7.9086095226017479,24.249855434015512,0,0,1,{"$f":"IF(SUM(I$63:I91)<($F$40-1),IF((F92+G92)*H92>0,1,0),0)","v":0},0,0,20.591991856888402,21.228984140668125,2.4166666666666665,{"$f":"IF(B92<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B92),0)","v":7.0398605510081536E-2},null,465.64360880736501,447.933651814852,0.64734783615374991,112.09577220696269,0.99289139503306945,0.24079484684582228,null,0,24.249855434015512,null,24.249855434015512,{"$f":"IF(J92=0,1,1000)*AVERAGE(C$63:C92)","v":248.49544069147549},null,{"$f":"(F92+G92)*SUM(F$63:G92)","v":0},0,0,0,0,0,0,0,0]
[null,2.5,246.89380699135688,7.9006370093766414,24.223791746620382,0,0,1,{"$f":"IF(SUM(I$63:I92)<($F$40-1),IF((F93+G93)*H93>0,1,0),0)","v":0},0,0,20.454208563630978,21.109627239183848,2.5,{"$f":"IF(B93<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B93),0)","v":6.9990328593287368E-2},null,465.45836126564581,447.72226038738256,0.64712284878107662,112.00137421328338,0.99264634437037214,0.24075485057579266,null,0,24.223791746620382,null,24.223791746620382,{"$f":"IF(J93=0,1,1000)*AVERAGE(C$63:C93)","v":248.44377508824587},null,{"$f":"(F93+G93)*SUM(F$63:G93)","v":0},0,0,0,0,0,0,0,0]
[null,2.5833333333333335,246.79093457177717,7.8926607057605267,24.197715667704095,0,0,1,{"$f":"IF(SUM(I$63:I93)<($F$40-1),IF((F94+G94)*H94>0,1,0),0)","v":0},0,0,20.317313268299262,20.990941404663378,2.5833333333333335,{"$f":"IF(B94<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B94),0)","v":6.9584419479656046E-2},null,465.27319091040232,447.51099580928587,0.64689794663068523,111.90705875339023,0.9924012988358103,0.2407144936953729,null,0,24.197715667704095,null,24.197715667704095,{"$f":"IF(J94=0,1,1000)*AVERAGE(C$63:C94)","v":248.39212382210621},null,{"$f":"(F94+G94)*SUM(F$63:G94)","v":0},0,0,0,0,0,0,0,0]
[null,2.666666666666667,246.68810501570562,7.8846806327278296,24.171627265836101,0,0,1,{"$f":"IF(SUM(I$63:I94)<($F$40-1),IF((F95+G95)*H95>0,1,0),0)","v":0},0,0,20.181300456811446,20.872922864129492,2.666666666666667,{"$f":"IF(B95<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B95),0)","v":6.9180864437106249E-2},null,465.08809770947352,447.2998579389577,0.64667312961712797,111.8128257301118,0.99215625845050248,0.24067377623077957,null,0,24.171627265836101,null,24.171627265836101,{"$f":"IF(J95=0,1,1000)*AVERAGE(C$63:C95)","v":248.34048688857894},null,{"$f":"(F95+G95)*SUM(F$63:G95)","v":0},0,0,0,0,0,0,0,0]
[null,2.7500000000000004,246.58531830528241,7.8766968112206133,24.145526609480047,0,0,1,{"$f":"IF(SUM(I$63:I95)<($F$40-1),IF((F96+G96)*H96>0,1,0),0)","v":0},0,0,20.046164647959099,20.755567865817998,2.7500000000000004,{"$f":"IF(B96<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B96),0)","v":6.8779649813195953E-2},null,464.90308163071177,447.08884663511162,0.64644839765518325,111.71867504647702,0.99191122323556524,0.2406326982083529,null,0,24.145526609480047,null,24.145526609480047,{"$f":"IF(J96=0,1,1000)*AVERAGE(C$63:C96)","v":248.28886428318788},null,{"$f":"(F96+G96)*SUM(F$63:G96)","v":0},0,0,0,0,0,0,0,0]
[null,2.8333333333333339,246.48257442265523,7.8687092621486645,24.119413766994079,0,0,1,{"$f":"IF(SUM(I$63:I96)<($F$40-1),IF((F97+G97)*H97>0,1,0),0)","v":0},0,0,19.911900393220819,20.638872679058455,2.8333333333333339,{"$f":"IF(B97<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B97),0)","v":6.8380762034660425E-2},null,464.71814264198281,446.87796175677806,0.64622375065985449,111.6246066057144,0.99166619321211391,0.24059125965455858,null,0,24.119413766994079,null,24.119413766994079,{"$f":"IF(J97=0,1,1000)*AVERAGE(C$63:C97)","v":248.23725600145835},null,{"$f":"(F97+G97)*SUM(F$63:G97)","v":0},0,0,0,0,0,0,0,0]
[null,2.9166666666666674,246.37987334997914,7.8607180063893329,24.093288806630287,0,0,1,{"$f":"IF(SUM(I$63:I97)<($F$40-1),IF((F98+G98)*H98>0,1,0),0)","v":0},0,0,19.77850227657618,20.522833594155571,2.9166666666666674,{"$f":"IF(B98<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B98),0)","v":6.7984187606953198E-2},null,464.53328071116584,446.66720316330196,0.6459991885463694,111.53062031125052,0.99142116840126127,0.24054946059598387,null,0,24.093288806630287,null,24.093288806630287,{"$f":"IF(J98=0,1,1000)*AVERAGE(C$63:C98)","v":248.18566203891726},null,{"$f":"(F98+G98)*SUM(F$63:G98)","v":0},0,0,0,0,0,0,0,0]
[null,3.0000000000000009,246.27721506941666,7.8527230647877682,24.067151796535494,0,0,1,{"$f":"IF(SUM(I$63:I98)<($F$40-1),IF((F99+G99)*H99>0,1,0),0)","v":0},0,0,19.645964914321773,20.407446922271294,3.0000000000000009,{"$f":"IF(B99<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B99),0)","v":6.7589913113789424E-2},null,464.34849580615338,446.45657071434329,0.64577471123018004,111.43671606671035,0.99117614882411897,0.24050730105934137,null,0,24.067151796535494,null,24.067151796535494,{"$f":"IF(J99=0,1,1000)*AVERAGE(C$63:C99)","v":248.1340823910929},null,{"$f":"(F99+G99)*SUM(F$63:G99)","v":0},0,0,0,0,0,0,0,0]
[null,3.0833333333333344,246.17459956313775,7.8447244581567617,24.041002804750743,0,0,1,{"$f":"IF(SUM(I$63:I99)<($F$40-1),IF((F100+G100)*H100>0,1,0),0)","v":0},0,0,19.51428295488715,20.292708995307521,3.0833333333333344,{"$f":"IF(B100<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B100),0)","v":6.7197925216692059E-2},null,464.16378789485134,446.24606426987481,0.64555031862696077,111.34289377591585,0.99093113450179604,0.24046478107146532,null,0,24.041002804750743,null,24.041002804750743,{"$f":"IF(J100=0,1,1000)*AVERAGE(C$63:C100)","v":248.08251705351512},null,{"$f":"(F100+G100)*SUM(F$63:G100)","v":0},0,0,0,0,0,0,0,0]
[null,3.1666666666666679,246.07202681331978,7.8367222072770915,24.014841899212414,0,0,1,{"$f":"IF(SUM(I$63:I100)<($F$40-1),IF((F101+G101)*H101>0,1,0),0)","v":0},0,0,19.383451078653064,20.178616165789499,3.1666666666666679,{"$f":"IF(B101<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B101),0)","v":6.6808210654540554E-2},null,463.979156945179,446.03568369018222,0.64532601065260864,111.24915334288642,0.99068612545540091,0.24042190065931834,null,0,24.014841899212414,null,24.014841899212414,{"$f":"IF(J101=0,1,1000)*AVERAGE(C$63:C101)","v":248.03096602171522},null,{"$f":"(F101+G101)*SUM(F$63:G101)","v":0},0,0,0,0,0,0,0,0]
[null,3.2500000000000013,245.96949680214757,7.8287163328971054,23.988669147750869,0,0,1,{"$f":"IF(SUM(I$63:I101)<($F$40-1),IF((F102+G102)*H102>0,1,0),0)","v":0},0,0,19.253463997768701,20.065164806749888,3.2500000000000013,{"$f":"IF(B102<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B102),0)","v":6.6420756243122353E-2},null,463.79460292506906,445.82542883586234,0.64510178722324218,111.15549467183706,0.99044112170603904,0.24037865984998033,null,0,23.988669147750869,null,23.988669147750869,{"$f":"IF(J102=0,1,1000)*AVERAGE(C$63:C102)","v":247.97942929122601},null,{"$f":"(F102+G102)*SUM(F$63:G102)","v":0},0,0,0,0,0,0,0,0]
[null,3.3333333333333348,245.86700951181336,7.8207068557332038,23.96248461809202,0,0,1,{"$f":"IF(SUM(I$63:I102)<($F$40-1),IF((F103+G103)*H103>0,1,0),0)","v":0},0,0,19.124316455972206,19.952351311613437,3.3333333333333348,{"$f":"IF(B103<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B103),0)","v":6.603554887468667E-2},null,463.61012580246745,445.61529956782215,0.64487764825520011,111.06191766717876,0.99019612327481477,0.24033505867066005,null,0,23.96248461809202,null,23.96248461809202,{"$f":"IF(J103=0,1,1000)*AVERAGE(C$63:C103)","v":247.9279068575818},null,{"$f":"(F103+G103)*SUM(F$63:G103)","v":0},0,0,0,0,0,0,0,0]
[null,3.4166666666666683,245.76456492451678,7.8126937964695671,23.936288377856467,0,0,1,{"$f":"IF(SUM(I$63:I103)<($F$40-1),IF((F104+G104)*H104>0,1,0),0)","v":0},0,0,18.996003228410228,19.840172094082355,3.4166666666666683,{"$f":"IF(B104<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B104),0)","v":6.5652575517501241E-2},null,463.42572554533359,445.40529574727822,0.64465359366504171,110.96842223351717,0.98995113018283021,0.24029109714868735,null,0,23.936288377856467,null,23.936288377856467,{"$f":"IF(J104=0,1,1000)*AVERAGE(C$63:C104)","v":247.87639871631836},null,{"$f":"(F104+G104)*SUM(F$63:G104)","v":0},0,0,0,0,0,0,0,0]
[null,3.5000000000000018,245.66216302246491,7.804677175758358,23.910080494560109,0,0,1,{"$f":"IF(SUM(I$63:I104)<($F$40-1),IF((F105+G105)*H105>0,1,0),0)","v":0},0,0,18.868519121459602,19.72862358802228,3.5000000000000018,{"$f":"IF(B105<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B105),0)","v":6.5271823215411348E-2},null,463.24140212164025,445.19541723575566,0.64442962336954479,110.87500827565304,0.98970614245118571,0.24024677531151581,null,0,23.910080494560109,null,23.910080494560109,{"$f":"IF(J105=0,1,1000)*AVERAGE(C$63:C105)","v":247.82490486297294},null,{"$f":"(F105+G105)*SUM(F$63:G105)","v":0},0,0,0,0,0,0,0,0]
[null,3.5833333333333353,245.55980378787223,7.7966570142196794,23.883861035614057,0,0,1,{"$f":"IF(SUM(I$63:I105)<($F$40-1),IF((F106+G106)*H106>0,1,0),0)","v":0},0,0,18.741858972549434,19.617702247348944,3.5833333333333353,{"$f":"IF(B106<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B106),0)","v":6.4893279087401501E-2},null,463.05715549937344,444.98566389508659,0.64420573728570651,110.78167569857987,0.98946116010097995,0.24020209318672439,null,0,23.883861035614057,null,23.883861035614057,{"$f":"IF(J106=0,1,1000)*AVERAGE(C$63:C106)","v":247.77342529308427},null,{"$f":"(F106+G106)*SUM(F$63:G106)","v":0},0,0,0,0,0,0,0,0]
[null,3.6666666666666687,245.45748720296064,7.7886333324416253,23.85763006832477,0,0,1,{"$f":"IF(SUM(I$63:I106)<($F$40-1),IF((F107+G107)*H107>0,1,0),0)","v":0},0,0,18.616017649984268,19.507404545915406,3.6666666666666687,{"$f":"IF(B107<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B107),0)","v":6.4516930327159744E-2},null,462.87298564653258,444.77603558741015,0.64398193533074133,110.68842440748534,0.98921618315330961,0.24015705080201327,null,0,23.85763006832477,null,23.85763006832477,{"$f":"IF(J107=0,1,1000)*AVERAGE(C$63:C107)","v":247.72196000219265},null,{"$f":"(F107+G107)*SUM(F$63:G107)","v":0},0,0,0,0,0,0,0,0]
[null,3.7500000000000022,245.35521324995941,7.7806061509803195,23.831387659894194,0,0,1,{"$f":"IF(SUM(I$63:I107)<($F$40-1),IF((F108+G108)*H108>0,1,0),0)","v":0},0,0,18.490990052768275,19.397726977399994,3.7500000000000022,{"$f":"IF(B108<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B108),0)","v":6.4142764202644295E-2},null,462.68889253113036,444.56653217517015,0.64375821742208006,110.5952543077492,0.98897121162926915,0.2401116481852075,null,0,23.831387659894194,null,23.831387659894194,{"$f":"IF(J108=0,1,1000)*AVERAGE(C$63:C108)","v":247.67050898583975},null,{"$f":"(F108+G108)*SUM(F$63:G108)","v":0},0,0,0,0,0,0,0,0]
[null,3.8333333333333357,245.25298191110528,7.7725754903599888,23.805133877419991,0,0,1,{"$f":"IF(SUM(I$63:I108)<($F$40-1),IF((F109+G109)*H109>0,1,0),0)","v":0},0,0,18.366771110430363,19.288666055194813,3.8333333333333357,{"$f":"IF(B109<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B109),0)","v":6.3770768055652988E-2},null,462.50487612119292,444.35715352111566,0.64353458347737069,110.50216530494356,0.98872624554995192,0.24006588536425594,null,0,23.805133877419991,null,23.805133877419991,{"$f":"IF(J109=0,1,1000)*AVERAGE(C$63:C109)","v":247.61907223956879},null,{"$f":"(F109+G109)*SUM(F$63:G109)","v":0},0,0,0,0,0,0,0,0]
[null,3.9166666666666692,245.15079316864234,7.7645413710728874,23.778868787895306,0,0,1,{"$f":"IF(SUM(I$63:I109)<($F$40-1),IF((F110+G110)*H110>0,1,0),0)","v":0},0,0,18.24335578284991,19.180218312294922,3.9166666666666692,{"$f":"IF(B110<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B110),0)","v":6.3400929301394862E-2},null,462.32093638475965,444.14789948829872,0.64331103341447649,110.40915730483158,0.98848128493644916,0.24001976236722974,null,0,23.778868787895306,null,23.778868787895306,{"$f":"IF(J110=0,1,1000)*AVERAGE(C$63:C110)","v":247.56764975892452},null,{"$f":"(F110+G110)*SUM(F$63:G110)","v":0},0,0,0,0,0,0,0,0]
[null,4.0000000000000027,245.04864700482207,7.7565038135794966,23.752592458209406,0,0,1,{"$f":"IF(SUM(I$63:I110)<($F$40-1),IF((F111+G111)*H111>0,1,0),0)","v":0},0,0,18.120739060084109,19.072380301188122,4.0000000000000027,{"$f":"IF(B111<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B111),0)","v":6.3033235428064494E-2},null,462.13707328988312,443.93876994007417,0.64308756715147497,110.31623021336782,0.98823632980984943,0.2399732792223252,null,0,23.752592458209406,null,23.752592458209406,{"$f":"IF(J111=0,1,1000)*AVERAGE(C$63:C111)","v":247.51624153945303},null,{"$f":"(F111+G111)*SUM(F$63:G111)","v":0},0,0,0,0,0,0,0,0]
[null,4.0833333333333357,244.9465434019034,7.7484628383084431,23.726304955147423,0,0,1,{"$f":"IF(SUM(I$63:I111)<($F$40-1),IF((F112+G112)*H112>0,1,0),0)","v":0},0,0,17.998915962195493,18.965148593745344,4.0833333333333357,{"$f":"IF(B112<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B112),0)","v":6.2667673996418705E-2},null,461.95328680462956,443.7297647400988,0.64286418460665873,110.22338393669691,0.98799138019124011,0.23992643595786173,null,0,23.726304955147423,null,23.726304955147423,{"$f":"IF(J112=0,1,1000)*AVERAGE(C$63:C112)","v":247.46484757670206},null,{"$f":"(F112+G112)*SUM(F$63:G112)","v":0},0,0,0,0,0,0,0,0]
[null,4.1666666666666687,244.84448234215262,7.7404184656564263,23.700006345390115,0,0,1,{"$f":"IF(SUM(I$63:I112)<($F$40-1),IF((F113+G113)*H113>0,1,0),0)","v":0},0,0,17.877881539080473,18.858519781111678,4.1666666666666687,{"$f":"IF(B113<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B113),0)","v":6.2304232639355792E-2},null,461.76957689707814,443.52088375232904,0.6426408856985325,110.13061838115277,0.98774643610170665,0.23987923260227911,null,0,23.700006345390115,null,23.700006345390115,{"$f":"IF(J113=0,1,1000)*AVERAGE(C$63:C113)","v":247.41346786622069},null,{"$f":"(F113+G113)*SUM(F$63:G113)","v":0},0,0,0,0,0,0,0,0]
[null,4.2500000000000018,244.74246380784339,7.7323707159885604,23.673696695514973,0,0,1,{"$f":"IF(SUM(I$63:I113)<($F$40-1),IF((F114+G114)*H114>0,1,0),0)","v":0},0,0,17.757630870299742,18.752490473598023,4.2500000000000018,{"$f":"IF(B114<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B114),0)","v":6.194289906149706E-2},null,461.58594353532152,443.31212684102167,0.64241767034581465,110.03793345325869,0.98750149756233285,0.2398316691841455,null,0,23.673696695514973,null,23.673696695514973,{"$f":"IF(J114=0,1,1000)*AVERAGE(C$63:C114)","v":247.36210240355956},null,{"$f":"(F114+G114)*SUM(F$63:G114)","v":0},0,0,0,0,0,0,0,0]
[null,4.3333333333333348,244.64048778125681,7.7243196096381537,23.647376071995513,0,0,1,{"$f":"IF(SUM(I$63:I114)<($F$40-1),IF((F115+G115)*H115>0,1,0),0)","v":0},0,0,17.638159064908258,18.647057300573305,4.3333333333333348,{"$f":"IF(B115<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B115),0)","v":6.1583661038770901E-2},null,461.40238668746565,443.10349387073251,0.64219453846743468,109.94532905972716,0.98725656459419953,0.2397837457321485,null,0,23.647376071995513,null,23.647376071995513,{"$f":"IF(J115=0,1,1000)*AVERAGE(C$63:C115)","v":247.31075118427083},null,{"$f":"(F115+G115)*SUM(F$63:G115)","v":0},0,0,0,0,0,0,0,0]
[null,4.4166666666666679,244.53855424468131,7.7162651669068643,23.621044541201787,0,0,1,{"$f":"IF(SUM(I$63:I115)<($F$40-1),IF((F116+G116)*H116>0,1,0),0)","v":0},0,0,17.519461261287027,18.54221691035734,4.4166666666666679,{"$f":"IF(B116<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B116),0)","v":6.1226506417999232E-2},null,461.21890632162979,442.89498470631469,0.64197148998253373,109.85280510745781,0.98701163721838736,0.2397354622751024,null,0,23.621044541201787,null,23.621044541201787,{"$f":"IF(J116=0,1,1000)*AVERAGE(C$63:C116)","v":247.25941420390808},null,{"$f":"(F116+G116)*SUM(F$63:G116)","v":0},0,0,0,0,0,0,0,0]
[null,4.5000000000000009,244.43666318041269,7.7082074080646077,23.594702169400069,0,0,1,{"$f":"IF(SUM(I$63:I116)<($F$40-1),IF((F117+G117)*H117>0,1,0),0)","v":0},0,0,17.401532626975204,18.437965970114284,4.5000000000000009,{"$f":"IF(B117<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B117),0)","v":6.0871423116486384E-2},null,461.03550240594626,442.68659921291794,0.64174852481046307,109.76036150353781,0.98676671545597283,0.23968681884194173,null,0,23.594702169400069,null,23.594702169400069,{"$f":"IF(J117=0,1,1000)*AVERAGE(C$63:C117)","v":247.20809145802636},null,{"$f":"(F117+G117)*SUM(F$63:G117)","v":0},0,0,0,0,0,0,0,0]
[null,4.5833333333333339,244.33481457075419,7.700146353349747,23.568349022753477,0,0,1,{"$f":"IF(SUM(I$63:I117)<($F$40-1),IF((F118+G118)*H118>0,1,0),0)","v":0},0,0,17.284368358503745,18.334301165746677,4.5833333333333339,{"$f":"IF(B118<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B118),0)","v":6.051839912161034E-2},null,460.85217490856098,442.47833725598855,0.64152564287078395,109.66799815524155,0.98652179932803208,0.23963781546172605,null,0,23.568349022753477,null,23.568349022753477,{"$f":"IF(J118=0,1,1000)*AVERAGE(C$63:C118)","v":247.15678294218222},null,{"$f":"(F118+G118)*SUM(F$63:G118)","v":0},0,0,0,0,0,0,0,0]
[null,4.666666666666667,244.23300839801638,7.6920820229690152,23.541985167321727,0,0,1,{"$f":"IF(SUM(I$63:I118)<($F$40-1),IF((F119+G119)*H119>0,1,0),0)","v":0},0,0,17.167963681229345,18.231219201790104,4.666666666666667,{"$f":"IF(B119<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B119),0)","v":6.0167422490416241E-2},null,460.66892379763289,442.27019870126691,0.64130284408326643,109.57571497002903,0.98627688885563947,0.23958845216363817,null,0,23.541985167321727,null,23.541985167321727,{"$f":"IF(J119=0,1,1000)*AVERAGE(C$63:C119)","v":247.10548865193368},null,{"$f":"(F119+G119)*SUM(F$63:G119)","v":0},0,0,0,0,0,0,0,0]
[null,4.75,244.13124464451721,7.6840144370976509,23.515610669061576,0,0,1,{"$f":"IF(SUM(I$63:I119)<($F$40-1),IF((F120+G120)*H120>0,1,0),0)","v":0},0,0,17.052313849169757,18.128716801308411,4.75,{"$f":"IF(B120<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B120),0)","v":5.9818481349212492E-2},null,460.48574904133437,442.06218341478842,0.64108012836788919,109.48351185554668,0.98603198405986592,0.23953872897698461,null,0,23.515610669061576,null,23.515610669061576,{"$f":"IF(J120=0,1,1000)*AVERAGE(C$63:C120)","v":247.05420858284032},null,{"$f":"(F120+G120)*SUM(F$63:G120)","v":0},0,0,0,0,0,0,0,0]
[null,4.833333333333333,244.02952329258201,7.6759436158792598,23.489225593826376,0,0,1,{"$f":"IF(SUM(I$63:I120)<($F$40-1),IF((F121+G121)*H121>0,1,0),0)","v":0},0,0,16.93741414483933,18.026790705789548,4.833333333333333,{"$f":"IF(B121<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B121),0)","v":5.9471563893169016E-2},null,460.30265060785104,441.85429126288091,0.6408574956448384,109.39138871962558,0.98578708496178191,0.23948864593119304,null,0,23.489225593826376,null,23.489225593826376,{"$f":"IF(J121=0,1,1000)*AVERAGE(C$63:C121)","v":247.00294273046305},null,{"$f":"(F121+G121)*SUM(F$63:G121)","v":0},0,0,0,0,0,0,0,0]
[null,4.9166666666666661,243.92784432454346,7.6678695794260179,23.462830007366705,0,0,1,{"$f":"IF(SUM(I$63:I121)<($F$40-1),IF((F122+G122)*H122>0,1,0),0)","v":0},0,0,16.823259879086272,17.925437675041991,4.9166666666666661,{"$f":"IF(B122<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B122),0)","v":5.9126658385917817E-2},null,460.11962846538165,441.64652211216423,0.64063494583450653,109.29934547028148,0.98554219158245515,0.23943820305581562,null,0,23.462830007366705,null,23.462830007366705,{"$f":"IF(J122=0,1,1000)*AVERAGE(C$63:C122)","v":246.95169109036439},null,{"$f":"(F122+G122)*SUM(F$63:G122)","v":0},0,0,0,0,0,0,0,0]
[null,4.9999999999999991,243.82620772274157,7.6597923478187218,23.43642397533058,0,0,1,{"$f":"IF(SUM(I$63:I122)<($F$40-1),IF((F123+G123)*H123>0,1,0),0)","v":0},0,0,16.709846390930394,17.824654487091706,4.9999999999999991,{"$f":"IF(B123<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B123),0)","v":5.8783753159156078E-2},null,459.93668258213825,441.43887582955,0.64041247885749331,109.20738201571413,0.98529730394295156,0.23938740038053041,null,0,23.43642397533058,null,23.43642397533058,{"$f":"IF(J123=0,1,1000)*AVERAGE(C$63:C123)","v":246.90045365810826},null,{"$f":"(F123+G123)*SUM(F$63:G123)","v":0},0,0,0,0,0,0,0,0]
[null,5.0833333333333321,243.72461346952377,7.6517119411066137,23.410007563262848,0,0,1,{"$f":"IF(SUM(I$63:I123)<($F$40-1),IF((F124+G124)*H124>0,1,0),0)","v":0},0,0,16.597169047401209,17.724437938079763,5.0833333333333321,{"$f":"IF(B124<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B124),0)","v":5.8442836612251275E-2},null,459.7538129263462,441.2313522822401,0.64019009463460319,109.11549826430712,0.98505242206433485,0.23933623793513362,null,0,23.410007563262848,null,23.410007563262848,{"$f":"IF(J124=0,1,1000)*AVERAGE(C$63:C124)","v":246.84923042926013},null,{"$f":"(F124+G124)*SUM(F$63:G124)","v":0},0,0,0,0,0,0,0,0]
[null,5.1666666666666652,243.62306154724482,7.6436283793076054,23.38358083660593,0,0,1,{"$f":"IF(SUM(I$63:I124)<($F$40-1),IF((F125+G125)*H125>0,1,0),0)","v":0},0,0,16.485223243377831,17.624784842160448,5.1666666666666652,{"$f":"IF(B125<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B125),0)","v":5.8103897211848818E-2},null,459.57101946624408,441.02395133772512,0.63996779308684604,109.02369412462582,0.98480754596766706,0.23928471574954893,null,0,23.38358083660593,null,23.38358083660593,{"$f":"IF(J125=0,1,1000)*AVERAGE(C$63:C125)","v":246.79802139938687},null,{"$f":"(F125+G125)*SUM(F$63:G125)","v":0},0,0,0,0,0,0,0,0]
[null,5.2499999999999982,243.52155193826681,7.6355416824082925,23.357143860699878,0,0,1,{"$f":"IF(SUM(I$63:I125)<($F$40-1),IF((F126+G126)*H126>0,1,0),0)","v":0},0,0,16.374004401429275,17.525692031400023,5.2499999999999982,{"$f":"IF(B126<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B126),0)","v":5.7766923491481853E-2},null,459.38830217008365,440.81667286378479,0.63974557413543487,108.93196950541932,0.98456267567400835,0.23923283385382124,null,0,23.357143860699878,null,23.357143860699878,{"$f":"IF(J126=0,1,1000)*AVERAGE(C$63:C126)","v":246.74682656405687},null,{"$f":"(F126+G126)*SUM(F$63:G126)","v":0},0,0,0,0,0,0,0,0]
[null,5.3333333333333313,243.4200846249592,{"$f":"V127*T127/3.413","v":7.6274518703638048},23.330696700781864,0,0,1,{"$f":"IF(SUM(I$63:I126)<($F$40-1),IF((F127+G127)*H127>0,1,0),0)","v":0},0,{"$f":"I127/(1+$F$38)^B127","v":0},16.26350797165518,17.42715635567599,5.3333333333333313,{"$f":"IF(B127<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B127),0)","v":5.7431904051183286E-2},null,459.20566100612996,{"$f":"S$10*$Q127^6+T$10*$Q127^5+U$10*$Q127^4+V$10*$Q127^3+W$10*$Q127^2+X$10*$Q127+Y$10","v":440.60951672848591},{"$f":"S$12*$Q127^6+T$12*$Q127^5+U$12*$Q127^4+V$12*$Q127^3+W$12*$Q127^2+X$12*$Q127+Y$12","v":0.63952343770178721},{"$f":"(R127-R$60)-(Q$60+460)*(S127-S$60)","v":108.84032431561724},0.98431781120441619,0.23918059227811694,null,0,23.330696700781864,null,23.330696700781864,{"$f":"IF(J127=0,1,1000)*AVERAGE(C$63:C127)","v":246.69564591883997},null,{"$f":"(F127+G127)*SUM(F$63:G127)","v":0},0,0,0,0,0,0,0,0]
[null,{"$f":"IF(ROUND(B127,1)=F$48,F$48,IF(B127<$F$48,B127+1/12,B127))","v":5.4166666666666643},243.31865958969883,7.6193589630981808,{"$f":"IF(B128>=F$48,E127,IF(D128*F$23/1000000-F$32/1000<0,0,D128*F$23/1000000-F$32/1000))","v":23.304239421987432},0,0,1,{"$f":"IF(SUM(I$63:I127)<($F$40-1),IF((F128+G128)*H128>0,1,0),0)","v":0},0,0,{"$f":"IF(B128<F$48,E128/((1+$F$38)^B128),0)","v":16.153729431528657},{"$f":"IF(B128<F$48,($F$33/1000)/((1+$F$38)^B128),0)","v":17.329174682576955},{"$f":"IF(J128<1, B128,N127)","v":5.4166666666666643},{"$f":"IF(B128<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B128),0)","v":5.7098827557100204E-2},null,{"$f":"C128*1.8+32-F$20","v":459.02309594266131},440.40248280018261,0.63930138370752287,108.74875846433139,{"$f":"(1-($F$34+273)/(C128+273))/(1-($F$34+273)/($F$17+273))","v":0.98407295257994742},{"$f":"( -12.447*U128^2 + 25.389*U128 - 11.942)*V$59","v":0.23912799105272961},null,{"$f":"IF(X127>0,X127,IF(J128=0,0,B128))","v":0},{"$f":"IF(X127>0,Y127,E128)","v":23.304239421987432},null,{"$f":"IF(B128<=AA$59,E128,AA127)","v":23.304239421987432},{"$f":"IF(J128=0,1,1000)*AVERAGE(C$63:C128)","v":246.64447945930755},null,{"$f":"(F128+G128)*SUM(F$63:G128)","v":0},{"$f":"IF((F128+G128)=0,0,B128)","v":0},{"$f":"IF($AD128=1,$AE128,0)","v":0},{"$f":"IF($AD128=2,$AE128,0)","v":0},{"$f":"IF($AD128=3,$AE128,0)","v":0},{"$f":"IF($AD128=4,$AE128,0)","v":0},{"$f":"IF($AD128=5,$AE128,0)","v":0},{"$f":"IF($AD128=6,$AE128,0)","v":0},{"$f":"IF($AD128=7,$AE128,0)","v":0}]
[null,5.4999999999999973,{"$f":"IF(B128<F$48,IF(I128<1,C128*(1-$F$22/12), $C$63),C128)","v":243.21727681486979},7.6112629805040664,23.277772089349476,{"$f":"IF(B129>F$48-5,0,IF(C129 <= $C$63- $F$35,1,0))","v":0},{"$f":"IF(ROUND(B129,1)=F$48-5,IF(E129-(E128-E129)*60<1,1,0),IF(E129-(E128-E129)<0,1,0))","v":0},{"$f":"IF(ROUND(F$48-B129,2)<5,0,1)","v":1},{"$f":"IF(SUM(I$63:I128)<($F$40-1),IF((F129+G129)*H129>0,1,0),0)","v":0},{"$f":"IF(OR(I129=1,J128 =1), 1,0)","v":0},0,16.044664285738385,17.231743897303069,5.4999999999999973,{"$f":"IF(B129<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B129),0)","v":5.6767682741110388E-2},null,458.84060694796904,440.19557094751406,0.63907941207446339,108.65727186085377,0.98382809982165487,0.23907503020807264,null,0,23.277772089349476,null,23.277772089349476,{"$f":"IF(J129=0,1,1000)*AVERAGE(C$63:C129)","v":246.59332718103232},null,{"$f":"(F129+G129)*SUM(F$63:G129)","v":0},0,0,0,0,0,0,0,0]
[null,5.5833333333333304,243.1159362828636,7.6031639424429445,23.251294767799035,0,0,1,{"$f":"IF(SUM(I$63:I129)<($F$40-1),IF((F130+G130)*H130>0,1,0),0)","v":0},0,0,15.936308066032806,17.134860902566992,5.5833333333333304,{"$f":"IF(B130<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B130),0)","v":5.6438458400441142E-2},null,458.65819399035792,439.98878103940496,0.63885752272463248,108.56586441465674,0.98358325295059068,0.23902170977468393,null,0,23.251294767799035,null,23.251294767799035,{"$f":"IF(J130=0,1,1000)*AVERAGE(C$63:C130)","v":246.54218907958864},null,{"$f":"(F130+G130)*SUM(F$63:G130)","v":0},0,0,0,0,0,0,0,0]
[null,5.6666666666666634,243.01463797607909,7.5950618687450673,23.22480752216503,0,0,1,{"$f":"IF(SUM(I$63:I130)<($F$40-1),IF((F131+G131)*H131>0,1,0),0)","v":0},0,0,15.828656331064462,17.038522618495424,5.6666666666666634,{"$f":"IF(B131<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B131),0)","v":5.6111143397290286E-2},null,458.47585703814576,439.78211294506298,0.63863571558025345,108.47453603539185,0.98333841198780503,0.2389680297832239,null,0,23.22480752216503,null,23.22480752216503,{"$f":"IF(J131=0,1,1000)*AVERAGE(C$63:C131)","v":246.49106515055229},null,{"$f":"(F131+G131)*SUM(F$63:G131)","v":0},0,0,0,0,0,0,0,0]
[null,5.7499999999999964,242.91338187692239,7.5869567792095527,23.198310417174611,0,0,1,{"$f":"IF(SUM(I$63:I131)<($F$40-1),IF((F132+G132)*H132>0,1,0),0)","v":0},0,0,15.721704666235564,16.942725982531226,5.7499999999999964,{"$f":"IF(B132<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B132),0)","v":5.5785726658449324E-2},null,458.29359605966368,439.57556653397955,0.63841399056375048,108.38328663288996,0.98309357695434563,0.23891399026447616,null,0,23.198310417174611,null,23.198310417174611,{"$f":"IF(J132=0,1,1000)*AVERAGE(C$63:C132)","v":246.43995538950045},null,{"$f":"(F132+G132)*SUM(F$63:G132)","v":0},0,0,0,0,0,0,0,0]
[null,5.8333333333333295,242.812167967807,7.5788486936044137,23.171803517453231,0,0,1,{"$f":"IF(SUM(I$63:I132)<($F$40-1),IF((F133+G133)*H133>0,1,0),0)","v":0},0,0,15.615448683544207,16.847467949336028,5.8333333333333295,{"$f":"IF(B133<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B133),0)","v":5.5462197174928909E-2},null,458.11141102325604,439.36914167592829,0.6381923475977469,108.29211611716056,0.98284874787125831,0.23885959124934761,null,0,23.171803517453231,null,23.171803517453231,{"$f":"IF(J133=0,1,1000)*AVERAGE(C$63:C133)","v":246.38885979201183},null,{"$f":"(F133+G133)*SUM(F$63:G133)","v":0},0,0,0,0,0,0,0,0]
[null,5.9166666666666625,242.71099623115376,7.5707376316664989,23.145286887524467,0,0,1,{"$f":"IF(SUM(I$63:I133)<($F$40-1),IF((F134+G134)*H134>0,1,0),0)","v":0},0,0,15.509884021431271,16.752745490693449,5.9166666666666625,{"$f":"IF(B134<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B134),0)","v":5.5140544001586328E-2},null,457.9293018972802,439.16283824096365,0.63797078660506468,108.2010243983907,0.98260392475958647,0.23880483276886671,null,0,23.145286887524467,null,23.145286887524467,{"$f":"IF(J134=0,1,1000)*AVERAGE(C$63:C134)","v":246.33777835366658},null,{"$f":"(F134+G134)*SUM(F$63:G134)","v":0},0,0,0,0,0,0,0,0]
[null,5.9999999999999956,242.6098666493908,7.5626236131017022,23.118760591810698,0,0,1,{"$f":"IF(SUM(I$63:I134)<($F$40-1),IF((F135+G135)*H135>0,1,0),0)","v":0},0,0,15.405006344628694,16.658555595412814,5.9999999999999956,{"$f":"IF(B135<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B135),0)","v":5.482075625675524E-2},null,457.74726865010683,438.9566560994208,0.63774930750872327,108.11001138694536,0.98235910764037171,0.23874971485418695,null,0,23.118760591810698,null,23.118760591810698,{"$f":"IF(J135=0,1,1000)*AVERAGE(C$63:C135)","v":246.28671107004635},null,{"$f":"(F135+G135)*SUM(F$63:G135)","v":0},0,0,0,0,0,0,0,0]
[null,6.0833333333333286,242.50877920495356,7.5545066575848221,23.092224694632645,0,0,1,{"$f":"IF(SUM(I$63:I135)<($F$40-1),IF((F136+G136)*H136>0,1,0),0)","v":0},0,0,15.300811344007823,16.564895269233425,6.0833333333333286,{"$f":"IF(B136<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B136),0)","v":5.4502823121877618E-2},null,457.56531125011981,438.75059512191427,0.63752791023194011,108.01907699336607,0.98211429653465354,0.23869423753658325,null,0,23.092224694632645,null,23.092224694632645,{"$f":"IF(J136=0,1,1000)*AVERAGE(C$63:C136)","v":246.23565793673427},null,{"$f":"(F136+G136)*SUM(F$63:G136)","v":0},0,0,0,0,0,0,0,0]
[null,6.1666666666666616,242.40773388028484,7.5463867847596555,23.065679260209674,0,0,1,{"$f":"IF(SUM(I$63:I136)<($F$40-1),IF((F137+G137)*H137>0,1,0),0)","v":0},0,0,15.197294736429091,16.471761534729396,6.1666666666666616,{"$f":"IF(B137<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B137),0)","v":5.4186733841137653E-2},null,457.38342966571611,438.54465517933704,0.63730659469812911,107.92822112837058,0.98186949146347002,0.23863840084745355,null,0,23.065679260209674,null,23.065679260209674,{"$f":"IF(J137=0,1,1000)*AVERAGE(C$63:C137)","v":246.18461894931494},null,{"$f":"(F137+G137)*SUM(F$63:G137)","v":0},0,0,0,0,0,0,0,0]
[null,6.2499999999999947,242.30673065783472,7.5382640142390684,23.039124352660039,0,0,1,{"$f":"IF(SUM(I$63:I137)<($F$40-1),IF((F138+G138)*H138>0,1,0),0)","v":0},0,0,15.094452264592464,16.379151431214979,6.2499999999999947,{"$f":"IF(B138<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B138),0)","v":5.3872477721097919E-2},null,457.20162386530592,438.3388361428598,0.63708536083089995,107.83744370285251,0.98162469244785566,0.23858220481831935,null,0,23.039124352660039,null,23.039124352660039,{"$f":"IF(J138=0,1,1000)*AVERAGE(C$63:C138)","v":246.13359410337441},null,{"$f":"(F138+G138)*SUM(F$63:G138)","v":0},0,0,0,0,0,0,0,0]
[null,6.3333333333333277,242.20576952006064,7.5301383656049925,23.012560036000867,0,0,1,{"$f":"IF(SUM(I$63:I138)<($F$40-1),IF((F139+G139)*H139>0,1,0),0)","v":0},0,0,14.992279696888518,16.287062014650463,6.3333333333333277,{"$f":"IF(B139<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B139),0)","v":5.3560044130337617E-2},null,457.01989381731255,438.13313788393054,0.6368642085540579,107.74674462788107,0.98137989950884441,0.23852564948082419,null,0,23.012560036000867,null,23.012560036000867,{"$f":"IF(J139=0,1,1000)*AVERAGE(C$63:C139)","v":246.0825833945002},null,{"$f":"(F139+G139)*SUM(F$63:G139)","v":0},0,0,0,0,0,0,0,0]
[null,6.4166666666666607,242.10485044942729,7.5220098584084516,22.985986374148226,0,0,1,{"$f":"IF(SUM(I$63:I139)<($F$40-1),IF((F140+G140)*H140>0,1,0),0)","v":0},0,0,14.890772827250409,16.195490357548561,6.4166666666666607,{"$f":"IF(B140<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B140),0)","v":5.3249422499092897E-2},null,456.83823949017255,437.92756027427265,0.63664313779160275,107.65612381469987,0.98113511266746756,0.23846873486673484,null,0,22.985986374148226,null,22.985986374148226,{"$f":"IF(J140=0,1,1000)*AVERAGE(C$63:C140)","v":246.03158681828134},null,{"$f":"(F140+G140)*SUM(F$63:G140)","v":0},0,0,0,0,0,0,0,0]
[null,6.4999999999999938,242.00397342840671,7.5138785121696632,22.95940343091749,0,0,1,{"$f":"IF(SUM(I$63:I140)<($F$40-1),IF((F141+G141)*H141>0,1,0),0)","v":0},0,0,14.789927475006795,16.104433548881381,6.4999999999999938,{"$f":"IF(B141<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B141),0)","v":5.2940602318899313E-2},null,456.65666085233551,437.7221031858852,0.63642214846772804,107.5655811747273,0.98089033194475372,0.23841146100794144,null,0,22.95940343091749,null,22.95940343091749,{"$f":"IF(J141=0,1,1000)*AVERAGE(C$63:C141)","v":245.98060437030824},null,{"$f":"(F141+G141)*SUM(F$63:G141)","v":0},0,0,0,0,0,0,0,0]
[null,6.5833333333333268,241.90313843947823,7.505744346377913,22.932811270022896,0,0,1,{"$f":"IF(SUM(I$63:I141)<($F$40-1),IF((F142+G142)*H142>0,1,0),0)","v":0},0,0,14.689739484735068,16.013888693987845,6.5833333333333268,{"$f":"IF(B142<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B142),0)","v":5.2633573142236281E-2},null,456.47515787226422,437.51676649104081,0.63620124050682125,107.4751166195544,0.98064555736173009,0.23835382793645601,null,0,22.932811270022896,null,22.932811270022896,{"$f":"IF(J142=0,1,1000)*AVERAGE(C$63:C142)","v":245.92963604617285},null,{"$f":"(F142+G142)*SUM(F$63:G142)","v":0},0,0,0,0,0,0,0,0]
[null,6.6666666666666599,241.80234546512847,7.4976073804917442,22.906209955078186,0,0,1,{"$f":"IF(SUM(I$63:I142)<($F$40-1),IF((F143+G143)*H143>0,1,0),0)","v":0},0,0,14.59020472611607,15.92385291448171,6.6666666666666599,{"$f":"IF(B143<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B143),0)","v":5.2328324582173597E-2},null,456.29373051843464,437.31155006228585,0.63598041383346182,107.38473006094637,0.98040078893942162,0.23829583568441301,null,0,22.906209955078186,null,22.906209955078186,{"$f":"IF(J143=0,1,1000)*AVERAGE(C$63:C143)","v":245.87868184146862},null,{"$f":"(F143+G143)*SUM(F$63:G143)","v":0},0,0,0,0,0,0,0,0]
[null,6.7499999999999929,241.70159448785134,7.4894676339389488,22.879599549596573,0,0,1,{"$f":"IF(SUM(I$63:I143)<($F$40-1),IF((F144+G144)*H144>0,1,0),0)","v":0},0,0,14.491319093789146,15.834323348160027,6.7499999999999929,{"$f":"IF(B144<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B144),0)","v":5.2024846312020138E-2},null,456.1123787593358,437.10645377243964,0.63575966837242215,107.29442141084076,0.98015602669885082,0.23823748428407066,null,0,22.879599549596573,null,22.879599549596573,{"$f":"IF(J144=0,1,1000)*AVERAGE(C$63:C144)","v":245.82774175179034},null,{"$f":"(F144+G144)*SUM(F$63:G144)","v":0},0,0,0,0,0,0,0,0]
[null,6.8333333333333259,241.60088549014807,7.4813251261165625,22.852980116990715,0,0,1,{"$f":"IF(SUM(I$63:I144)<($F$40-1),IF((F145+G145)*H145>0,1,0),0)","v":0},0,0,14.393078507208026,15.745297148912181,6.8333333333333259,{"$f":"IF(B145<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B145),0)","v":5.1723128064974463E-2},null,455.93110256346995,436.9014774945922,0.63553900404866515,107.20419058134701,0.97991127066103823,0.23817877376780991,null,0,22.852980116990715,null,22.852980116990715,{"$f":"IF(J145=0,1,1000)*AVERAGE(C$63:C145)","v":245.77681577273444},null,{"$f":"(F145+G145)*SUM(F$63:G145)","v":0},0,0,0,0,0,0,0,0]
[null,6.916666666666659,241.50021845452719,7.4731798763909092,22.826351720572866,0,0,1,{"$f":"IF(SUM(I$63:I145)<($F$40-1),IF((F146+G146)*H146>0,1,0),0)","v":0},0,0,14.295478910497563,15.656771486629395,6.916666666666659,{"$f":"IF(B146<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B146),0)","v":5.1423159633777416E-2},null,455.74990189935232,436.69662110210493,0.63531842078734491,107.11403748474623,0.97966652084700234,0.23811970416813383,null,0,22.826351720572866,null,22.826351720572866,{"$f":"IF(J146=0,1,1000)*AVERAGE(C$63:C146)","v":245.72590389989861},null,{"$f":"(F146+G146)*SUM(F$63:G146)","v":0},0,0,0,0,0,0,0,0]
[null,6.999999999999992,241.39959336350447,7.4650319040976223,22.799714423554956,0,0,1,{"$f":"IF(SUM(I$63:I146)<($F$40-1),IF((F147+G147)*H147>0,1,0),0)","v":0},0,0,14.198516272311242,15.568743547114781,6.999999999999992,{"$f":"IF(B147<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B147),0)","v":5.1124930870366951E-2},null,455.56877673551145,436.49188446860916,0.63509791851380548,107.02396203349099,0.97942177727775981,0.2380602755176669,null,0,22.799714423554956,null,22.799714423554956,{"$f":"IF(J147=0,1,1000)*AVERAGE(C$63:C147)","v":245.67500612888222},null,{"$f":"(F147+G147)*SUM(F$63:G147)","v":0},0,0,0,0,0,0,0,0]
[null,7.083333333333325,241.299010199603,7.4568812285417563,22.77306828904894,0,0,1,{"$f":"IF(SUM(I$63:I147)<($F$40-1),IF((F148+G148)*H148>0,1,0),0)","v":0},0,0,14.102186585689592,15.48121053199386,7.083333333333325,{"$f":"IF(B148<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B148),0)","v":5.082843168553465E-2},null,455.38772704048881,436.28726746800533,0.63487749715358066,106.93396414020407,0.97917703997432437,0.23800048784915873,null,0,22.77306828904894,null,22.77306828904894,{"$f":"IF(J148=0,1,1000)*AVERAGE(C$63:C148)","v":245.62412245528597},null,{"$f":"(F148+G148)*SUM(F$63:G148)","v":0},0,0,0,0,0,0,0,0]
[null,7.1666666666666581,241.19846894535317,7.4487278689976977,22.74641338006651,0,0,1,{"$f":"IF(SUM(I$63:I148)<($F$40-1),IF((F149+G149)*H149>0,1,0),0)","v":0},0,0,14.006485867919016,15.394169658625605,7.1666666666666581,{"$f":"IF(B149<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B149),0)","v":5.0533652048584579E-2},null,455.20675278283915,436.082769974462,0.63465715663239264,106.84404371767846,0.97893230895770833,0.23794034119547952,null,0,22.74641338006651,null,22.74641338006651,{"$f":"IF(J149=0,1,1000)*AVERAGE(C$63:C149)","v":245.57325287471201},null,{"$f":"(F149+G149)*SUM(F$63:G149)","v":0},0,0,0,0,0,0,0,0]
[null,7.2499999999999911,241.09796958329261,7.4405718447093134,22.719749759519594,0,0,1,{"$f":"IF(SUM(I$63:I149)<($F$40-1),IF((F150+G150)*H150>0,1,0),0)","v":0},0,0,13.911410160391837,15.307618160014004,7.2499999999999911,{"$f":"IF(B150<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B150),0)","v":5.0240581986993792E-2},null,455.02585393113009,435.87839186241519,0.63443689687615212,106.75420067887671,0.97868758424892122,0.23787983558962367,null,0,22.719749759519594,null,22.719749759519594,{"$f":"IF(J150=0,1,1000)*AVERAGE(C$63:C150)","v":245.5223973827641},null,{"$f":"(F150+G150)*SUM(F$63:G150)","v":0},0,0,0,0,0,0,0,0]
[null,7.3333333333333242,240.99751209596624,7.4324131748898683,22.69307749022007,0,0,1,{"$f":"IF(SUM(I$63:I150)<($F$40-1),IF((F151+G151)*H151>0,1,0),0)","v":0},0,0,13.816955528466645,15.221553284720057,7.3333333333333242,{"$f":"IF(B151<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B151),0)","v":4.9949211586075015E-2},null,454.84503045394263,435.67413300656767,0.63421671781095723,106.66443493693055,0.97844286586897078,0.23781897106470617,null,0,22.69307749022007,null,22.69307749022007,{"$f":"IF(J151=0,1,1000)*AVERAGE(C$63:C151)","v":245.47155597504727},null,{"$f":"(F151+G151)*SUM(F$63:G151)","v":0},0,0,0,0,0,0,0,0]
[null,7.4166666666666572,240.89709646592627,7.4242518787221394,22.666396634880144,0,0,1,{"$f":"IF(SUM(I$63:I151)<($F$40-1),IF((F152+G152)*H152>0,1,0),0)","v":0},0,0,13.723118061329815,15.135972296774359,7.4166666666666572,{"$f":"IF(B152<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B152),0)","v":4.9659530988641266E-2},null,454.66428231987072,435.46999328188747,0.63399661936309315,106.57474640513971,0.97819815383886233,0.23775774765396632,null,0,22.666396634880144,null,22.666396634880144,{"$f":"IF(J152=0,1,1000)*AVERAGE(C$63:C152)","v":245.42072864716818},null,{"$f":"(F152+G152)*SUM(F$63:G152)","v":0},0,0,0,0,0,0,0,0]
[null,7.4999999999999902,240.79672267573216,7.4160879753584359,22.639707256112413,0,0,1,{"$f":"IF(SUM(I$63:I152)<($F$40-1),IF((F153+G153)*H153>0,1,0),0)","v":0},0,0,13.62989387185757,15.050872475590076,7.4999999999999902,{"$f":"IF(B153<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B153),0)","v":4.9371530394672354E-2},null,454.48360949752129,435.26597256360822,0.63377660145903114,106.4851349969727,0.97795344817959906,0.2376961653907648,null,0,22.639707256112413,null,22.639707256112413,{"$f":"IF(J153=0,1,1000)*AVERAGE(C$63:C153)","v":245.36991539473479},null,{"$f":"(F153+G153)*SUM(F$63:G153)","v":0},0,0,0,0,0,0,0,0]
[null,7.5833333333333233,240.6963907079506,7.4079214839205516,22.613009416429726,0,0,1,{"$f":"IF(SUM(I$63:I153)<($F$40-1),IF((F154+G154)*H154>0,1,0),0)","v":0},0,0,13.537279096478681,14.966251115876492,7.5833333333333233,{"$f":"IF(B154<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B154),0)","v":4.9085200060983276E-2},null,454.30301195551448,435.06207072722663,0.63355666402542821,106.39560062606461,0.97770874891218262,0.23763422430858477,null,0,22.613009416429726,null,22.613009416429726,{"$f":"IF(J154=0,1,1000)*AVERAGE(C$63:C154)","v":245.31911621335672},null,{"$f":"(F154+G154)*SUM(F$63:G154)","v":0},0,0,0,0,0,0,0,0]
[null,7.6666666666666563,240.59610054515562,7.3997524234999927,22.58630317824591,0,0,1,{"$f":"IF(SUM(I$63:I154)<($F$40-1),IF((F155+G155)*H155>0,1,0),0)","v":0},0,0,13.445269895038455,14.882105527553001,7.6666666666666563,{"$f":"IF(B155<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B155),0)","v":4.8800530300894727E-2},null,454.12248966248353,434.85828764850385,0.63333680698912631,106.30614320621885,0.97746405605761133,0.23757192444103314,null,0,22.58630317824591,null,22.58630317824591,{"$f":"IF(J155=0,1,1000)*AVERAGE(C$63:C155)","v":245.26833109864489},null,{"$f":"(F155+G155)*SUM(F$63:G155)","v":0},0,0,0,0,0,0,0,0]
[null,7.7499999999999893,240.4958521699285,7.3915808131577281,22.55958860387495,0,0,1,{"$f":"IF(SUM(I$63:I155)<($F$40-1),IF((F156+G156)*H156>0,1,0),0)","v":0},0,0,13.353862450662504,14.798433035663578,7.7499999999999893,{"$f":"IF(B156<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B156),0)","v":4.8517511483905276E-2},null,453.9420425870747,434.65462320346239,0.63311703027715205,106.216762651404,0.97721936963688161,0.23750926582183743,null,0,22.55958860387495,null,22.55958860387495,{"$f":"IF(J156=0,1,1000)*AVERAGE(C$63:C156)","v":245.21756004621176},null,{"$f":"(F156+G156)*SUM(F$63:G156)","v":0},0,0,0,0,0,0,0,0]
[null,7.8333333333333224,240.39564556485772,7.3834066719244795,22.532865755531958,0,0,1,{"$f":"IF(SUM(I$63:I156)<($F$40-1),IF((F157+G157)*H157>0,1,0),0)","v":0},0,0,13.263052969622366,14.715230980291759,7.8333333333333224,{"$f":"IF(B157<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B157),0)","v":4.8236134035365641E-2},null,453.7616706979473,434.45107726838734,0.63289733381671576,106.12745887575579,0.97697468967098811,0.23744624848484847,null,0,22.532865755531958,null,22.532865755531958,{"$f":"IF(J157=0,1,1000)*AVERAGE(C$63:C157)","v":245.1668030516712},null,{"$f":"(F157+G157)*SUM(F$63:G157)","v":0},0,0,0,0,0,0,0,0]
[null,7.9166666666666554,240.29548071253905,7.3752300188005862,22.506134695332719,0,0,1,{"$f":"IF(SUM(I$63:I157)<($F$40-1),IF((F158+G158)*H158>0,1,0),0)","v":0},0,0,13.172837681200971,14.632496716476075,7.9166666666666554,{"$f":"IF(B158<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B158),0)","v":4.7956388436154747E-2},null,453.58137396377367,434.24764971982381,0.63267771753521074,106.03823179357488,0.97673001618092359,0.23738287246403908,null,0,22.506134695332719,null,22.506134695332719,{"$f":"IF(J158=0,1,1000)*AVERAGE(C$63:C158)","v":245.11606011063859},null,{"$f":"(F158+G158)*SUM(F$63:G158)","v":0},0,0,0,0,0,0,0,0]
[null,7.9999999999999885,240.1953575955755,7.3670508727561179,22.479395485294063,0,0,1,{"$f":"IF(SUM(I$63:I158)<($F$40-1),IF((F159+G159)*H159>0,1,0),0)","v":0},0,0,13.083212837559371,14.550227614125967,7.9999999999999885,{"$f":"IF(B159<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B159),0)","v":4.7678265222357651E-2},null,453.4011523532393,434.04434043457667,0.63245818136021281,105.94908131932664,0.97648534918767693,0.2373191377935058,null,0,22.479395485294063,null,22.479395485294063,{"$f":"IF(J159=0,1,1000)*AVERAGE(C$63:C159)","v":245.06533121873071},null,{"$f":"(F159+G159)*SUM(F$63:G159)","v":0},0,0,0,0,0,0,0,0]
[null,8.0833333333333215,240.09527619657734,7.3588692527308854,22.452648187333889,0,0,1,{"$f":"IF(SUM(I$63:I159)<($F$40-1),IF((F160+G160)*H160>0,1,0),0)","v":0},0,0,12.994174713603973,14.468421057938189,8.0833333333333215,{"$f":"IF(B160<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B160),0)","v":4.740175498494547E-2},null,453.22100583504266,433.84114928971087,0.63223872521948021,105.8600073676418,0.97624068871223646,0.23725504450746579,null,0,22.452648187333889,null,22.452648187333889,{"$f":"IF(J160=0,1,1000)*AVERAGE(C$63:C160)","v":245.01461637156586},null,{"$f":"(F160+G160)*SUM(F$63:G160)","v":0},0,0,0,0,0,0,0,0]
[null,8.1666666666666554,239.99523649816211,7.3506851776344346,22.425892863271159,0,0,1,{"$f":"IF(SUM(I$63:I160)<($F$40-1),IF((F161+G161)*H161>0,1,0),0)","v":0},0,0,12.905719606854484,14.387074447313653,8.1666666666666554,{"$f":"IF(B161<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B161),0)","v":4.7126848369456971E-2},null,453.04093437789521,433.63807616254905,0.63201934904095181,105.77100985331475,0.97599603477558761,0.2371905926402583,null,0,22.425892863271159,null,22.425892863271159,{"$f":"IF(J161=0,1,1000)*AVERAGE(C$63:C161)","v":244.96391556476382},null,{"$f":"(F161+G161)*SUM(F$63:G161)","v":0},0,0,0,0,0,0,0,0]
[null,8.2499999999999893,239.89523848295457,7.342498666346124,22.399129574826148,0,0,1,{"$f":"IF(SUM(I$63:I161)<($F$40-1),IF((F162+G162)*H162>0,1,0),0)","v":0},0,0,12.817843837312727,14.306185196274768,8.2499999999999893,{"$f":"IF(B162<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B162),0)","v":4.6853536075682156E-2},null,452.86093795052165,433.43512093067147,0.63180005275274798,105.68208869130319,0.9757513873987137,0.23712578222634575,null,0,22.399129574826148,null,22.399129574826148,{"$f":"IF(J162=0,1,1000)*AVERAGE(C$63:C162)","v":244.91322879394571},null,{"$f":"(F162+G162)*SUM(F$63:G162)","v":0},0,0,0,0,0,0,0,0]
[null,8.3333333333333233,239.79528213358668,7.3343097377151656,22.372358383620572,0,0,1,{"$f":"IF(SUM(I$63:I162)<($F$40-1),IF((F163+G163)*H163>0,1,0),0)","v":0},0,0,12.730543747332113,14.225750733383231,8.3333333333333233,{"$f":"IF(B163<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B163),0)","v":4.6581808857347626E-2},null,452.68101652165944,433.2322834719152,0.63158083628316863,105.59324379672819,0.97550674660259495,0.23706061330031303,null,0,22.372358383620572,null,22.372358383620572,{"$f":"IF(J163=0,1,1000)*AVERAGE(C$63:C163)","v":244.86255605473423},null,{"$f":"(F163+G163)*SUM(F$63:G163)","v":0},0,0,0,0,0,0,0,0]
[null,8.4166666666666572,239.69536743269771,7.3261184105606008,22.34557935117752,0,0,1,{"$f":"IF(SUM(I$63:I163)<($F$40-1),IF((F164+G164)*H164>0,1,0),0)","v":0},0,0,12.643815701487702,14.145768501658278,8.4166666666666572,{"$f":"IF(B164<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B164),0)","v":4.6311657521803773E-2},null,452.50117006005928,433.02956366437309,0.6313616995606931,105.50447508487332,0.97526211240821081,0.23699508589686616,null,0,22.34557935117752,null,22.34557935117752,{"$f":"IF(J164=0,1,1000)*AVERAGE(C$63:C164)","v":244.81189734275347},null,{"$f":"(F164+G164)*SUM(F$63:G164)","v":0},0,0,0,0,0,0,0,0]
[null,8.4999999999999911,239.59549436293409,7.3179247036713999,22.31879253892177,0,0,1,{"$f":"IF(SUM(I$63:I164)<($F$40-1),IF((F165+G165)*H165>0,1,0),0)","v":0},0,0,12.557656086447206,14.066235958495396,8.4999999999999911,{"$f":"IF(B165<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B165),0)","v":4.6043072929713769E-2},null,452.32139853448479,432.82696138639307,0.63114264251398022,105.415782471184,0.97501748483653727,0.23692920005083526,null,0,22.31879253892177,null,22.31879253892177,{"$f":"IF(J165=0,1,1000)*AVERAGE(C$63:C165)","v":244.76125265362901},null,{"$f":"(F165+G165)*SUM(F$63:G165)","v":0},0,0,0,0,0,0,0,0]
[null,8.583333333333325,239.49566290694955,7.3097286358064375,22.291998008179704,0,0,1,{"$f":"IF(SUM(I$63:I165)<($F$40-1),IF((F166+G166)*H166>0,1,0),0)","v":0},0,0,12.472061310842466,13.987150575585504,8.583333333333325,{"$f":"IF(B166<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B166),0)","v":4.5776045994744434E-2},null,452.14170191371261,432.624476516578,0.63092366507186637,105.32716587126816,0.97477286390854845,0.23686295579716987,null,0,22.291998008179704,null,22.291998008179704,{"$f":"IF(J166=0,1,1000)*AVERAGE(C$63:C166)","v":244.71062198298785},null,{"$f":"(F166+G166)*SUM(F$63:G166)","v":0},0,0,0,0,0,0,0,0]
[null,8.666666666666659,239.39587304740499,7.3015302256945249,22.265195820179436,0,0,1,{"$f":"IF(SUM(I$63:I166)<($F$40-1),IF((F167+G167)*H167>0,1,0),0)","v":0},0,0,12.387027805141768,13.908509838834577,8.666666666666659,{"$f":"IF(B167<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B167),0)","v":4.551056768325875E-2},null,451.96208016653242,432.42210893378336,0.63070476716336621,105.23862520089358,0.97452824964521623,0.23679635317094408,null,0,22.265195820179436,null,22.265195820179436,{"$f":"IF(J167=0,1,1000)*AVERAGE(C$63:C167)","v":244.66000532645847},null,{"$f":"(F167+G167)*SUM(F$63:G167)","v":0},0,0,0,0,0,0,0,0]
[null,8.7499999999999929,239.29612476696857,7.2933294920344132,22.238386036050795,0,0,1,{"$f":"IF(SUM(I$63:I167)<($F$40-1),IF((F168+G168)*H168>0,1,0),0)","v":0},0,0,12.302552021522752,13.830311248283714,8.7499999999999929,{"$f":"IF(B168<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B168),0)","v":4.5246629014010359E-2},null,451.78253326174683,432.21985851711787,0.63048594871767139,105.1501603759894,0.97428364206750984,0.23672939220735098,null,0,22.238386036050795,null,22.238386036050795,{"$f":"IF(J168=0,1,1000)*AVERAGE(C$63:C168)","v":244.60940267967086},null,{"$f":"(F168+G168)*SUM(F$63:G168)","v":0},0,0,0,0,0,0,0,0]
[null,8.8333333333333268,239.19641804831568,7.2851264534950086,22.211568716826047,0,0,1,{"$f":"IF(SUM(I$63:I168)<($F$40-1),IF((F169+G169)*H169>0,1,0),0)","v":0},0,0,12.21863043374646,13.752552318029677,8.8333333333333268,{"$f":"IF(B169<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B169),0)","v":4.4984221057839634E-2},null,451.60306116817162,432.01772514594217,0.63026720966414984,105.06177131264491,0.97403904119639695,0.23666207294171038,null,0,22.211568716826047,null,22.211568716826047,{"$f":"IF(J169=0,1,1000)*AVERAGE(C$63:C169)","v":244.55881403825632},null,{"$f":"(F169+G169)*SUM(F$63:G169)","v":0},0,0,0,0,0,0,0,0]
[null,8.9166666666666607,239.0967528741289,7.2769211287151432,22.184743923439136,0,0,1,{"$f":"IF(SUM(I$63:I169)<($F$40-1),IF((F170+G170)*H170>0,1,0),0)","v":0},0,0,12.135259537031235,13.675230576145857,8.9166666666666607,{"$f":"IF(B170<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B170),0)","v":4.4723334937371621E-2},null,451.42366385463544,431.81570869986808,0.63004854993234549,104.97345792710911,0.97379444705284213,0.23659439540946015,null,0,22.184743923439136,null,22.184743923439136,{"$f":"IF(J170=0,1,1000)*AVERAGE(C$63:C170)","v":244.50823939784772},null,{"$f":"(F170+G170)*SUM(F$63:G170)","v":0},0,0,0,0,0,0,0,0]
[null,8.9999999999999947,238.99712922709801,7.2687135363037427,22.15791171672624,0,0,1,{"$f":"IF(SUM(I$63:I170)<($F$40-1),IF((F171+G171)*H171>0,1,0),0)","v":0},0,0,12.052435847928047,13.598343564603701,8.9999999999999947,{"$f":"IF(B171<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B171),0)","v":4.4463961826715782E-2},null,451.24434128997984,431.61380905875751,0.62982996945197767,104.88522013578978,0.97354985965780794,0.23652635964616189,null,0,22.15791171672624,null,22.15791171672624,{"$f":"IF(J171=0,1,1000)*AVERAGE(C$63:C171)","v":244.45767875407935},null,{"$f":"(F171+G171)*SUM(F$63:G171)","v":0},0,0,0,0,0,0,0,0]
[null,9.0833333333333286,238.89754708992007,7.2605036948398336,22.131072157425791,0,0,1,{"$f":"IF(SUM(I$63:I171)<($F$40-1),IF((F172+G172)*H172>0,1,0),0)","v":0},0,0,11.970155904196211,13.52188883919456,9.0833333333333286,{"$f":"IF(B172<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B172),0)","v":4.42060929511673E-2},null,451.06509344305954,431.41202610272222,0.62961146815294045,104.79705785525385,0.97330527903225472,0.23645796568749791,null,0,22.131072157425791,null,22.131072157425791,{"$f":"IF(J172=0,1,1000)*AVERAGE(C$63:C172)","v":244.40713210258701},null,{"$f":"(F172+G172)*SUM(F$63:G172)","v":0},0,0,0,0,0,0,0,0]
[null,9.1666666666666625,238.79800644529928,7.2522916228726588,22.104225306178844,0,0,1,{"$f":"IF(SUM(I$63:I172)<($F$40-1),IF((F173+G173)*H173>0,1,0),0)","v":0},0,0,11.888416264679973,13.445863969452004,9.1666666666666625,{"$f":"IF(B173<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B173),0)","v":4.3949719586910324E-2},null,450.88592028274212,431.21035971212302,0.62939304596530199,104.70897100222663,0.97306070519714005,0.23638921356927509,null,0,22.104225306178844,null,22.104225306178844,{"$f":"IF(J173=0,1,1000)*AVERAGE(C$63:C173)","v":244.35659943900785},null,{"$f":"(F173+G173)*SUM(F$63:G173)","v":0},0,0,0,0,0,0,0,0]
[null,9.2499999999999964,238.69850727594709,7.2440773389214845,22.07737122352847,0,0,1,{"$f":"IF(SUM(I$63:I173)<($F$40-1),IF((F174+G174)*H174>0,1,0),0)","v":0},0,0,11.807213509185249,13.370266538574542,9.2499999999999964,{"$f":"IF(B174<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B174),0)","v":4.3694833060722783E-2},null,450.7068217779082,431.00880976756832,0.62917470281930388,104.62095949359099,0.97281613817342005,0.23632010332741793,null,0,22.07737122352847,null,22.07737122352847,{"$f":"IF(J174=0,1,1000)*AVERAGE(C$63:C174)","v":244.3060807589805},null,{"$f":"(F174+G174)*SUM(F$63:G174)","v":0},0,0,0,0,0,0,0,0]
[null,9.3333333333333304,238.59904956458212,7.2358608614759188,22.050509969920771,0,0,1,{"$f":"IF(SUM(I$63:I174)<($F$40-1),IF((F175+G175)*H175>0,1,0),0)","v":0},0,0,11.726544238357926,13.295094143348809,9.3333333333333304,{"$f":"IF(B175<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B175),0)","v":4.3441424749682961E-2},null,450.52779789745125,430.80737614991381,0.62895643864536077,104.53302324638685,0.9725715779820473,0.23625063499797819,null,0,22.050509969920771,null,22.050509969920771,{"$f":"IF(J175=0,1,1000)*AVERAGE(C$63:C175)","v":244.25557605814512},null,{"$f":"(F175+G175)*SUM(F$63:G175)","v":0},0,0,0,0,0,0,0,0]
[null,9.4166666666666643,238.49963329393023,7.2276422089956673,22.023641605704089,0,0,1,{"$f":"IF(SUM(I$63:I175)<($F$40-1),IF((F176+G176)*H176>0,1,0),0)","v":0},0,0,11.64640507356185,13.22034439407315,9.4166666666666643,{"$f":"IF(B176<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B176),0)","v":4.3189486080877831E-2},null,450.34884861027786,430.60605874026226,0.62873825337405997,104.44516217781171,0.97232702464397291,0.23618080861712387,null,0,22.023641605704089,null,22.023641605704089,{"$f":"IF(J176=0,1,1000)*AVERAGE(C$63:C176)","v":244.20508533214323},null,{"$f":"(F176+G176)*SUM(F$63:G176)","v":0},0,0,0,0,0,0,0,0]
[null,9.4999999999999982,238.40025844672445,7.219421399910809,21.996766191129925,0,0,1,{"$f":"IF(SUM(I$63:I176)<($F$40-1),IF((F177+G177)*H177>0,1,0),0)","v":0},0,0,11.566792656758409,13.146014914481672,9.4999999999999982,{"$f":"IF(B177<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B177),0)","v":4.2939008531113008E-2},null,450.1699738853074,430.40485741996133,0.62852014693616021,104.35737620521866,0.97208247818014537,0.23611062422115026,null,0,21.996766191129925,null,21.996766191129925,{"$f":"IF(J177=0,1,1000)*AVERAGE(C$63:C177)","v":244.15460857661785},null,{"$f":"(F177+G177)*SUM(F$63:G177)","v":0},0,0,0,0,0,0,0,0]
[null,9.5833333333333321,238.30092500570498,7.2111984526216188,21.969883786352327,0,0,1,{"$f":"IF(SUM(I$63:I177)<($F$40-1),IF((F178+G178)*H178>0,1,0),0)","v":0},0,0,11.487703650385962,13.07210334166869,9.5833333333333321,{"$f":"IF(B178<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B178),0)","v":4.2689983626624364E-2},null,449.9911736914724,430.20377207060432,0.62830211926259161,104.26966524611731,0.97183793861151069,0.23604008184647024,null,0,21.969883786352327,null,21.969883786352327,{"$f":"IF(J178=0,1,1000)*AVERAGE(C$63:C178)","v":244.10414578721341},null,{"$f":"(F178+G178)*SUM(F$63:G178)","v":0},0,0,0,0,0,0,0,0]
[null,9.6666666666666661,238.20163295361928,7.202973385498745,21.942994451428504,0,0,1,{"$f":"IF(SUM(I$63:I178)<($F$40-1),IF((F179+G179)*H179>0,1,0),0)","v":0},0,0,11.409134737240588,12.998607326013618,9.6666666666666661,{"$f":"IF(B179<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B179),0)","v":4.2442402942791418E-2},null,449.8124479977181,430.00280257402864,0.62808417028445496,104.18202921817272,0.97159340595901289,0.23596918152962043,null,0,21.942994451428504,null,21.942994451428504,{"$f":"IF(J179=0,1,1000)*AVERAGE(C$63:C179)","v":244.05369695957586},null,{"$f":"(F179+G179)*SUM(F$63:G179)","v":0},0,0,0,0,0,0,0,0]
[null,9.75,238.10238227322196,7.1947462168831606,21.916098246318636,0,0,1,{"$f":"IF(SUM(I$63:I179)<($F$40-1),IF((F180+G180)*H180>0,1,0),0)","v":0},0,0,11.331082620357064,12.925524531106269,9.75,{"$f":"IF(B180<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B180),0)","v":4.2196258103852274E-2},null,449.63379677300293,429.80194881231483,0.62786629993302123,104.09446803920446,0.97134888024359278,0.23589792330725945,null,0,21.916098246318636,null,21.916098246318636,{"$f":"IF(J180=0,1,1000)*AVERAGE(C$63:C180)","v":244.00326208935252},null,{"$f":"(F180+G180)*SUM(F$63:G180)","v":0},0,0,0,0,0,0,0,0]
[null,9.8333333333333339,238.00317294727481,7.1865169650861906,21.889195230885992,0,0,1,{"$f":"IF(SUM(I$63:I180)<($F$40-1),IF((F181+G181)*H181>0,1,0),0)","v":0},0,0,11.253544022890658,12.852852633672587,9.8333333333333339,{"$f":"IF(B181<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B181),0)","v":4.1951540782620318E-2},null,449.45521998629806,429.60121066778646,0.62764850813973083,104.00698162718709,0.97110436148618995,0.23582630721616613,null,0,21.889195230885992,null,21.889195230885992,{"$f":"IF(J181=0,1,1000)*AVERAGE(C$63:C181)","v":243.95284117219219},null,{"$f":"(F181+G181)*SUM(F$63:G181)","v":0},0,0,0,0,0,0,0,0]
[null,9.9166666666666679,237.90400495854678,7.178285648389565,21.862285464897081,0,0,1,{"$f":"IF(SUM(I$63:I181)<($F$40-1),IF((F182+G182)*H182>0,1,0),0)","v":0},0,0,11.176515687999609,12.780589323500795,9.9166666666666679,{"$f":"IF(B182<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B182),0)","v":4.1708242700202479E-2},null,449.27671760658762,429.40058802300865,0.62743079483619291,103.91956990024897,0.97085984970774009,0.2357543332932413,null,0,21.862285464897081,null,21.862285464897081,{"$f":"IF(J182=0,1,1000)*AVERAGE(C$63:C182)","v":243.90243420374514},null,{"$f":"(F182+G182)*SUM(F$63:G182)","v":0},0,0,0,0,0,0,0,0]
[null,10.000000000000002,237.80487828981407,7.1700522850455259,21.835369008022006,0,0,1,{"$f":"IF(SUM(I$63:I182)<($F$40-1),IF((F183+G183)*H183>0,1,0),0)","v":0},0,0,11.099994378728336,12.708732303367938,10.000000000000002,{"$f":"IF(B183<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B183),0)","v":4.1466355625719119E-2},null,449.09828960286876,429.20008076078841,0.62721315995418558,103.83223277667258,0.97061534492917811,0.23568200157550911,null,0,21.835369008022006,null,21.835369008022006,{"$f":"IF(J183=0,1,1000)*AVERAGE(C$63:C183)","v":243.85204117966308},null,{"$f":"(F183+G183)*SUM(F$63:G183)","v":0},0,0,0,0,0,0,0,0]
[null,10.083333333333336,237.70579292386,7.1618168932767112,21.808445919834103,0,0,1,{"$f":"IF(SUM(I$63:I183)<($F$40-1),IF((F184+G184)*H184>0,1,0),0)","v":0},0,0,11.023976877890943,12.637279288966873,10.083333333333336,{"$f":"IF(B184<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B184),0)","v":4.1225871376025625E-2},null,448.9199359441514,428.99968876417239,0.62699560342565408,103.74497017489296,0.97037084717143551,0.23560931210011438,null,0,21.808445919834103,null,21.808445919834103,{"$f":"IF(J184=0,1,1000)*AVERAGE(C$63:C184)","v":243.80166209559914},null,{"$f":"(F184+G184)*SUM(F$63:G184)","v":0},0,0,0,0,0,0,0,0]
[null,10.16666666666667,237.60674884347506,7.1535794912762674,21.781516259810278,0,0,1,{"$f":"IF(SUM(I$63:I184)<($F$40-1),IF((F185+G185)*H185>0,1,0),0)","v":0},0,0,10.948459987955733,12.566228008833642,10.16666666666667,{"$f":"IF(B185<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B185),0)","v":4.0986781815435594E-2},null,448.74165659945851,428.79941191644735,0.62677812518271137,103.65778201349809,0.97012635645544154,0.23553626490432344,null,0,21.781516259810278,null,21.781516259810278,{"$f":"IF(J185=0,1,1000)*AVERAGE(C$63:C185)","v":243.75129694720789},null,{"$f":"(F185+G185)*SUM(F$63:G185)","v":0},0,0,0,0,0,0,0,0]
[null,10.250000000000004,237.50774603145695,7.1453400972078596,21.754580087331071,0,0,1,{"$f":"IF(SUM(I$63:I185)<($F$40-1),IF((F186+G186)*H186>0,1,0),0)","v":0},0,0,10.873440530930189,12.495576204275268,10.250000000000004,{"$f":"IF(B186<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B186),0)","v":4.0749078855445486E-2},null,448.56345153782593,428.59925010113903,0.62656072515763694,103.57066821122851,0.96988187280212301,0.23546286002552339,null,0,21.754580087331071,null,21.754580087331071,{"$f":"IF(J186=0,1,1000)*AVERAGE(C$63:C186)","v":243.70094573014538},null,{"$f":"(F186+G186)*SUM(F$63:G186)","v":0},0,0,0,0,0,0,0,0]
[null,10.333333333333337,237.40878447061053,7.1370987292057135,21.727637461680768,0,0,1,{"$f":"IF(SUM(I$63:I186)<($F$40-1),IF((F187+G187)*H187>0,1,0),0)","v":0},0,0,10.798915348246654,12.425321629297946,10.333333333333337,{"$f":"IF(B187<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B187),0)","v":4.0512754454461126E-2},null,448.38532072830236,428.39920320201122,0.62634340328287641,103.48362868697615,0.9696373962324043,0.23538909750122408,null,0,21.727637461680768,null,21.727637461680768,{"$f":"IF(J187=0,1,1000)*AVERAGE(C$63:C187)","v":243.65060844006911},null,{"$f":"(F187+G187)*SUM(F$63:G187)","v":0},0,0,0,0,0,0,0,0]
[null,10.416666666666671,237.30986414374777,7.1288554053746518,21.700688442047536,0,0,1,{"$f":"IF(SUM(I$63:I187)<($F$40-1),IF((F188+G188)*H188>0,1,0),0)","v":0},0,0,10.724881300648635,12.355462050535648,10.416666666666671,{"$f":"IF(B188<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B188),0)","v":4.0277800617525561E-2},null,448.20726413994942,428.1992711030656,0.62612615949104089,103.39666335978501,0.96939292676720745,0.23531497736905574,null,0,21.700688442047536,null,21.700688442047536,{"$f":"IF(J188=0,1,1000)*AVERAGE(C$63:C188)","v":243.60028507263797},null,{"$f":"(F188+G188)*SUM(F$63:G188)","v":0},0,0,0,0,0,0,0,0]
[null,10.500000000000005,237.21098503368788,{"$f":"V189*T189/3.413","v":7.1206101437900733},21.673733087523352,0,0,1,{"$f":"IF(SUM(I$63:I188)<($F$40-1),IF((F189+G189)*H189>0,1,0),0)","v":0},0,0,10.651335268077634,12.285995247179127,10.500000000000005,{"$f":"IF(B189<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B189),0)","v":4.0044209396048608E-2},null,448.0292817418416,427.99945368853952,0.62590899371490705,103.30977214884854,0.96914846442745228,0.23524049966677221,null,0,21.673733087523352,null,21.673733087523352,{"$f":"IF(J189=0,1,1000)*AVERAGE(C$63:C189)","v":243.54997562351238},null,{"$f":"(F189+G189)*SUM(F$63:G189)","v":0},0,0,0,0,0,0,0,0]
[null,10.583333333333339,237.11214712325719,7.1123629624980644,21.646771457104357,0,0,1,{"$f":"IF(SUM(I$63:I189)<($F$40-1),IF((F190+G190)*H190>0,1,0),0)","v":0},0,0,10.578274149560828,12.216919010905311,10.583333333333339,{"$f":"IF(B190<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B190),0)","v":3.9811972887537982E-2},null,447.85137350306633,427.79975084290766,0.62569190588741519,103.2229549735124,0.96890400923405562,0.23516566443224635,null,0,21.646771457104357,null,21.646771457104357,{"$f":"IF(J190=0,1,1000)*AVERAGE(C$63:C190)","v":243.49968008835415},null,{"$f":"(F190+G190)*SUM(F$63:G190)","v":0},0,0,0,0,0,0,0,0]
[null,10.666666666666673,237.01335039528917,{"$f":"V191*T191/3.413","v":7.1041138795153893},21.619803609690845,0,0,1,{"$f":"IF(SUM(I$63:I190)<($F$40-1),IF((F191+G191)*H191>0,1,0),0)","v":0},0,{"$f":"I191/(1+$F$38)^B191","v":0},10.505694863099174,12.148231145807111,10.666666666666673,{"$f":"IF(B191<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B191),0)","v":3.9581083235331875E-2},null,447.67353939272391,{"$f":"S$10*$Q191^6+T$10*$Q191^5+U$10*$Q191^4+V$10*$Q191^3+W$10*$Q191^2+X$10*$Q191+Y$10","v":427.60016245087968},{"$f":"S$12*$Q191^6+T$12*$Q191^5+U$12*$Q191^4+V$12*$Q191^3+W$12*$Q191^2+X$12*$Q191+Y$12","v":0.62547489594167038},{"$f":"(R191-R$60)-(Q$60+460)*(S191-S$60)","v":103.13621175327177},0.96865956120793228,0.23509047170347383,null,0,21.619803609690845,null,21.619803609690845,{"$f":"IF(J191=0,1,1000)*AVERAGE(C$63:C191)","v":243.44939846282651},null,{"$f":"(F191+G191)*SUM(F$63:G191)","v":0},0,0,0,0,0,0,0,0]
[null,{"$f":"IF(ROUND(B191,1)=F$48,F$48,IF(B191<$F$48,B191+1/12,B191))","v":10.750000000000007},236.91459483262446,7.0958629128294737,{"$f":"IF(B192>=F$48,E191,IF(D192*F$23/1000000-F$32/1000<0,0,D192*F$23/1000000-F$32/1000))","v":21.592829604087179},0,0,1,{"$f":"IF(SUM(I$63:I191)<($F$40-1),IF((F192+G192)*H192>0,1,0),0)","v":0},0,0,{"$f":"IF(B192<F$48,E192/((1+$F$38)^B192),0)","v":10.433594345556125},{"$f":"IF(B192<F$48,($F$33/1000)/((1+$F$38)^B192),0)","v":12.079929468323611},{"$f":"IF(J192<1, B192,N191)","v":10.750000000000007},{"$f":"IF(B192<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B192),0)","v":3.9351532628333255E-2},null,{"$f":"C192*1.8+32-F$20","v":447.49577937992746},427.40068839739888,0.62525796381094034,103.04954240777056,{"$f":"(1-($F$34+273)/(C192+273))/(1-($F$34+273)/($F$17+273))","v":0.96841512036999389},{"$f":"( -12.447*U192^2 + 25.389*U192 - 11.942)*V$59","v":0.23501492151857234},null,{"$f":"IF(X191>0,X191,IF(J192=0,0,B192))","v":0},{"$f":"IF(X191>0,Y191,E192)","v":21.592829604087179},null,{"$f":"IF(B192<=AA$59,E192,AA191)","v":21.592829604087179},{"$f":"IF(J192=0,1,1000)*AVERAGE(C$63:C192)","v":243.3991307425942},null,{"$f":"(F192+G192)*SUM(F$63:G192)","v":0},{"$f":"IF((F192+G192)=0,0,B192)","v":0},{"$f":"IF($AD192=1,$AE192,0)","v":0},{"$f":"IF($AD192=2,$AE192,0)","v":0},{"$f":"IF($AD192=3,$AE192,0)","v":0},{"$f":"IF($AD192=4,$AE192,0)","v":0},{"$f":"IF($AD192=5,$AE192,0)","v":0},{"$f":"IF($AD192=6,$AE192,0)","v":0},{"$f":"IF($AD192=7,$AE192,0)","v":0}]
[null,10.833333333333341,{"$f":"IF(B192<F$48,IF(I192<1,C192*(1-$F$22/12), $C$63),C192)","v":236.81588041811088},7.0876100803984672,21.565849499002031,{"$f":"IF(B193>F$48-5,0,IF(C193 <= $C$63- $F$35,1,0))","v":0},{"$f":"IF(ROUND(B193,1)=F$48-5,IF(E193-(E192-E193)*60<1,1,0),IF(E193-(E192-E193)<0,1,0))","v":0},{"$f":"IF(ROUND(F$48-B193,2)<5,0,1)","v":1},{"$f":"IF(SUM(I$63:I192)<($F$40-1),IF((F193+G193)*H193>0,1,0),0)","v":0},{"$f":"IF(OR(I193=1,J192 =1), 1,0)","v":0},0,10.361969552547095,12.012011807170637,10.833333333333341,{"$f":"IF(B193<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B193),0)","v":3.9123313300745581E-2},null,447.31809343380297,427.20132856764309,0.62504110942865598,102.96294685680266,0.96817068674115081,0.23493901391577893,null,0,21.565849499002031,null,21.565849499002031,{"$f":"IF(J193=0,1,1000)*AVERAGE(C$63:C193)","v":243.34887692332333},null,{"$f":"(F193+G193)*SUM(F$63:G193)","v":0},0,0,0,0,0,0,0,0]
[null,10.916666666666675,236.71720713460334,7.0793554001513002,21.538863353048541,0,0,1,{"$f":"IF(SUM(I$63:I193)<($F$40-1),IF((F194+G194)*H194>0,1,0),0)","v":0},0,0,10.290817458329517,11.944476003271765,10.916666666666675,{"$f":"IF(B194<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B194),0)","v":3.8896417531810015E-2},null,447.14048152348943,427.0020828470237,0.62482433272841065,102.87642502031082,0.96792626034230977,0.23486274893345227,null,0,21.538863353048541,null,21.538863353048541,{"$f":"IF(J194=0,1,1000)*AVERAGE(C$63:C194)","v":243.29863700068154},null,{"$f":"(F194+G194)*SUM(F$63:G194)","v":0},0,0,0,0,0,0,0,0]
[null,11.000000000000009,236.61857496496393,7.0710988899877014,21.511871224744375,0,0,1,{"$f":"IF(SUM(I$63:I194)<($F$40-1),IF((F195+G195)*H195>0,1,0),0)","v":0},0,0,10.220135055693456,11.877319909689657,11.000000000000009,{"$f":"IF(B195<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B195),0)","v":3.867083764554434E-2},null,446.96294361813847,426.80295112118324,0.6246076336439591,102.78997681838518,0.96768184119437584,0.23478612661007467,null,0,21.511871224744375,null,21.511871224744375,{"$f":"IF(J195=0,1,1000)*AVERAGE(C$63:C195)","v":243.24841097033777},null,{"$f":"(F195+G195)*SUM(F$63:G195)","v":0},0,0,0,0,0,0,0,0]
[null,11.083333333333343,236.51998389206187,7.062840567778224,21.484873172511833,0,0,1,{"$f":"IF(SUM(I$63:I195)<($F$40-1),IF((F196+G196)*H196>0,1,0),0)","v":0},0,0,10.149919355852846,11.81054139155782,11.083333333333343,{"$f":"IF(B196<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B196),0)","v":3.8446566010483185E-2},null,446.78547968691481,426.60393327599729,0.62439101210921755,102.70360217126483,0.96743742931825083,0.23470914698424747,null,0,21.484873172511833,null,21.484873172511833,{"$f":"IF(J196=0,1,1000)*AVERAGE(C$63:C196)","v":243.19819882796259},null,{"$f":"(F196+G196)*SUM(F$63:G196)","v":0},0,0,0,0,0,0,0,0]
[null,11.166666666666677,236.42143389877353,7.0545804513642612,21.457869254677881,0,0,1,{"$f":"IF(SUM(I$63:I196)<($F$40-1),IF((F197+G197)*H197>0,1,0),0)","v":0},0,{"$f":"I197/(1+$F$38)^B197","v":0},10.080167388337321,11.744138326012745,11.166666666666677,{"$f":"IF(B197<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B197),0)","v":3.8223595039419904E-2},null,446.60808969899574,426.40502919757114,0.62417446805826249,102.61730099933533,0.96719302473483459,0.23463181009469522,null,0,21.457869254677881,null,21.457869254677881,{"$f":"IF(J197=0,1,1000)*AVERAGE(C$63:C197)","v":243.14800056922789},null,{"$f":"(F197+G197)*SUM(F$63:G197)","v":0},0,0,0,0,0,0,0,0]
[null,11.250000000000011,236.32292496798237,7.0463185585580117,21.430859529474038,0,0,1,{"$f":"IF(SUM(I$63:I197)<($F$40-1),IF((F198+G198)*H198>0,1,0),0)","v":0},0,0,10.010876200884542,11.678108602126413,11.250000000000011,{"$f":"IF(B198<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B198),0)","v":3.8001917189149866E-2},null,446.43077362357167,426.20623877224114,0.62395800142533109,102.53107322312962,0.9669486274650243,0.23455411598026019,null,0,21.430859529474038,null,21.430859529474038,{"$f":"IF(J198=0,1,1000)*AVERAGE(C$63:C198)","v":243.09781618980693},null,{"$f":"(F198+G198)*SUM(F$63:G198)","v":0},0,0,0,0,0,0,0,0]
[null,11.333333333333345,236.22445708257905,7.0380549071427252,21.403844055037187,0,0,1,{"$f":"IF(SUM(I$63:I198)<($F$40-1),IF((F199+G199)*H199>0,1,0),0)","v":0},0,0,9.9420428593335934,11.612450120839195,11.333333333333345,{"$f":"IF(B199<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B199),0)","v":3.7781524960215279E-2},null,446.25353142984568,426.00756188657294,0.62374161214481971,102.44491876332734,0.96670423752971468,0.23447606467991053,null,0,21.403844055037187,null,21.403844055037187,{"$f":"IF(J199=0,1,1000)*AVERAGE(C$63:C199)","v":243.04764568537462},null,{"$f":"(F199+G199)*SUM(F$63:G199)","v":0},0,0,0,0,0,0,0,0]
[null,11.416666666666679,236.12603022546131,7.029789514872415,21.376822889408633,0,0,1,{"$f":"IF(SUM(I$63:I199)<($F$40-1),IF((F200+G200)*H200>0,1,0),0)","v":0},0,0,9.8736644475181308,11.547160794893122,11.416666666666679,{"$f":"IF(B200<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B200),0)","v":3.7562410896651473E-2},null,446.07636308703377,425.80899842736085,0.62352530015128405,102.35883754075383,0.96645985494979736,0.23439765623273076,null,0,21.376822889408633,null,21.376822889408633,{"$f":"IF(J200=0,1,1000)*AVERAGE(C$63:C200)","v":242.99748905160712},null,{"$f":"(F200+G200)*SUM(F$63:G200)","v":0},0,0,0,0,0,0,0,0]
[null,11.500000000000012,236.02764437953405,7.0215223994722296,21.349796090535307,0,0,1,{"$f":"IF(SUM(I$63:I200)<($F$40-1),IF((F201+G201)*H201>0,1,0),0)","v":0},0,0,9.8057380671611245,11.482238548765531,11.500000000000012,{"$f":"IF(B201<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B201),0)","v":3.7344567585734692E-2},null,445.89926856436472,425.61054828162742,0.62330906537943787,102.27282947638037,0.96621547974616284,0.23431889067793166,null,0,21.349796090535307,null,21.349796090535307,{"$f":"IF(J201=0,1,1000)*AVERAGE(C$63:C201)","v":242.94734628418215},null,{"$f":"(F201+G201)*SUM(F$63:G201)","v":0},0,0,0,0,0,0,0,0]
[null,11.583333333333346,235.92929952770925,7.0132535786381576,21.322763716268824,0,0,1,{"$f":"IF(SUM(I$63:I201)<($F$40-1),IF((F202+G202)*H202>0,1,0),0)","v":0},0,0,9.7382608377692126,11.417681318603089,11.583333333333346,{"$f":"IF(B202<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B202),0)","v":3.7127987657731253E-2},null,445.72224783108004,425.41221133662253,0.62309290776415316,102.18689449132353,0.96597111193969754,0.23423976805484001,null,0,21.322763716268824,null,21.322763716268824,{"$f":"IF(J202=0,1,1000)*AVERAGE(C$63:C202)","v":242.89721737877875},null,{"$f":"(F202+G202)*SUM(F$63:G202)","v":0},0,0,0,0,0,0,0,0]
[null,11.66666666666668,235.83099565290604,7.0049830700373237,21.295725824366432,0,0,1,{"$f":"IF(SUM(I$63:I202)<($F$40-1),IF((F203+G203)*H203>0,1,0),0)","v":0},0,0,9.6712298965284855,11.353487052156172,11.66666666666668,{"$f":"IF(B203<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B203),0)","v":3.6912663785648309E-2},null,445.54530085643427,425.21398747982323,0.62287682724046001,102.10103250684466,0.96572675155128607,0.23416028840290753,null,0,21.295725824366432,null,21.295725824366432,{"$f":"IF(J203=0,1,1000)*AVERAGE(C$63:C203)","v":242.84710233107751},null,{"$f":"(F203+G203)*SUM(F$63:G203)","v":0},0,0,0,0,0,0,0,0]
[null,11.750000000000014,235.73273273805069,6.9967108913078331,21.268682472490504,0,0,1,{"$f":"IF(SUM(I$63:I203)<($F$40-1),IF((F204+G204)*H204>0,1,0),0)","v":0},0,0,9.6046423982002143,11.289653708713647,11.750000000000014,{"$f":"IF(B204<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B204),0)","v":3.6698588684985878E-2},null,445.36842760969466,425.01587659893204,0.62266082374354437,102.01524344434961,0.96548239860181062,0.23408045176170461,null,0,21.268682472490504,null,21.268682472490504,{"$f":"IF(J204=0,1,1000)*AVERAGE(C$63:C204)","v":242.7970011367604},null,{"$f":"(F204+G204)*SUM(F$63:G204)","v":0},0,0,0,0,0,0,0,0]
[null,11.833333333333348,235.63451076607652,6.9884370600588621,21.241633718208842,0,0,1,{"$f":"IF(SUM(I$63:I204)<($F$40-1),IF((F205+G205)*H205>0,1,0),0)","v":0},0,0,9.5384955150175088,11.226179259037972,11.833333333333348,{"$f":"IF(B205<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B205),0)","v":3.6485755113490517E-2},null,445.19162806014117,424.81787858187653,0.6224448972087494,101.92952722538752,0.96523805311215016,0.2340002581709239,null,0,21.241633718208842,null,21.241633718208842,{"$f":"IF(J205=0,1,1000)*AVERAGE(C$63:C205)","v":242.74691379151085},null,{"$f":"(F205+G205)*SUM(F$63:G205)","v":0},0,0,0,0,0,0,0,0]
[null,11.916666666666682,235.536329719924,6.9801615938707728,21.214579618995046,0,0,1,{"$f":"IF(SUM(I$63:I205)<($F$40-1),IF((F206+G206)*H206>0,1,0),0)","v":0},0,0,9.4727864365825951,11.163061685300708,11.916666666666682,{"$f":"IF(B206<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B206),0)","v":3.6274155870910214E-2},null,445.01490217706663,424.61999331681,0.62222904757157371,101.84388377165232,0.96499371510318166,0.23391970767037881,null,0,21.214579618995046,null,21.214579618995046,{"$f":"IF(J206=0,1,1000)*AVERAGE(C$63:C206)","v":242.6968402910137},null,{"$f":"(F206+G206)*SUM(F$63:G206)","v":0},0,0,0,0,0,0,0,0]
[null,12.000000000000016,235.4381895825407,6.9718845102949789,21.187520232228092,0,0,1,{"$f":"IF(SUM(I$63:I206)<($F$40-1),IF((F207+G207)*H207>0,1,0),0)","v":0},0,0,9.4075123697642979,11.100298981018362,12.000000000000016,{"$f":"IF(B207<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B207),0)","v":3.6063783798750838E-2},null,444.83824992977668,424.42222069210851,0.62201327476767154,101.75831300497998,0.9647493845957793,0.23383880030000351,null,0,21.187520232228092,null,21.187520232228092,{"$f":"IF(J207=0,1,1000)*AVERAGE(C$63:C207)","v":242.64678063095531},null,{"$f":"(F207+G207)*SUM(F$63:G207)","v":0},0,0,0,0,0,0,0,0]
[null,12.08333333333335,235.34009033688133,6.9636058268540841,21.160455615192753,0,0,1,{"$f":"IF(SUM(I$63:I207)<($F$40-1),IF((F208+G208)*H208>0,1,0),0)","v":0},0,0,9.342670538596483,11.037889150988608,12.08333333333335,{"$f":"IF(B208<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B208),0)","v":3.5854631780033966E-2},null,444.6616712875898,424.22456059637193,0.62179757873285169,101.67281484734968,0.96450506161081506,0.23375753609985275,null,0,21.160455615192753,null,21.160455615192753,{"$f":"IF(J208=0,1,1000)*AVERAGE(C$63:C208)","v":242.5967348070233},null,{"$f":"(F208+G208)*SUM(F$63:G208)","v":0},0,0,0,0,0,0,0,0]
[null,12.166666666666684,235.24203196590764,6.9553255610419429,21.13338582507982,0,0,1,{"$f":"IF(SUM(I$63:I208)<($F$40-1),IF((F209+G209)*H209>0,1,0),0)","v":0},0,0,9.2782581841769804,10.975830211226857,12.166666666666684,{"$f":"IF(B209<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B209),0)","v":3.5646692739056143E-2},null,444.4851662198372,424.02701291842294,0.62158195940307792,101.5873892208831,0.96426074616915769,0.23367591511010377,null,0,21.13338582507982,null,21.13338582507982,{"$f":"IF(J209=0,1,1000)*AVERAGE(C$63:C209)","v":242.54670281490684},null,{"$f":"(F209+G209)*SUM(F$63:G209)","v":0},0,0,0,0,0,0,0,0]
[null,12.250000000000018,235.14401445258852,6.9470437303234966,21.106310918985571,0,0,1,{"$f":"IF(SUM(I$63:I209)<($F$40-1),IF((F210+G210)*H210>0,1,0),0)","v":0},0,0,9.2142725645667252,10.914120188903183,12.250000000000018,{"$f":"IF(B210<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B210),0)","v":3.5439959641149432E-2},null,444.30873469586277,423.82957754730546,0.62136641671446713,101.50203604784321,0.96401643829167361,0.23359393737105147,null,0,21.106310918985571,null,21.106310918985571,{"$f":"IF(J210=0,1,1000)*AVERAGE(C$63:C210)","v":242.4966846502966},null,{"$f":"(F210+G210)*SUM(F$63:G210)","v":0},0,0,0,0,0,0,0,0]
[null,12.333333333333352,235.04603777989996,6.938760352135124,21.079230953912891,0,0,1,{"$f":"IF(SUM(I$63:I210)<($F$40-1),IF((F211+G211)*H211>0,1,0),0)","v":0},0,0,9.1507109546902026,10.852757122279616,12.333333333333352,{"$f":"IF(B211<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B211),0)","v":3.5234425492443516E-2},null,444.13237668502336,423.63225437228516,0.62115095060329006,101.41675525063499,0.96377213799922701,0.2335116029231166,null,0,21.079230953912891,null,21.079230953912891,{"$f":"IF(J211=0,1,1000)*AVERAGE(C$63:C211)","v":242.44668030888457},null,{"$f":"(F211+G211)*SUM(F$63:G211)","v":0},0,0,0,0,0,0,0,0]
[null,12.416666666666686,234.948101930825,6.930475443884264,21.052145986770071,0,0,1,{"$f":"IF(SUM(I$63:I211)<($F$40-1),IF((F212+G212)*H212>0,1,0),0)","v":0},0,0,9.0875706462354326,10.791739060647773,12.416666666666686,{"$f":"IF(B212<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B212),0)","v":3.5030083339629002E-2},null,443.95609215668844,423.43504328284774,0.62093556100596969,101.33154675180418,0.96352784531267865,0.23342891180683417,null,0,21.052145986770071,null,21.052145986770071,{"$f":"IF(J212=0,1,1000)*AVERAGE(C$63:C212)","v":242.39668978636416},null,{"$f":"(F212+G212)*SUM(F$63:G212)","v":0},0,0,0,0,0,0,0,0]
[null,12.50000000000002,234.85020688835382,6.9221890229498451,21.025056074372181,0,0,1,{"$f":"IF(SUM(I$63:I212)<($F$40-1),IF((F213+G213)*H213>0,1,0),0)","v":0},0,0,9.0248489475556273,10.731064064266846,12.50000000000002,{"$f":"IF(B213<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B213),0)","v":3.4826926269722294E-2},null,443.77988108024027,423.23794416869913,0.62072024785908186,101.24641047403725,0.96328356025288731,0.23334586406286592,null,0,21.025056074372181,null,21.025056074372181,{"$f":"IF(J213=0,1,1000)*AVERAGE(C$63:C213)","v":242.3467130784303},null,{"$f":"(F213+G213)*SUM(F$63:G213)","v":0},0,0,0,0,0,0,0,0]
[null,12.583333333333353,234.75235263548367,6.9139011066820535,20.99796127344035,0,0,1,{"$f":"IF(SUM(I$63:I213)<($F$40-1),IF((F214+G214)*H214>0,1,0),0)","v":0},0,0,8.9625431835704994,10.670730204301945,12.583333333333353,{"$f":"IF(B214<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B214),0)","v":3.4624947409831609E-2},null,443.60374342507401,423.04095691976443,0.62050501109935374,101.16134634016112,0.96303928284070928,0.2332624597319912,null,0,20.99796127344035,null,20.99796127344035,{"$f":"IF(J214=0,1,1000)*AVERAGE(C$63:C214)","v":242.29675018077936},null,{"$f":"(F214+G214)*SUM(F$63:G214)","v":0},0,0,0,0,0,0,0,0]
[null,12.666666666666687,234.65453915521891,6.9056117124024272,20.970861640602013,0,0,1,{"$f":"IF(SUM(I$63:I214)<($F$40-1),IF((F215+G215)*H215>0,1,0),0)","v":0},0,0,8.9006506956685385,10.610735562762773,12.666666666666687,{"$f":"IF(B215<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B215),0)","v":3.442413992692455E-2},null,443.42767916059745,422.84408142618696,0.62028985066366438,101.07635427314216,0.96279501309699755,0.23317869885511058,null,0,20.970861640602013,null,20.970861640602013,{"$f":"IF(J215=0,1,1000)*AVERAGE(C$63:C215)","v":242.24680108910903},null,{"$f":"(F215+G215)*SUM(F$63:G215)","v":0},0,0,0,0,0,0,0,0]
[null,12.750000000000021,234.55676643057092,6.8973208574039457,20.943757232391285,0,0,1,{"$f":"IF(SUM(I$63:I215)<($F$40-1),IF((F216+G216)*H216>0,1,0),0)","v":0},0,0,8.8391688416098848,10.551078232442654,12.750000000000021,{"$f":"IF(B216<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B216),0)","v":3.4224497027596897E-2},null,443.25168825623109,422.64731757832817,0.62007476648904292,100.99143419608652,0.96255075104260301,0.23309458147324613,null,0,20.943757232391285,null,20.943757232391285,{"$f":"IF(J216=0,1,1000)*AVERAGE(C$63:C216)","v":242.19686579911851},null,{"$f":"(F216+G216)*SUM(F$63:G216)","v":0},0,0,0,0,0,0,0,0]
[null,12.833333333333355,234.4590344445582,6.8890285589509661,20.916648105248672,0,0,1,{"$f":"IF(SUM(I$63:I216)<($F$40-1),IF((F217+G217)*H217>0,1,0),0)","v":0},0,0,8.7780949954294734,10.491756316857911,12.833333333333355,{"$f":"IF(B217<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B217),0)","v":3.4026011957842814E-2},null,443.07577068140819,422.45066526676635,0.61985975851266928,100.90658603223898,0.96230649669837365,0.23301010762754018,null,0,20.916648105248672,null,20.916648105248672,{"$f":"IF(J217=0,1,1000)*AVERAGE(C$63:C217)","v":242.14694430650849},null,{"$f":"(F217+G217)*SUM(F$63:G217)","v":0},0,0,0,0,0,0,0,0]
[null,12.916666666666689,234.36134318020632,6.8807348342792443,20.889534315521207,0,0,1,{"$f":"IF(SUM(I$63:I217)<($F$40-1),IF((F218+G218)*H218>0,1,0),0)","v":0},0,0,8.7174265473408976,10.432767930187572,12.916666666666689,{"$f":"IF(B218<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B218),0)","v":3.382867800282633E-2},null,442.89992640557477,422.25412438229637,0.61964482667187271,100.8218097049832,0.96206225008515511,0.23292527735925322,null,0,20.889534315521207,null,20.889534315521207,{"$f":"IF(J218=0,1,1000)*AVERAGE(C$63:C218)","v":242.09703660698091},null,{"$f":"(F218+G218)*SUM(F$63:G218)","v":0},0,0,0,0,0,0,0,0]
[null,13.000000000000023,234.26369262054791,6.8724397005961642,20.862415919463142,0,0,1,{"$f":"IF(SUM(I$63:I218)<($F$40-1),IF((F219+G219)*H219>0,1,0),0)","v":0},0,0,8.6571609036410422,10.374111197213418,13.000000000000023,{"$f":"IF(B219<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B219),0)","v":3.3632488486654177E-2},null,442.72415539818968,422.05769481592927,0.61942997090413243,100.73710513784107,0.96181801122378996,0.23284009070977155,null,0,20.862415919463142,null,20.862415919463142,{"$f":"IF(J219=0,1,1000)*AVERAGE(C$63:C219)","v":242.04714269623926},null,{"$f":"(F219+G219)*SUM(F$63:G219)","v":0},0,0,0,0,0,0,0,0]
[null,13.083333333333357,234.1660827486227,6.8641431750804509,20.835292973235063,0,0,1,{"$f":"IF(SUM(I$63:I219)<($F$40-1),IF((F220+G220)*H220>0,1,0),0)","v":0},0,0,8.5972954866145948,10.315784253260377,13.083333333333357,{"$f":"IF(B220<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B220),0)","v":3.343743677214997E-2},null,442.54845762872429,421.8613764588909,0.61921519114707568,100.65247225447223,0.96157378013511807,0.23275454772059659,null,0,20.835292973235063,null,20.835292973235063,{"$f":"IF(J220=0,1,1000)*AVERAGE(C$63:C220)","v":241.99726256998852},null,{"$f":"(F220+G220)*SUM(F$63:G220)","v":0},0,0,0,0,0,0,0,0]
[null,13.166666666666691,234.06851354747744,6.8558452748824621,20.808165532904795,0,0,1,{"$f":"IF(SUM(I$63:I220)<($F$40-1),IF((F221+G221)*H221>0,1,0),0)","v":0},0,0,8.5378277344398406,10.257785244137244,13.166666666666691,{"$f":"IF(B221<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B221),0)","v":3.3243516260629623E-2},null,442.37283306666279,421.66516920262177,0.61900048733847812,100.56791097867381,0.96132955683997723,0.23266864843335344,null,0,20.808165532904795,null,20.808165532904795,{"$f":"IF(J221=0,1,1000)*AVERAGE(C$63:C221)","v":241.94739622393499},null,{"$f":"(F221+G221)*SUM(F$63:G221)","v":0},0,0,0,0,0,0,0,0]
[null,13.250000000000025,233.970985000166,6.847546017124075,20.781033654447072,0,0,1,{"$f":"IF(SUM(I$63:I221)<($F$40-1),IF((F222+G222)*H222>0,1,0),0)","v":0},0,0,8.4787551010944728,10.200112326077734,13.250000000000025,{"$f":"IF(B222<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B222),0)","v":3.3050720391678175E-2},null,442.1972816815022,421.46907293877615,0.61878585941626374,100.48342123437965,0.96108534135920209,0.23258239288978713,null,0,20.781033654447072,null,20.781033654447072,{"$f":"IF(J222=0,1,1000)*AVERAGE(C$63:C222)","v":241.89754365378644},null,{"$f":"(F222+G222)*SUM(F$63:G222)","v":0},0,0,0,0,0,0,0,0]
[null,13.333333333333359,233.87349708974926,6.8392454188987797,20.753897393743816,0,0,1,{"$f":"IF(SUM(I$63:I222)<($F$40-1),IF((F223+G223)*H223>0,1,0),0)","v":0},0,0,8.4200750562621849,10.14276366568188,13.333333333333359,{"$f":"IF(B223<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B223),0)","v":3.2859042642927758E-2},null,442.02180344275212,421.27308755922172,0.61857130731850363,100.39900294566047,0.96084113371362423,0.23249578113176328,null,0,20.753897393743816,null,20.753897393743816,{"$f":"IF(J223=0,1,1000)*AVERAGE(C$63:C223)","v":241.84770485525206},null,{"$f":"(F223+G223)*SUM(F$63:G223)","v":0},0,0,0,0,0,0,0,0]
[null,13.416666666666693,233.77604979929521,6.8309434972716074,20.726756806583918,0,0,1,{"$f":"IF(SUM(I$63:I223)<($F$40-1),IF((F224+G224)*H224>0,1,0),0)","v":0},0,0,8.3617850852395748,10.085737439857725,13.416666666666693,{"$f":"IF(B224<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B224),0)","v":3.2668476529837051E-2},null,441.84639831993479,421.07721295603824,0.61835683098341532,100.31465603672291,0.96059693392407364,0.23240881320126608,null,0,20.726756806583918,null,20.726756806583918,{"$f":"IF(J224=0,1,1000)*AVERAGE(C$63:C224)","v":241.79787982404244},null,{"$f":"(F224+G224)*SUM(F$63:G224)","v":0},0,0,0,0,0,0,0,0]
[null,13.500000000000027,233.67864311187884,6.8226402692794057,20.699611948664121,0,0,1,{"$f":"IF(SUM(I$63:I224)<($F$40-1),IF((F225+G225)*H225>0,1,0),0)","v":0},0,0,8.3038826888440394,10.029031835763403,13.500000000000027,{"$f":"IF(B225<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B225),0)","v":3.2479015605471791E-2},null,441.67106628258534,420.88144902151839,0.61814243034936289,100.23038043191036,0.96035274201137666,0.23232148914040388,null,0,20.699611948664121,null,20.699611948664121,{"$f":"IF(J225=0,1,1000)*AVERAGE(C$63:C225)","v":241.74806855586965},null,{"$f":"(F225+G225)*SUM(F$63:G225)","v":0},0,0,0,0,0,0,0,0]
[null,13.583333333333361,233.58127701058223,6.8143357519304759,20.672462875587858,0,0,1,{"$f":"IF(SUM(I$63:I225)<($F$40-1),IF((F226+G226)*H226>0,1,0),0)","v":0},0,0,8.2463653833213417,9.9726450507494775,13.583333333333361,{"$f":"IF(B226<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B226),0)","v":3.2290653460286783E-2},null,441.49580730025144,420.68579564816474,0.61792810535485632,100.1461760557001,0.96010855799635686,0.23223380899140142,null,0,20.672462875587858,null,20.672462875587858,{"$f":"IF(J226=0,1,1000)*AVERAGE(C$63:C226)","v":241.69827104644719},null,{"$f":"(F226+G226)*SUM(F$63:G226)","v":0},0,0,0,0,0,0,0,0]
[null,13.666666666666694,233.4839514784945,6.8060299622049776,20.645309642866547,0,0,1,{"$f":"IF(SUM(I$63:I226)<($F$40-1),IF((F227+G227)*H227>0,1,0),0)","v":0},0,0,8.1892307002546971,9.9165752923016512,13.666666666666694,{"$f":"IF(B227<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B227),0)","v":3.2103383721908983E-2},null,441.3206213424935,420.49025272869164,0.61771385593855077,100.06204283270591,0.95986438189983625,0.23214577279660584,null,0,20.645309642866547,null,20.645309642866547,{"$f":"IF(J227=0,1,1000)*AVERAGE(C$63:C227)","v":241.64848729148991},null,{"$f":"(F227+G227)*SUM(F$63:G227)","v":0},0,0,0,0,0,0,0,0]
[null,13.750000000000028,233.3866664987118,6.7977229170547186,20.61815230591893,0,0,1,{"$f":"IF(SUM(I$63:I227)<($F$40-1),IF((F228+G228)*H228>0,1,0),0)","v":0},0,0,8.1324761864735855,9.8608207779837844,13.750000000000028,{"$f":"IF(B228<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B228),0)","v":3.1917200054921935E-2},null,441.14550837888464,420.29482015602298,0.61749968203924688,99.977980687675256,0.95962021374263251,0.23205738059848413,null,0,20.61815230591893,null,20.61815230591893,{"$f":"IF(J228=0,1,1000)*AVERAGE(C$63:C228)","v":241.59871728671416},null,{"$f":"(F228+G228)*SUM(F$63:G228)","v":0},0,0,0,0,0,0,0,0]
[null,13.833333333333362,233.28942205433736,6.7894146334033003,20.59099092007153,0,0,1,{"$f":"IF(SUM(I$63:I228)<($F$40-1),IF((F229+G229)*H229>0,1,0),0)","v":0},0,0,8.076099403963525,9.8053797353812211,13.833333333333362,{"$f":"IF(B229<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B229),0)","v":3.1732096160651466E-2},null,440.9704683790107,420.0994978232917,0.6172855835958887,99.893989545490228,0.95937605354556188,0.23196863243962396,null,0,20.59099092007153,null,20.59099092007153,{"$f":"IF(J229=0,1,1000)*AVERAGE(C$63:C229)","v":241.54896102783766},null,{"$f":"(F229+G229)*SUM(F$63:G229)","v":0},0,0,0,0,0,0,0,0]
[null,13.916666666666696,233.19221812848141,6.7811051281460788,20.56382554055854,0,0,1,{"$f":"IF(SUM(I$63:I229)<($F$40-1),IF((F230+G230)*H230>0,1,0),0)","v":0},0,0,8.0200979297761172,9.7502504020444558,13.916666666666696,{"$f":"IF(B230<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B230),0)","v":3.1548065776952579E-2},null,440.79550131246998,419.90428562383988,0.61707156054756496,99.810069331166744,0.95913190132943693,0.2318795283627324,null,0,20.56382554055854,null,20.56382554055854,{"$f":"IF(J230=0,1,1000)*AVERAGE(C$63:C230)","v":241.4992185105796},null,{"$f":"(F230+G230)*SUM(F$63:G230)","v":0},0,0,0,0,0,0,0,0]
[null,14.00000000000003,233.09505470426123,6.7727944181502622,20.536656222522112,0,0,1,{"$f":"IF(SUM(I$63:I230)<($F$40-1),IF((F231+G231)*H231>0,1,0),0)","v":0},0,0,7.964469355939781,9.6954310254330949,14.00000000000003,{"$f":"IF(B231<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B231),0)","v":3.1365102677997594E-2},null,440.6206071488736,419.7091834512176,0.61685761283350748,99.726219969854355,0.95888775711506846,0.23179006841063768,null,0,20.536656222522112,null,20.536656222522112,{"$f":"IF(J231=0,1,1000)*AVERAGE(C$63:C231)","v":241.44948973066053},null,{"$f":"(F231+G231)*SUM(F$63:G231)","v":0},0,0,0,0,0,0,0,0]
[null,14.083333333333364,232.99793176480114,6.764482520254858,20.50948302101223,0,0,1,{"$f":"IF(SUM(I$63:I231)<($F$40-1),IF((F232+G232)*H232>0,1,0),0)","v":0},0,0,7.9092112893708011,9.6409198628601604,14.083333333333364,{"$f":"IF(B232<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B232),0)","v":3.1183200674065537E-2},null,440.44578585784546,419.51419119918216,0.61664374039309133,99.642441386835344,0.95864362092326361,0.23170025262628785,null,0,20.50948302101223,null,20.50948302101223,{"$f":"IF(J232=0,1,1000)*AVERAGE(C$63:C232)","v":241.39977468380255},null,{"$f":"(F232+G232)*SUM(F$63:G232)","v":0},0,0,0,0,0,0,0,0]
[null,14.166666666666698,232.90084929323248,6.7561694512706918,20.482305990986731,0,0,1,{"$f":"IF(SUM(I$63:I232)<($F$40-1),IF((F233+G233)*H233>0,1,0),0)","v":0},0,0,7.8543213517849519,9.5867151814366718,14.166666666666698,{"$f":"IF(B233<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B233),0)","v":3.1002353611332769E-2},null,440.27103740902186,419.31930876169758,0.61642994316583344,99.558733507524835,0.95839949277482706,0.23161008105274905,null,0,20.482305990986731,null,20.482305990986731,{"$f":"IF(J233=0,1,1000)*AVERAGE(C$63:C233)","v":241.35007336572906},null,{"$f":"(F233+G233)*SUM(F$63:G233)","v":0},0,0,0,0,0,0,0,0]
[null,14.250000000000032,232.80380727269366,6.7478552279806383,20.455125187312074,0,0,1,{"$f":"IF(SUM(I$63:I233)<($F$40-1),IF((F234+G234)*H234>0,1,0),0)","v":0},0,0,7.7997971796099046,9.532815258016571,14.250000000000032,{"$f":"IF(B234<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B234),0)","v":3.0822555371664725E-2},null,440.09636177205198,419.12453603293488,0.61621622109139362,99.475096257470852,0.95815537269056106,0.23151955373321159,null,0,20.455125187312074,null,20.455125187312074,{"$f":"IF(J234=0,1,1000)*AVERAGE(C$63:C234)","v":241.3003857721649},null,{"$f":"(F234+G234)*SUM(F$63:G234)","v":0},0,0,0,0,0,0,0,0]
[null,14.333333333333366,232.70680568633006,6.7395398671393343,20.427940664762406,0,0,1,{"$f":"IF(SUM(I$63:I234)<($F$40-1),IF((F235+G235)*H235>0,1,0),0)","v":0},0,0,7.7456364238974693,9.4792183791419369,14.333333333333366,{"$f":"IF(B235<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B235),0)","v":3.0643799872409005E-2},null,439.92175891659753,418.92987290726944,0.61600257410957282,99.391529562352218,0.95791126069126464,0.23142867071098303,null,0,20.427940664762406,null,20.427940664762406,{"$f":"IF(J235=0,1,1000)*AVERAGE(C$63:C235)","v":241.25071189883636},null,{"$f":"(F235+G235)*SUM(F$63:G235)","v":0},0,0,0,0,0,0,0,0]
[null,14.4166666666667,232.60984451729411,6.7312233854734558,20.400752478020468,0,0,1,{"$f":"IF(SUM(I$63:I235)<($F$40-1),IF((F236+G236)*H236>0,1,0),0)","v":0},0,0,7.6918367502370533,9.4259228409885214,14.4166666666667,{"$f":"IF(B236<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B236),0)","v":3.046608106618956E-2},null,439.74722881233282,418.73531927928258,0.61578900216031274,99.308033347980597,0.95766715679773418,0.23133743202949117,null,0,20.400752478020468,null,20.400752478020468,{"$f":"IF(J236=0,1,1000)*AVERAGE(C$63:C236)","v":241.20105174147119},null,{"$f":"(F236+G236)*SUM(F$63:G236)","v":0},0,0,0,0,0,0,0,0]
[null,14.500000000000034,232.51292374874524,6.7229057996815991,20.373560681677201,0,0,1,{"$f":"IF(SUM(I$63:I236)<($F$40-1),IF((F237+G237)*H237>0,1,0),0)","v":0},0,0,7.6383958386690862,9.3729269493115854,14.500000000000034,{"$f":"IF(B237<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B237),0)","v":3.0289392940702129E-2},null,439.57277142894486,418.54087504375917,0.61557550518369608,99.224607540297882,0.95742306103076324,0.23124583773228408,null,0,20.373560681677201,null,20.373560681677201,{"$f":"IF(J237=0,1,1000)*AVERAGE(C$63:C237)","v":241.15140529579844},null,{"$f":"(F237+G237)*SUM(F$63:G237)","v":0},0,0,0,0,0,0,0,0]
[null,14.583333333333368,232.41604336384995,6.7145871264343935,20.346365330232118,0,0,1,{"$f":"IF(SUM(I$63:I237)<($F$40-1),IF((F238+G238)*H238>0,1,0),0)","v":0},0,0,7.5853113835992509,9.3202290193920287,14.583333333333368,{"$f":"IF(B238<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B238),0)","v":3.011372951851082E-2},null,439.39838673613332,418.34654009568817,0.61536208311994567,99.141252065377103,0.957178973411143,0.23115388786303015,null,0,20.346365330232118,null,20.346365330232118,{"$f":"IF(J238=0,1,1000)*AVERAGE(C$63:C238)","v":241.10177255754877},null,{"$f":"(F238+G238)*SUM(F$63:G238)","v":0},0,0,0,0,0,0,0,0]
[null,14.666666666666702,232.31920334578169,6.7062673823745413,20.319166478093422,0,0,1,{"$f":"IF(SUM(I$63:I238)<($F$40-1),IF((F239+G239)*H239>0,1,0),0)","v":0},0,0,7.5325810937130875,9.2678273759828471,14.666666666666702,{"$f":"IF(B239<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B239),0)","v":2.9939084856845887E-2},null,439.22407470361043,418.1523143302615,0.61514873590942376,99.057966849421803,0.95693489395966114,0.23106158246551883,null,0,20.319166478093422,null,20.319166478093422,{"$f":"IF(J239=0,1,1000)*AVERAGE(C$63:C239)","v":241.05215352245403},null,{"$f":"(F239+G239)*SUM(F$63:G239)","v":0},0,0,0,0,0,0,0,0]
[null,14.750000000000036,232.22240367772096,6.6979465841166785,20.29196417957758,0,0,1,{"$f":"IF(SUM(I$63:I239)<($F$40-1),IF((F240+G240)*H240>0,1,0),0)","v":0},0,0,7.4802026918908844,9.2157203532558682,14.750000000000036,{"$f":"IF(B240<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B240),0)","v":2.9765453047402697E-2},null,439.04983530110115,417.95819764287364,0.61493546349263228,98.974751818765526,0.95669082269710293,0.23096892158365556,null,0,20.29196417957758,null,20.29196417957758,{"$f":"IF(J240=0,1,1000)*AVERAGE(C$63:C240)","v":241.00254818624765},null,{"$f":"(F240+G240)*SUM(F$63:G240)","v":0},0,0,0,0,0,0,0,0]
[null,14.833333333333369,232.12564434285525,6.6896247482476516,20.264758488910196,0,0,1,{"$f":"IF(SUM(I$63:I240)<($F$40-1),IF((F241+G241)*H241>0,1,0),0)","v":0},0,0,7.4281739151235344,9.1639062947488004,14.833333333333369,{"$f":"IF(B241<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B241),0)","v":2.9592828216141873E-2},null,438.87566849834286,417.7641899291209,0.6147222658102115,98.89160689987159,0.95644675964425097,0.23087590526146948,null,0,20.264758488910196,null,20.264758488910196,{"$f":"IF(J241=0,1,1000)*AVERAGE(C$63:C241)","v":240.95295654466446},null,{"$f":"(F241+G241)*SUM(F$63:G241)","v":0},0,0,0,0,0,0,0,0]
[null,14.916666666666703,232.02892532437909,6.6813018913263331,20.237549460225431,0,0,1,{"$f":"IF(SUM(I$63:I241)<($F$40-1),IF((F242+G242)*H242>0,1,0),0)","v":0},0,0,7.3764925144283158,9.1123835533125703,14.916666666666703,{"$f":"IF(B242<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B242),0)","v":2.9421204523090508E-2},null,438.70157426508575,417.57029108480037,0.61450914280294011,98.808532019332176,0.95620270482188452,0.23078253354310785,null,0,20.237549460225431,null,20.237549460225431,{"$f":"IF(J242=0,1,1000)*AVERAGE(C$63:C242)","v":240.90337859344064},null,{"$f":"(F242+G242)*SUM(F$63:G242)","v":0},0,0,0,0,0,0,0,0]
[null,15.000000000000037,231.93224660549393,6.6729780298838337,20.21033714756668,0,0,1,{"$f":"IF(SUM(I$63:I242)<($F$40-1),IF((F243+G243)*H243>0,1,0),0)","v":0},0,0,7.3251562547656421,9.0611504910589638,15.000000000000037,{"$f":"IF(B243<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B243),0)","v":2.925057616214467E-2},null,438.52755257109249,417.37650100591065,0.61429609441173472,98.72552710386924,0.95595865825078041,0.2306888064728391,null,0,20.21033714756668,null,20.21033714756668,{"$f":"IF(J243=0,1,1000)*AVERAGE(C$63:C243)","v":240.85381432831386},null,{"$f":"(F243+G243)*SUM(F$63:G243)","v":0},0,0,0,0,0,0,0,0]
[null,15.083333333333371,231.83560816940832,6.6646531804233176,20.183121604885972,0,0,0,{"$f":"IF(SUM(I$63:I243)<($F$40-1),IF((F244+G244)*H244>0,1,0),0)","v":0},0,0,7.2741629149557792,9.0102054793085564,15.083333333333371,{"$f":"IF(B244<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B244),0)","v":2.9080937360872906E-2},null,438.35360338613839,417.18281958864941,0.61408312057764902,98.642592080332577,0.95571461995171292,0.23059472409504925,null,0,20.183121604885972,null,20.183121604885972,{"$f":"IF(J244=0,1,1000)*AVERAGE(C$63:C244)","v":240.80426374502318},null,{"$f":"(F244+G244)*SUM(F$63:G244)","v":0},0,0,0,0,0,0,0,0]
[null,15.166666666666705,231.73900999933775,6.6563273594202359,20.15590288604475,0,0,0,{"$f":"IF(SUM(I$63:I244)<($F$40-1),IF((F245+G245)*H245>0,1,0),0)","v":0},0,0,7.2235102875965733,8.9595468985389406,15.166666666666705,{"$f":"IF(B245<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B245),0)","v":2.8912282380321029E-2},null,438.17972668001136,416.98924672941445,0.6138702212418744,98.559726875700392,0.95547058994545286,0.23050028645424678,null,0,20.15590288604475,null,20.15590288604475,{"$f":"IF(J245=0,1,1000)*AVERAGE(C$63:C245)","v":240.75472683930903},null,{"$f":"(F245+G245)*SUM(F$63:G245)","v":0},0,0,0,0,0,0,0,0]
[null,15.250000000000039,231.6424520785047,6.648000583322184,20.128681044813383,0,0,0,{"$f":"IF(SUM(I$63:I245)<($F$40-1),IF((F246+G246)*H246>0,1,0),0)","v":0},0,0,7.1731961789811525,8.9091731383332373,15.250000000000039,{"$f":"IF(B246<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B246),0)","v":2.8744605514817931E-2},null,438.0059224225119,416.79578232480208,0.61365739634573768,98.476931417079129,0.95522656825276808,0.23040549359505622,null,0,20.128681044813383,null,20.128681044813383,{"$f":"IF(J246=0,1,1000)*AVERAGE(C$63:C246)","v":240.70520360691336},null,{"$f":"(F246+G246)*SUM(F$63:G246)","v":0},0,0,0,0,0,0,0,0]
[null,15.333333333333373,231.54593439013868,6.6396728685490816,20.101456134871757,0,0,0,{"$f":"IF(SUM(I$63:I246)<($F$40-1),IF((F247+G247)*H247>0,1,0),0)","v":0},0,0,7.1232184090165127,8.8590825973289089,15.333333333333373,{"$f":"IF(B247<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B247),0)","v":2.8577901091782529E-2},null,437.83219058345304,416.6024262716067,0.61344464583070235,98.394205631702164,0.95498255489442474,0.23031034556222565,null,0,20.101456134871757,null,20.101456134871757,{"$f":"IF(J247=0,1,1000)*AVERAGE(C$63:C247)","v":240.65569404357944},null,{"$f":"(F247+G247)*SUM(F$63:G247)","v":0},0,0,0,0,0,0,0,0]
[null,15.416666666666707,231.44945691747614,6.6313442314930144,20.07422820980878,0,0,0,{"$f":"IF(SUM(I$63:I247)<($F$40-1),IF((F248+G248)*H248>0,1,0),0)","v":0},0,0,7.0735748111421541,8.8092736831668397,15.416666666666707,{"$f":"IF(B248<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B248),0)","v":2.8412163471531922E-2},null,437.65853113266047,416.40917846682038,0.61323196963836757,98.311549446929916,0.95473854989118467,0.23021484240061926,null,0,20.07422820980878,null,20.07422820980878,{"$f":"IF(J248=0,1,1000)*AVERAGE(C$63:C248)","v":240.60619814505202},null,{"$f":"(F248+G248)*SUM(F$63:G248)","v":0},0,0,0,0,0,0,0,0]
[null,15.500000000000041,231.35301964376055,6.6230146885185093,20.04699732312325,0,0,0,{"$f":"IF(SUM(I$63:I248)<($F$40-1),IF((F249+G249)*H249>0,1,0),0)","v":0},0,0,7.0242632322496847,8.7597448124407311,15.500000000000041,{"$f":"IF(B249<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B249),0)","v":2.8247387047090563E-2},null,437.48494403997239,416.21603880763229,0.61301936771046717,98.228962790250023,0.95449455326380761,0.23011898415522442,null,0,20.04699732312325,null,20.04699732312325,{"$f":"IF(J249=0,1,1000)*AVERAGE(C$63:C249)","v":240.55671590707723},null,{"$f":"(F249+G249)*SUM(F$63:G249)","v":0},0,0,0,0,0,0,0,0]
[null,15.583333333333375,231.25662255224233,6.6146842559623256,20.019763528223194,0,0,0,{"$f":"IF(SUM(I$63:I249)<($F$40-1),IF((F250+G250)*H250>0,1,0),0)","v":0},0,0,6.9752815326023132,8.710494410646751,15.583333333333375,{"$f":"IF(B250<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B250),0)","v":2.808356624400056E-2},null,437.31142927523962,416.02300719142801,0.61280683998887009,98.146445589276198,0.95425056503305039,0.23002277087114537,null,0,20.019763528223194,null,20.019763528223194,{"$f":"IF(J250=0,1,1000)*AVERAGE(C$63:C250)","v":240.50724732540255},null,{"$f":"(F250+G250)*SUM(F$63:G250)","v":0},0,0,0,0,0,0,0,0]
[null,15.666666666666709,231.1602656261789,6.6063529501336049,19.992526878426343,0,0,0,{"$f":"IF(SUM(I$63:I250)<($F$40-1),IF((F251+G251)*H251>0,1,0),0)","v":0},0,0,6.9266275857552335,8.6615209121334988,15.666666666666709,{"$f":"IF(B251<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B251),0)","v":2.7920695520133119E-2},null,437.13798680832542,415.83008351578906,0.61259438641557917,98.063997771748518,0.95400658521966675,0.22992620259360616,null,0,19.992526878426343,null,19.992526878426343,{"$f":"IF(J251=0,1,1000)*AVERAGE(C$63:C251)","v":240.45779239577703},null,{"$f":"(F251+G251)*SUM(F$63:G251)","v":0},0,0,0,0,0,0,0,0]
[null,15.750000000000043,231.06394884883466,6.5980207873138976,19.965287426960241,0,0,0,{"$f":"IF(SUM(I$63:I251)<($F$40-1),IF((F252+G252)*H252>0,1,0),0)","v":0},0,0,6.8782992784762946,8.6128227600522091,15.750000000000043,{"$f":"IF(B252<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B252),0)","v":2.7758769365501024E-2},null,436.9646166091058,415.63726767849192,0.61238200693273137,97.981619265532288,0.95376261384440786,0.22982927936795203,null,0,19.965287426960241,null,19.965287426960241,{"$f":"IF(J252=0,1,1000)*AVERAGE(C$63:C252)","v":240.40835111395106},null,{"$f":"(F252+G252)*SUM(F$63:G252)","v":0},0,0,0,0,0,0,0,0]
[null,15.833333333333377,230.96767220348099,6.5896877837571077,19.938045226962039,0,0,0,{"$f":"IF(SUM(I$63:I252)<($F$40-1),IF((F253+G253)*H253>0,1,0),0)","v":0},0,0,6.8302945106670494,8.5643984063072836,15.833333333333377,{"$f":"IF(B253<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B253),0)","v":2.7597782302072268E-2},null,436.79131864746921,415.44455957750819,0.61216970148259686,97.899309998618492,0.95351865092802168,0.22973200123964493,null,0,19.938045226962039,null,19.938045226962039,{"$f":"IF(J253=0,1,1000)*AVERAGE(C$63:C253)","v":240.35892347567633},null,{"$f":"(F253+G253)*SUM(F$63:G253)","v":0},0,0,0,0,0,0,0,0]
[null,15.91666666666671,230.87143567339621,6.5813539556896261,19.910800331478953,0,0,0,{"$f":"IF(SUM(I$63:I253)<($F$40-1),IF((F254+G254)*H254>0,1,0),0)","v":0},0,0,6.7826111952844546,8.5162463115070697,15.91666666666671,{"$f":"IF(B254<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B254),0)","v":2.7437728883584696E-2},null,436.6180928933166,415.2519591110028,0.6119574700075785,97.817069899122657,0.95327469649125296,0.22963436825426889,null,0,19.910800331478953,null,19.910800331478953,{"$f":"IF(J254=0,1,1000)*AVERAGE(C$63:C254)","v":240.30950947670613},null,{"$f":"(F254+G254)*SUM(F$63:G254)","v":0},0,0,0,0,0,0,0,0]
[null,16.000000000000043,230.77523924186565,{"$f":"V255*T255/3.413","v":6.5730193193102977},19.88355279346813,0,0,0,{"$f":"IF(SUM(I$63:I254)<($F$40-1),IF((F255+G255)*H255>0,1,0),0)","v":0},0,{"$f":"I255/(1+$F$38)^B255","v":0},6.735247258262822,8.4683649449149154,16.000000000000043,{"$f":"IF(B255<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B255),0)","v":2.7278603695361753E-2},null,436.4449393165616,{"$f":"S$10*$Q255^6+T$10*$Q255^5+U$10*$Q255^4+V$10*$Q255^3+W$10*$Q255^2+X$10*$Q255+Y$10","v":415.05946617733451},{"$f":"S$12*$Q255^6+T$12*$Q255^5+U$12*$Q255^4+V$12*$Q255^3+W$12*$Q255^2+X$12*$Q255+Y$12","v":0.61174531245021202},{"$f":"(R255-R$60)-(Q$60+460)*(S255-S$60)","v":97.734898895284914},0.95303075055484432,0.22953638045752692,null,0,19.88355279346813,null,19.88355279346813,{"$f":"IF(J255=0,1,1000)*AVERAGE(C$63:C255)","v":240.26010911279502},null,{"$f":"(F255+G255)*SUM(F$63:G255)","v":0},0,0,0,0,0,0,0,0]
[null,{"$f":"IF(ROUND(B255,1)=F$48,F$48,IF(B255<$F$48,B255+1/12,B255))","v":16.083333333333375},230.67908289218155,6.5646838907904472,{"$f":"IF(B256>=F$48,E255,IF(D256*F$23/1000000-F$32/1000<0,0,D256*F$23/1000000-F$32/1000))","v":19.856302665796768},0,0,0,{"$f":"IF(SUM(I$63:I255)<($F$40-1),IF((F256+G256)*H256>0,1,0),0)","v":0},0,0,{"$f":"IF(B256<F$48,E256/((1+$F$38)^B256),0)","v":6.6882006384363022},{"$f":"IF(B256<F$48,($F$33/1000)/((1+$F$38)^B256),0)","v":8.4207527844005181},{"$f":"IF(J256<1, B256,N255)","v":16.083333333333375},{"$f":"IF(B256<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B256),0)","v":2.7120401354129332E-2},null,{"$f":"C256*1.8+32-F$20","v":436.27185788713024},414.86708067505555,0.61153322875316507,97.65279691547039,{"$f":"(1-($F$34+273)/(C256+273))/(1-($F$34+273)/($F$17+273))","v":0.95278681313953539},{"$f":"( -12.447*U256^2 + 25.389*U256 - 11.942)*V$59","v":0.22943803789523923},null,{"$f":"IF(X255>0,X255,IF(J256=0,0,B256))","v":0},{"$f":"IF(X255>0,Y255,E256)","v":19.856302665796768},null,{"$f":"IF(B256<=AA$59,E256,AA255)","v":19.856302665796768},{"$f":"IF(J256=0,1,1000)*AVERAGE(C$63:C256)","v":240.21072237969906},null,{"$f":"(F256+G256)*SUM(F$63:G256)","v":0},{"$f":"IF((F256+G256)=0,0,B256)","v":0},{"$f":"IF($AD256=1,$AE256,0)","v":0},{"$f":"IF($AD256=2,$AE256,0)","v":0},{"$f":"IF($AD256=3,$AE256,0)","v":0},{"$f":"IF($AD256=4,$AE256,0)","v":0},{"$f":"IF($AD256=5,$AE256,0)","v":0},{"$f":"IF($AD256=6,$AE256,0)","v":0},{"$f":"IF($AD256=7,$AE256,0)","v":0}]
[null,16.166666666666707,{"$f":"IF(B256<F$48,IF(I256<1,C256*(1-$F$22/12), $C$63),C256)","v":230.58296660764316},6.5563476862738801,19.829050001242077,{"$f":"IF(B257>F$48-5,0,IF(C257 <= $C$63- $F$35,1,0))","v":0},{"$f":"IF(ROUND(B257,1)=F$48-5,IF(E257-(E256-E257)*60<1,1,0),IF(E257-(E256-E257)<0,1,0))","v":0},{"$f":"IF(ROUND(F$48-B257,2)<5,0,1)","v":0},{"$f":"IF(SUM(I$63:I256)<($F$40-1),IF((F257+G257)*H257>0,1,0),0)","v":0},{"$f":"IF(OR(I257=1,J256 =1), 1,0)","v":0},0,6.6414692874617574,8.3734083163915312,16.166666666666707,{"$f":"IF(B257<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B257),0)","v":2.6963116507833639E-2},null,436.0988485749611,414.67480250290936,0.61132121885923674,97.570763888166937,0.95254288426606193,0.22933934061334676,null,0,19.829050001242077,null,19.829050001242077,{"$f":"IF(J257=0,1,1000)*AVERAGE(C$63:C257)","v":240.16134927317572},null,{"$f":"(F257+G257)*SUM(F$63:G257)","v":0},0,0,0,0,0,0,0,0]
[null,16.250000000000039,230.48689037155665,6.5480107218770494,19.80179485249187,0,0,0,{"$f":"IF(SUM(I$63:I257)<($F$40-1),IF((F258+G258)*H258>0,1,0),0)","v":0},0,0,6.5950511697422787,8.3263300358254551,16.250000000000039,{"$f":"IF(B258<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B258),0)","v":2.6806743835460119E-2},null,435.92591135000538,414.48263155983216,0.61110928271135756,97.488799741986895,0.95229896395515778,0.22924028865791116,null,0,19.80179485249187,null,19.80179485249187,{"$f":"IF(J258=0,1,1000)*AVERAGE(C$63:C258)","v":240.11198978898378},null,{"$f":"(F258+G258)*SUM(F$63:G258)","v":0},0,0,0,0,0,0,0,0]
[null,16.333333333333371,230.39085416723518,6.539673013688887,19.774537272143967,0,0,0,{"$f":"IF(SUM(I$63:I258)<($F$40-1),IF((F259+G259)*H259>0,1,0),0)","v":0},0,0,6.548944262350747,8.2795164461017841,16.333333333333371,{"$f":"IF(B259<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B259),0)","v":2.6651278046853473E-2},null,435.75304618222674,414.29056774495052,0.61089742025258842,97.406904405665216,0.95205505222755316,0.22914088207511127,null,0,19.774537272143967,null,19.774537272143967,{"$f":"IF(J259=0,1,1000)*AVERAGE(C$63:C259)","v":240.06264392288352},null,{"$f":"(F259+G259)*SUM(F$63:G259)","v":0},0,0,0,0,0,0,0,0]
[null,16.416666666666703,230.29485797799884,6.5313345777709317,19.747277312706647,0,0,0,{"$f":"IF(SUM(I$63:I259)<($F$40-1),IF((F260+G260)*H260>0,1,0),0)","v":0},0,0,6.5031465549541778,8.23296605903443,16.416666666666703,{"$f":"IF(B260<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B260),0)","v":2.6496713882538662E-2},null,435.58025304160134,414.0986109575822,0.61068563142612098,97.325077808059973,0.95181114910397568,0.22904112091124498,null,0,19.747277312706647,null,19.747277312706647,{"$f":"IF(J260=0,1,1000)*AVERAGE(C$63:C260)","v":240.01331167063663},null,{"$f":"(F260+G260)*SUM(F$63:G260)","v":0},0,0,0,0,0,0,0,0]
[null,16.500000000000036,230.19890178717469,6.5229954301574091,19.720015026598901,0,0,0,{"$f":"IF(SUM(I$63:I260)<($F$40-1),IF((F261+G261)*H261>0,1,0),0)","v":0},0,0,6.4576560497384303,8.1866773948044234,16.500000000000036,{"$f":"IF(B261<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B261),0)","v":2.6343046113542993E-2},null,435.40753189811784,413.90676109723483,0.61047391617527647,97.243319878151738,0.95156725460515013,0.22894100521273131,null,0,19.720015026598901,null,19.720015026598901,{"$f":"IF(J261=0,1,1000)*AVERAGE(C$63:C261)","v":239.96399302800617},null,{"$f":"(F261+G261)*SUM(F$63:G261)","v":0},0,0,0,0,0,0,0,0]
[null,16.583333333333368,230.10298557809671,6.5146555868551186,19.692750466150041,0,0,0,{"$f":"IF(SUM(I$63:I261)<($F$40-1),IF((F262+G262)*H262>0,1,0),0)","v":0},0,0,6.4124707613331289,8.1406489819128556,16.583333333333368,{"$f":"IF(B262<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B262),0)","v":2.6190269541219217E-2},null,435.23488272177747,413.71501806360527,0.61026227444350567,97.161630545042954,0.95132336875179802,0.22884053502610646,null,0,19.692750466150041,null,19.692750466150041,{"$f":"IF(J262=0,1,1000)*AVERAGE(C$63:C262)","v":239.91468799075662},null,{"$f":"(F262+G262)*SUM(F$63:G262)","v":0},0,0,0,0,0,0,0,0]
[null,16.6666666666667,230.00710933410585,6.5063150638435712,19.665483683600186,0,0,0,{"$f":"IF(SUM(I$63:I262)<($F$40-1),IF((F263+G263)*H263>0,1,0),0)","v":0},0,0,6.3675887167373153,8.0948793571341149,16.6666666666667,{"$f":"IF(B263<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B263),0)","v":2.6038378997069636E-2},null,435.06230548259396,413.5233817565794,0.61005070617438861,97.080009737957994,0.95107949156463811,0.22873971039802651,null,0,19.665483683600186,null,19.665483683600186,{"$f":"IF(J263=0,1,1000)*AVERAGE(C$63:C263)","v":239.86539655465387},null,{"$f":"(F263+G263)*SUM(F$63:G263)","v":0},0,0,0,0,0,0,0,0]
[null,16.750000000000032,229.91127303854998,6.49797387707501,19.638214731100302,0,0,0,{"$f":"IF(SUM(I$63:I263)<($F$40-1),IF((F264+G264)*H264>0,1,0),0)","v":0},0,0,6.3230079552453589,8.0493670654693581,16.750000000000032,{"$f":"IF(B264<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B264),0)","v":2.5887369342571305E-2},null,434.88980015059337,413.33185207623143,0.60983921131163332,96.998457386242762,0.95083562306438585,0.22863853137526743,null,0,19.638214731100302,null,19.638214731100302,{"$f":"IF(J264=0,1,1000)*AVERAGE(C$63:C264)","v":239.81611871546525},null,{"$f":"(F264+G264)*SUM(F$63:G264)","v":0},0,0,0,0,0,0,0,0]
[null,16.833333333333364,229.81547667478392,6.4896320424744012,19.610943660712177,0,0,0,{"$f":"IF(SUM(I$63:I264)<($F$40-1),IF((F265+G265)*H265>0,1,0),0)","v":0},0,0,6.2787265283732872,8.0041106601002721,16.833333333333364,{"$f":"IF(B265<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B265),0)","v":2.5737235469002126E-2},null,434.71736669581446,413.14042892282339,0.60962778979907661,96.916973419364183,0.9505917632717541,0.22853699800472407,null,0,19.610943660712177,null,19.610943660712177,{"$f":"IF(J265=0,1,1000)*AVERAGE(C$63:C265)","v":239.76685446895942},null,{"$f":"(F265+G265)*SUM(F$63:G265)","v":0},0,0,0,0,0,0,0,0]
[null,16.916666666666696,229.71972022616944,6.481289575939388,19.583670524408291,0,0,0,{"$f":"IF(SUM(I$63:I265)<($F$40-1),IF((F266+G266)*H266>0,1,0),0)","v":0},0,0,6.2347424997854937,7.9591087023430616,16.916666666666696,{"$f":"IF(B266<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B266),0)","v":2.5587972297268061E-2},null,434.54500508830841,412.94911219680444,0.60941644158068287,96.835557766910028,0.95034791220745252,0.22843511033340733,null,0,19.583670524408291,null,19.583670524408291,{"$f":"IF(J266=0,1,1000)*AVERAGE(C$63:C266)","v":239.71760381090652},null,{"$f":"(F266+G266)*SUM(F$63:G266)","v":0},0,0,0,0,0,0,0,0]
[null,17.000000000000028,229.6240036760752,6.4729464933404781,19.556395374072395,0,0,0,{"$f":"IF(SUM(I$63:I266)<($F$40-1),IF((F267+G267)*H267>0,1,0),0)","v":0},0,0,6.1910539452220936,7.9143597616027304,17.000000000000028,{"$f":"IF(B267<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B267),0)","v":2.5439574777731299E-2},null,434.37271529813876,412.75790179881028,0.6092051666005438,96.754210358588182,0.95010406989218765,0.22833286840845046,null,0,19.556395374072395,null,19.556395374072395,{"$f":"IF(J267=0,1,1000)*AVERAGE(C$63:C267)","v":239.66836673707806},null,{"$f":"(F267+G267)*SUM(F$63:G267)","v":0},0,0,0,0,0,0,0,0]
[null,17.083333333333361,229.52832700787684,6.4646028105209972,19.529118261499381,0,0,0,{"$f":"IF(SUM(I$63:I267)<($F$40-1),IF((F268+G268)*H268>0,1,0),0)","v":0},0,0,6.1476589524264691,7.8698624153275931,17.083333333333361,{"$f":"IF(B268<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B268),0)","v":2.5292037890039396E-2},null,434.20049729538175,412.56679762966257,0.60899396480287815,96.672931124226579,0.94986023634666372,0.22823027227710616,null,0,19.529118261499381,null,19.529118261499381,{"$f":"IF(J268=0,1,1000)*AVERAGE(C$63:C268)","v":239.61914324324698},null,{"$f":"(F268+G268)*SUM(F$63:G268)","v":0},0,0,0,0,0,0,0,0]
[null,17.166666666666693,229.43269020495691,6.4562585432970314,19.501839238395103,0,0,0,{"$f":"IF(SUM(I$63:I268)<($F$40-1),IF((F269+G269)*H269>0,1,0),0)","v":0},0,0,6.104555621073211,7.8256152489640547,17.166666666666693,{"$f":"IF(B269<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B269),0)","v":2.5145356642955488E-2},null,434.02835105012588,412.37579959036913,0.60878283613203099,96.591719993773665,0.94961641159158083,0.22812732198674135,null,0,19.501839238395103,null,19.501839238395103,{"$f":"IF(J269=0,1,1000)*AVERAGE(C$63:C269)","v":239.56993332518763},null,{"$f":"(F269+G269)*SUM(F$63:G269)","v":0},0,0,0,0,0,0,0,0]
[null,17.250000000000025,229.33709325070487,6.4479137074576274,19.474558356377006,0,0,0,{"$f":"IF(SUM(I$63:I269)<($F$40-1),IF((F270+G270)*H270>0,1,0),0)","v":0},0,0,6.0617420626967338,7.7816168559116479,17.250000000000025,{"$f":"IF(B270<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B270),0)","v":2.4999526074189388E-2},null,433.85627653247218,412.18490758212192,0.60857178053247318,96.510576897296517,0.9493725956476371,0.22802401758484711,null,0,19.474558356377006,null,19.474558356377006,{"$f":"IF(J270=0,1,1000)*AVERAGE(C$63:C270)","v":239.52073697867567},null,{"$f":"(F270+G270)*SUM(F$63:G270)","v":0},0,0,0,0,0,0,0,0]
[null,17.333333333333357,229.24153612851708,6.4395683187646622,19.447275666973709,0,0,0,{"$f":"IF(SUM(I$63:I270)<($F$40-1),IF((F271+G271)*H271>0,1,0),0)","v":0},0,0,6.0192164006199622,7.7378658374783091,17.333333333333357,{"$f":"IF(B271<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B271),0)","v":2.4854541250229713E-2},null,433.68427371253415,411.99412150629792,0.60836079794880227,96.42950176498141,0.94912878853552685,0.22792035911903091,null,0,19.447275666973709,null,19.447275666973709,{"$f":"IF(J271=0,1,1000)*AVERAGE(C$63:C271)","v":239.47155419948831},null,{"$f":"(F271+G271)*SUM(F$63:G271)","v":0},0,0,0,0,0,0,0,0]
[null,17.416666666666689,229.14601882179687,6.4312223929529218,19.419991221625271,0,0,0,{"$f":"IF(SUM(I$63:I271)<($F$40-1),IF((F272+G272)*H272>0,1,0),0)","v":0},0,0,5.9769767698836471,7.6943608028359227,17.416666666666689,{"$f":"IF(B272<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B272),0)","v":2.4710397266177013E-2},null,433.51234256043779,411.8034412644576,0.60814988832574013,96.348494527133369,0.94888499027594175,0.22781634663701877,null,0,19.419991221625271,null,19.419991221625271,{"$f":"IF(J272=0,1,1000)*AVERAGE(C$63:C272)","v":239.42238498340407},null,{"$f":"(F272+G272)*SUM(F$63:G272)","v":0},0,0,0,0,0,0,0,0]
[null,17.500000000000021,229.05054131395445,6.4228759457301532,19.392705071683352,0,0,0,{"$f":"IF(SUM(I$63:I272)<($F$40-1),IF((F273+G273)*H273>0,1,0),0)","v":0},0,0,5.9350213171760506,7.6511003689761043,17.500000000000021,{"$f":"IF(B273<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B273),0)","v":2.4567089245577812E-2},null,433.34048304632142,411.61286675834504,0.60793905160813377,96.267555114176105,0.94864120088957049,0.22771198018665526,null,0,19.392705071683352,null,19.392705071683352,{"$f":"IF(J273=0,1,1000)*AVERAGE(C$63:C273)","v":239.37322932620287},null,{"$f":"(F273+G273)*SUM(F$63:G273)","v":0},0,0,0,0,0,0,0,0]
[null,17.583333333333353,228.95510358840698,6.4145289927770941,19.365417268411328,0,0,0,{"$f":"IF(SUM(I$63:I273)<($F$40-1),IF((F274+G274)*H274>0,1,0),0)","v":0},0,0,5.8933482007630085,7.6080831606662276,17.583333333333353,{"$f":"IF(B274<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B274),0)","v":2.4424612340259624E-2},null,433.16869514033601,411.42239788988689,0.607728287740955,96.18668345665094,0.94839742039709873,0.2276072598159056,null,0,19.365417268411328,null,19.365417268411328,{"$f":"IF(J274=0,1,1000)*AVERAGE(C$63:C274)","v":239.32408722366611},null,{"$f":"(F274+G274)*SUM(F$63:G274)","v":0},0,0,0,0,0,0,0,0]
[null,17.666666666666686,228.8597056285785,6.4061815497474202,19.338127862984074,0,0,0,{"$f":"IF(SUM(I$63:I274)<($F$40-1),IF((F275+G275)*H275>0,1,0),0)","v":0},0,0,5.8519555904183163,7.565307810405721,17.666666666666686,{"$f":"IF(B275<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B275),0)","v":2.4282961730166988E-2},null,432.99697881264473,411.23203456119211,0.60751759666929916,96.105879485217201,0.94815364881920849,0.22750218557285107,null,0,19.338127862984074,null,19.338127862984074,{"$f":"IF(J275=0,1,1000)*AVERAGE(C$63:C275)","v":239.27495867157651},null,{"$f":"(F275+G275)*SUM(F$63:G275)","v":0},0,0,0,0,0,0,0,0]
[null,17.750000000000018,228.76434741789993,6.3978336322678508,19.310836906488369,0,0,0,{"$f":"IF(SUM(I$63:I275)<($F$40-1),IF((F276+G276)*H276>0,1,0),0)","v":0},0,0,5.8108416673546861,7.5227729583825864,17.750000000000018,{"$f":"IF(B276<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B276),0)","v":2.4142132623198326E-2},null,432.8253340334233,411.0417766745511,0.60730697833838521,96.025143130651429,0.94790988617657945,0.22739675750569269,null,0,19.310836906488369,null,19.310836906488369,{"$f":"IF(J276=0,1,1000)*AVERAGE(C$63:C276)","v":239.2258436657182},null,{"$f":"(F276+G276)*SUM(F$63:G276)","v":0},0,0,0,0,0,0,0,0]
[null,17.83333333333335,228.66902893980915,6.3894852559382134,19.283544449923063,0,0,0,{"$f":"IF(SUM(I$63:I276)<($F$40-1),IF((F277+G277)*H277>0,1,0),0)","v":0},0,0,5.7700046241550202,7.4804772524301679,17.83333333333335,{"$f":"IF(B277<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B277),0)","v":2.4002120255043904E-2},null,432.65376077285987,410.8516241324358,0.60709643269355584,95.94447432384743,0.94766613248988829,0.2272909756627518,null,0,19.283544449923063,null,19.283544449923063,{"$f":"IF(J277=0,1,1000)*AVERAGE(C$63:C277)","v":239.17674220187675},null,{"$f":"(F277+G277)*SUM(F$63:G277)","v":0},0,0,0,0,0,0,0,0]
[null,17.916666666666682,228.5737501777509,6.3811364363313166,19.256250544198682,0,0,0,{"$f":"IF(SUM(I$63:I277)<($F$40-1),IF((F278+G278)*H278>0,1,0),0)","v":0},0,0,5.7294426647039334,7.438419347984178,17.916666666666682,{"$f":"IF(B278<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B278),0)","v":2.38629198890246E-2},null,432.482259001155,410.66157683749839,0.60688595968027637,95.863872995815314,0.94742238777980747,0.22718484009246612,null,0,19.256250544198682,null,19.256250544198682,{"$f":"IF(J278=0,1,1000)*AVERAGE(C$63:C278)","v":239.12765427583912},null,{"$f":"(F278+G278)*SUM(F$63:G278)","v":0},0,0,0,0,0,0,0,0]
[null,18.000000000000014,228.47851111517684,6.3727871889931338,19.228955240138013,0,0,0,{"$f":"IF(SUM(I$63:I278)<($F$40-1),IF((F279+G279)*H279>0,1,0),0)","v":0},0,0,5.6891540041199411,7.3965979080399435,18.000000000000014,{"$f":"IF(B279<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B279),0)","v":2.3724526815931662E-2},null,432.31082868852172,410.47163469257163,0.60667555924413419,95.783339077682513,0.94717865206700813,0.22707835084339195,null,0,19.228955240138013,null,19.228955240138013,{"$f":"IF(J279=0,1,1000)*AVERAGE(C$63:C279)","v":239.0785798833937},null,{"$f":"(F279+G279)*SUM(F$63:G279)","v":0},0,0,0,0,0,0,0,0]
[null,18.083333333333346,228.38331173554553,6.3644375294426982,19.201658588475777,0,0,0,{"$f":"IF(SUM(I$63:I279)<($F$40-1),IF((F280+G280)*H280>0,1,0),0)","v":0},0,0,5.6491368686877736,7.3550116031099071,18.083333333333346,{"$f":"IF(B280<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B280),0)","v":2.3586936353867431E-2},null,432.1394698051854,410.28179760066735,0.60646523133083929,95.702872500691569,0.94693492537215651,0.22697150796420412,null,0,19.201658588475777,null,19.201658588475777,{"$f":"IF(J280=0,1,1000)*AVERAGE(C$63:C280)","v":239.02951902033016},null,{"$f":"(F280+G280)*SUM(F$63:G280)","v":0},0,0,0,0,0,0,0,0]
[null,18.166666666666679,228.28815202232241,6.3560874731722672,19.174360639859163,0,0,0,{"$f":"IF(SUM(I$63:I280)<($F$40-1),IF((F281+G281)*H281>0,1,0),0)","v":0},0,0,5.6093894957913344,7.3136591111813667,18.166666666666679,{"$f":"IF(B281<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B281),0)","v":2.3450143848086927E-2},null,431.96818232138372,410.09206546497626,0.60625497588622268,95.622473196201099,0.94669120771591708,0.22686431150369768,null,0,19.174360639859163,null,19.174360639859163,{"$f":"IF(J281=0,1,1000)*AVERAGE(C$63:C281)","v":238.98047168243974},null,{"$f":"(F281+G281)*SUM(F$63:G281)","v":0},0,0,0,0,0,0,0,0]
[null,18.250000000000011,228.19303195897979,6.3477370356472615,19.147061444847623,0,0,0,{"$f":"IF(SUM(I$63:I281)<($F$40-1),IF((F282+G282)*H282>0,1,0),0)","v":0},0,0,5.5699101338468209,7.2725391176744445,18.250000000000011,{"$f":"IF(B282<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B282),0)","v":2.3314144670840354E-2},null,431.79696620736701,409.90243818886813,0.60604479285623702,95.542141095685565,0.94644749911895076,0.22675676151078458,null,0,19.147061444847623,null,19.147061444847623,{"$f":"IF(J282=0,1,1000)*AVERAGE(C$63:C282)","v":238.93143786551491},null,{"$f":"(F282+G282)*SUM(F$63:G282)","v":0},0,0,0,0,0,0,0,0]
[null,18.333333333333343,228.0979515289969,6.3393862323062544,19.119761053912836,0,0,0,{"$f":"IF(SUM(I$63:I282)<($F$40-1),IF((F283+G283)*H283>0,1,0),0)","v":0},0,0,5.530697042236282,7.2316503154002962,18.333333333333343,{"$f":"IF(B283<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B283),0)","v":2.3178934221216592E-2},null,431.62582143339785,409.71291567589009,0.6058346821869558,95.461876130733742,0.94620379960191514,0.22664885803449528,null,0,19.119761053912836,null,19.119761053912836,{"$f":"IF(J283=0,1,1000)*AVERAGE(C$63:C283)","v":238.88241756534967},null,{"$f":"(F283+G283)*SUM(F$63:G283)","v":0},0,0,0,0,0,0,0,0]
[null,18.416666666666675,228.00291071585983,6.3310350785610954,19.092459517439114,0,0,0,{"$f":"IF(SUM(I$63:I283)<($F$40-1),IF((F284+G284)*H284>0,1,0),0)","v":0},0,0,5.4917484912416947,7.1909914045195622,18.416666666666675,{"$f":"IF(B284<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B284),0)","v":2.3044507924987499E-2},null,431.45474796975111,409.52349782976705,0.60562464382457259,95.381678233049968,0.9459601091854648,0.22654060112397834,null,0,19.092459517439114,null,19.092459517439114,{"$f":"IF(J284=0,1,1000)*AVERAGE(C$63:C284)","v":238.83341077773937},null,{"$f":"(F284+G284)*SUM(F$63:G284)","v":0},0,0,0,0,0,0,0,0]
[null,18.500000000000007,227.90790950306157,6.3226835897968696,19.06515688572328,0,0,0,{"$f":"IF(SUM(I$63:I284)<($F$40-1),IF((F285+G285)*H285>0,1,0),0)","v":0},0,0,5.4530627619792451,7.1505610925010377,18.500000000000007,{"$f":"IF(B285<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B285),0)","v":2.2910861234453184E-2},null,431.28374578671423,409.33418455440074,0.60541467771540147,95.301547334452607,0.94571642789025168,0.22643199082850088,null,0,19.06515688572328,null,19.06515688572328,{"$f":"IF(J285=0,1,1000)*AVERAGE(C$63:C285)","v":238.78441749848071},null,{"$f":"(F285+G285)*SUM(F$63:G285)","v":0},0,0,0,0,0,0,0,0]
[null,18.583333333333339,227.81294787410198,6.3143317813719699,19.037853208974894,0,0,0,{"$f":"IF(SUM(I$63:I285)<($F$40-1),IF((F286+G286)*H286>0,1,0),0)","v":0},0,0,5.4146381463341129,7.1103580940805928,18.583333333333339,{"$f":"IF(B286<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B286),0)","v":2.2777989628288177E-2},null,431.11281485458699,409.14497575386895,0.60520478380587595,95.221483366874111,0.94547275573692402,0.22632302719744948,null,0,19.037853208974894,null,19.037853208974894,{"$f":"IF(J286=0,1,1000)*AVERAGE(C$63:C286)","v":238.73543772337189},null,{"$f":"(F286+G286)*SUM(F$63:G286)","v":0},0,0,0,0,0,0,0,0]
[null,18.666666666666671,227.71802581248778,6.3059796686180443,19.010548537316069,0,0,0,{"$f":"IF(SUM(I$63:I286)<($F$40-1),IF((F287+G287)*H287>0,1,0),0)","v":0},0,0,5.3764729468954933,7.0703811312203069,18.666666666666671,{"$f":"IF(B287<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B287),0)","v":2.2645888611388405E-2},null,430.94195514368141,408.95587133242555,0.60499496204254866,95.1414862623609,0.94522909274612699,0.22621371028032664,null,0,19.010548537316069,null,19.010548537316069,{"$f":"IF(J287=0,1,1000)*AVERAGE(C$63:C287)","v":238.68647144821239},null,{"$f":"(F287+G287)*SUM(F$63:G287)","v":0},0,0,0,0,0,0,0,0]
[null,18.750000000000004,227.6231433017326,6.2976272668401689,18.983242920782061,0,0,0,{"$f":"IF(SUM(I$63:I287)<($F$40-1),IF((F288+G288)*H288>0,1,0),0)","v":0},0,0,5.338565476892227,7.0306289330678435,18.750000000000004,{"$f":"IF(B288<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B288),0)","v":2.2514553714719211E-2},null,430.77116662432206,408.76687119450003,0.60478521237209126,95.061555953073253,0.94498543893850306,0.22610404012675556,null,0,18.983242920782061,null,18.983242920782061,{"$f":"IF(J288=0,1,1000)*AVERAGE(C$63:C288)","v":238.63751866880318},null,{"$f":"(F288+G288)*SUM(F$63:G288)","v":0},0,0,0,0,0,0,0,0]
[null,18.833333333333336,227.52830032535689,6.2892745913166577,18.955936409320639,0,0,0,{"$f":"IF(SUM(I$63:I288)<($F$40-1),IF((F289+G289)*H289>0,1,0),0)","v":0},0,0,5.3009140601284477,6.9911002359160515,18.833333333333336,{"$f":"IF(B289<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B289),0)","v":2.2383980495164085E-2},null,430.60044926684583,408.57797524469629,0.60457553474129411,94.981692371283998,0.94474179433469041,0.22599401678647493,null,0,18.955936409320639,null,18.955936409320639,{"$f":"IF(J289=0,1,1000)*AVERAGE(C$63:C289)","v":238.58857938094658},null,{"$f":"(F289+G289)*SUM(F$63:G289)","v":0},0,0,0,0,0,0,0,0]
[null,18.916666666666668,227.43349686688802,6.2809216572993227,18.928629052792921,0,0,0,{"$f":"IF(SUM(I$63:I289)<($F$40-1),IF((F290+G290)*H290>0,1,0),0)","v":0},0,0,5.2635170309200152,6.9517937831627892,18.916666666666668,{"$f":"IF(B290<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B290),0)","v":2.2254164535374404E-2},null,430.42980304160187,408.38918338779251,0.6043659290970651,94.90189544937931,0.94449815895532607,0.22588364030934424,null,0,18.928629052792921,null,18.928629052792921,{"$f":"IF(J290=0,1,1000)*AVERAGE(C$63:C290)","v":238.53965358044633},null,{"$f":"(F290+G290)*SUM(F$63:G290)","v":0},0,0,0,0,0,0,0,0]
[null,19,227.33873290986017,6.272568480013283,18.901320900972767,0,0,0,{"$f":"IF(SUM(I$63:I290)<($F$40-1),IF((F291+G291)*H291>0,1,0),0)","v":0},0,0,5.2263727340309183,6.9127083252709873,19,{"$f":"IF(B291<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B291),0)","v":2.2125101443619954E-2},null,430.25922791895169,408.20049552874076,0.60415639538643029,94.822165119857686,0.94425453282104166,0.22577291074533803,null,0,18.901320900972767,null,18.901320900972767,{"$f":"IF(J291=0,1,1000)*AVERAGE(C$63:C291)","v":238.49074126310754},null,{"$f":"(F291+G291)*SUM(F$63:G291)","v":0},0,0,0,0,0,0,0,0]
[null,19.083333333333332,227.24400843781441,6.2642150746571827,18.874012003547481,0,0,0,{"$f":"IF(SUM(I$63:I291)<($F$40-1),IF((F292+G292)*H292>0,1,0),0)","v":0},0,0,5.1894795246103742,6.8738426197288911,19.083333333333332,{"$f":"IF(B292<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B292),0)","v":2.1996786853640385E-2},null,430.08872386926936,408.01191157266646,0.60394693355653317,94.742501315329889,0.944010915952467,0.22566182814455199,null,0,18.874012003547481,null,18.874012003547481,{"$f":"IF(J292=0,1,1000)*AVERAGE(C$63:C292)","v":238.44184242473671},null,{"$f":"(F292+G292)*SUM(F$63:G292)","v":0},0,0,0,0,0,0,0,0]
[null,19.166666666666664,227.14932343429868,6.2558614564030854,18.846702410117473,0,0,0,{"$f":"IF(SUM(I$63:I292)<($F$40-1),IF((F293+G293)*H293>0,1,0),0)","v":0},0,0,5.1528357681300783,6.8351954310106287,19.166666666666664,{"$f":"IF(B293<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B293),0)","v":2.1869216424497479E-2},null,429.91829086294103,407.82343142486764,0.6037375435546336,94.662903968518833,0.94376730837022893,0.22555039255719769,null,0,18.846702410117473,null,18.846702410117473,{"$f":"IF(J293=0,1,1000)*AVERAGE(C$63:C293)","v":238.39295706114174},null,{"$f":"(F293+G293)*SUM(F$63:G293)","v":0},0,0,0,0,0,0,0,0]
[null,19.249999999999996,227.05467788286774,6.2475076403965586,18.819392170196537,0,0,0,{"$f":"IF(SUM(I$63:I293)<($F$40-1),IF((F294+G294)*H294>0,1,0),0)","v":0},0,0,5.1164398403218909,6.7967655305368693,19.249999999999996,{"$f":"IF(B294<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B294),0)","v":2.1742385840428317E-2},null,429.74792887036534,407.63505499081441,0.60352822532810857,94.583373012258619,0.94352371009494973,0.22543860403360627,null,0,18.819392170196537,null,18.819392170196537,{"$f":"IF(J294=0,1,1000)*AVERAGE(C$63:C294)","v":238.34408516813193},null,{"$f":"(F294+G294)*SUM(F$63:G294)","v":0},0,0,0,0,0,0,0,0]
[null,19.333333333333329,226.96007176708321,6.239153641756646,18.79208133321174,0,0,0,{"$f":"IF(SUM(I$63:I294)<($F$40-1),IF((F295+G295)*H295>0,1,0),0)","v":0},0,0,5.0802901271158438,6.7585516966357968,19.333333333333329,{"$f":"IF(B295<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B295),0)","v":2.1616290810699237E-2},null,429.57763786195318,407.44678217614899,0.60331897882445096,94.503908379495158,0.94328012114724991,0.22532646262422426,null,0,18.79208133321174,null,18.79208133321174,{"$f":"IF(J295=0,1,1000)*AVERAGE(C$63:C295)","v":238.29522674151798},null,{"$f":"(F295+G295)*SUM(F$63:G295)","v":0},0,0,0,0,0,0,0,0]
[null,19.416666666666661,226.86550507051359,6.2307994755760081,18.764769948503918,0,0,0,{"$f":"IF(SUM(I$63:I295)<($F$40-1),IF((F296+G296)*H296>0,1,0),0)","v":0},0,0,5.0443850245786459,6.7205527145042687,19.416666666666661,{"$f":"IF(B296<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B296),0)","v":2.1490927069460715E-2},null,429.40741780812789,407.25861288668477,0.60310980399126979,94.42451000328515,0.94303654154774585,0.22521396837961938,null,0,18.764769948503918,null,18.764769948503918,{"$f":"IF(J296=0,1,1000)*AVERAGE(C$63:C296)","v":238.24638177711199},null,{"$f":"(F296+G296)*SUM(F$63:G296)","v":0},0,0,0,0,0,0,0,0]
[null,19.499999999999993,226.77097777673421,6.2224451569208252,18.737458065327328,0,0,0,{"$f":"IF(SUM(I$63:I296)<($F$40-1),IF((F297+G297)*H297>0,1,0),0)","v":0},0,0,5.0087229388523165,6.682767376169199,19.499999999999993,{"$f":"IF(B297<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B297),0)","v":2.1366290375603031E-2},null,429.23726867932498,407.0705470284056,0.60290070077628888,94.345177816796024,0.94279297131705164,0.22510112135047533,null,0,18.737458065327328,null,18.737458065327328,{"$f":"IF(J297=0,1,1000)*AVERAGE(C$63:C297)","v":238.19755027072742},null,{"$f":"(F297+G297)*SUM(F$63:G297)","v":0},0,0,0,0,0,0,0,0]
[null,19.583333333333325,226.67648986932724,6.2140907008308535,18.710145732849831,0,0,0,{"$f":"IF(SUM(I$63:I297)<($F$40-1),IF((F298+G298)*H298>0,1,0),0)","v":0},0,0,4.9733022860933227,6.6451944804491578,19.583333333333325,{"$f":"IF(B298<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B298),0)","v":2.1242376512612786E-2},null,429.06719044599242,406.88258450746571,0.60269166912734784,94.265911753305488,0.94254941047577701,0.22498792158759348,null,0,18.710145732849831,null,18.710145732849831,{"$f":"IF(J298=0,1,1000)*AVERAGE(C$63:C298)","v":238.14873221817911},null,{"$f":"(F298+G298)*SUM(F$63:G298)","v":0},0,0,0,0,0,0,0,0]
[null,19.666666666666657,226.5820413318817,6.2057361223194558,18.682833000153021,0,0,0,{"$f":"IF(SUM(I$63:I298)<($F$40-1),IF((F299+G299)*H299>0,1,0),0)","v":0},0,0,4.9381214924120416,6.6078328329161797,19.666666666666657,{"$f":"IF(B299<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B299),0)","v":2.111918128843028E-2},null,428.89718307859044,406.69472523018902,0.60248270899240064,94.186711746201354,0.94230585904452935,0.22487436914189246,null,0,18.682833000153021,null,18.682833000153021,{"$f":"IF(J299=0,1,1000)*AVERAGE(C$63:C299)","v":238.09992761528332},null,{"$f":"(F299+G299)*SUM(F$63:G299)","v":0},0,0,0,0,0,0,0,0]
[null,19.749999999999989,226.48763214799342,6.1973814363737052,18.655519916232535,0,0,0,{"$f":"IF(SUM(I$63:I299)<($F$40-1),IF((F300+G300)*H300>0,1,0),0)","v":0},0,0,4.9031789938126336,6.570681245857803,19.749999999999989,{"$f":"IF(B300<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B300),0)","v":2.0996700535307646E-2},null,428.72724654759156,406.50696910306868,0.60227382031951537,94.107577728981369,0.94206231704391241,0.22476046406441072,null,0,18.655519916232535,null,18.655519916232535,{"$f":"IF(J300=0,1,1000)*AVERAGE(C$63:C300)","v":238.05113645785775},null,{"$f":"(F300+G300)*SUM(F$63:G300)","v":0},0,0,0,0,0,0,0,0]
[null,19.833333333333321,226.39326230126511,6.1890266579543178,18.628206529997854,0,0,0,{"$f":"IF(SUM(I$63:I300)<($F$40-1),IF((F301+G301)*H301>0,1,0),0)","v":0},0,0,4.8684732361331227,6.5337385382393061,19.833333333333321,{"$f":"IF(B301<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B301),0)","v":2.0874930109667917E-2},null,428.55738082348063,406.31931603276666,0.60206500305687427,94.028509635252703,0.94181878449452716,0.22464620640630359,null,0,18.628206529997854,null,18.628206529997854,{"$f":"IF(J301=0,1,1000)*AVERAGE(C$63:C301)","v":238.00235874172139},null,{"$f":"(F301+G301)*SUM(F$63:G301)","v":0},0,0,0,0,0,0,0,0]
[null,19.916666666666654,226.29893177530627,6.1806718019956435,18.600892890272249,0,0,0,{"$f":"IF(SUM(I$63:I301)<($F$40-1),IF((F302+G302)*H302>0,1,0),0)","v":0},0,0,4.8340026749858565,6.4970035356661642,19.916666666666654,{"$f":"IF(B302<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B302),0)","v":2.0753865891964794E-2},null,428.38758587675471,406.13176592611296,0.60185625715277324,93.949507398731555,0.94157526141697068,0.22453159621884231,null,0,18.600892890272249,null,18.600892890272249,{"$f":"IF(J302=0,1,1000)*AVERAGE(C$63:C302)","v":237.95359446269467},null,{"$f":"(F302+G302)*SUM(F$63:G302)","v":0},0,0,0,0,0,0,0,0]
[null,19.999999999999986,226.20464055373324,6.172316883405796,18.600892890272249,0,0,0,{"$f":"IF(SUM(I$63:I302)<($F$40-1),IF((F303+G303)*H303>0,1,0),0)","v":0},0,0,{"$f":"IF(B303<F$48,E303/((1+$F$38)^B303),0)","v":0},0,19.999999999999986,{"$f":"IF(B303<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B303),0)","v":0},null,428.21786167792322,405.94431869010555,0.60164758255562112,93.870570953243202,0.94133174783183704,0.22441663355341668,null,0,18.600892890272249,null,18.600892890272249,{"$f":"IF(J303=0,1,1000)*AVERAGE(C$63:C303)","v":237.90484361659941},null,{"$f":"(F303+G303)*SUM(F$63:G303)","v":0},0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.172316883405796,18.600892890272249,0,0,0,{"$f":"IF(SUM(I$63:I303)<($F$40-1),IF((F304+G304)*H304>0,1,0),0)","v":0},0,0,{"$f":"IF(B304<F$48,E304/((1+$F$38)^B304),0)","v":0},0,20,{"$f":"IF(B304<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B304),0)","v":0},null,428.21786167792322,405.94431869010555,0.60164758255562112,93.870570953243202,0.94133174783183704,0.22441663355341668,null,0,18.600892890272249,null,18.600892890272249,{"$f":"IF(J304=0,1,1000)*AVERAGE(C$63:C304)","v":237.85649567005862},null,{"$f":"(F304+G304)*SUM(F$63:G304)","v":0},0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.172316883405796,18.600892890272249,0,0,0,{"$f":"IF(SUM(I$63:I304)<($F$40-1),IF((F305+G305)*H305>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B305<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B305),0)","v":0},null,428.21786167792322,405.94431869010555,0.60164758255562112,93.870570953243202,0.94133174783183704,0.22441663355341668,null,0,18.600892890272249,null,18.600892890272249,{"$f":"IF(J305=0,1,1000)*AVERAGE(C$63:C305)","v":237.80854564900378},null,{"$f":"(F305+G305)*SUM(F$63:G305)","v":0},0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.172316883405796,18.600892890272249,0,0,0,{"$f":"IF(SUM(I$63:I305)<($F$40-1),IF((F306+G306)*H306>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B306<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B306),0)","v":0},null,428.21786167792322,405.94431869010555,0.60164758255562112,93.870570953243202,0.94133174783183704,0.22441663355341668,null,0,18.600892890272249,null,18.600892890272249,{"$f":"IF(J306=0,1,1000)*AVERAGE(C$63:C306)","v":237.76098866090842},null,{"$f":"(F306+G306)*SUM(F$63:G306)","v":0},0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.172316883405796,18.600892890272249,0,0,0,{"$f":"IF(SUM(I$63:I306)<($F$40-1),IF((F307+G307)*H307>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B307<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B307),0)","v":0},null,428.21786167792322,405.94431869010555,0.60164758255562112,93.870570953243202,0.94133174783183704,0.22441663355341668,null,0,18.600892890272249,null,18.600892890272249,{"$f":"IF(J307=0,1,1000)*AVERAGE(C$63:C307)","v":237.71381989312403},null,{"$f":"(F307+G307)*SUM(F$63:G307)","v":0},0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.172316883405796,18.600892890272249,0,0,0,{"$f":"IF(SUM(I$63:I307)<($F$40-1),IF((F308+G308)*H308>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B308<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B308),0)","v":0},null,428.21786167792322,405.94431869010555,0.60164758255562112,93.870570953243202,0.94133174783183704,0.22441663355341668,null,0,18.600892890272249,null,18.600892890272249,{"$f":"IF(J308=0,1,1000)*AVERAGE(C$63:C308)","v":237.66703461125658},null,{"$f":"(F308+G308)*SUM(F$63:G308)","v":0},0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.172316883405796,18.600892890272249,0,0,0,{"$f":"IF(SUM(I$63:I308)<($F$40-1),IF((F309+G309)*H309>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B309<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B309),0)","v":0},null,428.21786167792322,405.94431869010555,0.60164758255562112,93.870570953243202,0.94133174783183704,0.22441663355341668,null,0,18.600892890272249,null,18.600892890272249,{"$f":"IF(J309=0,1,1000)*AVERAGE(C$63:C309)","v":237.62062815758239},null,{"$f":"(F309+G309)*SUM(F$63:G309)","v":0},0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.172316883405796,18.600892890272249,0,0,0,{"$f":"IF(SUM(I$63:I309)<($F$40-1),IF((F310+G310)*H310>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B310<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B310),0)","v":0},null,428.21786167792322,405.94431869010555,0.60164758255562112,93.870570953243202,0.94133174783183704,0.22441663355341668,null,0,18.600892890272249,null,18.600892890272249,{"$f":"IF(J310=0,1,1000)*AVERAGE(C$63:C310)","v":237.57459594950237},null,{"$f":"(F310+G310)*SUM(F$63:G310)","v":0},0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.172316883405796,18.600892890272249,0,0,0,{"$f":"IF(SUM(I$63:I310)<($F$40-1),IF((F311+G311)*H311>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B311<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B311),0)","v":0},null,428.21786167792322,405.94431869010555,0.60164758255562112,93.870570953243202,0.94133174783183704,0.22441663355341668,null,0,18.600892890272249,null,18.600892890272249,{"$f":"IF(J311=0,1,1000)*AVERAGE(C$63:C311)","v":237.52893347803342},null,{"$f":"(F311+G311)*SUM(F$63:G311)","v":0},0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.172316883405796,18.600892890272249,0,0,0,{"$f":"IF(SUM(I$63:I311)<($F$40-1),IF((F312+G312)*H312>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B312<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B312),0)","v":0},null,428.21786167792322,405.94431869010555,0.60164758255562112,93.870570953243202,0.94133174783183704,0.22441663355341668,null,0,18.600892890272249,null,18.600892890272249,{"$f":"IF(J312=0,1,1000)*AVERAGE(C$63:C312)","v":237.48363630633619},null,{"$f":"(F312+G312)*SUM(F$63:G312)","v":0},0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.172316883405796,18.600892890272249,0,0,0,{"$f":"IF(SUM(I$63:I312)<($F$40-1),IF((F313+G313)*H313>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B313<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B313),0)","v":0},null,428.21786167792322,405.94431869010555,0.60164758255562112,93.870570953243202,0.94133174783183704,0.22441663355341668,null,0,18.600892890272249,null,18.600892890272249,{"$f":"IF(J313=0,1,1000)*AVERAGE(C$63:C313)","v":237.43870006827802},null,{"$f":"(F313+G313)*SUM(F$63:G313)","v":0},0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.172316883405796,18.600892890272249,0,0,0,{"$f":"IF(SUM(I$63:I313)<($F$40-1),IF((F314+G314)*H314>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B314<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B314),0)","v":0},null,428.21786167792322,405.94431869010555,0.60164758255562112,93.870570953243202,0.94133174783183704,0.22441663355341668,null,0,18.600892890272249,null,18.600892890272249,{"$f":"IF(J314=0,1,1000)*AVERAGE(C$63:C314)","v":237.39412046702984},null,{"$f":"(F314+G314)*SUM(F$63:G314)","v":0},0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.172316883405796,18.600892890272249,0,0,0,{"$f":"IF(SUM(I$63:I314)<($F$40-1),IF((F315+G315)*H315>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B315<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B315),0)","v":0},null,428.21786167792322,405.94431869010555,0.60164758255562112,93.870570953243202,0.94133174783183704,0.22441663355341668,null,0,18.600892890272249,null,18.600892890272249,{"$f":"IF(J315=0,1,1000)*AVERAGE(C$63:C315)","v":237.34989327369664},null,{"$f":"(F315+G315)*SUM(F$63:G315)","v":0},0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.172316883405796,18.600892890272249,0,0,0,{"$f":"IF(SUM(I$63:I315)<($F$40-1),IF((F316+G316)*H316>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B316<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B316),0)","v":0},null,428.21786167792322,405.94431869010555,0.60164758255562112,93.870570953243202,0.94133174783183704,0.22441663355341668,null,0,18.600892890272249,null,18.600892890272249,{"$f":"IF(J316=0,1,1000)*AVERAGE(C$63:C316)","v":237.30601432598024},null,{"$f":"(F316+G316)*SUM(F$63:G316)","v":0},0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.172316883405796,18.600892890272249,0,0,0,{"$f":"IF(SUM(I$63:I316)<($F$40-1),IF((F317+G317)*H317>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B317<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B317),0)","v":0},null,428.21786167792322,405.94431869010555,0.60164758255562112,93.870570953243202,0.94133174783183704,0.22441663355341668,null,0,18.600892890272249,null,18.600892890272249,{"$f":"IF(J317=0,1,1000)*AVERAGE(C$63:C317)","v":237.26247952687339},null,{"$f":"(F317+G317)*SUM(F$63:G317)","v":0},0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.172316883405796,18.600892890272249,0,0,0,{"$f":"IF(SUM(I$63:I317)<($F$40-1),IF((F318+G318)*H318>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B318<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B318),0)","v":0},null,428.21786167792322,405.94431869010555,0.60164758255562112,93.870570953243202,0.94133174783183704,0.22441663355341668,null,0,18.600892890272249,null,18.600892890272249,{"$f":"IF(J318=0,1,1000)*AVERAGE(C$63:C318)","v":237.21928484338457},null,{"$f":"(F318+G318)*SUM(F$63:G318)","v":0},0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,{"$f":"V319*T319/3.413","v":6.172316883405796},18.600892890272249,0,0,0,{"$f":"IF(SUM(I$63:I318)<($F$40-1),IF((F319+G319)*H319>0,1,0),0)","v":0},0,{"$f":"I319/(1+$F$38)^B319","v":0},0,0,20,{"$f":"IF(B319<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B319),0)","v":0},null,428.21786167792322,{"$f":"S$10*$Q319^6+T$10*$Q319^5+U$10*$Q319^4+V$10*$Q319^3+W$10*$Q319^2+X$10*$Q319+Y$10","v":405.94431869010555},{"$f":"S$12*$Q319^6+T$12*$Q319^5+U$12*$Q319^4+V$12*$Q319^3+W$12*$Q319^2+X$12*$Q319+Y$12","v":0.60164758255562112},{"$f":"(R319-R$60)-(Q$60+460)*(S319-S$60)","v":93.870570953243202},0.94133174783183704,0.22441663355341668,null,0,18.600892890272249,null,18.600892890272249,{"$f":"IF(J319=0,1,1000)*AVERAGE(C$63:C319)","v":237.17642630529255},null,{"$f":"(F319+G319)*SUM(F$63:G319)","v":0},0,0,0,0,0,0,0,0]
[null,{"$f":"IF(ROUND(B319,1)=F$48,F$48,IF(B319<$F$48,B319+1/12,B319))","v":20},226.20464055373324,6.172316883405796,{"$f":"IF(B320>=F$48,E319,IF(D320*F$23/1000000-F$32/1000<0,0,D320*F$23/1000000-F$32/1000))","v":18.600892890272249},0,0,0,{"$f":"IF(SUM(I$63:I319)<($F$40-1),IF((F320+G320)*H320>0,1,0),0)","v":0},0,0,0,{"$f":"IF(B320<F$48,($F$33/1000)/((1+$F$38)^B320),0)","v":0},{"$f":"IF(J320<1, B320,N319)","v":20},{"$f":"IF(B320<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B320),0)","v":0},null,{"$f":"C320*1.8+32-F$20","v":428.21786167792322},405.94431869010555,0.60164758255562112,93.870570953243202,{"$f":"(1-($F$34+273)/(C320+273))/(1-($F$34+273)/($F$17+273))","v":0.94133174783183704},{"$f":"( -12.447*U320^2 + 25.389*U320 - 11.942)*V$59","v":0.22441663355341668},null,{"$f":"IF(X319>0,X319,IF(J320=0,0,B320))","v":0},{"$f":"IF(X319>0,Y319,E320)","v":18.600892890272249},null,{"$f":"IF(B320<=AA$59,E320,AA319)","v":18.600892890272249},{"$f":"IF(J320=0,1,1000)*AVERAGE(C$63:C320)","v":237.13390000392991},null,{"$f":"(F320+G320)*SUM(F$63:G320)","v":0},{"$f":"IF((F320+G320)=0,0,B320)","v":0},{"$f":"IF($AD320=1,$AE320,0)","v":0},{"$f":"IF($AD320=2,$AE320,0)","v":0},{"$f":"IF($AD320=3,$AE320,0)","v":0},{"$f":"IF($AD320=4,$AE320,0)","v":0},{"$f":"IF($AD320=5,$AE320,0)","v":0},{"$f":"IF($AD320=6,$AE320,0)","v":0},{"$f":"IF($AD320=7,$AE320,0)","v":0}]
[null,20,{"$f":"IF(B320<F$48,IF(I320<1,C320*(1-$F$22/12), $C$63),C320)","v":226.20464055373324},6.172316883405796,18.600892890272249,{"$f":"IF(B321>F$48-5,0,IF(C321 <= $C$63- $F$35,1,0))","v":0},{"$f":"IF(ROUND(B321,1)=F$48-5,IF(E321-(E320-E321)*60<1,1,0),IF(E321-(E320-E321)<0,1,0))","v":0},{"$f":"IF(ROUND(F$48-B321,2)<5,0,1)","v":0},{"$f":"IF(SUM(I$63:I320)<($F$40-1),IF((F321+G321)*H321>0,1,0),0)","v":0},{"$f":"IF(OR(I321=1,J320 =1), 1,0)","v":0},0,0,0,20,{"$f":"IF(B321<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B321),0)","v":0},null,428.21786167792322,405.94431869010555,0.60164758255562112,93.870570953243202,0.94133174783183704,0.22441663355341668,null,0,18.600892890272249,null,18.600892890272249,{"$f":"IF(J321=0,1,1000)*AVERAGE(C$63:C321)","v":237.09170209099477},null,{"$f":"(F321+G321)*SUM(F$63:G321)","v":0},0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.172316883405796,18.600892890272249,0,0,0,{"$f":"IF(SUM(I$63:I321)<($F$40-1),IF((F322+G322)*H322>0,1,0),0)","v":0},0,0,0,{"$f":"IF(B322<F$48,($F$33/1000)/((1+$F$38)^B322),0)","v":0},20,{"$f":"IF(B322<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B322),0)","v":0},null,428.21786167792322,405.94431869010555,0.60164758255562112,93.870570953243202,0.94133174783183704,0.22441663355341668,null,0,18.600892890272249,null,18.600892890272249,{"$f":"IF(J322=0,1,1000)*AVERAGE(C$63:C322)","v":237.04982877738993},null,{"$f":"(F322+G322)*SUM(F$63:G322)","v":0},0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.172316883405796,18.600892890272249,0,0,0,{"$f":"IF(SUM(I$63:I322)<($F$40-1),IF((F323+G323)*H323>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B323<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B323),0)","v":0},null,428.21786167792322,405.94431869010555,0.60164758255562112,93.870570953243202,0.94133174783183704,0.22441663355341668,null,0,18.600892890272249,null,18.600892890272249,{"$f":"IF(J323=0,1,1000)*AVERAGE(C$63:C323)","v":237.00827633208857},null,{"$f":"(F323+G323)*SUM(F$63:G323)","v":0},0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.172316883405796,18.600892890272249,0,0,0,{"$f":"IF(SUM(I$63:I323)<($F$40-1),IF((F324+G324)*H324>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B324<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B324),0)","v":0},null,428.21786167792322,405.94431869010555,0.60164758255562112,93.870570953243202,0.94133174783183704,0.22441663355341668,null,0,18.600892890272249,null,18.600892890272249,{"$f":"IF(J324=0,1,1000)*AVERAGE(C$63:C324)","v":236.96704108102614},null,{"$f":"(F324+G324)*SUM(F$63:G324)","v":0},0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.172316883405796,18.600892890272249,0,0,0,{"$f":"IF(SUM(I$63:I324)<($F$40-1),IF((F325+G325)*H325>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B325<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B325),0)","v":0},null,428.21786167792322,405.94431869010555,0.60164758255562112,93.870570953243202,0.94133174783183704,0.22441663355341668,null,0,18.600892890272249,null,18.600892890272249,{"$f":"IF(J325=0,1,1000)*AVERAGE(C$63:C325)","v":236.92611940601742},null,{"$f":"(F325+G325)*SUM(F$63:G325)","v":0},0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.172316883405796,18.600892890272249,0,0,0,{"$f":"IF(SUM(I$63:I325)<($F$40-1),IF((F326+G326)*H326>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B326<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B326),0)","v":0},null,428.21786167792322,405.94431869010555,0.60164758255562112,93.870570953243202,0.94133174783183704,0.22441663355341668,null,0,18.600892890272249,null,18.600892890272249,{"$f":"IF(J326=0,1,1000)*AVERAGE(C$63:C326)","v":236.88550774369816},null,{"$f":"(F326+G326)*SUM(F$63:G326)","v":0},0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.172316883405796,18.600892890272249,0,0,0,{"$f":"IF(SUM(I$63:I326)<($F$40-1),IF((F327+G327)*H327>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B327<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B327),0)","v":0},null,428.21786167792322,405.94431869010555,0.60164758255562112,93.870570953243202,0.94133174783183704,0.22441663355341668,null,0,18.600892890272249,null,18.600892890272249,{"$f":"IF(J327=0,1,1000)*AVERAGE(C$63:C327)","v":236.84520258449075},null,{"$f":"(F327+G327)*SUM(F$63:G327)","v":0},0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.172316883405796,18.600892890272249,0,0,0,{"$f":"IF(SUM(I$63:I327)<($F$40-1),IF((F328+G328)*H328>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B328<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B328),0)","v":0},null,428.21786167792322,405.94431869010555,0.60164758255562112,93.870570953243202,0.94133174783183704,0.22441663355341668,null,0,18.600892890272249,null,18.600892890272249,{"$f":"IF(J328=0,1,1000)*AVERAGE(C$63:C328)","v":236.80520047159317},null,{"$f":"(F328+G328)*SUM(F$63:G328)","v":0},0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.172316883405796,18.600892890272249,0,0,0,{"$f":"IF(SUM(I$63:I328)<($F$40-1),IF((F329+G329)*H329>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B329<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B329),0)","v":0},null,428.21786167792322,405.94431869010555,0.60164758255562112,93.870570953243202,0.94133174783183704,0.22441663355341668,null,0,18.600892890272249,null,18.600892890272249,{"$f":"IF(J329=0,1,1000)*AVERAGE(C$63:C329)","v":236.76549799999069},null,{"$f":"(F329+G329)*SUM(F$63:G329)","v":0},0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.172316883405796,18.600892890272249,0,0,0,{"$f":"IF(SUM(I$63:I329)<($F$40-1),IF((F330+G330)*H330>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B330<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B330),0)","v":0},null,428.21786167792322,405.94431869010555,0.60164758255562112,93.870570953243202,0.94133174783183704,0.22441663355341668,null,0,18.600892890272249,null,18.600892890272249,{"$f":"IF(J330=0,1,1000)*AVERAGE(C$63:C330)","v":236.72609181548972},null,{"$f":"(F330+G330)*SUM(F$63:G330)","v":0},0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.172316883405796,18.600892890272249,0,0,0,{"$f":"IF(SUM(I$63:I330)<($F$40-1),IF((F331+G331)*H331>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B331<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B331),0)","v":0},null,428.21786167792322,405.94431869010555,0.60164758255562112,93.870570953243202,0.94133174783183704,0.22441663355341668,null,0,18.600892890272249,null,18.600892890272249,{"$f":"IF(J331=0,1,1000)*AVERAGE(C$63:C331)","v":236.68697861377316},null,{"$f":"(F331+G331)*SUM(F$63:G331)","v":0},0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.172316883405796,18.600892890272249,0,0,0,{"$f":"IF(SUM(I$63:I331)<($F$40-1),IF((F332+G332)*H332>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B332<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B332),0)","v":0},null,428.21786167792322,405.94431869010555,0.60164758255562112,93.870570953243202,0.94133174783183704,0.22441663355341668,null,0,18.600892890272249,null,18.600892890272249,{"$f":"IF(J332=0,1,1000)*AVERAGE(C$63:C332)","v":236.64815513947673},null,{"$f":"(F332+G332)*SUM(F$63:G332)","v":0},0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.172316883405796,18.600892890272249,0,0,0,{"$f":"IF(SUM(I$63:I332)<($F$40-1),IF((F333+G333)*H333>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B333<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B333),0)","v":0},null,428.21786167792322,405.94431869010555,0.60164758255562112,93.870570953243202,0.94133174783183704,0.22441663355341668,null,0,18.600892890272249,null,18.600892890272249,{"$f":"IF(J333=0,1,1000)*AVERAGE(C$63:C333)","v":236.60961818528577},null,{"$f":"(F333+G333)*SUM(F$63:G333)","v":0},0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.172316883405796,18.600892890272249,0,0,0,{"$f":"IF(SUM(I$63:I333)<($F$40-1),IF((F334+G334)*H334>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B334<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B334),0)","v":0},null,428.21786167792322,405.94431869010555,0.60164758255562112,93.870570953243202,0.94133174783183704,0.22441663355341668,null,0,18.600892890272249,null,18.600892890272249,{"$f":"IF(J334=0,1,1000)*AVERAGE(C$63:C334)","v":236.57136459105212},null,{"$f":"(F334+G334)*SUM(F$63:G334)","v":0},0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.172316883405796,18.600892890272249,0,0,0,{"$f":"IF(SUM(I$63:I334)<($F$40-1),IF((F335+G335)*H335>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B335<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B335),0)","v":0},null,428.21786167792322,405.94431869010555,0.60164758255562112,93.870570953243202,0.94133174783183704,0.22441663355341668,null,0,18.600892890272249,null,18.600892890272249,{"$f":"IF(J335=0,1,1000)*AVERAGE(C$63:C335)","v":236.53339124293009},null,{"$f":"(F335+G335)*SUM(F$63:G335)","v":0},0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.172316883405796,18.600892890272249,0,0,0,{"$f":"IF(SUM(I$63:I335)<($F$40-1),IF((F336+G336)*H336>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B336<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B336),0)","v":0},null,428.21786167792322,405.94431869010555,0.60164758255562112,93.870570953243202,0.94133174783183704,0.22441663355341668,null,0,18.600892890272249,null,18.600892890272249,{"$f":"IF(J336=0,1,1000)*AVERAGE(C$63:C336)","v":236.49569507253156},null,{"$f":"(F336+G336)*SUM(F$63:G336)","v":0},0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.172316883405796,18.600892890272249,0,0,0,{"$f":"IF(SUM(I$63:I336)<($F$40-1),IF((F337+G337)*H337>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B337<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B337),0)","v":0},null,428.21786167792322,405.94431869010555,0.60164758255562112,93.870570953243202,0.94133174783183704,0.22441663355341668,null,0,18.600892890272249,null,18.600892890272249,{"$f":"IF(J337=0,1,1000)*AVERAGE(C$63:C337)","v":236.45827305609956},null,{"$f":"(F337+G337)*SUM(F$63:G337)","v":0},0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.172316883405796,18.600892890272249,0,0,0,{"$f":"IF(SUM(I$63:I337)<($F$40-1),IF((F338+G338)*H338>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B338<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B338),0)","v":0},null,428.21786167792322,405.94431869010555,0.60164758255562112,93.870570953243202,0.94133174783183704,0.22441663355341668,null,0,18.600892890272249,null,18.600892890272249,{"$f":"IF(J338=0,1,1000)*AVERAGE(C$63:C338)","v":236.42112221369968},null,{"$f":"(F338+G338)*SUM(F$63:G338)","v":0},0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.172316883405796,18.600892890272249,0,0,0,{"$f":"IF(SUM(I$63:I338)<($F$40-1),IF((F339+G339)*H339>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B339<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B339),0)","v":0},null,428.21786167792322,405.94431869010555,0.60164758255562112,93.870570953243202,0.94133174783183704,0.22441663355341668,null,0,18.600892890272249,null,18.600892890272249,{"$f":"IF(J339=0,1,1000)*AVERAGE(C$63:C339)","v":236.38423960842903},null,{"$f":"(F339+G339)*SUM(F$63:G339)","v":0},0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.172316883405796,18.600892890272249,0,0,0,{"$f":"IF(SUM(I$63:I339)<($F$40-1),IF((F340+G340)*H340>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B340<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B340),0)","v":0},null,428.21786167792322,405.94431869010555,0.60164758255562112,93.870570953243202,0.94133174783183704,0.22441663355341668,null,0,18.600892890272249,null,18.600892890272249,{"$f":"IF(J340=0,1,1000)*AVERAGE(C$63:C340)","v":236.34762234564235},null,{"$f":"(F340+G340)*SUM(F$63:G340)","v":0},0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.172316883405796,18.600892890272249,0,0,0,{"$f":"IF(SUM(I$63:I340)<($F$40-1),IF((F341+G341)*H341>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B341<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B341),0)","v":0},null,428.21786167792322,405.94431869010555,0.60164758255562112,93.870570953243202,0.94133174783183704,0.22441663355341668,null,0,18.600892890272249,null,18.600892890272249,{"$f":"IF(J341=0,1,1000)*AVERAGE(C$63:C341)","v":236.31126757219468},null,{"$f":"(F341+G341)*SUM(F$63:G341)","v":0},0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.172316883405796,18.600892890272249,0,0,0,{"$f":"IF(SUM(I$63:I341)<($F$40-1),IF((F342+G342)*H342>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B342<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B342),0)","v":0},null,428.21786167792322,405.94431869010555,0.60164758255562112,93.870570953243202,0.94133174783183704,0.22441663355341668,null,0,18.600892890272249,null,18.600892890272249,{"$f":"IF(J342=0,1,1000)*AVERAGE(C$63:C342)","v":236.2751724757002},null,{"$f":"(F342+G342)*SUM(F$63:G342)","v":0},0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.172316883405796,18.600892890272249,0,0,0,{"$f":"IF(SUM(I$63:I342)<($F$40-1),IF((F343+G343)*H343>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B343<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B343),0)","v":0},null,428.21786167792322,405.94431869010555,0.60164758255562112,93.870570953243202,0.94133174783183704,0.22441663355341668,null,0,18.600892890272249,null,18.600892890272249,{"$f":"IF(J343=0,1,1000)*AVERAGE(C$63:C343)","v":236.23933428380712},null,{"$f":"(F343+G343)*SUM(F$63:G343)","v":0},0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.172316883405796,18.600892890272249,0,0,0,{"$f":"IF(SUM(I$63:I343)<($F$40-1),IF((F344+G344)*H344>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B344<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B344),0)","v":0},null,428.21786167792322,405.94431869010555,0.60164758255562112,93.870570953243202,0.94133174783183704,0.22441663355341668,null,0,18.600892890272249,null,18.600892890272249,{"$f":"IF(J344=0,1,1000)*AVERAGE(C$63:C344)","v":236.20375026348773},null,{"$f":"(F344+G344)*SUM(F$63:G344)","v":0},0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.172316883405796,18.600892890272249,0,0,0,{"$f":"IF(SUM(I$63:I344)<($F$40-1),IF((F345+G345)*H345>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B345<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B345),0)","v":0},null,428.21786167792322,405.94431869010555,0.60164758255562112,93.870570953243202,0.94133174783183704,0.22441663355341668,null,0,18.600892890272249,null,18.600892890272249,{"$f":"IF(J345=0,1,1000)*AVERAGE(C$63:C345)","v":236.16841772034374},null,{"$f":"(F345+G345)*SUM(F$63:G345)","v":0},0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.172316883405796,18.600892890272249,0,0,0,{"$f":"IF(SUM(I$63:I345)<($F$40-1),IF((F346+G346)*H346>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B346<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B346),0)","v":0},null,428.21786167792322,405.94431869010555,0.60164758255562112,93.870570953243202,0.94133174783183704,0.22441663355341668,null,0,18.600892890272249,null,18.600892890272249,{"$f":"IF(J346=0,1,1000)*AVERAGE(C$63:C346)","v":236.13333399792612},null,{"$f":"(F346+G346)*SUM(F$63:G346)","v":0},0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.172316883405796,18.600892890272249,0,0,0,{"$f":"IF(SUM(I$63:I346)<($F$40-1),IF((F347+G347)*H347>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B347<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B347),0)","v":0},null,428.21786167792322,405.94431869010555,0.60164758255562112,93.870570953243202,0.94133174783183704,0.22441663355341668,null,0,18.600892890272249,null,18.600892890272249,{"$f":"IF(J347=0,1,1000)*AVERAGE(C$63:C347)","v":236.09849647706932},null,{"$f":"(F347+G347)*SUM(F$63:G347)","v":0},0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.172316883405796,18.600892890272249,0,0,0,{"$f":"IF(SUM(I$63:I347)<($F$40-1),IF((F348+G348)*H348>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B348<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B348),0)","v":0},null,428.21786167792322,405.94431869010555,0.60164758255562112,93.870570953243202,0.94133174783183704,0.22441663355341668,null,0,18.600892890272249,null,18.600892890272249,{"$f":"IF(J348=0,1,1000)*AVERAGE(C$63:C348)","v":236.0639025752395},null,{"$f":"(F348+G348)*SUM(F$63:G348)","v":0},0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.172316883405796,18.600892890272249,0,0,0,{"$f":"IF(SUM(I$63:I348)<($F$40-1),IF((F349+G349)*H349>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B349<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B349),0)","v":0},null,428.21786167792322,405.94431869010555,0.60164758255562112,93.870570953243202,0.94133174783183704,0.22441663355341668,null,0,18.600892890272249,null,18.600892890272249,{"$f":"IF(J349=0,1,1000)*AVERAGE(C$63:C349)","v":236.0295497458963},null,{"$f":"(F349+G349)*SUM(F$63:G349)","v":0},0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.172316883405796,18.600892890272249,0,0,0,{"$f":"IF(SUM(I$63:I349)<($F$40-1),IF((F350+G350)*H350>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B350<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B350),0)","v":0},null,428.21786167792322,405.94431869010555,0.60164758255562112,93.870570953243202,0.94133174783183704,0.22441663355341668,null,0,18.600892890272249,null,18.600892890272249,{"$f":"IF(J350=0,1,1000)*AVERAGE(C$63:C350)","v":235.995435477868},null,{"$f":"(F350+G350)*SUM(F$63:G350)","v":0},0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.172316883405796,18.600892890272249,0,0,0,{"$f":"IF(SUM(I$63:I350)<($F$40-1),IF((F351+G351)*H351>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B351<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B351),0)","v":0},null,428.21786167792322,405.94431869010555,0.60164758255562112,93.870570953243202,0.94133174783183704,0.22441663355341668,null,0,18.600892890272249,null,18.600892890272249,{"$f":"IF(J351=0,1,1000)*AVERAGE(C$63:C351)","v":235.96155729473952},null,{"$f":"(F351+G351)*SUM(F$63:G351)","v":0},0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.172316883405796,18.600892890272249,0,0,0,{"$f":"IF(SUM(I$63:I351)<($F$40-1),IF((F352+G352)*H352>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B352<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B352),0)","v":0},null,428.21786167792322,405.94431869010555,0.60164758255562112,93.870570953243202,0.94133174783183704,0.22441663355341668,null,0,18.600892890272249,null,18.600892890272249,{"$f":"IF(J352=0,1,1000)*AVERAGE(C$63:C352)","v":235.92791275425333},null,{"$f":"(F352+G352)*SUM(F$63:G352)","v":0},0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.172316883405796,18.600892890272249,0,0,0,{"$f":"IF(SUM(I$63:I352)<($F$40-1),IF((F353+G353)*H353>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B353<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B353),0)","v":0},null,428.21786167792322,405.94431869010555,0.60164758255562112,93.870570953243202,0.94133174783183704,0.22441663355341668,null,0,18.600892890272249,null,18.600892890272249,{"$f":"IF(J353=0,1,1000)*AVERAGE(C$63:C353)","v":235.89449944772235},null,{"$f":"(F353+G353)*SUM(F$63:G353)","v":0},0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.172316883405796,18.600892890272249,0,0,0,{"$f":"IF(SUM(I$63:I353)<($F$40-1),IF((F354+G354)*H354>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B354<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B354),0)","v":0},null,428.21786167792322,405.94431869010555,0.60164758255562112,93.870570953243202,0.94133174783183704,0.22441663355341668,null,0,18.600892890272249,null,18.600892890272249,{"$f":"IF(J354=0,1,1000)*AVERAGE(C$63:C354)","v":235.86131499945529},null,{"$f":"(F354+G354)*SUM(F$63:G354)","v":0},0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.172316883405796,18.600892890272249,0,0,0,{"$f":"IF(SUM(I$63:I354)<($F$40-1),IF((F355+G355)*H355>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B355<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B355),0)","v":0},null,428.21786167792322,405.94431869010555,0.60164758255562112,93.870570953243202,0.94133174783183704,0.22441663355341668,null,0,18.600892890272249,null,18.600892890272249,{"$f":"IF(J355=0,1,1000)*AVERAGE(C$63:C355)","v":235.82835706619346},null,{"$f":"(F355+G355)*SUM(F$63:G355)","v":0},0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.172316883405796,18.600892890272249,0,0,0,{"$f":"IF(SUM(I$63:I355)<($F$40-1),IF((F356+G356)*H356>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B356<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B356),0)","v":0},null,428.21786167792322,405.94431869010555,0.60164758255562112,93.870570953243202,0.94133174783183704,0.22441663355341668,null,0,18.600892890272249,null,18.600892890272249,{"$f":"IF(J356=0,1,1000)*AVERAGE(C$63:C356)","v":235.79562333655926},null,{"$f":"(F356+G356)*SUM(F$63:G356)","v":0},0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.172316883405796,18.600892890272249,0,0,0,{"$f":"IF(SUM(I$63:I356)<($F$40-1),IF((F357+G357)*H357>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B357<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B357),0)","v":0},null,428.21786167792322,405.94431869010555,0.60164758255562112,93.870570953243202,0.94133174783183704,0.22441663355341668,null,0,18.600892890272249,null,18.600892890272249,{"$f":"IF(J357=0,1,1000)*AVERAGE(C$63:C357)","v":235.7631115305158},null,{"$f":"(F357+G357)*SUM(F$63:G357)","v":0},0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.172316883405796,18.600892890272249,0,0,0,{"$f":"IF(SUM(I$63:I357)<($F$40-1),IF((F358+G358)*H358>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B358<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B358),0)","v":0},null,428.21786167792322,405.94431869010555,0.60164758255562112,93.870570953243202,0.94133174783183704,0.22441663355341668,null,0,18.600892890272249,null,18.600892890272249,{"$f":"IF(J358=0,1,1000)*AVERAGE(C$63:C358)","v":235.7308193988375},null,{"$f":"(F358+G358)*SUM(F$63:G358)","v":0},0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.172316883405796,18.600892890272249,0,0,0,{"$f":"IF(SUM(I$63:I358)<($F$40-1),IF((F359+G359)*H359>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B359<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B359),0)","v":0},null,428.21786167792322,405.94431869010555,0.60164758255562112,93.870570953243202,0.94133174783183704,0.22441663355341668,null,0,18.600892890272249,null,18.600892890272249,{"$f":"IF(J359=0,1,1000)*AVERAGE(C$63:C359)","v":235.69874472259139},null,{"$f":"(F359+G359)*SUM(F$63:G359)","v":0},0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.172316883405796,18.600892890272249,0,0,0,{"$f":"IF(SUM(I$63:I359)<($F$40-1),IF((F360+G360)*H360>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B360<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B360),0)","v":0},null,428.21786167792322,405.94431869010555,0.60164758255562112,93.870570953243202,0.94133174783183704,0.22441663355341668,null,0,18.600892890272249,null,18.600892890272249,{"$f":"IF(J360=0,1,1000)*AVERAGE(C$63:C360)","v":235.66688531262881},null,{"$f":"(F360+G360)*SUM(F$63:G360)","v":0},0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.172316883405796,18.600892890272249,0,0,0,{"$f":"IF(SUM(I$63:I360)<($F$40-1),IF((F361+G361)*H361>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B361<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B361),0)","v":0},null,428.21786167792322,405.94431869010555,0.60164758255562112,93.870570953243202,0.94133174783183704,0.22441663355341668,null,0,18.600892890272249,null,18.600892890272249,{"$f":"IF(J361=0,1,1000)*AVERAGE(C$63:C361)","v":235.63523900908737},null,{"$f":"(F361+G361)*SUM(F$63:G361)","v":0},0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.172316883405796,18.600892890272249,0,0,0,{"$f":"IF(SUM(I$63:I361)<($F$40-1),IF((F362+G362)*H362>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B362<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B362),0)","v":0},null,428.21786167792322,405.94431869010555,0.60164758255562112,93.870570953243202,0.94133174783183704,0.22441663355341668,null,0,18.600892890272249,null,18.600892890272249,{"$f":"IF(J362=0,1,1000)*AVERAGE(C$63:C362)","v":235.60380368090287},null,{"$f":"(F362+G362)*SUM(F$63:G362)","v":0},0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.172316883405796,18.600892890272249,0,0,0,{"$f":"IF(SUM(I$63:I362)<($F$40-1),IF((F363+G363)*H363>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B363<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B363),0)","v":0},null,428.21786167792322,405.94431869010555,0.60164758255562112,93.870570953243202,0.94133174783183704,0.22441663355341668,null,0,18.600892890272249,null,18.600892890272249,{"$f":"IF(J363=0,1,1000)*AVERAGE(C$63:C363)","v":235.57257722533092},null,{"$f":"(F363+G363)*SUM(F$63:G363)","v":0},0,{"$f":"IF($AD363=1,$AE363,0)","v":0},0,0,0,0,0,0]
[null,20,226.20464055373324,6.172316883405796,18.600892890272249,0,0,0,{"$f":"IF(SUM(I$63:I363)<($F$40-1),IF((F364+G364)*H364>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B364<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B364),0)","v":0},null,428.21786167792322,405.94431869010555,0.60164758255562112,93.870570953243202,0.94133174783183704,0.22441663355341668,null,0,18.600892890272249,null,18.600892890272249,{"$f":"IF(J364=0,1,1000)*AVERAGE(C$63:C364)","v":235.54155756747795},null,{"$f":"(F364+G364)*SUM(F$63:G364)","v":0},0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.172316883405796,18.600892890272249,0,0,0,{"$f":"IF(SUM(I$63:I364)<($F$40-1),IF((F365+G365)*H365>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B365<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B365),0)","v":0},null,428.21786167792322,405.94431869010555,0.60164758255562112,93.870570953243202,0.94133174783183704,0.22441663355341668,null,0,18.600892890272249,null,18.600892890272249,{"$f":"IF(J365=0,1,1000)*AVERAGE(C$63:C365)","v":235.51074265984187},null,{"$f":"(F365+G365)*SUM(F$63:G365)","v":0},0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.172316883405796,18.600892890272249,0,0,0,{"$f":"IF(SUM(I$63:I365)<($F$40-1),IF((F366+G366)*H366>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B366<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B366),0)","v":0},null,428.21786167792322,405.94431869010555,0.60164758255562112,93.870570953243202,0.94133174783183704,0.22441663355341668,null,0,18.600892890272249,null,18.600892890272249,{"$f":"IF(J366=0,1,1000)*AVERAGE(C$63:C366)","v":235.48013048186127},null,{"$f":"(F366+G366)*SUM(F$63:G366)","v":0},0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.172316883405796,18.600892890272249,0,0,0,{"$f":"IF(SUM(I$63:I366)<($F$40-1),IF((F367+G367)*H367>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B367<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B367),0)","v":0},null,428.21786167792322,405.94431869010555,0.60164758255562112,93.870570953243202,0.94133174783183704,0.22441663355341668,null,0,18.600892890272249,null,18.600892890272249,{"$f":"IF(J367=0,1,1000)*AVERAGE(C$63:C367)","v":235.44971903947399},null,{"$f":"(F367+G367)*SUM(F$63:G367)","v":0},0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.172316883405796,18.600892890272249,0,0,0,{"$f":"IF(SUM(I$63:I367)<($F$40-1),IF((F368+G368)*H368>0,1,0),0)","v":0},0,0,{"$f":"IF(B368<F$48,E368/((1+$F$38)^B368),0)","v":0},{"$f":"IF(B368<F$48,($F$33/1000)/((1+$F$38)^B368),0)","v":0},20,{"$f":"IF(B368<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B368),0)","v":0},null,428.21786167792322,405.94431869010555,0.60164758255562112,93.870570953243202,0.94133174783183704,0.22441663355341668,null,0,18.600892890272249,null,18.600892890272249,{"$f":"IF(J368=0,1,1000)*AVERAGE(C$63:C368)","v":235.419506364684},null,{"$f":"(F368+G368)*SUM(F$63:G368)","v":0},0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.172316883405796,18.600892890272249,0,0,0,{"$f":"IF(SUM(I$63:I368)<($F$40-1),IF((F369+G369)*H369>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B369<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B369),0)","v":0},null,428.21786167792322,405.94431869010555,0.60164758255562112,93.870570953243202,0.94133174783183704,0.22441663355341668,null,0,18.600892890272249,null,18.600892890272249,{"$f":"IF(J369=0,1,1000)*AVERAGE(C$63:C369)","v":235.38949051513697},null,{"$f":"(F369+G369)*SUM(F$63:G369)","v":0},0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.172316883405796,18.600892890272249,0,0,0,{"$f":"IF(SUM(I$63:I369)<($F$40-1),IF((F370+G370)*H370>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B370<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B370),0)","v":0},null,428.21786167792322,405.94431869010555,0.60164758255562112,93.870570953243202,0.94133174783183704,0.22441663355341668,null,0,18.600892890272249,null,18.600892890272249,{"$f":"IF(J370=0,1,1000)*AVERAGE(C$63:C370)","v":235.35966957370385},null,{"$f":"(F370+G370)*SUM(F$63:G370)","v":0},0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.172316883405796,18.600892890272249,0,0,0,{"$f":"IF(SUM(I$63:I370)<($F$40-1),IF((F371+G371)*H371>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B371<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B371),0)","v":0},null,428.21786167792322,405.94431869010555,0.60164758255562112,93.870570953243202,0.94133174783183704,0.22441663355341668,null,0,18.600892890272249,null,18.600892890272249,{"$f":"IF(J371=0,1,1000)*AVERAGE(C$63:C371)","v":235.33004164807289},null,{"$f":"(F371+G371)*SUM(F$63:G371)","v":0},0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.172316883405796,18.600892890272249,0,0,0,{"$f":"IF(SUM(I$63:I371)<($F$40-1),IF((F372+G372)*H372>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B372<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B372),0)","v":0},null,428.21786167792322,405.94431869010555,0.60164758255562112,93.870570953243202,0.94133174783183704,0.22441663355341668,null,0,18.600892890272249,null,18.600892890272249,{"$f":"IF(J372=0,1,1000)*AVERAGE(C$63:C372)","v":235.30060487034925},null,{"$f":"(F372+G372)*SUM(F$63:G372)","v":0},0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.172316883405796,18.600892890272249,0,0,0,{"$f":"IF(SUM(I$63:I372)<($F$40-1),IF((F373+G373)*H373>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B373<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B373),0)","v":0},null,428.21786167792322,405.94431869010555,0.60164758255562112,93.870570953243202,0.94133174783183704,0.22441663355341668,null,0,18.600892890272249,null,18.600892890272249,{"$f":"IF(J373=0,1,1000)*AVERAGE(C$63:C373)","v":235.27135739666241},null,{"$f":"(F373+G373)*SUM(F$63:G373)","v":0},0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.172316883405796,18.600892890272249,0,0,0,{"$f":"IF(SUM(I$63:I373)<($F$40-1),IF((F374+G374)*H374>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B374<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B374),0)","v":0},null,428.21786167792322,405.94431869010555,0.60164758255562112,93.870570953243202,0.94133174783183704,0.22441663355341668,null,0,18.600892890272249,null,18.600892890272249,{"$f":"IF(J374=0,1,1000)*AVERAGE(C$63:C374)","v":235.24229740678123},null,{"$f":"(F374+G374)*SUM(F$63:G374)","v":0},0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.172316883405796,18.600892890272249,0,0,0,{"$f":"IF(SUM(I$63:I374)<($F$40-1),IF((F375+G375)*H375>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B375<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B375),0)","v":0},null,428.21786167792322,405.94431869010555,0.60164758255562112,93.870570953243202,0.94133174783183704,0.22441663355341668,null,0,18.600892890272249,null,18.600892890272249,{"$f":"IF(J375=0,1,1000)*AVERAGE(C$63:C375)","v":235.21342310373637},null,{"$f":"(F375+G375)*SUM(F$63:G375)","v":0},0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.172316883405796,18.600892890272249,0,0,0,{"$f":"IF(SUM(I$63:I375)<($F$40-1),IF((F376+G376)*H376>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B376<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B376),0)","v":0},null,428.21786167792322,405.94431869010555,0.60164758255562112,93.870570953243202,0.94133174783183704,0.22441663355341668,null,0,18.600892890272249,null,18.600892890272249,{"$f":"IF(J376=0,1,1000)*AVERAGE(C$63:C376)","v":235.18473271344976},null,{"$f":"(F376+G376)*SUM(F$63:G376)","v":0},0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.172316883405796,18.600892890272249,0,0,0,{"$f":"IF(SUM(I$63:I376)<($F$40-1),IF((F377+G377)*H377>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B377<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B377),0)","v":0},null,428.21786167792322,405.94431869010555,0.60164758255562112,93.870570953243202,0.94133174783183704,0.22441663355341668,null,0,18.600892890272249,null,18.600892890272249,{"$f":"IF(J377=0,1,1000)*AVERAGE(C$63:C377)","v":235.15622448437134},null,{"$f":"(F377+G377)*SUM(F$63:G377)","v":0},0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.172316883405796,18.600892890272249,0,0,0,{"$f":"IF(SUM(I$63:I377)<($F$40-1),IF((F378+G378)*H378>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B378<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B378),0)","v":0},null,428.21786167792322,405.94431869010555,0.60164758255562112,93.870570953243202,0.94133174783183704,0.22441663355341668,null,0,18.600892890272249,null,18.600892890272249,{"$f":"IF(J378=0,1,1000)*AVERAGE(C$63:C378)","v":235.1278966871225},null,{"$f":"(F378+G378)*SUM(F$63:G378)","v":0},0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.172316883405796,18.600892890272249,0,0,0,{"$f":"IF(SUM(I$63:I378)<($F$40-1),IF((F379+G379)*H379>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B379<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B379),0)","v":0},null,428.21786167792322,405.94431869010555,0.60164758255562112,93.870570953243202,0.94133174783183704,0.22441663355341668,null,0,18.600892890272249,null,18.600892890272249,{"$f":"IF(J379=0,1,1000)*AVERAGE(C$63:C379)","v":235.09974761414654},null,{"$f":"(F379+G379)*SUM(F$63:G379)","v":0},0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.172316883405796,18.600892890272249,0,0,0,{"$f":"IF(SUM(I$63:I379)<($F$40-1),IF((F380+G380)*H380>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B380<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B380),0)","v":0},null,428.21786167792322,405.94431869010555,0.60164758255562112,93.870570953243202,0.94133174783183704,0.22441663355341668,null,0,18.600892890272249,null,18.600892890272249,{"$f":"IF(J380=0,1,1000)*AVERAGE(C$63:C380)","v":235.07177557936538},null,{"$f":"(F380+G380)*SUM(F$63:G380)","v":0},0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.172316883405796,18.600892890272249,0,0,0,{"$f":"IF(SUM(I$63:I380)<($F$40-1),IF((F381+G381)*H381>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B381<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B381),0)","v":0},null,428.21786167792322,405.94431869010555,0.60164758255562112,93.870570953243202,0.94133174783183704,0.22441663355341668,null,0,18.600892890272249,null,18.600892890272249,{"$f":"IF(J381=0,1,1000)*AVERAGE(C$63:C381)","v":235.04397891784305},null,{"$f":"(F381+G381)*SUM(F$63:G381)","v":0},0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.172316883405796,18.600892890272249,0,0,0,{"$f":"IF(SUM(I$63:I381)<($F$40-1),IF((F382+G382)*H382>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B382<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B382),0)","v":0},null,428.21786167792322,405.94431869010555,0.60164758255562112,93.870570953243202,0.94133174783183704,0.22441663355341668,null,0,18.600892890272249,null,18.600892890272249,{"$f":"IF(J382=0,1,1000)*AVERAGE(C$63:C382)","v":235.01635598545522},null,{"$f":"(F382+G382)*SUM(F$63:G382)","v":0},0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,{"$f":"V383*T383/3.413","v":6.172316883405796},18.600892890272249,0,0,0,{"$f":"IF(SUM(I$63:I382)<($F$40-1),IF((F383+G383)*H383>0,1,0),0)","v":0},0,{"$f":"I383/(1+$F$38)^B383","v":0},0,0,20,{"$f":"IF(B383<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B383),0)","v":0},null,428.21786167792322,{"$f":"S$10*$Q383^6+T$10*$Q383^5+U$10*$Q383^4+V$10*$Q383^3+W$10*$Q383^2+X$10*$Q383+Y$10","v":405.94431869010555},{"$f":"S$12*$Q383^6+T$12*$Q383^5+U$12*$Q383^4+V$12*$Q383^3+W$12*$Q383^2+X$12*$Q383+Y$12","v":0.60164758255562112},{"$f":"(R383-R$60)-(Q$60+460)*(S383-S$60)","v":93.870570953243202},0.94133174783183704,0.22441663355341668,null,0,18.600892890272249,null,18.600892890272249,{"$f":"IF(J383=0,1,1000)*AVERAGE(C$63:C383)","v":234.98890515856513},null,{"$f":"(F383+G383)*SUM(F$63:G383)","v":0},0,0,0,0,0,0,0,0]
[null,{"$f":"IF(ROUND(B383,1)=F$48,F$48,IF(B383<$F$48,B383+1/12,B383))","v":20},226.20464055373324,6.172316883405796,{"$f":"IF(B384>=F$48,E383,IF(D384*F$23/1000000-F$32/1000<0,0,D384*F$23/1000000-F$32/1000))","v":18.600892890272249},0,0,0,{"$f":"IF(SUM(I$63:I383)<($F$40-1),IF((F384+G384)*H384>0,1,0),0)","v":0},0,0,0,0,{"$f":"IF(J384<1, B384,N383)","v":20},{"$f":"IF(B384<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B384),0)","v":0},null,{"$f":"C384*1.8+32-F$20","v":428.21786167792322},405.94431869010555,0.60164758255562112,93.870570953243202,{"$f":"(1-($F$34+273)/(C384+273))/(1-($F$34+273)/($F$17+273))","v":0.94133174783183704},{"$f":"( -12.447*U384^2 + 25.389*U384 - 11.942)*V$59","v":0.22441663355341668},null,{"$f":"IF(X383>0,X383,IF(J384=0,0,B384))","v":0},{"$f":"IF(X383>0,Y383,E384)","v":18.600892890272249},null,{"$f":"IF(B384<=AA$59,E384,AA383)","v":18.600892890272249},{"$f":"IF(J384=0,1,1000)*AVERAGE(C$63:C384)","v":234.96162483370543},null,{"$f":"(F384+G384)*SUM(F$63:G384)","v":0},{"$f":"IF((F384+G384)=0,0,B384)","v":0},{"$f":"IF($AD384=1,$AE384,0)","v":0},{"$f":"IF($AD384=2,$AE384,0)","v":0},{"$f":"IF($AD384=3,$AE384,0)","v":0},{"$f":"IF($AD384=4,$AE384,0)","v":0},{"$f":"IF($AD384=5,$AE384,0)","v":0},{"$f":"IF($AD384=6,$AE384,0)","v":0},{"$f":"IF($AD384=7,$AE384,0)","v":0}]
[null,20,{"$f":"IF(B384<F$48,IF(I384<1,C384*(1-$F$22/12), $C$63),C384)","v":226.20464055373324},6.172316883405796,18.600892890272249,{"$f":"IF(B385>F$48-5,0,IF(C385 <= $C$63- $F$35,1,0))","v":0},{"$f":"IF(ROUND(B385,1)=F$48-5,IF(E385-(E384-E385)*60<1,1,0),IF(E385-(E384-E385)<0,1,0))","v":0},{"$f":"IF(ROUND(F$48-B385,2)<5,0,1)","v":0},{"$f":"IF(SUM(I$63:I384)<($F$40-1),IF((F385+G385)*H385>0,1,0),0)","v":0},{"$f":"IF(OR(I385=1,J384 =1), 1,0)","v":0},0,0,0,20,{"$f":"IF(B385<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B385),0)","v":0},null,428.21786167792322,405.94431869010555,0.60164758255562112,93.870570953243202,0.94133174783183704,0.22441663355341668,null,0,18.600892890272249,null,18.600892890272249,{"$f":"IF(J385=0,1,1000)*AVERAGE(C$63:C385)","v":234.93451342726593},null,{"$f":"(F385+G385)*SUM(F$63:G385)","v":0},0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.172316883405796,18.600892890272249,0,0,0,{"$f":"IF(SUM(I$63:I385)<($F$40-1),IF((F386+G386)*H386>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B386<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B386),0)","v":0},null,428.21786167792322,405.94431869010555,0.60164758255562112,93.870570953243202,0.94133174783183704,0.22441663355341668,null,0,18.600892890272249,null,18.600892890272249,{"$f":"IF(J386=0,1,1000)*AVERAGE(C$63:C386)","v":234.90756937518714},null,{"$f":"(F386+G386)*SUM(F$63:G386)","v":0},0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.172316883405796,18.600892890272249,0,0,0,{"$f":"IF(SUM(I$63:I386)<($F$40-1),IF((F387+G387)*H387>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B387<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B387),0)","v":0},null,428.21786167792322,405.94431869010555,0.60164758255562112,93.870570953243202,0.94133174783183704,0.22441663355341668,null,0,18.600892890272249,null,18.600892890272249,{"$f":"IF(J387=0,1,1000)*AVERAGE(C$63:C387)","v":234.8807911326596},null,{"$f":"(F387+G387)*SUM(F$63:G387)","v":0},0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.172316883405796,18.600892890272249,0,0,0,{"$f":"IF(SUM(I$63:I387)<($F$40-1),IF((F388+G388)*H388>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B388<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B388),0)","v":0},null,428.21786167792322,405.94431869010555,0.60164758255562112,93.870570953243202,0.94133174783183704,0.22441663355341668,null,0,18.600892890272249,null,18.600892890272249,{"$f":"IF(J388=0,1,1000)*AVERAGE(C$63:C388)","v":234.85417717382856},null,{"$f":"(F388+G388)*SUM(F$63:G388)","v":0},0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.172316883405796,18.600892890272249,0,0,0,{"$f":"IF(SUM(I$63:I388)<($F$40-1),IF((F389+G389)*H389>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B389<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B389),0)","v":0},null,428.21786167792322,405.94431869010555,0.60164758255562112,93.870570953243202,0.94133174783183704,0.22441663355341668,null,0,18.600892890272249,null,18.600892890272249,{"$f":"IF(J389=0,1,1000)*AVERAGE(C$63:C389)","v":234.82772599150414},null,{"$f":"(F389+G389)*SUM(F$63:G389)","v":0},0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.172316883405796,18.600892890272249,0,0,0,{"$f":"IF(SUM(I$63:I389)<($F$40-1),IF((F390+G390)*H390>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B390<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B390),0)","v":0},null,428.21786167792322,405.94431869010555,0.60164758255562112,93.870570953243202,0.94133174783183704,0.22441663355341668,null,0,18.600892890272249,null,18.600892890272249,{"$f":"IF(J390=0,1,1000)*AVERAGE(C$63:C390)","v":234.80143609687681},null,{"$f":"(F390+G390)*SUM(F$63:G390)","v":0},0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.172316883405796,18.600892890272249,0,0,0,{"$f":"IF(SUM(I$63:I390)<($F$40-1),IF((F391+G391)*H391>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B391<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B391),0)","v":0},null,428.21786167792322,405.94431869010555,0.60164758255562112,93.870570953243202,0.94133174783183704,0.22441663355341668,null,0,18.600892890272249,null,18.600892890272249,{"$f":"IF(J391=0,1,1000)*AVERAGE(C$63:C391)","v":234.77530601923809},null,{"$f":"(F391+G391)*SUM(F$63:G391)","v":0},0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.172316883405796,18.600892890272249,0,0,0,{"$f":"IF(SUM(I$63:I391)<($F$40-1),IF((F392+G392)*H392>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B392<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B392),0)","v":0},null,428.21786167792322,405.94431869010555,0.60164758255562112,93.870570953243202,0.94133174783183704,0.22441663355341668,null,0,18.600892890272249,null,18.600892890272249,{"$f":"IF(J392=0,1,1000)*AVERAGE(C$63:C392)","v":234.74933430570627},null,{"$f":"(F392+G392)*SUM(F$63:G392)","v":0},0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.172316883405796,18.600892890272249,0,0,0,{"$f":"IF(SUM(I$63:I392)<($F$40-1),IF((F393+G393)*H393>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B393<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B393),0)","v":0},null,428.21786167792322,405.94431869010555,0.60164758255562112,93.870570953243202,0.94133174783183704,0.22441663355341668,null,0,18.600892890272249,null,18.600892890272249,{"$f":"IF(J393=0,1,1000)*AVERAGE(C$63:C393)","v":234.72351952095715},null,{"$f":"(F393+G393)*SUM(F$63:G393)","v":0},0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.172316883405796,18.600892890272249,0,0,0,{"$f":"IF(SUM(I$63:I393)<($F$40-1),IF((F394+G394)*H394>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B394<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B394),0)","v":0},null,428.21786167792322,405.94431869010555,0.60164758255562112,93.870570953243202,0.94133174783183704,0.22441663355341668,null,0,18.600892890272249,null,18.600892890272249,{"$f":"IF(J394=0,1,1000)*AVERAGE(C$63:C394)","v":234.69786024695949},null,{"$f":"(F394+G394)*SUM(F$63:G394)","v":0},0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.172316883405796,18.600892890272249,0,0,0,{"$f":"IF(SUM(I$63:I394)<($F$40-1),IF((F395+G395)*H395>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B395<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B395),0)","v":0},null,428.21786167792322,405.94431869010555,0.60164758255562112,93.870570953243202,0.94133174783183704,0.22441663355341668,null,0,18.600892890272249,null,18.600892890272249,{"$f":"IF(J395=0,1,1000)*AVERAGE(C$63:C395)","v":234.6723550827156},null,{"$f":"(F395+G395)*SUM(F$63:G395)","v":0},0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.172316883405796,18.600892890272249,0,0,0,{"$f":"IF(SUM(I$63:I395)<($F$40-1),IF((F396+G396)*H396>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B396<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B396),0)","v":0},null,428.21786167792322,405.94431869010555,0.60164758255562112,93.870570953243202,0.94133174783183704,0.22441663355341668,null,0,18.600892890272249,null,18.600892890272249,{"$f":"IF(J396=0,1,1000)*AVERAGE(C$63:C396)","v":234.64700264400608},null,{"$f":"(F396+G396)*SUM(F$63:G396)","v":0},0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.172316883405796,18.600892890272249,0,0,0,{"$f":"IF(SUM(I$63:I396)<($F$40-1),IF((F397+G397)*H397>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B397<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B397),0)","v":0},null,428.21786167792322,405.94431869010555,0.60164758255562112,93.870570953243202,0.94133174783183704,0.22441663355341668,null,0,18.600892890272249,null,18.600892890272249,{"$f":"IF(J397=0,1,1000)*AVERAGE(C$63:C397)","v":234.62180156313963},null,{"$f":"(F397+G397)*SUM(F$63:G397)","v":0},0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.172316883405796,18.600892890272249,0,0,0,{"$f":"IF(SUM(I$63:I397)<($F$40-1),IF((F398+G398)*H398>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B398<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B398),0)","v":0},null,428.21786167792322,405.94431869010555,0.60164758255562112,93.870570953243202,0.94133174783183704,0.22441663355341668,null,0,18.600892890272249,null,18.600892890272249,{"$f":"IF(J398=0,1,1000)*AVERAGE(C$63:C398)","v":234.5967504887069},null,{"$f":"(F398+G398)*SUM(F$63:G398)","v":0},0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.172316883405796,18.600892890272249,0,0,0,{"$f":"IF(SUM(I$63:I398)<($F$40-1),IF((F399+G399)*H399>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B399<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B399),0)","v":0},null,428.21786167792322,405.94431869010555,0.60164758255562112,93.870570953243202,0.94133174783183704,0.22441663355341668,null,0,18.600892890272249,null,18.600892890272249,{"$f":"IF(J399=0,1,1000)*AVERAGE(C$63:C399)","v":234.57184808533904},null,{"$f":"(F399+G399)*SUM(F$63:G399)","v":0},0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.172316883405796,18.600892890272249,0,0,0,{"$f":"IF(SUM(I$63:I399)<($F$40-1),IF((F400+G400)*H400>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B400<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B400),0)","v":0},null,428.21786167792322,405.94431869010555,0.60164758255562112,93.870570953243202,0.94133174783183704,0.22441663355341668,null,0,18.600892890272249,null,18.600892890272249,{"$f":"IF(J400=0,1,1000)*AVERAGE(C$63:C400)","v":234.54709303347039},null,{"$f":"(F400+G400)*SUM(F$63:G400)","v":0},0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.172316883405796,18.600892890272249,0,0,0,{"$f":"IF(SUM(I$63:I400)<($F$40-1),IF((F401+G401)*H401>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B401<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B401),0)","v":0},null,428.21786167792322,405.94431869010555,0.60164758255562112,93.870570953243202,0.94133174783183704,0.22441663355341668,null,0,18.600892890272249,null,18.600892890272249,{"$f":"IF(J401=0,1,1000)*AVERAGE(C$63:C401)","v":234.52248402910541},null,{"$f":"(F401+G401)*SUM(F$63:G401)","v":0},0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.172316883405796,18.600892890272249,0,0,0,{"$f":"IF(SUM(I$63:I401)<($F$40-1),IF((F402+G402)*H402>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B402<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B402),0)","v":0},null,428.21786167792322,405.94431869010555,0.60164758255562112,93.870570953243202,0.94133174783183704,0.22441663355341668,null,0,18.600892890272249,null,18.600892890272249,{"$f":"IF(J402=0,1,1000)*AVERAGE(C$63:C402)","v":234.49801978358963},null,{"$f":"(F402+G402)*SUM(F$63:G402)","v":0},0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.172316883405796,18.600892890272249,0,0,0,{"$f":"IF(SUM(I$63:I402)<($F$40-1),IF((F403+G403)*H403>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B403<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B403),0)","v":0},null,428.21786167792322,405.94431869010555,0.60164758255562112,93.870570953243202,0.94133174783183704,0.22441663355341668,null,0,18.600892890272249,null,18.600892890272249,{"$f":"IF(J403=0,1,1000)*AVERAGE(C$63:C403)","v":234.4736990233848},null,{"$f":"(F403+G403)*SUM(F$63:G403)","v":0},0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.172316883405796,18.600892890272249,0,0,0,{"$f":"IF(SUM(I$63:I403)<($F$40-1),IF((F404+G404)*H404>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B404<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B404),0)","v":0},null,428.21786167792322,405.94431869010555,0.60164758255562112,93.870570953243202,0.94133174783183704,0.22441663355341668,null,0,18.600892890272249,null,18.600892890272249,{"$f":"IF(J404=0,1,1000)*AVERAGE(C$63:C404)","v":234.44952048984783},null,{"$f":"(F404+G404)*SUM(F$63:G404)","v":0},0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.172316883405796,18.600892890272249,0,0,0,{"$f":"IF(SUM(I$63:I404)<($F$40-1),IF((F405+G405)*H405>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B405<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B405),0)","v":0},null,428.21786167792322,405.94431869010555,0.60164758255562112,93.870570953243202,0.94133174783183704,0.22441663355341668,null,0,18.600892890272249,null,18.600892890272249,{"$f":"IF(J405=0,1,1000)*AVERAGE(C$63:C405)","v":234.4254829390137},null,{"$f":"(F405+G405)*SUM(F$63:G405)","v":0},0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.172316883405796,18.600892890272249,0,0,0,{"$f":"IF(SUM(I$63:I405)<($F$40-1),IF((F406+G406)*H406>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B406<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B406),0)","v":0},null,428.21786167792322,405.94431869010555,0.60164758255562112,93.870570953243202,0.94133174783183704,0.22441663355341668,null,0,18.600892890272249,null,18.600892890272249,{"$f":"IF(J406=0,1,1000)*AVERAGE(C$63:C406)","v":234.4015851413821},null,{"$f":"(F406+G406)*SUM(F$63:G406)","v":0},0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.172316883405796,18.600892890272249,0,0,0,{"$f":"IF(SUM(I$63:I406)<($F$40-1),IF((F407+G407)*H407>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B407<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B407),0)","v":0},null,428.21786167792322,405.94431869010555,0.60164758255562112,93.870570953243202,0.94133174783183704,0.22441663355341668,null,0,18.600892890272249,null,18.600892890272249,{"$f":"IF(J407=0,1,1000)*AVERAGE(C$63:C407)","v":234.37782588170776},null,{"$f":"(F407+G407)*SUM(F$63:G407)","v":0},0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.172316883405796,18.600892890272249,0,0,0,{"$f":"IF(SUM(I$63:I407)<($F$40-1),IF((F408+G408)*H408>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B408<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B408),0)","v":0},null,428.21786167792322,405.94431869010555,0.60164758255562112,93.870570953243202,0.94133174783183704,0.22441663355341668,null,0,18.600892890272249,null,18.600892890272249,{"$f":"IF(J408=0,1,1000)*AVERAGE(C$63:C408)","v":234.35420395879456},null,{"$f":"(F408+G408)*SUM(F$63:G408)","v":0},0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.172316883405796,18.600892890272249,0,0,0,{"$f":"IF(SUM(I$63:I408)<($F$40-1),IF((F409+G409)*H409>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B409<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B409),0)","v":0},null,428.21786167792322,405.94431869010555,0.60164758255562112,93.870570953243202,0.94133174783183704,0.22441663355341668,null,0,18.600892890272249,null,18.600892890272249,{"$f":"IF(J409=0,1,1000)*AVERAGE(C$63:C409)","v":234.33071818529297},null,{"$f":"(F409+G409)*SUM(F$63:G409)","v":0},0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.172316883405796,18.600892890272249,0,0,0,{"$f":"IF(SUM(I$63:I409)<($F$40-1),IF((F410+G410)*H410>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B410<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B410),0)","v":0},null,428.21786167792322,405.94431869010555,0.60164758255562112,93.870570953243202,0.94133174783183704,0.22441663355341668,null,0,18.600892890272249,null,18.600892890272249,{"$f":"IF(J410=0,1,1000)*AVERAGE(C$63:C410)","v":234.30736738750116},null,{"$f":"(F410+G410)*SUM(F$63:G410)","v":0},0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.172316883405796,18.600892890272249,0,0,0,{"$f":"IF(SUM(I$63:I410)<($F$40-1),IF((F411+G411)*H411>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B411<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B411),0)","v":0},null,428.21786167792322,405.94431869010555,0.60164758255562112,93.870570953243202,0.94133174783183704,0.22441663355341668,null,0,18.600892890272249,null,18.600892890272249,{"$f":"IF(J411=0,1,1000)*AVERAGE(C$63:C411)","v":234.28415040516944},null,{"$f":"(F411+G411)*SUM(F$63:G411)","v":0},0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.172316883405796,18.600892890272249,0,0,0,{"$f":"IF(SUM(I$63:I411)<($F$40-1),IF((F412+G412)*H412>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B412<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B412),0)","v":0},null,428.21786167792322,405.94431869010555,0.60164758255562112,93.870570953243202,0.94133174783183704,0.22441663355341668,null,0,18.600892890272249,null,18.600892890272249,{"$f":"IF(J412=0,1,1000)*AVERAGE(C$63:C412)","v":234.26106609130824},null,{"$f":"(F412+G412)*SUM(F$63:G412)","v":0},0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.172316883405796,18.600892890272249,0,0,0,{"$f":"IF(SUM(I$63:I412)<($F$40-1),IF((F413+G413)*H413>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B413<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B413),0)","v":0},null,428.21786167792322,405.94431869010555,0.60164758255562112,93.870570953243202,0.94133174783183704,0.22441663355341668,null,0,18.600892890272249,null,18.600892890272249,{"$f":"IF(J413=0,1,1000)*AVERAGE(C$63:C413)","v":234.23811331199892},null,{"$f":"(F413+G413)*SUM(F$63:G413)","v":0},0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.172316883405796,18.600892890272249,0,0,0,{"$f":"IF(SUM(I$63:I413)<($F$40-1),IF((F414+G414)*H414>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B414<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B414),0)","v":0},null,428.21786167792322,405.94431869010555,0.60164758255562112,93.870570953243202,0.94133174783183704,0.22441663355341668,null,0,18.600892890272249,null,18.600892890272249,{"$f":"IF(J414=0,1,1000)*AVERAGE(C$63:C414)","v":234.2152909462084},null,{"$f":"(F414+G414)*SUM(F$63:G414)","v":0},0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.172316883405796,18.600892890272249,0,0,0,{"$f":"IF(SUM(I$63:I414)<($F$40-1),IF((F415+G415)*H415>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B415<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B415),0)","v":0},null,428.21786167792322,405.94431869010555,0.60164758255562112,93.870570953243202,0.94133174783183704,0.22441663355341668,null,0,18.600892890272249,null,18.600892890272249,{"$f":"IF(J415=0,1,1000)*AVERAGE(C$63:C415)","v":234.19259788560652},null,{"$f":"(F415+G415)*SUM(F$63:G415)","v":0},0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.172316883405796,18.600892890272249,0,0,0,{"$f":"IF(SUM(I$63:I415)<($F$40-1),IF((F416+G416)*H416>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B416<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B416),0)","v":0},null,428.21786167792322,405.94431869010555,0.60164758255562112,93.870570953243202,0.94133174783183704,0.22441663355341668,null,0,18.600892890272249,null,18.600892890272249,{"$f":"IF(J416=0,1,1000)*AVERAGE(C$63:C416)","v":234.17003303438656},null,{"$f":"(F416+G416)*SUM(F$63:G416)","v":0},0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.172316883405796,18.600892890272249,0,0,0,{"$f":"IF(SUM(I$63:I416)<($F$40-1),IF((F417+G417)*H417>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B417<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B417),0)","v":0},null,428.21786167792322,405.94431869010555,0.60164758255562112,93.870570953243202,0.94133174783183704,0.22441663355341668,null,0,18.600892890272249,null,18.600892890272249,{"$f":"IF(J417=0,1,1000)*AVERAGE(C$63:C417)","v":234.14759530908896},null,{"$f":"(F417+G417)*SUM(F$63:G417)","v":0},0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.172316883405796,18.600892890272249,0,0,0,{"$f":"IF(SUM(I$63:I417)<($F$40-1),IF((F418+G418)*H418>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B418<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B418),0)","v":0},null,428.21786167792322,405.94431869010555,0.60164758255562112,93.870570953243202,0.94133174783183704,0.22441663355341668,null,0,18.600892890272249,null,18.600892890272249,{"$f":"IF(J418=0,1,1000)*AVERAGE(C$63:C418)","v":234.12528363842787},null,{"$f":"(F418+G418)*SUM(F$63:G418)","v":0},0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.172316883405796,18.600892890272249,0,0,0,{"$f":"IF(SUM(I$63:I418)<($F$40-1),IF((F419+G419)*H419>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B419<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B419),0)","v":0},null,428.21786167792322,405.94431869010555,0.60164758255562112,93.870570953243202,0.94133174783183704,0.22441663355341668,null,0,18.600892890272249,null,18.600892890272249,{"$f":"IF(J419=0,1,1000)*AVERAGE(C$63:C419)","v":234.10309696312063},null,{"$f":"(F419+G419)*SUM(F$63:G419)","v":0},0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.172316883405796,18.600892890272249,0,0,0,{"$f":"IF(SUM(I$63:I419)<($F$40-1),IF((F420+G420)*H420>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B420<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B420),0)","v":0},null,428.21786167792322,405.94431869010555,0.60164758255562112,93.870570953243202,0.94133174783183704,0.22441663355341668,null,0,18.600892890272249,null,18.600892890272249,{"$f":"IF(J420=0,1,1000)*AVERAGE(C$63:C420)","v":234.08103423572013},null,{"$f":"(F420+G420)*SUM(F$63:G420)","v":0},0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.172316883405796,18.600892890272249,0,0,0,{"$f":"IF(SUM(I$63:I420)<($F$40-1),IF((F421+G421)*H421>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B421<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B421),0)","v":0},null,428.21786167792322,405.94431869010555,0.60164758255562112,93.870570953243202,0.94133174783183704,0.22441663355341668,null,0,18.600892890272249,null,18.600892890272249,{"$f":"IF(J421=0,1,1000)*AVERAGE(C$63:C421)","v":234.05909442044998},null,{"$f":"(F421+G421)*SUM(F$63:G421)","v":0},0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.172316883405796,18.600892890272249,0,0,0,{"$f":"IF(SUM(I$63:I421)<($F$40-1),IF((F422+G422)*H422>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B422<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B422),0)","v":0},null,428.21786167792322,405.94431869010555,0.60164758255562112,93.870570953243202,0.94133174783183704,0.22441663355341668,null,0,18.600892890272249,null,18.600892890272249,{"$f":"IF(J422=0,1,1000)*AVERAGE(C$63:C422)","v":234.03727649304244},null,{"$f":"(F422+G422)*SUM(F$63:G422)","v":0},0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.172316883405796,18.600892890272249,0,0,0,{"$f":"IF(SUM(I$63:I422)<($F$40-1),IF((F423+G423)*H423>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B423<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B423),0)","v":0},null,428.21786167792322,405.94431869010555,0.60164758255562112,93.870570953243202,0.94133174783183704,0.22441663355341668,null,0,18.600892890272249,null,18.600892890272249,{"$f":"IF(J423=0,1,1000)*AVERAGE(C$63:C423)","v":234.01557944057902},null,{"$f":"(F423+G423)*SUM(F$63:G423)","v":0},0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,{"$f":"V424*T424/3.413","v":6.172316883405796},18.600892890272249,{"$f":"IF(B424>F$48-5,0,IF(C424 <= $C$63- $F$35,1,0))","v":0},0,0,{"$f":"IF(SUM(I$63:I423)<($F$40-1),IF((F424+G424)*H424>0,1,0),0)","v":0},0,{"$f":"I424/(1+$F$38)^B424","v":0},0,0,20,{"$f":"IF(B424<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B424),0)","v":0},null,{"$f":"C424*1.8+32-F$20","v":428.21786167792322},{"$f":"S$10*$Q424^6+T$10*$Q424^5+U$10*$Q424^4+V$10*$Q424^3+W$10*$Q424^2+X$10*$Q424+Y$10","v":405.94431869010555},{"$f":"S$12*$Q424^6+T$12*$Q424^5+U$12*$Q424^4+V$12*$Q424^3+W$12*$Q424^2+X$12*$Q424+Y$12","v":0.60164758255562112},{"$f":"(R424-R$60)-(Q$60+460)*(S424-S$60)","v":93.870570953243202},0.94133174783183704,0.22441663355341668,null,0,18.600892890272249,null,18.600892890272249,{"$f":"IF(J424=0,1,1000)*AVERAGE(C$63:C424)","v":233.99400226133361},null,{"$f":"(F424+G424)*SUM(F$63:G424)","v":0},0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.172316883405796,18.600892890272249,0,0,0,{"$f":"IF(SUM(I$63:I424)<($F$40-1),IF((F425+G425)*H425>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B425<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B425),0)","v":0},null,428.21786167792322,405.94431869010555,0.60164758255562112,93.870570953243202,0.94133174783183704,0.22441663355341668,null,0,18.600892890272249,null,18.600892890272249,{"$f":"IF(J425=0,1,1000)*AVERAGE(C$63:C425)","v":233.97254396461847},null,{"$f":"(F425+G425)*SUM(F$63:G425)","v":0},0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.172316883405796,18.600892890272249,0,0,0,{"$f":"IF(SUM(I$63:I425)<($F$40-1),IF((F426+G426)*H426>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B426<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B426),0)","v":0},null,428.21786167792322,405.94431869010555,0.60164758255562112,93.870570953243202,0.94133174783183704,0.22441663355341668,null,0,18.600892890272249,null,18.600892890272249,{"$f":"IF(J426=0,1,1000)*AVERAGE(C$63:C426)","v":233.95120357063254},null,{"$f":"(F426+G426)*SUM(F$63:G426)","v":0},0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.172316883405796,18.600892890272249,0,0,0,{"$f":"IF(SUM(I$63:I426)<($F$40-1),IF((F427+G427)*H427>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B427<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B427),0)","v":0},null,428.21786167792322,405.94431869010555,0.60164758255562112,93.870570953243202,0.94133174783183704,0.22441663355341668,null,0,18.600892890272249,null,18.600892890272249,{"$f":"IF(J427=0,1,1000)*AVERAGE(C$63:C427)","v":233.9299801103123},null,{"$f":"(F427+G427)*SUM(F$63:G427)","v":0},0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.172316883405796,18.600892890272249,0,0,0,{"$f":"IF(SUM(I$63:I427)<($F$40-1),IF((F428+G428)*H428>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B428<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B428),0)","v":0},null,428.21786167792322,405.94431869010555,0.60164758255562112,93.870570953243202,0.94133174783183704,0.22441663355341668,null,0,18.600892890272249,null,18.600892890272249,{"$f":"IF(J428=0,1,1000)*AVERAGE(C$63:C428)","v":233.90887262518504},null,{"$f":"(F428+G428)*SUM(F$63:G428)","v":0},0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.172316883405796,18.600892890272249,0,0,0,{"$f":"IF(SUM(I$63:I428)<($F$40-1),IF((F429+G429)*H429>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B429<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B429),0)","v":0},null,428.21786167792322,405.94431869010555,0.60164758255562112,93.870570953243202,0.94133174783183704,0.22441663355341668,null,0,18.600892890272249,null,18.600892890272249,{"$f":"IF(J429=0,1,1000)*AVERAGE(C$63:C429)","v":233.88788016722469},null,{"$f":"(F429+G429)*SUM(F$63:G429)","v":0},0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.172316883405796,18.600892890272249,0,0,0,{"$f":"IF(SUM(I$63:I429)<($F$40-1),IF((F430+G430)*H430>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B430<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B430),0)","v":0},null,428.21786167792322,405.94431869010555,0.60164758255562112,93.870570953243202,0.94133174783183704,0.22441663355341668,null,0,18.600892890272249,null,18.600892890272249,{"$f":"IF(J430=0,1,1000)*AVERAGE(C$63:C430)","v":233.86700179870979},null,{"$f":"(F430+G430)*SUM(F$63:G430)","v":0},0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.172316883405796,18.600892890272249,0,0,0,{"$f":"IF(SUM(I$63:I430)<($F$40-1),IF((F431+G431)*H431>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B431<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B431),0)","v":0},null,428.21786167792322,405.94431869010555,0.60164758255562112,93.870570953243202,0.94133174783183704,0.22441663355341668,null,0,18.600892890272249,null,18.600892890272249,{"$f":"IF(J431=0,1,1000)*AVERAGE(C$63:C431)","v":233.84623659208387},null,{"$f":"(F431+G431)*SUM(F$63:G431)","v":0},0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.172316883405796,18.600892890272249,0,0,0,{"$f":"IF(SUM(I$63:I431)<($F$40-1),IF((F432+G432)*H432>0,1,0),0)","v":0},0,0,{"$f":"IF(B432<F$48,E432/((1+$F$38)^B432),0)","v":0},{"$f":"IF(B432<F$48,($F$33/1000)/((1+$F$38)^B432),0)","v":0},20,{"$f":"IF(B432<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B432),0)","v":0},null,428.21786167792322,405.94431869010555,0.60164758255562112,93.870570953243202,0.94133174783183704,0.22441663355341668,null,0,18.600892890272249,null,18.600892890272249,{"$f":"IF(J432=0,1,1000)*AVERAGE(C$63:C432)","v":233.82558362981808},null,{"$f":"(F432+G432)*SUM(F$63:G432)","v":0},0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.172316883405796,18.600892890272249,0,0,0,{"$f":"IF(SUM(I$63:I432)<($F$40-1),IF((F433+G433)*H433>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B433<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B433),0)","v":0},null,428.21786167792322,405.94431869010555,0.60164758255562112,93.870570953243202,0.94133174783183704,0.22441663355341668,null,0,18.600892890272249,null,18.600892890272249,{"$f":"IF(J433=0,1,1000)*AVERAGE(C$63:C433)","v":233.80504200427609},null,{"$f":"(F433+G433)*SUM(F$63:G433)","v":0},0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.172316883405796,18.600892890272249,0,0,0,{"$f":"IF(SUM(I$63:I433)<($F$40-1),IF((F434+G434)*H434>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B434<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B434),0)","v":0},null,428.21786167792322,405.94431869010555,0.60164758255562112,93.870570953243202,0.94133174783183704,0.22441663355341668,null,0,18.600892890272249,null,18.600892890272249,{"$f":"IF(J434=0,1,1000)*AVERAGE(C$63:C434)","v":233.7846108175811},null,{"$f":"(F434+G434)*SUM(F$63:G434)","v":0},0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.172316883405796,18.600892890272249,0,0,0,{"$f":"IF(SUM(I$63:I434)<($F$40-1),IF((F435+G435)*H435>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B435<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B435),0)","v":0},null,428.21786167792322,405.94431869010555,0.60164758255562112,93.870570953243202,0.94133174783183704,0.22441663355341668,null,0,18.600892890272249,null,18.600892890272249,{"$f":"IF(J435=0,1,1000)*AVERAGE(C$63:C435)","v":233.764289181485},null,{"$f":"(F435+G435)*SUM(F$63:G435)","v":0},0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.172316883405796,18.600892890272249,0,0,0,{"$f":"IF(SUM(I$63:I435)<($F$40-1),IF((F436+G436)*H436>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B436<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B436),0)","v":0},null,428.21786167792322,405.94431869010555,0.60164758255562112,93.870570953243202,0.94133174783183704,0.22441663355341668,null,0,18.600892890272249,null,18.600892890272249,{"$f":"IF(J436=0,1,1000)*AVERAGE(C$63:C436)","v":233.74407621723969},null,{"$f":"(F436+G436)*SUM(F$63:G436)","v":0},0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.172316883405796,18.600892890272249,0,0,0,{"$f":"IF(SUM(I$63:I436)<($F$40-1),IF((F437+G437)*H437>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B437<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B437),0)","v":0},null,428.21786167792322,405.94431869010555,0.60164758255562112,93.870570953243202,0.94133174783183704,0.22441663355341668,null,0,18.600892890272249,null,18.600892890272249,{"$f":"IF(J437=0,1,1000)*AVERAGE(C$63:C437)","v":233.72397105547037},null,{"$f":"(F437+G437)*SUM(F$63:G437)","v":0},0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.172316883405796,18.600892890272249,0,0,0,{"$f":"IF(SUM(I$63:I437)<($F$40-1),IF((F438+G438)*H438>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B438<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B438),0)","v":0},null,428.21786167792322,405.94431869010555,0.60164758255562112,93.870570953243202,0.94133174783183704,0.22441663355341668,null,0,18.600892890272249,null,18.600892890272249,{"$f":"IF(J438=0,1,1000)*AVERAGE(C$63:C438)","v":233.70397283605087},null,{"$f":"(F438+G438)*SUM(F$63:G438)","v":0},0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.172316883405796,18.600892890272249,0,0,0,{"$f":"IF(SUM(I$63:I438)<($F$40-1),IF((F439+G439)*H439>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B439<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B439),0)","v":0},null,428.21786167792322,405.94431869010555,0.60164758255562112,93.870570953243202,0.94133174783183704,0.22441663355341668,null,0,18.600892890272249,null,18.600892890272249,{"$f":"IF(J439=0,1,1000)*AVERAGE(C$63:C439)","v":233.68408070798108},null,{"$f":"(F439+G439)*SUM(F$63:G439)","v":0},0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.172316883405796,18.600892890272249,0,0,0,{"$f":"IF(SUM(I$63:I439)<($F$40-1),IF((F440+G440)*H440>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B440<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B440),0)","v":0},null,428.21786167792322,405.94431869010555,0.60164758255562112,93.870570953243202,0.94133174783183704,0.22441663355341668,null,0,18.600892890272249,null,18.600892890272249,{"$f":"IF(J440=0,1,1000)*AVERAGE(C$63:C440)","v":233.66429382926617},null,{"$f":"(F440+G440)*SUM(F$63:G440)","v":0},0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.172316883405796,18.600892890272249,0,0,0,{"$f":"IF(SUM(I$63:I440)<($F$40-1),IF((F441+G441)*H441>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B441<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B441),0)","v":0},null,428.21786167792322,405.94431869010555,0.60164758255562112,93.870570953243202,0.94133174783183704,0.22441663355341668,null,0,18.600892890272249,null,18.600892890272249,{"$f":"IF(J441=0,1,1000)*AVERAGE(C$63:C441)","v":233.64461136679776},null,{"$f":"(F441+G441)*SUM(F$63:G441)","v":0},0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.172316883405796,18.600892890272249,0,0,0,{"$f":"IF(SUM(I$63:I441)<($F$40-1),IF((F442+G442)*H442>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B442<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B442),0)","v":0},null,428.21786167792322,405.94431869010555,0.60164758255562112,93.870570953243202,0.94133174783183704,0.22441663355341668,null,0,18.600892890272249,null,18.600892890272249,{"$f":"IF(J442=0,1,1000)*AVERAGE(C$63:C442)","v":233.62503249623708},null,{"$f":"(F442+G442)*SUM(F$63:G442)","v":0},0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.172316883405796,18.600892890272249,0,0,0,{"$f":"IF(SUM(I$63:I442)<($F$40-1),IF((F443+G443)*H443>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B443<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B443),0)","v":0},null,428.21786167792322,405.94431869010555,0.60164758255562112,93.870570953243202,0.94133174783183704,0.22441663355341668,null,0,18.600892890272249,null,18.600892890272249,{"$f":"IF(J443=0,1,1000)*AVERAGE(C$63:C443)","v":233.6055564018998},null,{"$f":"(F443+G443)*SUM(F$63:G443)","v":0},0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.172316883405796,18.600892890272249,0,0,0,{"$f":"IF(SUM(I$63:I443)<($F$40-1),IF((F444+G444)*H444>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B444<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B444),0)","v":0},null,428.21786167792322,405.94431869010555,0.60164758255562112,93.870570953243202,0.94133174783183704,0.22441663355341668,null,0,18.600892890272249,null,18.600892890272249,{"$f":"IF(J444=0,1,1000)*AVERAGE(C$63:C444)","v":233.58618227664286},null,{"$f":"(F444+G444)*SUM(F$63:G444)","v":0},0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.172316883405796,18.600892890272249,0,0,0,{"$f":"IF(SUM(I$63:I444)<($F$40-1),IF((F445+G445)*H445>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B445<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B445),0)","v":0},null,428.21786167792322,405.94431869010555,0.60164758255562112,93.870570953243202,0.94133174783183704,0.22441663355341668,null,0,18.600892890272249,null,18.600892890272249,{"$f":"IF(J445=0,1,1000)*AVERAGE(C$63:C445)","v":233.56690932175277},null,{"$f":"(F445+G445)*SUM(F$63:G445)","v":0},0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.172316883405796,18.600892890272249,0,0,0,{"$f":"IF(SUM(I$63:I445)<($F$40-1),IF((F446+G446)*H446>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B446<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B446),0)","v":0},null,428.21786167792322,405.94431869010555,0.60164758255562112,93.870570953243202,0.94133174783183704,0.22441663355341668,null,0,18.600892890272249,null,18.600892890272249,{"$f":"IF(J446=0,1,1000)*AVERAGE(C$63:C446)","v":233.54773674683608},null,{"$f":"(F446+G446)*SUM(F$63:G446)","v":0},0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.172316883405796,18.600892890272249,0,0,0,{"$f":"IF(SUM(I$63:I446)<($F$40-1),IF((F447+G447)*H447>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B447<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B447),0)","v":0},null,428.21786167792322,405.94431869010555,0.60164758255562112,93.870570953243202,0.94133174783183704,0.22441663355341668,null,0,18.600892890272249,null,18.600892890272249,{"$f":"IF(J447=0,1,1000)*AVERAGE(C$63:C447)","v":233.52866376971116},null,{"$f":"(F447+G447)*SUM(F$63:G447)","v":0},0,0,0,0,0,0,0,0]
[null,{"$f":"IF(ROUND(B447,1)=F$48,F$48,IF(B447<$F$48,B447+1/12,B447))","v":20},226.20464055373324,6.172316883405796,{"$f":"IF(B448>=F$48,E447,IF(D448*F$23/1000000-F$32/1000<0,0,D448*F$23/1000000-F$32/1000))","v":18.600892890272249},0,0,0,{"$f":"IF(SUM(I$63:I447)<($F$40-1),IF((F448+G448)*H448>0,1,0),0)","v":0},0,0,0,0,{"$f":"IF(J448<1, B448,N447)","v":20},{"$f":"IF(B448<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B448),0)","v":0},null,428.21786167792322,405.94431869010555,0.60164758255562112,93.870570953243202,{"$f":"(1-($F$34+273)/(C448+273))/(1-($F$34+273)/($F$17+273))","v":0.94133174783183704},{"$f":"( -12.447*U448^2 + 25.389*U448 - 11.942)*V$59","v":0.22441663355341668},null,{"$f":"IF(X447>0,X447,IF(J448=0,0,B448))","v":0},{"$f":"IF(X447>0,Y447,E448)","v":18.600892890272249},null,{"$f":"IF(B448<=AA$59,E448,AA447)","v":18.600892890272249},{"$f":"IF(J448=0,1,1000)*AVERAGE(C$63:C448)","v":233.5096896163019},null,{"$f":"(F448+G448)*SUM(F$63:G448)","v":0},{"$f":"IF((F448+G448)=0,0,B448)","v":0},{"$f":"IF($AD448=1,$AE448,0)","v":0},{"$f":"IF($AD448=2,$AE448,0)","v":0},{"$f":"IF($AD448=3,$AE448,0)","v":0},{"$f":"IF($AD448=4,$AE448,0)","v":0},{"$f":"IF($AD448=5,$AE448,0)","v":0},{"$f":"IF($AD448=6,$AE448,0)","v":0},{"$f":"IF($AD448=7,$AE448,0)","v":0}]
[null,20,{"$f":"IF(B448<F$48,IF(I448<1,C448*(1-$F$22/12), $C$63),C448)","v":226.20464055373324},6.172316883405796,18.600892890272249,0,{"$f":"IF(ROUND(B449,1)=F$48-5,IF(E449-(E448-E449)*60<1,1,0),IF(E449-(E448-E449)<0,1,0))","v":0},{"$f":"IF(ROUND(F$48-B449,2)<5,0,1)","v":0},{"$f":"IF(SUM(I$63:I448)<($F$40-1),IF((F449+G449)*H449>0,1,0),0)","v":0},{"$f":"IF(OR(I449=1,J448 =1), 1,0)","v":0},0,0,0,20,{"$f":"IF(B449<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B449),0)","v":0},null,428.21786167792322,405.94431869010555,0.60164758255562112,93.870570953243202,0.94133174783183704,0.22441663355341668,null,0,18.600892890272249,null,18.600892890272249,{"$f":"IF(J449=0,1,1000)*AVERAGE(C$63:C449)","v":233.49081352053301},null,{"$f":"(F449+G449)*SUM(F$63:G449)","v":0},0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.172316883405796,18.600892890272249,0,0,0,{"$f":"IF(SUM(I$63:I449)<($F$40-1),IF((F450+G450)*H450>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B450<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B450),0)","v":0},null,428.21786167792322,405.94431869010555,0.60164758255562112,93.870570953243202,0.94133174783183704,0.22441663355341668,null,0,18.600892890272249,null,18.600892890272249,{"$f":"IF(J450=0,1,1000)*AVERAGE(C$63:C450)","v":233.47203472422683},null,{"$f":"(F450+G450)*SUM(F$63:G450)","v":0},0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.172316883405796,18.600892890272249,0,0,0,{"$f":"IF(SUM(I$63:I450)<($F$40-1),IF((F451+G451)*H451>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B451<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B451),0)","v":0},null,428.21786167792322,405.94431869010555,0.60164758255562112,93.870570953243202,0.94133174783183704,0.22441663355341668,null,0,18.600892890272249,null,18.600892890272249,{"$f":"IF(J451=0,1,1000)*AVERAGE(C$63:C451)","v":233.45335247700194},null,{"$f":"(F451+G451)*SUM(F$63:G451)","v":0},0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.172316883405796,18.600892890272249,0,0,0,{"$f":"IF(SUM(I$63:I451)<($F$40-1),IF((F452+G452)*H452>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B452<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B452),0)","v":0},null,428.21786167792322,405.94431869010555,0.60164758255562112,93.870570953243202,0.94133174783183704,0.22441663355341668,null,0,18.600892890272249,null,18.600892890272249,{"$f":"IF(J452=0,1,1000)*AVERAGE(C$63:C452)","v":233.43476603617304},null,{"$f":"(F452+G452)*SUM(F$63:G452)","v":0},0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.172316883405796,18.600892890272249,0,0,0,{"$f":"IF(SUM(I$63:I452)<($F$40-1),IF((F453+G453)*H453>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B453<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B453),0)","v":0},null,428.21786167792322,405.94431869010555,0.60164758255562112,93.870570953243202,0.94133174783183704,0.22441663355341668,null,0,18.600892890272249,null,18.600892890272249,{"$f":"IF(J453=0,1,1000)*AVERAGE(C$63:C453)","v":233.41627466665278},null,{"$f":"(F453+G453)*SUM(F$63:G453)","v":0},0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.172316883405796,18.600892890272249,0,0,0,{"$f":"IF(SUM(I$63:I453)<($F$40-1),IF((F454+G454)*H454>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B454<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B454),0)","v":0},null,428.21786167792322,405.94431869010555,0.60164758255562112,93.870570953243202,0.94133174783183704,0.22441663355341668,null,0,18.600892890272249,null,18.600892890272249,{"$f":"IF(J454=0,1,1000)*AVERAGE(C$63:C454)","v":233.39787764085452},null,{"$f":"(F454+G454)*SUM(F$63:G454)","v":0},0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.172316883405796,18.600892890272249,0,0,0,{"$f":"IF(SUM(I$63:I454)<($F$40-1),IF((F455+G455)*H455>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B455<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B455),0)","v":0},null,428.21786167792322,405.94431869010555,0.60164758255562112,93.870570953243202,0.94133174783183704,0.22441663355341668,null,0,18.600892890272249,null,18.600892890272249,{"$f":"IF(J455=0,1,1000)*AVERAGE(C$63:C455)","v":233.37957423859723},null,{"$f":"(F455+G455)*SUM(F$63:G455)","v":0},0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.172316883405796,18.600892890272249,0,0,0,{"$f":"IF(SUM(I$63:I455)<($F$40-1),IF((F456+G456)*H456>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B456<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B456),0)","v":0},null,428.21786167792322,405.94431869010555,0.60164758255562112,93.870570953243202,0.94133174783183704,0.22441663355341668,null,0,18.600892890272249,null,18.600892890272249,{"$f":"IF(J456=0,1,1000)*AVERAGE(C$63:C456)","v":233.3613637470113},null,{"$f":"(F456+G456)*SUM(F$63:G456)","v":0},0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.172316883405796,18.600892890272249,0,0,0,{"$f":"IF(SUM(I$63:I456)<($F$40-1),IF((F457+G457)*H457>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B457<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B457),0)","v":0},null,428.21786167792322,405.94431869010555,0.60164758255562112,93.870570953243202,0.94133174783183704,0.22441663355341668,null,0,18.600892890272249,null,18.600892890272249,{"$f":"IF(J457=0,1,1000)*AVERAGE(C$63:C457)","v":233.34324546044607},null,{"$f":"(F457+G457)*SUM(F$63:G457)","v":0},0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.172316883405796,18.600892890272249,0,0,0,{"$f":"IF(SUM(I$63:I457)<($F$40-1),IF((F458+G458)*H458>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B458<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B458),0)","v":0},null,428.21786167792322,405.94431869010555,0.60164758255562112,93.870570953243202,0.94133174783183704,0.22441663355341668,null,0,18.600892890272249,null,18.600892890272249,{"$f":"IF(J458=0,1,1000)*AVERAGE(C$63:C458)","v":233.32521868037861},null,{"$f":"(F458+G458)*SUM(F$63:G458)","v":0},0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.172316883405796,18.600892890272249,0,0,0,{"$f":"IF(SUM(I$63:I458)<($F$40-1),IF((F459+G459)*H459>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B459<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B459),0)","v":0},null,428.21786167792322,405.94431869010555,0.60164758255562112,93.870570953243202,0.94133174783183704,0.22441663355341668,null,0,18.600892890272249,null,18.600892890272249,{"$f":"IF(J459=0,1,1000)*AVERAGE(C$63:C459)","v":233.30728271532411},null,{"$f":"(F459+G459)*SUM(F$63:G459)","v":0},0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.172316883405796,18.600892890272249,0,0,0,{"$f":"IF(SUM(I$63:I459)<($F$40-1),IF((F460+G460)*H460>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B460<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B460),0)","v":0},null,428.21786167792322,405.94431869010555,0.60164758255562112,93.870570953243202,0.94133174783183704,0.22441663355341668,null,0,18.600892890272249,null,18.600892890272249,{"$f":"IF(J460=0,1,1000)*AVERAGE(C$63:C460)","v":233.28943688074727},null,{"$f":"(F460+G460)*SUM(F$63:G460)","v":0},0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.172316883405796,18.600892890272249,0,0,0,{"$f":"IF(SUM(I$63:I460)<($F$40-1),IF((F461+G461)*H461>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B461<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B461),0)","v":0},null,428.21786167792322,405.94431869010555,0.60164758255562112,93.870570953243202,0.94133174783183704,0.22441663355341668,null,0,18.600892890272249,null,18.600892890272249,{"$f":"IF(J461=0,1,1000)*AVERAGE(C$63:C461)","v":233.27168049897531},null,{"$f":"(F461+G461)*SUM(F$63:G461)","v":0},0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.172316883405796,18.600892890272249,0,0,0,{"$f":"IF(SUM(I$63:I461)<($F$40-1),IF((F462+G462)*H462>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B462<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B462),0)","v":0},null,428.21786167792322,405.94431869010555,0.60164758255562112,93.870570953243202,0.94133174783183704,0.22441663355341668,null,0,18.600892890272249,null,18.600892890272249,{"$f":"IF(J462=0,1,1000)*AVERAGE(C$63:C462)","v":233.25401289911224},null,{"$f":"(F462+G462)*SUM(F$63:G462)","v":0},0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.172316883405796,18.600892890272249,0,0,0,{"$f":"IF(SUM(I$63:I462)<($F$40-1),IF((F463+G463)*H463>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B463<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B463),0)","v":0},null,428.21786167792322,405.94431869010555,0.60164758255562112,93.870570953243202,0.94133174783183704,0.22441663355341668,null,0,18.600892890272249,null,18.600892890272249,{"$f":"IF(J463=0,1,1000)*AVERAGE(C$63:C463)","v":233.23643341695421},null,{"$f":"(F463+G463)*SUM(F$63:G463)","v":0},0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.172316883405796,18.600892890272249,0,0,0,{"$f":"IF(SUM(I$63:I463)<($F$40-1),IF((F464+G464)*H464>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B464<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B464),0)","v":0},null,428.21786167792322,405.94431869010555,0.60164758255562112,93.870570953243202,0.94133174783183704,0.22441663355341668,null,0,18.600892890272249,null,18.600892890272249,{"$f":"IF(J464=0,1,1000)*AVERAGE(C$63:C464)","v":233.21894139490641},null,{"$f":"(F464+G464)*SUM(F$63:G464)","v":0},0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.172316883405796,18.600892890272249,0,0,0,{"$f":"IF(SUM(I$63:I464)<($F$40-1),IF((F465+G465)*H465>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B465<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B465),0)","v":0},null,428.21786167792322,405.94431869010555,0.60164758255562112,93.870570953243202,0.94133174783183704,0.22441663355341668,null,0,18.600892890272249,null,18.600892890272249,{"$f":"IF(J465=0,1,1000)*AVERAGE(C$63:C465)","v":233.20153618190105},null,{"$f":"(F465+G465)*SUM(F$63:G465)","v":0},0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.172316883405796,18.600892890272249,0,0,0,{"$f":"IF(SUM(I$63:I465)<($F$40-1),IF((F466+G466)*H466>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B466<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B466),0)","v":0},null,428.21786167792322,405.94431869010555,0.60164758255562112,93.870570953243202,0.94133174783183704,0.22441663355341668,null,0,18.600892890272249,null,18.600892890272249,{"$f":"IF(J466=0,1,1000)*AVERAGE(C$63:C466)","v":233.18421713331648},null,{"$f":"(F466+G466)*SUM(F$63:G466)","v":0},0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.172316883405796,18.600892890272249,0,0,0,{"$f":"IF(SUM(I$63:I466)<($F$40-1),IF((F467+G467)*H467>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B467<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B467),0)","v":0},null,428.21786167792322,405.94431869010555,0.60164758255562112,93.870570953243202,0.94133174783183704,0.22441663355341668,null,0,18.600892890272249,null,18.600892890272249,{"$f":"IF(J467=0,1,1000)*AVERAGE(C$63:C467)","v":233.16698361089777},null,{"$f":"(F467+G467)*SUM(F$63:G467)","v":0},0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.172316883405796,18.600892890272249,0,0,0,{"$f":"IF(SUM(I$63:I467)<($F$40-1),IF((F468+G468)*H468>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B468<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B468),0)","v":0},null,428.21786167792322,405.94431869010555,0.60164758255562112,93.870570953243202,0.94133174783183704,0.22441663355341668,null,0,18.600892890272249,null,18.600892890272249,{"$f":"IF(J468=0,1,1000)*AVERAGE(C$63:C468)","v":233.14983498267819},null,{"$f":"(F468+G468)*SUM(F$63:G468)","v":0},0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.172316883405796,18.600892890272249,0,0,0,{"$f":"IF(SUM(I$63:I468)<($F$40-1),IF((F469+G469)*H469>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B469<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B469),0)","v":0},null,428.21786167792322,405.94431869010555,0.60164758255562112,93.870570953243202,0.94133174783183704,0.22441663355341668,null,0,18.600892890272249,null,18.600892890272249,{"$f":"IF(J469=0,1,1000)*AVERAGE(C$63:C469)","v":233.13277062290192},null,{"$f":"(F469+G469)*SUM(F$63:G469)","v":0},0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.172316883405796,18.600892890272249,0,0,0,{"$f":"IF(SUM(I$63:I469)<($F$40-1),IF((F470+G470)*H470>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B470<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B470),0)","v":0},null,428.21786167792322,405.94431869010555,0.60164758255562112,93.870570953243202,0.94133174783183704,0.22441663355341668,null,0,18.600892890272249,null,18.600892890272249,{"$f":"IF(J470=0,1,1000)*AVERAGE(C$63:C470)","v":233.1157899119481},null,{"$f":"(F470+G470)*SUM(F$63:G470)","v":0},0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.172316883405796,18.600892890272249,0,0,0,{"$f":"IF(SUM(I$63:I470)<($F$40-1),IF((F471+G471)*H471>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B471<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B471),0)","v":0},null,428.21786167792322,405.94431869010555,0.60164758255562112,93.870570953243202,0.94133174783183704,0.22441663355341668,null,0,18.600892890272249,null,18.600892890272249,{"$f":"IF(J471=0,1,1000)*AVERAGE(C$63:C471)","v":233.09889223625564},null,{"$f":"(F471+G471)*SUM(F$63:G471)","v":0},0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.172316883405796,18.600892890272249,0,0,0,{"$f":"IF(SUM(I$63:I471)<($F$40-1),IF((F472+G472)*H472>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B472<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B472),0)","v":0},null,428.21786167792322,405.94431869010555,0.60164758255562112,93.870570953243202,0.94133174783183704,0.22441663355341668,null,0,18.600892890272249,null,18.600892890272249,{"$f":"IF(J472=0,1,1000)*AVERAGE(C$63:C472)","v":233.0820769882495},null,{"$f":"(F472+G472)*SUM(F$63:G472)","v":0},0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.172316883405796,18.600892890272249,0,0,0,{"$f":"IF(SUM(I$63:I472)<($F$40-1),IF((F473+G473)*H473>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B473<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B473),0)","v":0},null,428.21786167792322,405.94431869010555,0.60164758255562112,93.870570953243202,0.94133174783183704,0.22441663355341668,null,0,18.600892890272249,null,18.600892890272249,{"$f":"IF(J473=0,1,1000)*AVERAGE(C$63:C473)","v":233.06534356626773},null,{"$f":"(F473+G473)*SUM(F$63:G473)","v":0},0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.172316883405796,18.600892890272249,0,0,0,{"$f":"IF(SUM(I$63:I473)<($F$40-1),IF((F474+G474)*H474>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B474<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B474),0)","v":0},null,428.21786167792322,405.94431869010555,0.60164758255562112,93.870570953243202,0.94133174783183704,0.22441663355341668,null,0,18.600892890272249,null,18.600892890272249,{"$f":"IF(J474=0,1,1000)*AVERAGE(C$63:C474)","v":233.04869137448975},null,{"$f":"(F474+G474)*SUM(F$63:G474)","v":0},0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.172316883405796,18.600892890272249,0,0,0,{"$f":"IF(SUM(I$63:I474)<($F$40-1),IF((F475+G475)*H475>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B475<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B475),0)","v":0},null,428.21786167792322,405.94431869010555,0.60164758255562112,93.870570953243202,0.94133174783183704,0.22441663355341668,null,0,18.600892890272249,null,18.600892890272249,{"$f":"IF(J475=0,1,1000)*AVERAGE(C$63:C475)","v":233.03211982286567},null,{"$f":"(F475+G475)*SUM(F$63:G475)","v":0},0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.172316883405796,18.600892890272249,0,0,0,{"$f":"IF(SUM(I$63:I475)<($F$40-1),IF((F476+G476)*H476>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B476<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B476),0)","v":0},null,428.21786167792322,405.94431869010555,0.60164758255562112,93.870570953243202,0.94133174783183704,0.22441663355341668,null,0,18.600892890272249,null,18.600892890272249,{"$f":"IF(J476=0,1,1000)*AVERAGE(C$63:C476)","v":233.01562832704653},null,{"$f":"(F476+G476)*SUM(F$63:G476)","v":0},0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.172316883405796,18.600892890272249,0,0,0,{"$f":"IF(SUM(I$63:I476)<($F$40-1),IF((F477+G477)*H477>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B477<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B477),0)","v":0},null,428.21786167792322,405.94431869010555,0.60164758255562112,93.870570953243202,0.94133174783183704,0.22441663355341668,null,0,18.600892890272249,null,18.600892890272249,{"$f":"IF(J477=0,1,1000)*AVERAGE(C$63:C477)","v":232.99921630831565},null,{"$f":"(F477+G477)*SUM(F$63:G477)","v":0},0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.172316883405796,18.600892890272249,0,0,0,{"$f":"IF(SUM(I$63:I477)<($F$40-1),IF((F478+G478)*H478>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B478<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B478),0)","v":0},null,428.21786167792322,405.94431869010555,0.60164758255562112,93.870570953243202,0.94133174783183704,0.22441663355341668,null,0,18.600892890272249,null,18.600892890272249,{"$f":"IF(J478=0,1,1000)*AVERAGE(C$63:C478)","v":232.98288319352102},null,{"$f":"(F478+G478)*SUM(F$63:G478)","v":0},0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.172316883405796,18.600892890272249,0,0,0,{"$f":"IF(SUM(I$63:I478)<($F$40-1),IF((F479+G479)*H479>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B479<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B479),0)","v":0},null,428.21786167792322,405.94431869010555,0.60164758255562112,93.870570953243202,0.94133174783183704,0.22441663355341668,null,0,18.600892890272249,null,18.600892890272249,{"$f":"IF(J479=0,1,1000)*AVERAGE(C$63:C479)","v":232.96662841500836},null,{"$f":"(F479+G479)*SUM(F$63:G479)","v":0},0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.172316883405796,18.600892890272249,0,0,0,{"$f":"IF(SUM(I$63:I479)<($F$40-1),IF((F480+G480)*H480>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B480<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B480),0)","v":0},null,428.21786167792322,405.94431869010555,0.60164758255562112,93.870570953243202,0.94133174783183704,0.22441663355341668,null,0,18.600892890272249,null,18.600892890272249,{"$f":"IF(J480=0,1,1000)*AVERAGE(C$63:C480)","v":232.95045141055556},null,{"$f":"(F480+G480)*SUM(F$63:G480)","v":0},0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.172316883405796,18.600892890272249,0,0,0,{"$f":"IF(SUM(I$63:I480)<($F$40-1),IF((F481+G481)*H481>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B481<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B481),0)","v":0},null,428.21786167792322,405.94431869010555,0.60164758255562112,93.870570953243202,0.94133174783183704,0.22441663355341668,null,0,18.600892890272249,null,18.600892890272249,{"$f":"IF(J481=0,1,1000)*AVERAGE(C$63:C481)","v":232.93435162330778},null,{"$f":"(F481+G481)*SUM(F$63:G481)","v":0},0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.172316883405796,18.600892890272249,0,0,0,{"$f":"IF(SUM(I$63:I481)<($F$40-1),IF((F482+G482)*H482>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B482<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B482),0)","v":0},null,428.21786167792322,405.94431869010555,0.60164758255562112,93.870570953243202,0.94133174783183704,0.22441663355341668,null,0,18.600892890272249,null,18.600892890272249,{"$f":"IF(J482=0,1,1000)*AVERAGE(C$63:C482)","v":232.91832850171357},null,{"$f":"(F482+G482)*SUM(F$63:G482)","v":0},0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.172316883405796,18.600892890272249,0,0,0,{"$f":"IF(SUM(I$63:I482)<($F$40-1),IF((F483+G483)*H483>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B483<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B483),0)","v":0},null,428.21786167792322,405.94431869010555,0.60164758255562112,93.870570953243202,0.94133174783183704,0.22441663355341668,null,0,18.600892890272249,null,18.600892890272249,{"$f":"IF(J483=0,1,1000)*AVERAGE(C$63:C483)","v":232.90238149946185},null,{"$f":"(F483+G483)*SUM(F$63:G483)","v":0},0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.172316883405796,18.600892890272249,0,0,0,{"$f":"IF(SUM(I$63:I483)<($F$40-1),IF((F484+G484)*H484>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B484<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B484),0)","v":0},null,428.21786167792322,405.94431869010555,0.60164758255562112,93.870570953243202,0.94133174783183704,0.22441663355341668,null,0,18.600892890272249,null,18.600892890272249,{"$f":"IF(J484=0,1,1000)*AVERAGE(C$63:C484)","v":232.88651007541986},null,{"$f":"(F484+G484)*SUM(F$63:G484)","v":0},0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.172316883405796,18.600892890272249,0,0,0,{"$f":"IF(SUM(I$63:I484)<($F$40-1),IF((F485+G485)*H485>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B485<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B485),0)","v":0},null,428.21786167792322,405.94431869010555,0.60164758255562112,93.870570953243202,0.94133174783183704,0.22441663355341668,null,0,18.600892890272249,null,18.600892890272249,{"$f":"IF(J485=0,1,1000)*AVERAGE(C$63:C485)","v":232.87071369357193},null,{"$f":"(F485+G485)*SUM(F$63:G485)","v":0},0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.172316883405796,18.600892890272249,0,0,0,{"$f":"IF(SUM(I$63:I485)<($F$40-1),IF((F486+G486)*H486>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B486<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B486),0)","v":0},null,428.21786167792322,405.94431869010555,0.60164758255562112,93.870570953243202,0.94133174783183704,0.22441663355341668,null,0,18.600892890272249,null,18.600892890272249,{"$f":"IF(J486=0,1,1000)*AVERAGE(C$63:C486)","v":232.85499182295911},null,{"$f":"(F486+G486)*SUM(F$63:G486)","v":0},0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.172316883405796,18.600892890272249,0,0,0,{"$f":"IF(SUM(I$63:I486)<($F$40-1),IF((F487+G487)*H487>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B487<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B487),0)","v":0},null,428.21786167792322,405.94431869010555,0.60164758255562112,93.870570953243202,0.94133174783183704,0.22441663355341668,null,0,18.600892890272249,null,18.600892890272249,{"$f":"IF(J487=0,1,1000)*AVERAGE(C$63:C487)","v":232.83934393761979},null,{"$f":"(F487+G487)*SUM(F$63:G487)","v":0},0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,{"$f":"V488*T488/3.413","v":6.172316883405796},18.600892890272249,{"$f":"IF(B488>F$48-5,0,IF(C488 <= $C$63- $F$35,1,0))","v":0},0,0,{"$f":"IF(SUM(I$63:I487)<($F$40-1),IF((F488+G488)*H488>0,1,0),0)","v":0},0,{"$f":"I488/(1+$F$38)^B488","v":0},0,0,20,{"$f":"IF(B488<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B488),0)","v":0},null,{"$f":"C488*1.8+32-F$20","v":428.21786167792322},{"$f":"S$10*$Q488^6+T$10*$Q488^5+U$10*$Q488^4+V$10*$Q488^3+W$10*$Q488^2+X$10*$Q488+Y$10","v":405.94431869010555},{"$f":"S$12*$Q488^6+T$12*$Q488^5+U$12*$Q488^4+V$12*$Q488^3+W$12*$Q488^2+X$12*$Q488+Y$12","v":0.60164758255562112},{"$f":"(R488-R$60)-(Q$60+460)*(S488-S$60)","v":93.870570953243202},0.94133174783183704,0.22441663355341668,null,0,18.600892890272249,null,18.600892890272249,{"$f":"IF(J488=0,1,1000)*AVERAGE(C$63:C488)","v":232.82376951653086},null,{"$f":"(F488+G488)*SUM(F$63:G488)","v":0},0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.172316883405796,18.600892890272249,0,0,0,{"$f":"IF(SUM(I$63:I488)<($F$40-1),IF((F489+G489)*H489>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B489<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B489),0)","v":0},null,428.21786167792322,405.94431869010555,0.60164758255562112,93.870570953243202,0.94133174783183704,0.22441663355341668,null,0,18.600892890272249,null,18.600892890272249,{"$f":"IF(J489=0,1,1000)*AVERAGE(C$63:C489)","v":232.80826804355007},null,{"$f":"(F489+G489)*SUM(F$63:G489)","v":0},0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.172316883405796,18.600892890272249,0,0,0,{"$f":"IF(SUM(I$63:I489)<($F$40-1),IF((F490+G490)*H490>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B490<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B490),0)","v":0},null,428.21786167792322,405.94431869010555,0.60164758255562112,93.870570953243202,0.94133174783183704,0.22441663355341668,null,0,18.600892890272249,null,18.600892890272249,{"$f":"IF(J490=0,1,1000)*AVERAGE(C$63:C490)","v":232.79283900735894},null,{"$f":"(F490+G490)*SUM(F$63:G490)","v":0},0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.172316883405796,18.600892890272249,0,0,0,{"$f":"IF(SUM(I$63:I490)<($F$40-1),IF((F491+G491)*H491>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B491<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B491),0)","v":0},null,428.21786167792322,405.94431869010555,0.60164758255562112,93.870570953243202,0.94133174783183704,0.22441663355341668,null,0,18.600892890272249,null,18.600892890272249,{"$f":"IF(J491=0,1,1000)*AVERAGE(C$63:C491)","v":232.77748190140645},null,{"$f":"(F491+G491)*SUM(F$63:G491)","v":0},0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.172316883405796,18.600892890272249,0,0,0,{"$f":"IF(SUM(I$63:I491)<($F$40-1),IF((F492+G492)*H492>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B492<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B492),0)","v":0},null,428.21786167792322,405.94431869010555,0.60164758255562112,93.870570953243202,0.94133174783183704,0.22441663355341668,null,0,18.600892890272249,null,18.600892890272249,{"$f":"IF(J492=0,1,1000)*AVERAGE(C$63:C492)","v":232.76219622385372},null,{"$f":"(F492+G492)*SUM(F$63:G492)","v":0},0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.172316883405796,18.600892890272249,0,0,0,{"$f":"IF(SUM(I$63:I492)<($F$40-1),IF((F493+G493)*H493>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B493<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B493),0)","v":0},null,428.21786167792322,405.94431869010555,0.60164758255562112,93.870570953243202,0.94133174783183704,0.22441663355341668,null,0,18.600892890272249,null,18.600892890272249,{"$f":"IF(J493=0,1,1000)*AVERAGE(C$63:C493)","v":232.74698147751937},null,{"$f":"(F493+G493)*SUM(F$63:G493)","v":0},0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.172316883405796,18.600892890272249,0,0,0,{"$f":"IF(SUM(I$63:I493)<($F$40-1),IF((F494+G494)*H494>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B494<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B494),0)","v":0},null,428.21786167792322,405.94431869010555,0.60164758255562112,93.870570953243202,0.94133174783183704,0.22441663355341668,null,0,18.600892890272249,null,18.600892890272249,{"$f":"IF(J494=0,1,1000)*AVERAGE(C$63:C494)","v":232.73183716982544},null,{"$f":"(F494+G494)*SUM(F$63:G494)","v":0},0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.172316883405796,18.600892890272249,0,0,0,{"$f":"IF(SUM(I$63:I494)<($F$40-1),IF((F495+G495)*H495>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B495<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B495),0)","v":0},null,428.21786167792322,405.94431869010555,0.60164758255562112,93.870570953243202,0.94133174783183704,0.22441663355341668,null,0,18.600892890272249,null,18.600892890272249,{"$f":"IF(J495=0,1,1000)*AVERAGE(C$63:C495)","v":232.71676281274441},null,{"$f":"(F495+G495)*SUM(F$63:G495)","v":0},0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.172316883405796,18.600892890272249,0,0,0,{"$f":"IF(SUM(I$63:I495)<($F$40-1),IF((F496+G496)*H496>0,1,0),0)","v":0},0,0,{"$f":"IF(B496<F$48,E496/((1+$F$38)^B496),0)","v":0},{"$f":"IF(B496<F$48,($F$33/1000)/((1+$F$38)^B496),0)","v":0},20,{"$f":"IF(B496<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B496),0)","v":0},null,428.21786167792322,405.94431869010555,0.60164758255562112,93.870570953243202,0.94133174783183704,0.22441663355341668,null,0,18.600892890272249,null,18.600892890272249,{"$f":"IF(J496=0,1,1000)*AVERAGE(C$63:C496)","v":232.70175792274671},null,{"$f":"(F496+G496)*SUM(F$63:G496)","v":0},0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.172316883405796,18.600892890272249,0,0,0,{"$f":"IF(SUM(I$63:I496)<($F$40-1),IF((F497+G497)*H497>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B497<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B497),0)","v":0},null,428.21786167792322,405.94431869010555,0.60164758255562112,93.870570953243202,0.94133174783183704,0.22441663355341668,null,0,18.600892890272249,null,18.600892890272249,{"$f":"IF(J497=0,1,1000)*AVERAGE(C$63:C497)","v":232.68682202074899},null,{"$f":"(F497+G497)*SUM(F$63:G497)","v":0},0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.172316883405796,18.600892890272249,0,0,0,{"$f":"IF(SUM(I$63:I497)<($F$40-1),IF((F498+G498)*H498>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B498<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B498),0)","v":0},null,428.21786167792322,405.94431869010555,0.60164758255562112,93.870570953243202,0.94133174783183704,0.22441663355341668,null,0,18.600892890272249,null,18.600892890272249,{"$f":"IF(J498=0,1,1000)*AVERAGE(C$63:C498)","v":232.67195463206318},null,{"$f":"(F498+G498)*SUM(F$63:G498)","v":0},0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.172316883405796,18.600892890272249,0,0,0,{"$f":"IF(SUM(I$63:I498)<($F$40-1),IF((F499+G499)*H499>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B499<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B499),0)","v":0},null,428.21786167792322,405.94431869010555,0.60164758255562112,93.870570953243202,0.94133174783183704,0.22441663355341668,null,0,18.600892890272249,null,18.600892890272249,{"$f":"IF(J499=0,1,1000)*AVERAGE(C$63:C499)","v":232.65715528634621},null,{"$f":"(F499+G499)*SUM(F$63:G499)","v":0},0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.172316883405796,18.600892890272249,0,0,0,{"$f":"IF(SUM(I$63:I499)<($F$40-1),IF((F500+G500)*H500>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B500<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B500),0)","v":0},null,428.21786167792322,405.94431869010555,0.60164758255562112,93.870570953243202,0.94133174783183704,0.22441663355341668,null,0,18.600892890272249,null,18.600892890272249,{"$f":"IF(J500=0,1,1000)*AVERAGE(C$63:C500)","v":232.6424235175503},null,{"$f":"(F500+G500)*SUM(F$63:G500)","v":0},0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.172316883405796,18.600892890272249,0,0,0,{"$f":"IF(SUM(I$63:I500)<($F$40-1),IF((F501+G501)*H501>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B501<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B501),0)","v":0},null,428.21786167792322,405.94431869010555,0.60164758255562112,93.870570953243202,0.94133174783183704,0.22441663355341668,null,0,18.600892890272249,null,18.600892890272249,{"$f":"IF(J501=0,1,1000)*AVERAGE(C$63:C501)","v":232.62775886387419},null,{"$f":"(F501+G501)*SUM(F$63:G501)","v":0},0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.172316883405796,18.600892890272249,0,0,0,{"$f":"IF(SUM(I$63:I501)<($F$40-1),IF((F502+G502)*H502>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B502<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B502),0)","v":0},null,428.21786167792322,405.94431869010555,0.60164758255562112,93.870570953243202,0.94133174783183704,0.22441663355341668,null,0,18.600892890272249,null,18.600892890272249,{"$f":"IF(J502=0,1,1000)*AVERAGE(C$63:C502)","v":232.61316086771478},null,{"$f":"(F502+G502)*SUM(F$63:G502)","v":0},0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.172316883405796,18.600892890272249,0,0,0,{"$f":"IF(SUM(I$63:I502)<($F$40-1),IF((F503+G503)*H503>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B503<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B503),0)","v":0},null,428.21786167792322,405.94431869010555,0.60164758255562112,93.870570953243202,0.94133174783183704,0.22441663355341668,null,0,18.600892890272249,null,18.600892890272249,{"$f":"IF(J503=0,1,1000)*AVERAGE(C$63:C503)","v":232.59862907561961},null,{"$f":"(F503+G503)*SUM(F$63:G503)","v":0},0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.172316883405796,18.600892890272249,0,0,0,{"$f":"IF(SUM(I$63:I503)<($F$40-1),IF((F504+G504)*H504>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B504<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B504),0)","v":0},null,428.21786167792322,405.94431869010555,0.60164758255562112,93.870570953243202,0.94133174783183704,0.22441663355341668,null,0,18.600892890272249,null,18.600892890272249,{"$f":"IF(J504=0,1,1000)*AVERAGE(C$63:C504)","v":232.58416303823981},null,{"$f":"(F504+G504)*SUM(F$63:G504)","v":0},0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.172316883405796,18.600892890272249,0,0,0,{"$f":"IF(SUM(I$63:I504)<($F$40-1),IF((F505+G505)*H505>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B505<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B505),0)","v":0},null,428.21786167792322,405.94431869010555,0.60164758255562112,93.870570953243202,0.94133174783183704,0.22441663355341668,null,0,18.600892890272249,null,18.600892890272249,{"$f":"IF(J505=0,1,1000)*AVERAGE(C$63:C505)","v":232.56976231028381},null,{"$f":"(F505+G505)*SUM(F$63:G505)","v":0},0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.172316883405796,18.600892890272249,0,0,0,{"$f":"IF(SUM(I$63:I505)<($F$40-1),IF((F506+G506)*H506>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B506<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B506),0)","v":0},null,428.21786167792322,405.94431869010555,0.60164758255562112,93.870570953243202,0.94133174783183704,0.22441663355341668,null,0,18.600892890272249,null,18.600892890272249,{"$f":"IF(J506=0,1,1000)*AVERAGE(C$63:C506)","v":232.55542645047177},null,{"$f":"(F506+G506)*SUM(F$63:G506)","v":0},0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.172316883405796,18.600892890272249,0,0,0,{"$f":"IF(SUM(I$63:I506)<($F$40-1),IF((F507+G507)*H507>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B507<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B507),0)","v":0},null,428.21786167792322,405.94431869010555,0.60164758255562112,93.870570953243202,0.94133174783183704,0.22441663355341668,null,0,18.600892890272249,null,18.600892890272249,{"$f":"IF(J507=0,1,1000)*AVERAGE(C$63:C507)","v":232.54115502149037},null,{"$f":"(F507+G507)*SUM(F$63:G507)","v":0},0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.172316883405796,18.600892890272249,0,0,0,{"$f":"IF(SUM(I$63:I507)<($F$40-1),IF((F508+G508)*H508>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B508<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B508),0)","v":0},null,428.21786167792322,405.94431869010555,0.60164758255562112,93.870570953243202,0.94133174783183704,0.22441663355341668,null,0,18.600892890272249,null,18.600892890272249,{"$f":"IF(J508=0,1,1000)*AVERAGE(C$63:C508)","v":232.52694758994832},null,{"$f":"(F508+G508)*SUM(F$63:G508)","v":0},0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.172316883405796,18.600892890272249,0,0,0,{"$f":"IF(SUM(I$63:I508)<($F$40-1),IF((F509+G509)*H509>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B509<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B509),0)","v":0},null,428.21786167792322,405.94431869010555,0.60164758255562112,93.870570953243202,0.94133174783183704,0.22441663355341668,null,0,18.600892890272249,null,18.600892890272249,{"$f":"IF(J509=0,1,1000)*AVERAGE(C$63:C509)","v":232.51280372633263},null,{"$f":"(F509+G509)*SUM(F$63:G509)","v":0},0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.172316883405796,18.600892890272249,0,0,0,{"$f":"IF(SUM(I$63:I509)<($F$40-1),IF((F510+G510)*H510>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B510<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B510),0)","v":0},null,428.21786167792322,405.94431869010555,0.60164758255562112,93.870570953243202,0.94133174783183704,0.22441663355341668,null,0,18.600892890272249,null,18.600892890272249,{"$f":"IF(J510=0,1,1000)*AVERAGE(C$63:C510)","v":232.49872300496526},null,{"$f":"(F510+G510)*SUM(F$63:G510)","v":0},0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.172316883405796,18.600892890272249,0,0,0,{"$f":"IF(SUM(I$63:I510)<($F$40-1),IF((F511+G511)*H511>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B511<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B511),0)","v":0},null,428.21786167792322,405.94431869010555,0.60164758255562112,93.870570953243202,0.94133174783183704,0.22441663355341668,null,0,18.600892890272249,null,18.600892890272249,{"$f":"IF(J511=0,1,1000)*AVERAGE(C$63:C511)","v":232.4847050039603},null,{"$f":"(F511+G511)*SUM(F$63:G511)","v":0},0,0,0,0,0,0,0,0]
[null,{"$f":"IF(ROUND(B511,1)=F$48,F$48,IF(B511<$F$48,B511+1/12,B511))","v":20},226.20464055373324,6.172316883405796,{"$f":"IF(B512>=F$48,E511,IF(D512*F$23/1000000-F$32/1000<0,0,D512*F$23/1000000-F$32/1000))","v":18.600892890272249},0,0,0,{"$f":"IF(SUM(I$63:I511)<($F$40-1),IF((F512+G512)*H512>0,1,0),0)","v":0},0,0,0,0,{"$f":"IF(J512<1, B512,N511)","v":20},{"$f":"IF(B512<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B512),0)","v":0},null,428.21786167792322,405.94431869010555,0.60164758255562112,93.870570953243202,{"$f":"(1-($F$34+273)/(C512+273))/(1-($F$34+273)/($F$17+273))","v":0.94133174783183704},{"$f":"( -12.447*U512^2 + 25.389*U512 - 11.942)*V$59","v":0.22441663355341668},null,{"$f":"IF(X511>0,X511,IF(J512=0,0,B512))","v":0},{"$f":"IF(X511>0,Y511,E512)","v":18.600892890272249},null,{"$f":"IF(B512<=AA$59,E512,AA511)","v":18.600892890272249},{"$f":"IF(J512=0,1,1000)*AVERAGE(C$63:C512)","v":232.47074930518204},null,{"$f":"(F512+G512)*SUM(F$63:G512)","v":0},{"$f":"IF((F512+G512)=0,0,B512)","v":0},{"$f":"IF($AD512=1,$AE512,0)","v":0},{"$f":"IF($AD512=2,$AE512,0)","v":0},{"$f":"IF($AD512=3,$AE512,0)","v":0},{"$f":"IF($AD512=4,$AE512,0)","v":0},{"$f":"IF($AD512=5,$AE512,0)","v":0},{"$f":"IF($AD512=6,$AE512,0)","v":0},{"$f":"IF($AD512=7,$AE512,0)","v":0}]
[null,20,{"$f":"IF(B512<F$48,IF(I512<1,C512*(1-$F$22/12), $C$63),C512)","v":226.20464055373324},6.172316883405796,18.600892890272249,0,{"$f":"IF(ROUND(B513,1)=F$48-5,IF(E513-(E512-E513)*60<1,1,0),IF(E513-(E512-E513)<0,1,0))","v":0},{"$f":"IF(ROUND(F$48-B513,2)<5,0,1)","v":0},{"$f":"IF(SUM(I$63:I512)<($F$40-1),IF((F513+G513)*H513>0,1,0),0)","v":0},{"$f":"IF(OR(I513=1,J512 =1), 1,0)","v":0},0,0,0,20,{"$f":"IF(B513<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B513),0)","v":0},null,428.21786167792322,405.94431869010555,0.60164758255562112,93.870570953243202,0.94133174783183704,0.22441663355341668,null,0,18.600892890272249,null,18.600892890272249,{"$f":"IF(J513=0,1,1000)*AVERAGE(C$63:C513)","v":232.45685549420321},null,{"$f":"(F513+G513)*SUM(F$63:G513)","v":0},0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.172316883405796,18.600892890272249,0,0,0,{"$f":"IF(SUM(I$63:I513)<($F$40-1),IF((F514+G514)*H514>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B514<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B514),0)","v":0},null,428.21786167792322,405.94431869010555,0.60164758255562112,93.870570953243202,0.94133174783183704,0.22441663355341668,null,0,18.600892890272249,null,18.600892890272249,{"$f":"IF(J514=0,1,1000)*AVERAGE(C$63:C514)","v":232.44302316026415},null,{"$f":"(F514+G514)*SUM(F$63:G514)","v":0},0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.172316883405796,18.600892890272249,0,0,0,{"$f":"IF(SUM(I$63:I514)<($F$40-1),IF((F515+G515)*H515>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B515<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B515),0)","v":0},null,428.21786167792322,405.94431869010555,0.60164758255562112,93.870570953243202,0.94133174783183704,0.22441663355341668,null,0,18.600892890272249,null,18.600892890272249,{"$f":"IF(J515=0,1,1000)*AVERAGE(C$63:C515)","v":232.42925189623207},null,{"$f":"(F515+G515)*SUM(F$63:G515)","v":0},0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.172316883405796,18.600892890272249,0,0,0,{"$f":"IF(SUM(I$63:I515)<($F$40-1),IF((F516+G516)*H516>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B516<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B516),0)","v":0},null,428.21786167792322,405.94431869010555,0.60164758255562112,93.870570953243202,0.94133174783183704,0.22441663355341668,null,0,18.600892890272249,null,18.600892890272249,{"$f":"IF(J516=0,1,1000)*AVERAGE(C$63:C516)","v":232.41554129856141},null,{"$f":"(F516+G516)*SUM(F$63:G516)","v":0},0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.172316883405796,18.600892890272249,0,0,0,{"$f":"IF(SUM(I$63:I516)<($F$40-1),IF((F517+G517)*H517>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B517<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B517),0)","v":0},null,428.21786167792322,405.94431869010555,0.60164758255562112,93.870570953243202,0.94133174783183704,0.22441663355341668,null,0,18.600892890272249,null,18.600892890272249,{"$f":"IF(J517=0,1,1000)*AVERAGE(C$63:C517)","v":232.4018909672541},null,{"$f":"(F517+G517)*SUM(F$63:G517)","v":0},0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.172316883405796,18.600892890272249,0,0,0,{"$f":"IF(SUM(I$63:I517)<($F$40-1),IF((F518+G518)*H518>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B518<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B518),0)","v":0},null,428.21786167792322,405.94431869010555,0.60164758255562112,93.870570953243202,0.94133174783183704,0.22441663355341668,null,0,18.600892890272249,null,18.600892890272249,{"$f":"IF(J518=0,1,1000)*AVERAGE(C$63:C518)","v":232.38830050582095},null,{"$f":"(F518+G518)*SUM(F$63:G518)","v":0},0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.172316883405796,18.600892890272249,0,0,0,{"$f":"IF(SUM(I$63:I518)<($F$40-1),IF((F519+G519)*H519>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B519<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B519),0)","v":0},null,428.21786167792322,405.94431869010555,0.60164758255562112,93.870570953243202,0.94133174783183704,0.22441663355341668,null,0,18.600892890272249,null,18.600892890272249,{"$f":"IF(J519=0,1,1000)*AVERAGE(C$63:C519)","v":232.37476952124308},null,{"$f":"(F519+G519)*SUM(F$63:G519)","v":0},0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.172316883405796,18.600892890272249,0,0,0,{"$f":"IF(SUM(I$63:I519)<($F$40-1),IF((F520+G520)*H520>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B520<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B520),0)","v":0},null,428.21786167792322,405.94431869010555,0.60164758255562112,93.870570953243202,0.94133174783183704,0.22441663355341668,null,0,18.600892890272249,null,18.600892890272249,{"$f":"IF(J520=0,1,1000)*AVERAGE(C$63:C520)","v":232.36129762393415},null,{"$f":"(F520+G520)*SUM(F$63:G520)","v":0},0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.172316883405796,18.600892890272249,0,0,0,{"$f":"IF(SUM(I$63:I520)<($F$40-1),IF((F521+G521)*H521>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B521<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B521),0)","v":0},null,428.21786167792322,405.94431869010555,0.60164758255562112,93.870570953243202,0.94133174783183704,0.22441663355341668,null,0,18.600892890272249,null,18.600892890272249,{"$f":"IF(J521=0,1,1000)*AVERAGE(C$63:C521)","v":232.34788442770278},null,{"$f":"(F521+G521)*SUM(F$63:G521)","v":0},0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.172316883405796,18.600892890272249,0,0,0,{"$f":"IF(SUM(I$63:I521)<($F$40-1),IF((F522+G522)*H522>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B522<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B522),0)","v":0},null,428.21786167792322,405.94431869010555,0.60164758255562112,93.870570953243202,0.94133174783183704,0.22441663355341668,null,0,18.600892890272249,null,18.600892890272249,{"$f":"IF(J522=0,1,1000)*AVERAGE(C$63:C522)","v":232.33452954971591},null,{"$f":"(F522+G522)*SUM(F$63:G522)","v":0},0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.172316883405796,18.600892890272249,0,0,0,{"$f":"IF(SUM(I$63:I522)<($F$40-1),IF((F523+G523)*H523>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B523<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B523),0)","v":0},null,428.21786167792322,405.94431869010555,0.60164758255562112,93.870570953243202,0.94133174783183704,0.22441663355341668,null,0,18.600892890272249,null,18.600892890272249,{"$f":"IF(J523=0,1,1000)*AVERAGE(C$63:C523)","v":232.32123261046215},null,{"$f":"(F523+G523)*SUM(F$63:G523)","v":0},0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.172316883405796,18.600892890272249,0,0,0,{"$f":"IF(SUM(I$63:I523)<($F$40-1),IF((F524+G524)*H524>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B524<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B524),0)","v":0},null,428.21786167792322,405.94431869010555,0.60164758255562112,93.870570953243202,0.94133174783183704,0.22441663355341668,null,0,18.600892890272249,null,18.600892890272249,{"$f":"IF(J524=0,1,1000)*AVERAGE(C$63:C524)","v":232.30799323371602},null,{"$f":"(F524+G524)*SUM(F$63:G524)","v":0},0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.172316883405796,18.600892890272249,0,0,0,{"$f":"IF(SUM(I$63:I524)<($F$40-1),IF((F525+G525)*H525>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B525<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B525),0)","v":0},null,428.21786167792322,405.94431869010555,0.60164758255562112,93.870570953243202,0.94133174783183704,0.22441663355341668,null,0,18.600892890272249,null,18.600892890272249,{"$f":"IF(J525=0,1,1000)*AVERAGE(C$63:C525)","v":232.29481104650225},null,{"$f":"(F525+G525)*SUM(F$63:G525)","v":0},0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.172316883405796,18.600892890272249,0,0,0,{"$f":"IF(SUM(I$63:I525)<($F$40-1),IF((F526+G526)*H526>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B526<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B526),0)","v":0},null,428.21786167792322,405.94431869010555,0.60164758255562112,93.870570953243202,0.94133174783183704,0.22441663355341668,null,0,18.600892890272249,null,18.600892890272249,{"$f":"IF(J526=0,1,1000)*AVERAGE(C$63:C526)","v":232.28168567906093},null,{"$f":"(F526+G526)*SUM(F$63:G526)","v":0},0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.172316883405796,18.600892890272249,0,0,0,{"$f":"IF(SUM(I$63:I526)<($F$40-1),IF((F527+G527)*H527>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B527<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B527),0)","v":0},null,428.21786167792322,405.94431869010555,0.60164758255562112,93.870570953243202,0.94133174783183704,0.22441663355341668,null,0,18.600892890272249,null,18.600892890272249,{"$f":"IF(J527=0,1,1000)*AVERAGE(C$63:C527)","v":232.26861676481295},null,{"$f":"(F527+G527)*SUM(F$63:G527)","v":0},0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.172316883405796,18.600892890272249,0,0,0,{"$f":"IF(SUM(I$63:I527)<($F$40-1),IF((F528+G528)*H528>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B528<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B528),0)","v":0},null,428.21786167792322,405.94431869010555,0.60164758255562112,93.870570953243202,0.94133174783183704,0.22441663355341668,null,0,18.600892890272249,null,18.600892890272249,{"$f":"IF(J528=0,1,1000)*AVERAGE(C$63:C528)","v":232.25560394032567},null,{"$f":"(F528+G528)*SUM(F$63:G528)","v":0},0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.172316883405796,18.600892890272249,0,0,0,{"$f":"IF(SUM(I$63:I528)<($F$40-1),IF((F529+G529)*H529>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B529<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B529),0)","v":0},null,428.21786167792322,405.94431869010555,0.60164758255562112,93.870570953243202,0.94133174783183704,0.22441663355341668,null,0,18.600892890272249,null,18.600892890272249,{"$f":"IF(J529=0,1,1000)*AVERAGE(C$63:C529)","v":232.24264684527944},null,{"$f":"(F529+G529)*SUM(F$63:G529)","v":0},0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.172316883405796,18.600892890272249,0,0,0,{"$f":"IF(SUM(I$63:I529)<($F$40-1),IF((F530+G530)*H530>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B530<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B530),0)","v":0},null,428.21786167792322,405.94431869010555,0.60164758255562112,93.870570953243202,0.94133174783183704,0.22441663355341668,null,0,18.600892890272249,null,18.600892890272249,{"$f":"IF(J530=0,1,1000)*AVERAGE(C$63:C530)","v":232.22974512243428},null,{"$f":"(F530+G530)*SUM(F$63:G530)","v":0},0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.172316883405796,18.600892890272249,0,0,0,{"$f":"IF(SUM(I$63:I530)<($F$40-1),IF((F531+G531)*H531>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B531<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B531),0)","v":0},null,428.21786167792322,405.94431869010555,0.60164758255562112,93.870570953243202,0.94133174783183704,0.22441663355341668,null,0,18.600892890272249,null,18.600892890272249,{"$f":"IF(J531=0,1,1000)*AVERAGE(C$63:C531)","v":232.21689841759698},null,{"$f":"(F531+G531)*SUM(F$63:G531)","v":0},0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.172316883405796,18.600892890272249,0,0,0,{"$f":"IF(SUM(I$63:I531)<($F$40-1),IF((F532+G532)*H532>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B532<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B532),0)","v":0},null,428.21786167792322,405.94431869010555,0.60164758255562112,93.870570953243202,0.94133174783183704,0.22441663355341668,null,0,18.600892890272249,null,18.600892890272249,{"$f":"IF(J532=0,1,1000)*AVERAGE(C$63:C532)","v":232.20410637958875},null,{"$f":"(F532+G532)*SUM(F$63:G532)","v":0},0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.172316883405796,18.600892890272249,0,0,0,{"$f":"IF(SUM(I$63:I532)<($F$40-1),IF((F533+G533)*H533>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B533<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B533),0)","v":0},null,428.21786167792322,405.94431869010555,0.60164758255562112,93.870570953243202,0.94133174783183704,0.22441663355341668,null,0,18.600892890272249,null,18.600892890272249,{"$f":"IF(J533=0,1,1000)*AVERAGE(C$63:C533)","v":232.1913686602133},null,{"$f":"(F533+G533)*SUM(F$63:G533)","v":0},0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.172316883405796,18.600892890272249,0,0,0,{"$f":"IF(SUM(I$63:I533)<($F$40-1),IF((F534+G534)*H534>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B534<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B534),0)","v":0},null,428.21786167792322,405.94431869010555,0.60164758255562112,93.870570953243202,0.94133174783183704,0.22441663355341668,null,0,18.600892890272249,null,18.600892890272249,{"$f":"IF(J534=0,1,1000)*AVERAGE(C$63:C534)","v":232.17868491422499},null,{"$f":"(F534+G534)*SUM(F$63:G534)","v":0},0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.172316883405796,18.600892890272249,0,0,0,{"$f":"IF(SUM(I$63:I534)<($F$40-1),IF((F535+G535)*H535>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B535<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B535),0)","v":0},null,428.21786167792322,405.94431869010555,0.60164758255562112,93.870570953243202,0.94133174783183704,0.22441663355341668,null,0,18.600892890272249,null,18.600892890272249,{"$f":"IF(J535=0,1,1000)*AVERAGE(C$63:C535)","v":232.16605479929797},null,{"$f":"(F535+G535)*SUM(F$63:G535)","v":0},0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.172316883405796,18.600892890272249,0,0,0,{"$f":"IF(SUM(I$63:I535)<($F$40-1),IF((F536+G536)*H536>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B536<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B536),0)","v":0},null,428.21786167792322,405.94431869010555,0.60164758255562112,93.870570953243202,0.94133174783183704,0.22441663355341668,null,0,18.600892890272249,null,18.600892890272249,{"$f":"IF(J536=0,1,1000)*AVERAGE(C$63:C536)","v":232.15347797599512},null,{"$f":"(F536+G536)*SUM(F$63:G536)","v":0},0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.172316883405796,18.600892890272249,0,0,0,{"$f":"IF(SUM(I$63:I536)<($F$40-1),IF((F537+G537)*H537>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B537<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B537),0)","v":0},null,428.21786167792322,405.94431869010555,0.60164758255562112,93.870570953243202,0.94133174783183704,0.22441663355341668,null,0,18.600892890272249,null,18.600892890272249,{"$f":"IF(J537=0,1,1000)*AVERAGE(C$63:C537)","v":232.14095410773771},null,{"$f":"(F537+G537)*SUM(F$63:G537)","v":0},0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.172316883405796,18.600892890272249,0,0,0,{"$f":"IF(SUM(I$63:I537)<($F$40-1),IF((F538+G538)*H538>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B538<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B538),0)","v":0},null,428.21786167792322,405.94431869010555,0.60164758255562112,93.870570953243202,0.94133174783183704,0.22441663355341668,null,0,18.600892890272249,null,18.600892890272249,{"$f":"IF(J538=0,1,1000)*AVERAGE(C$63:C538)","v":232.12848286077553},null,{"$f":"(F538+G538)*SUM(F$63:G538)","v":0},0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.172316883405796,18.600892890272249,0,0,0,{"$f":"IF(SUM(I$63:I538)<($F$40-1),IF((F539+G539)*H539>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B539<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B539),0)","v":0},null,428.21786167792322,405.94431869010555,0.60164758255562112,93.870570953243202,0.94133174783183704,0.22441663355341668,null,0,18.600892890272249,null,18.600892890272249,{"$f":"IF(J539=0,1,1000)*AVERAGE(C$63:C539)","v":232.11606390415702},null,{"$f":"(F539+G539)*SUM(F$63:G539)","v":0},0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.172316883405796,18.600892890272249,0,0,0,{"$f":"IF(SUM(I$63:I539)<($F$40-1),IF((F540+G540)*H540>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B540<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B540),0)","v":0},null,428.21786167792322,405.94431869010555,0.60164758255562112,93.870570953243202,0.94133174783183704,0.22441663355341668,null,0,18.600892890272249,null,18.600892890272249,{"$f":"IF(J540=0,1,1000)*AVERAGE(C$63:C540)","v":232.10369690970009},null,{"$f":"(F540+G540)*SUM(F$63:G540)","v":0},0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.172316883405796,18.600892890272249,0,0,0,{"$f":"IF(SUM(I$63:I540)<($F$40-1),IF((F541+G541)*H541>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B541<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B541),0)","v":0},null,428.21786167792322,405.94431869010555,0.60164758255562112,93.870570953243202,0.94133174783183704,0.22441663355341668,null,0,18.600892890272249,null,18.600892890272249,{"$f":"IF(J541=0,1,1000)*AVERAGE(C$63:C541)","v":232.09138155196322},null,{"$f":"(F541+G541)*SUM(F$63:G541)","v":0},0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.172316883405796,18.600892890272249,0,0,0,{"$f":"IF(SUM(I$63:I541)<($F$40-1),IF((F542+G542)*H542>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B542<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B542),0)","v":0},null,428.21786167792322,405.94431869010555,0.60164758255562112,93.870570953243202,0.94133174783183704,0.22441663355341668,null,0,18.600892890272249,null,18.600892890272249,{"$f":"IF(J542=0,1,1000)*AVERAGE(C$63:C542)","v":232.07911750821691},null,{"$f":"(F542+G542)*SUM(F$63:G542)","v":0},0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.172316883405796,18.600892890272249,0,0,0,{"$f":"IF(SUM(I$63:I542)<($F$40-1),IF((F543+G543)*H543>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B543<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B543),0)","v":0},null,428.21786167792322,405.94431869010555,0.60164758255562112,93.870570953243202,0.94133174783183704,0.22441663355341668,null,0,18.600892890272249,null,18.600892890272249,{"$f":"IF(J543=0,1,1000)*AVERAGE(C$63:C543)","v":232.06690445841551},null,{"$f":"(F543+G543)*SUM(F$63:G543)","v":0},0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,"SUMS:",{"$f":"SUM(I63:I543)","v":0},null,{"$f":"SUM(K63:K543)","v":0},2972.5448316312722,3297.4656330114231,{"$f":"N543","v":20},10.8107587456596]
[]
[]
[]
[null,null,"IMPROVED"]
[null,null,null,null,null,"Criteria for Replacing Res'vr",null,null,null,null,"Sums of Discounted Amounts"]
[null,null,{"$f":"AVERAGE(C554:C914)","v":240.85443001236175},null,null,"I","II","III","Final","Logic:",null,null,null,"System",null,null,null,null,null,null,"eff/eff,design",{"$f":"H26","v":0.20044816558912104},null,null,null,null,{"$f":"H48","v":30}]
[null,null,"[u]","Plant Be,","Net","T <","Pow'r <","No change","Replace","Resvr","N.","Actual","Design","Initial",null,null,{"$f":"Q16","v":60},{"$f":"R16","v":28.093532960000005},{"$f":"S16","v":5.5531784907809009E-2},"   <------","ambient condition",null,null,"Power at replacement",null,null,"Power at plant life"]
[null,null,"Resvr Fluid T","fn(DD Rate, ","Power,","T.o - max"," P.o/2","in final","Reservoir","has been","Reservoirs","Power","Power","Life, ","Unit",null,"Prod Fluid",null,null,null,"Carnot Efficiency ",null,null,{"$f":"IF(MAX(X554:X1035)=0,1000,MAX(X554:X1035))","v":1000},{"$f":"MIN(Y554:Y1035)","v":16.997566093548865},null,{"$f":"MIN(AA554:AA1034)","v":16.997566093548865},{"$f":"MIN(AB554:AB1034)","v":238.61691892640587}]
[null,"Year","Deg C","2nd law η)","MWe","?","?","5 years","?","rplc'd.","Added","Output","Output","Years","Value",null,"T,F","h","s","ae"," Ratio","2nd law eff",null,"first ","replacement",null,null,null,null,"# replacements","Replacement","1st","2nd","3rd","4th","5th","6th","7th"]
[null,0,{"$f":"H17","v":250},{"$f":"V554*T554/3.413","v":6.9125204665779165},{"$f":"IF(D554*H$23/1000000-H$32/1000<0,0,D554*H$23/1000000-H$32/1000)","v":21.032551276408739},{"$f":"IF(C554 <= $C$554- $H$35,1,0)","v":0},null,{"$f":"IF(H$48-B554<5,0,1)","v":1},0,0,{"$f":"I554/(1+$H$38)^B554","v":0},{"$f":"E554/((1+$H$38)^B554)","v":21.032551276408739},{"$f":"($H$33/1000)/((1+$H$38)^B554)","v":21.032551276408736},{"$f":"IF(J554<1, B554,N553)","v":0},{"$f":"(1/12)/(1+$H$38/12)","v":8.2850041425020712E-2},null,{"$f":"C554*1.8+32-H$20","v":476.48851320731592},{"$f":"S$10*$Q554^6+T$10*$Q554^5+U$10*$Q554^4+V$10*$Q554^3+W$10*$Q554^2+X$10*$Q554+Y$10","v":460.37875828425126},{"$f":"S$12*$Q554^6+T$12*$Q554^5+U$12*$Q554^4+V$12*$Q554^3+W$12*$Q554^2+X$12*$Q554+Y$12","v":0.6605064108125418},{"$f":"(R554-R$60)-(Q$60+460)*(S554-S$60)","v":117.6984198537902},{"$f":"(1-($H$34+273)/(C554+273))/(1-($H$34+273)/($H$17+273))","v":1},{"$f":"( -12.447*U554^2 + 25.389*U554 - 11.942)*V$550","v":0.20044816558912104},null,{"$f":"IF(J554=0,0,B554)","v":0},{"$f":"E554","v":21.032551276408739},null,{"$f":"IF(B554<=AA$550,E554,AA553)","v":21.032551276408739},{"$f":"IF(J554=0,1,1000)*AVERAGE(C$554:C554)","v":250},null,{"$f":"(F554+G554)*SUM(F$554:G554)","v":0},{"$f":"IF((F554+G554)=0,0,B554)","v":0},{"$f":"IF($AD554=1,$AE554,0)","v":0},{"$f":"IF($AD554=2,$AE554,0)","v":0},{"$f":"IF($AD554=3,$AE554,0)","v":0},{"$f":"IF($AD554=4,$AE554,0)","v":0},{"$f":"IF($AD554=5,$AE554,0)","v":0},{"$f":"IF($AD554=6,$AE554,0)","v":0},{"$f":"IF($AD554=7,$AE554,0)","v":0}]
[null,{"$f":"IF(ROUND(B554,1)=H$48,H$48,IF(B554<$H$48,B554+1/12,B554))","v":8.3333333333333329E-2},{"$f":"IF(B554<H$48,IF(I554<1,C554*(1-$H$22/12), $C$63),C554)","v":249.94791666666666},6.9092171492977794,{"$f":"IF(B555>=H$48,E554,IF(D555*H$23/1000000-H$32/1000<0,0,D555*H$23/1000000-H$32/1000))","v":21.02175209345031},{"$f":"IF(B555>H$48-5,0,IF(C555 <= $C$554- $H$35,1,0))","v":0},{"$f":"IF(ROUND(B555,1)=H$48-5,IF(E555-(E554-E555)*60<1,1,0),IF(E555-(E554-E555)<0,1,0))","v":0},{"$f":"IF(ROUND(H$48-B555,2)<5,0,1)","v":1},{"$f":"IF(SUM(I$554:I554)<($H$40-1),IF((F555+G555)*H555>0,1,0),0)","v":0},{"$f":"IF(OR(I555=1,J554 =1), 1,0)","v":0},0,{"$f":"IF(B555<H$48,E555/((1+$H$38)^B555),0)","v":20.903560324262532},{"$f":"IF(B555<H$48,($H$33/1000)/((1+$H$38)^B555),0)","v":20.914298790372335},8.3333333333333329E-2,{"$f":"IF(B555<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B555),0)","v":8.2850041425020712E-2},null,{"$f":"C555*1.8+32-H$20","v":476.39476320731592},460.27057076021555,0.66039275072955961,117.64933557290522,{"$f":"(1-($H$34+273)/(C555+273))/(1-($H$34+273)/($H$17+273))","v":0.99987741711778133},{"$f":"( -12.447*U555^2 + 25.389*U555 - 11.942)*V$550","v":0.20043596519880466},null,{"$f":"IF(X554>0,X554,IF(J555=0,0,B555))","v":0},{"$f":"IF(X554>0,Y554,E555)","v":21.02175209345031},null,21.02175209345031,{"$f":"IF(J555=0,1,1000)*AVERAGE(C$554:C555)","v":249.97395833333331},null,{"$f":"(F555+G555)*SUM(F$554:G555)","v":0},0,{"$f":"IF($AD555=1,$AE555,0)","v":0},{"$f":"IF($AD555=2,$AE555,0)","v":0},{"$f":"IF($AD555=3,$AE555,0)","v":0},{"$f":"IF($AD555=4,$AE555,0)","v":0},{"$f":"IF($AD555=5,$AE555,0)","v":0},{"$f":"IF($AD555=6,$AE555,0)","v":0},{"$f":"IF($AD555=7,$AE555,0)","v":0}]
[null,{"$f":"IF(ROUND(B555,1)=H$48,H$48,IF(B555<$H$48,B555+1/12,B555))","v":0.16666666666666666},{"$f":"IF(B555<H$48,IF(I555<1,C555*(1-$H$22/12), $C$63),C555)","v":249.89584418402777},6.9059128795425782,{"$f":"IF(B556>=H$48,E555,IF(D556*H$23/1000000-H$32/1000<0,0,D556*H$23/1000000-H$32/1000))","v":21.010949796666715},0,{"$f":"IF(ROUND(B556,1)=H$48-5,IF(E556-(E555-E556)*60<1,1,0),IF(E556-(E555-E556)<0,1,0))","v":0},{"$f":"IF(ROUND(H$48-B556,2)<5,0,1)","v":1},{"$f":"IF(SUM(I$554:I555)<($H$40-1),IF((F556+G556)*H556>0,1,0),0)","v":0},0,0,{"$f":"IF(B556<H$48,E556/((1+$H$38)^B556),0)","v":20.775351901707833},{"$f":"IF(B556<H$48,($H$33/1000)/((1+$H$38)^B556),0)","v":20.796711161883174},0.16666666666666666,{"$f":"IF(B556<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B556),0)","v":8.2369552369531779E-2},null,476.30103273856588,460.16241661694744,0.66027911304334175,117.6002730264704,0.99975483536142051,0.20042368993967832,null,0,21.010949796666715,null,21.010949796666715,{"$f":"IF(J556=0,1,1000)*AVERAGE(C$554:C556)","v":249.9479202835648},null,{"$f":"(F556+G556)*SUM(F$554:G556)","v":0},0,0,0,0,0,0,0,0]
[null,0.25,249.84378254982275,6.9026076596000845,21.00014439353712,0,0,1,{"$f":"IF(SUM(I$554:I556)<($H$40-1),IF((F557+G557)*H557>0,1,0),0)","v":0},0,0,20.647921311607629,20.679784652875583,0.25,{"$f":"IF(B557<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B557),0)","v":8.189184991171343E-2},null,476.20732179699689,460.05429583471613,0.66016549774171174,117.55123220108669,0.9996322547335631,0.20041133981407386,null,0,21.00014439353712,null,21.00014439353712,{"$f":"IF(J557=0,1,1000)*AVERAGE(C$554:C557)","v":249.92188585012929},null,{"$f":"(F557+G557)*SUM(F$554:G557)","v":0},0,0,0,0,0,0,0,0]
[null,0.33333333333333331,249.79173176179154,6.8993014917564119,20.989335891535276,0,0,1,{"$f":"IF(SUM(I$554:I557)<($H$40-1),IF((F558+G558)*H558>0,1,0),0)","v":0},0,0,20.521263884721108,20.563515546300632,0.33333333333333331,{"$f":"IF(B558<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B558),0)","v":8.1416917890684448E-2},null,476.11363037854068,459.94620839381355,0.66005190481250875,117.50221308336967,0.99950967523685386,0.20039891482433136,null,0,20.989335891535276,null,20.989335891535276,{"$f":"IF(J558=0,1,1000)*AVERAGE(C$554:C558)","v":249.89585503246172},null,{"$f":"(F558+G558)*SUM(F$554:G558)","v":0},0,0,0,0,0,0,0,0]
[null,0.41666666666666663,249.7396918176745,6.8959943782959412,20.978524298129258,0,0,1,{"$f":"IF(SUM(I$554:I558)<($H$40-1),IF((F559+G559)*H559>0,1,0),0)","v":0},0,0,20.395374979539522,20.447900146007957,0.41666666666666663,{"$f":"IF(B559<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B559),0)","v":8.094474023928859E-2},null,476.01995847913003,459.83815427455465,0.65993833424358905,117.45321565994902,0.99938709687393756,0.20038641497279769,null,0,20.978524298129258,null,20.978524298129258,{"$f":"IF(J559=0,1,1000)*AVERAGE(C$554:C559)","v":249.86982782999721},null,{"$f":"(F559+G559)*SUM(F$554:G559)","v":0},0,0,0,0,0,0,0,0]
[null,0.49999999999999994,249.68766271521247,6.8926863215012899,20.967709620781395,0,0,1,{"$f":"IF(SUM(I$554:I559)<($H$40-1),IF((F560+G560)*H560>0,1,0),0)","v":0},0,0,20.27024998212319,20.332934776628271,0.49999999999999994,{"$f":"IF(B560<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B560),0)","v":8.0475300983551212E-2},null,475.92630609469836,459.73013345727747,0.65982478602282535,117.40423991746894,0.99926451964745966,0.20037384026182503,null,0,20.967709620781395,null,20.967709620781395,{"$f":"IF(J560=0,1,1000)*AVERAGE(C$554:C560)","v":249.84380424217079},null,{"$f":"(F560+G560)*SUM(F$554:G560)","v":0},0,0,0,0,0,0,0,0]
[null,0.58333333333333326,249.63564445214678,6.8893773236533917,20.956891866948492,0,0,1,{"$f":"IF(SUM(I$554:I560)<($H$40-1),IF((F561+G561)*H561>0,1,0),0)","v":0},0,0,20.145884305939774,20.218615783456517,0.58333333333333326,{"$f":"IF(B561<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B561),0)","v":8.0008584242138733E-2},null,475.83267322118013,459.62214592234284,0.65971126013810666,117.35528584258805,0.99914194356006469,0.20036119069377301,null,0,20.956891866948492,null,20.956891866948492,{"$f":"IF(J561=0,1,1000)*AVERAGE(C$554:C561)","v":249.8177842684178},null,{"$f":"(F561+G561)*SUM(F$554:G561)","v":0},0,0,0,0,0,0,0,0]
[null,0.66666666666666663,249.58363702621924,6.8860673870314182,20.946071044081606,0,0,1,{"$f":"IF(SUM(I$554:I561)<($H$40-1),IF((F562+G562)*H562>0,1,0),0)","v":0},0,0,20.022273391703042,20.104939532335703,0.66666666666666663,{"$f":"IF(B562<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B562),0)","v":7.9544574225821438E-2},null,475.73905985451057,459.51419165013505,0.65959775657733866,117.30635342197962,0.99901936861439689,0.2003484662710063,null,0,20.946071044081606,null,20.946071044081606,{"$f":"IF(J562=0,1,1000)*AVERAGE(C$554:C562)","v":249.79176790817351},null,{"$f":"(F562+G562)*SUM(F$554:G562)","v":0},0,0,0,0,0,0,0,0]
[null,0.75,249.53164043517211,6.8827565139128,20.935247159626094,0,0,1,{"$f":"IF(SUM(I$554:I562)<($H$40-1),IF((F563+G563)*H563>0,1,0),0)","v":0},0,0,19.899412707212779,19.991902409541336,0.75,{"$f":"IF(B563<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B563),0)","v":7.9083255236939279E-2},null,475.64546599062572,459.40627062106057,0.65948427532844367,117.25744264233055,0.99889679481310178,0.20033566699589667,null,0,20.935247159626094,null,20.935247159626094,{"$f":"IF(J563=0,1,1000)*AVERAGE(C$554:C563)","v":249.76575516087337},null,{"$f":"(F563+G563)*SUM(F$554:G563)","v":0},0,0,0,0,0,0,0,0]
[null,0.83333333333333337,249.47965467674811,6.8794447065733157,20.924420221021919,0,0,1,{"$f":"IF(SUM(I$554:I563)<($H$40-1),IF((F564+G564)*H564>0,1,0),0)","v":0},0,0,19.777297747195973,19.879500821666593,0.83333333333333337,{"$f":"IF(B564<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B564),0)","v":7.8624611668870872E-2},null,475.55189162546253,459.2983828155493,0.65937081637936024,117.20855349034264,0.9987742221588235,0.20032279287082333,null,0,20.924420221021919,null,20.924420221021919,{"$f":"IF(J564=0,1,1000)*AVERAGE(C$554:C564)","v":249.73974602595288},null,{"$f":"(F564+G564)*SUM(F$554:G564)","v":0},0,0,0,0,0,0,0,0]
[null,0.91666666666666674,249.42767974869045,6.8761319672869865,20.913590235703296,0,0,1,{"$f":"IF(SUM(I$554:I564)<($H$40-1),IF((F565+G565)*H565>0,1,0),0)","v":0},0,0,19.655924033148207,19.767731195508041,0.91666666666666674,{"$f":"IF(B565<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B565),0)","v":7.8168628005505419E-2},null,475.45833675495874,459.19052821405347,0.65925737971804321,117.15968595273165,0.99865165065420614,0.20030984389817158,null,0,20.913590235703296,null,20.913590235703296,{"$f":"IF(J565=0,1,1000)*AVERAGE(C$554:C565)","v":249.71374050284768},null,{"$f":"(F565+G565)*SUM(F$554:G565)","v":0},0,0,0,0,0,0,0,0]
[null,1,249.37571564874281,6.8728182983260817,20.902757211098709,0,0,1,{"$f":"IF(SUM(I$554:I565)<($H$40-1),IF((F566+G566)*H566>0,1,0),0)","v":0},0,0,19.535287113176363,19.656589977952088,1,{"$f":"IF(B566<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B566),0)","v":7.7715288820717904E-2},null,475.36480137505299,459.08270679704873,0.659143965332464,117.11084001622811,0.99852908030189447,0.20029682008033139,null,0,20.902757211098709,null,20.902757211098709,{"$f":"IF(J566=0,1,1000)*AVERAGE(C$554:C566)","v":249.68773859099343},null,{"$f":"(F566+G566)*SUM(F$554:G566)","v":0},0,0,0,0,0,0,0,0]
[null,1.0833333333333333,249.32376237464931,6.8695037019611638,20.891921154631074,0,0,1,{"$f":"IF(SUM(I$554:I566)<($H$40-1),IF((F567+G567)*H567>0,1,0),0)","v":0},0,0,19.415382561842385,19.546073635861998,1.0833333333333333,{"$f":"IF(B567<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B567),0)","v":7.726457877784712E-2},null,475.27128548168469,458.97491854503266,0.6590305732106102,117.06201566757602,0.99840651110453227,0.20028372141970083,null,0,20.891921154631074,null,20.891921154631074,{"$f":"IF(J567=0,1,1000)*AVERAGE(C$554:C567)","v":249.66174028982601},null,{"$f":"(F567+G567)*SUM(F$554:G567)","v":0},0,0,0,0,0,0,0,0]
[null,1.1666666666666665,249.27181992415458,6.8661881804611253,20.881082073717831,0,0,1,{"$f":"IF(SUM(I$554:I567)<($H$40-1),IF((F568+G568)*H568>0,1,0),0)","v":0},0,0,19.296205980007851,19.43617865596558,1.1666666666666665,{"$f":"IF(B568<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B568),0)","v":7.681648262917691E-2},null,475.17778907079418,458.86716343852629,0.65891720334048587,117.01321289353427,0.99828394306476431,0.20027054791868479,null,0,20.881082073717831,null,20.881082073717831,{"$f":"IF(J568=0,1,1000)*AVERAGE(C$554:C568)","v":249.63574559878126},null,{"$f":"(F568+G568)*SUM(F$554:G568)","v":0},0,0,0,0,0,0,0,0]
[null,1.2499999999999998,249.2198882950037,6.8628717360930596,20.870239975770549,0,0,1,{"$f":"IF(SUM(I$554:I568)<($H$40-1),IF((F569+G569)*H569>0,1,0),0)","v":0},0,0,19.177752994679039,19.326901544743535,1.2499999999999998,{"$f":"IF(B569<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B569),0)","v":7.6370985215420309E-2},null,475.08431213832256,458.75944145807296,0.65880385571011157,116.96443168087558,0.99816137618523371,0.20025729957969279,null,0,20.870239975770549,null,20.870239975770549,{"$f":"IF(J569=0,1,1000)*AVERAGE(C$554:C569)","v":249.60975451729516},null,{"$f":"(F569+G569)*SUM(F$554:G569)","v":0},0,0,0,0,0,0,0,0]
[null,1.333333333333333,249.16796748494224,6.8595543711224414,20.859394868195505,0,0,1,{"$f":"IF(SUM(I$554:I569)<($H$40-1),IF((F570+G570)*H570>0,1,0),0)","v":0},0,0,19.060019258853739,19.218238828318345,1.333333333333333,{"$f":"IF(B570<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B570),0)","v":7.5928071465206595E-2},null,474.99085468021195,458.65175258423881,0.65869053030752367,116.91567201638713,0.998038810468585,0.20024397640514324,null,0,20.859394868195505,null,20.859394868195505,{"$f":"IF(J570=0,1,1000)*AVERAGE(C$554:C570)","v":249.58376704480384},null,{"$f":"(F570+G570)*SUM(F$554:G570)","v":0},0,0,0,0,0,0,0,0]
[null,1.4166666666666663,249.11605749171619,6.8562360878129187,20.848546758393002,0,0,1,{"$f":"IF(SUM(I$554:I570)<($H$40-1),IF((F571+G571)*H571>0,1,0),0)","v":0},0,0,18.943000451367844,19.110187052343885,1.4166666666666663,{"$f":"IF(B571<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B571),0)","v":7.5487726394571589E-2},null,474.89741669240505,458.54409679761238,0.65857722712077493,116.86693388687007,0.99791624591746231,0.20023057839745809,null,0,20.848546758393002,null,20.848546758393002,{"$f":"IF(J571=0,1,1000)*AVERAGE(C$554:C571)","v":249.55778318074337},null,{"$f":"(F571+G571)*SUM(F$554:G571)","v":0},0,0,0,0,0,0,0,0]
[null,1.4999999999999996,249.06415831307208,6.8529168884265035,20.837695653757997,0,0,1,{"$f":"IF(SUM(I$554:I571)<($H$40-1),IF((F572+G572)*H572>0,1,0),0)","v":0},0,0,18.826692276744005,19.002742781895577,1.4999999999999996,{"$f":"IF(B572<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B572),0)","v":7.5049935106450638E-2},null,474.80399817084566,458.43647407880485,0.65846394613793446,116.81821727913956,0.99779368253450851,0.20021710555906824,null,0,20.837695653757997,null,20.837695653757997,{"$f":"IF(J572=0,1,1000)*AVERAGE(C$554:C572)","v":249.53180292455014},null,{"$f":"(F572+G572)*SUM(F$554:G572)","v":0},0,0,0,0,0,0,0,0]
[null,1.5833333333333328,249.01226994675685,6.8495967752234499,20.826841561679689,0,0,1,{"$f":"IF(SUM(I$554:I572)<($H$40-1),IF((F573+G573)*H573>0,1,0),0)","v":0},0,0,18.711090465040243,18.895902601361232,1.5833333333333328,{"$f":"IF(B573<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B573),0)","v":7.4614682790174608E-2},null,474.71059911147825,458.32888440845011,0.65835068734708757,116.76952218002521,0.9976711203223676,0.20020355789240918,null,0,20.826841561679689,null,20.826841561679689,{"$f":"IF(J573=0,1,1000)*AVERAGE(C$554:C573)","v":249.50582627566047},null,{"$f":"(F573+G573)*SUM(F$554:G573)","v":0},0,0,0,0,0,0,0,0]
[null,1.6666666666666661,248.96039239051794,6.8462757504623601,20.81598448954189,0,0,1,{"$f":"IF(SUM(I$554:I573)<($H$40-1),IF((F574+G574)*H574>0,1,0),0)","v":0},0,0,18.596190771700098,18.789663114332431,1.6666666666666661,{"$f":"IF(B574<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B574),0)","v":7.4181954720968959E-2},null,474.61721951024822,458.22132776720451,0.65823745073633555,116.72084857637071,0.9975485592836828,0.20018993539992458,null,0,20.81598448954189,null,20.81598448954189,{"$f":"IF(J574=0,1,1000)*AVERAGE(C$554:C574)","v":249.47985323351082},null,{"$f":"(F574+G574)*SUM(F$554:G574)","v":0},0,0,0,0,0,0,0,0]
[null,1.7499999999999993,248.90852564210323,6.8429538164000405,20.805124444722544,0,0,1,{"$f":"IF(SUM(I$554:I574)<($H$40-1),IF((F575+G575)*H575>0,1,0),0)","v":0},0,0,18.481988977402949,18.684020943496577,1.7499999999999993,{"$f":"IF(B575<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B575),0)","v":7.3751736259455455E-2},null,474.52385936310174,458.11380413574653,0.65812423629379591,116.67219645503332,0.99742599942109822,0.20017623808406315,null,0,20.805124444722544,null,20.805124444722544,{"$f":"IF(J575=0,1,1000)*AVERAGE(C$554:C575)","v":249.45388379753774},null,{"$f":"(F575+G575)*SUM(F$554:G575)","v":0},0,0,0,0,0,0,0,0]
[null,1.8333333333333326,248.85666969926112,6.8396309752916391,20.794261434594151,0,0,1,{"$f":"IF(SUM(I$554:I575)<($H$40-1),IF((F576+G576)*H576>0,1,0),0)","v":0},0,0,18.368480887915968,18.578972730529525,1.8333333333333326,{"$f":"IF(B576<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B576),0)","v":7.3324012851157042E-2},null,474.43051866598591,458.0063134947772,0.65801104400760213,116.62356580288474,0.99730344073725685,0.20016246594728065,null,0,20.794261434594151,null,20.794261434594151,{"$f":"IF(J576=0,1,1000)*AVERAGE(C$554:C576)","v":249.42791796717788},null,{"$f":"(F576+G576)*SUM(F$554:G576)","v":0},0,0,0,0,0,0,0,0]
[null,1.9166666666666659,248.80482455974044,6.8363072293906049,20.783395466523682,0,0,1,{"$f":"IF(SUM(I$554:I576)<($H$40-1),IF((F577+G577)*H577>0,1,0),0)","v":0},0,0,18.2556623339465,18.474515135988828,1.9166666666666659,{"$f":"IF(B577<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B577),0)","v":7.2898770026005352E-2},null,474.33719741484873,457.89885582502069,0.65789787386590415,116.57495660681121,0.99718088323480158,0.20014861899203898,null,0,20.783395466523682,null,20.783395466523682,{"$f":"IF(J577=0,1,1000)*AVERAGE(C$554:C577)","v":249.40195574186797},null,{"$f":"(F577+G577)*SUM(F$554:G577)","v":0},0,0,0,0,0,0,0,0]
[null,1.9999999999999991,248.75299022129047,6.8329825809486389,20.772526547872385,0,0,1,{"$f":"IF(SUM(I$554:I577)<($H$40-1),IF((F578+G578)*H578>0,1,0),0)","v":0},0,0,18.143529170995183,18.370644839207561,1.9999999999999991,{"$f":"IF(B578<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B578),0)","v":7.2475993397851213E-2},null,474.24389560563878,457.79143110722202,0.65778472585686742,116.52636885371163,0.99705832691637564,0.20013469722080743,null,0,20.772526547872385,null,20.772526547872385,{"$f":"IF(J578=0,1,1000)*AVERAGE(C$554:C578)","v":249.37599712104486},null,{"$f":"(F578+G578)*SUM(F$554:G578)","v":0},0,0,0,0,0,0,0,0]
[null,2.0833333333333326,248.70116668166102,6.8296570322157191,20.761654685995865,0,0,1,{"$f":"IF(SUM(I$554:I578)<($H$40-1),IF((F579+G579)*H579>0,1,0),0)","v":0},0,0,18.03207727921021,18.26735853818878,2.0833333333333326,{"$f":"IF(B579<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B579),0)","v":7.2055668663978001E-2},null,474.15061323430575,457.68403932214983,0.65767159996867408,116.47780253049996,0.99693577178462223,0.20012070063605961,null,0,20.761654685995865,null,20.761654685995865,{"$f":"IF(J579=0,1,1000)*AVERAGE(C$554:C579)","v":249.35004210414547},null,{"$f":"(F579+G579)*SUM(F$554:G579)","v":0},0,0,0,0,0,0,0,0]
[null,2.1666666666666661,248.64935393860233,6.8263305854401928,20.750779888244413,0,0,1,{"$f":"IF(SUM(I$554:I579)<($H$40-1),IF((F580+G580)*H580>0,1,0),0)","v":0},0,0,17.921302563242605,18.164652949500542,2.1666666666666661,{"$f":"IF(B580<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B580),0)","v":7.1637781604617742E-2},null,474.05735029680011,457.57668045059449,0.65755849618952122,116.42925762410414,0.99681321784218413,0.20010662924027767,null,0,20.750779888244413,null,20.750779888244413,{"$f":"IF(J580=0,1,1000)*AVERAGE(C$554:C580)","v":249.32409069060682},null,{"$f":"(F580+G580)*SUM(F$554:G580)","v":0},0,0,0,0,0,0,0,0]
[null,2.2499999999999996,248.59755198986511,6.8230032428686513,20.739902161962558,0,0,1,{"$f":"IF(SUM(I$554:I580)<($H$40-1),IF((F581+G581)*H581>0,1,0),0)","v":0},0,0,17.811200952101693,18.062524808171528,2.2499999999999996,{"$f":"IF(B581<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B581),0)","v":7.1222318082469996E-2},null,473.96410678907313,457.46935447336887,0.65744541450762328,116.38073412146542,0.99669066509170423,0.20009248303594981,null,0,20.739902161962558,null,20.739902161962558,{"$f":"IF(J581=0,1,1000)*AVERAGE(C$554:C581)","v":249.29814287986602},null,{"$f":"(F581+G581)*SUM(F$554:G581)","v":0},0,0,0,0,0,0,0,0]
[null,2.333333333333333,248.54576083320055,6.8196750067459595,20.729021514489204,0,0,1,{"$f":"IF(SUM(I$554:I581)<($H$40-1),IF((F582+G582)*H582>0,1,0),0)","v":0},0,0,17.701768399011904,17.960970867587235,2.333333333333333,{"$f":"IF(B582<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B582),0)","v":7.0809264042223694E-2},null,473.87088270707693,457.36206137130762,0.65733235491120956,116.33223200953933,0.9965681135358252,0.20007826202556955,null,0,20.729021514489204,null,20.729021514489204,{"$f":"IF(J582=0,1,1000)*AVERAGE(C$554:C582)","v":249.27219867136034},null,{"$f":"(F582+G582)*SUM(F$554:G582)","v":0},0,0,0,0,0,0,0,0]
[null,2.4166666666666665,248.49398046636028,6.8163458793153033,20.718137953157765,0,0,1,{"$f":"IF(SUM(I$554:I582)<($H$40-1),IF((F583+G583)*H583>0,1,0),0)","v":0},0,0,17.593000881270424,17.859987899386805,2.4166666666666665,{"$f":"IF(B583<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B583),0)","v":7.0398605510081536E-2},null,473.77767804676444,457.25480112526805,0.65721931738852557,116.2837512752954,0.99644556317718935,0.20006396621163725,null,0,20.718137953157765,null,20.718137953157765,{"$f":"IF(J583=0,1,1000)*AVERAGE(C$554:C583)","v":249.24625806452698},null,{"$f":"(F583+G583)*SUM(F$554:G583)","v":0},0,0,0,0,0,0,0,0]
[null,2.5,248.44221088709645,6.8130158628181965,20.70725148529618,0,0,1,{"$f":"IF(SUM(I$554:I583)<($H$40-1),IF((F584+G584)*H584>0,1,0),0)","v":0},0,0,17.484894400105535,17.759572693360354,2.5,{"$f":"IF(B584<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B584),0)","v":6.9990328593287368E-2},null,473.68449280408953,457.14757371612905,0.6571063019278327,116.23529190571668,0.99632301401843948,0.20004959559666133,null,0,20.70725148529618,null,20.70725148529618,{"$f":"IF(J584=0,1,1000)*AVERAGE(C$554:C584)","v":249.22032105880342},null,{"$f":"(F584+G584)*SUM(F$554:G584)","v":0},0,0,0,0,0,0,0,0]
[null,2.5833333333333335,248.39045209316163,6.8096849594943851,20.69636211822661,0,0,1,{"$f":"IF(SUM(I$554:I584)<($H$40-1),IF((F585+G585)*H585>0,1,0),0)","v":0},0,0,17.377444980535582,17.659722057346947,2.5833333333333335,{"$f":"IF(B585<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B585),0)","v":6.9584419479656046E-2},null,473.59132697500684,457.04037912479231,0.65699330851740856,116.18685388780051,0.99620046606221779,0.2000351501831539,null,0,20.69636211822661,null,20.69636211822661,{"$f":"IF(J585=0,1,1000)*AVERAGE(C$554:C585)","v":249.19438765362713},null,{"$f":"(F585+G585)*SUM(F$554:G585)","v":0},0,0,0,0,0,0,0,0]
[null,2.666666666666667,248.33870408230888,6.8063531715819821,20.685469859265872,0,0,1,{"$f":"IF(SUM(I$554:I585)<($H$40-1),IF((F586+G586)*H586>0,1,0),0)","v":0},0,0,17.270648671229281,17.560432817133112,2.666666666666667,{"$f":"IF(B586<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B586),0)","v":6.9180864437106249E-2},null,473.49818055547189,456.93321733218113,0.65688033714554594,116.13843720855789,0.99607791931116629,0.2000206299736359,null,0,20.685469859265872,null,20.685469859265872,{"$f":"IF(J586=0,1,1000)*AVERAGE(C$554:C586)","v":249.16845784843568},null,{"$f":"(F586+G586)*SUM(F$554:G586)","v":0},0,0,0,0,0,0,0,0]
[null,2.7500000000000004,248.28696685229173,6.8030205013173219,20.67457471572499,0,0,1,{"$f":"IF(SUM(I$554:I586)<($H$40-1),IF((F587+G587)*H587>0,1,0),0)","v":0},0,0,17.164501544366193,17.461701816351937,2.7500000000000004,{"$f":"IF(B587<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B587),0)","v":6.8779649813195953E-2},null,473.40505354144102,456.8260883192408,0.65676738780055388,116.09004185501345,0.99595537376792798,0.20000603497063257,null,0,20.67457471572499,null,20.67457471572499,{"$f":"IF(J587=0,1,1000)*AVERAGE(C$554:C587)","v":249.14253164266677},null,{"$f":"(F587+G587)*SUM(F$554:G587)","v":0},0,0,0,0,0,0,0,0]
[null,2.8333333333333339,248.23524040086417,6.7996869509351487,20.663676694909764,0,0,1,{"$f":"IF(SUM(I$554:I587)<($H$40-1),IF((F588+G588)*H588>0,1,0),0)","v":0},0,0,17.058999695498802,17.363525916382731,2.8333333333333339,{"$f":"IF(B588<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B588),0)","v":6.8380762034660425E-2},null,473.31194592887141,456.71899206693888,0.65665446047075737,116.04166781420571,0.99583282943514462,0.19999136517667873,null,0,20.663676694909764,null,20.663676694909764,{"$f":"IF(J588=0,1,1000)*AVERAGE(C$554:C588)","v":249.1166090357581},null,{"$f":"(F588+G588)*SUM(F$554:G588)","v":0},0,0,0,0,0,0,0,0]
[null,2.9166666666666674,248.18352472578064,6.7963525226683856,20.652775804120058,0,0,1,{"$f":"IF(SUM(I$554:I588)<($H$40-1),IF((F589+G589)*H589>0,1,0),0)","v":0},0,0,16.954139243414339,17.265901996251234,2.9166666666666674,{"$f":"IF(B589<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B589),0)","v":6.7984187606953198E-2},null,473.21885771372109,456.61192855626456,0.65654155514449641,115.99331507318709,0.99571028631545755,0.19997662059431176,null,0,20.652775804120058,null,20.652775804120058,{"$f":"IF(J589=0,1,1000)*AVERAGE(C$554:C589)","v":249.09069002714762},null,{"$f":"(F589+G589)*SUM(F$554:G589)","v":0},0,0,0,0,0,0,0,0]
[null,3.0000000000000009,248.13181982479611,6.7930172187483455,20.641872050650463,0,0,1,{"$f":"IF(SUM(I$554:I589)<($H$40-1),IF((F590+G590)*H590>0,1,0),0)","v":0},0,0,16.849916329998585,17.168826952530427,3.0000000000000009,{"$f":"IF(B590<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B590),0)","v":6.7589913113789424E-2},null,473.1257888919489,456.50489776822951,0.65642867181012754,115.94498361902384,0.9955877444115091,0.19996180122607787,null,0,20.641872050650463,null,20.641872050650463,{"$f":"IF(J590=0,1,1000)*AVERAGE(C$554:C590)","v":249.06477461627321},null,{"$f":"(F590+G590)*SUM(F$554:G590)","v":0},0,0,0,0,0,0,0,0]
[null,3.0833333333333344,248.08012569566594,6.7896810414046103,20.630965441789908,0,0,1,{"$f":"IF(SUM(I$554:I590)<($H$40-1),IF((F591+G591)*H591>0,1,0),0)","v":0},0,0,16.746327120099547,17.072297699241847,3.0833333333333344,{"$f":"IF(B591<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B591),0)","v":6.7197925216692059E-2},null,473.03273945951463,456.39789968386657,0.65631581045602239,115.89667343879557,0.99546520372594127,0.19994690707452933,null,0,20.630965441789908,null,20.630965441789908,{"$f":"IF(J591=0,1,1000)*AVERAGE(C$554:C591)","v":249.03886280257302},null,{"$f":"(F591+G591)*SUM(F$554:G591)","v":0},0,0,0,0,0,0,0,0]
[null,3.1666666666666679,248.02844233614601,6.7863439928650751,20.620055984821821,0,0,1,{"$f":"IF(SUM(I$554:I591)<($H$40-1),IF((F592+G592)*H592>0,1,0),0)","v":0},0,0,16.643367801392404,16.976311167757515,3.1666666666666679,{"$f":"IF(B592<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B592),0)","v":6.6808210654540554E-2},null,472.93970941237876,456.29093428423079,0.65620297107056869,115.84838451959575,0.99534266426139517,0.19993193814222487,null,0,20.620055984821821,null,20.620055984821821,{"$f":"IF(J592=0,1,1000)*AVERAGE(C$554:C592)","v":249.01295458548515},null,{"$f":"(F592+G592)*SUM(F$554:G592)","v":0},0,0,0,0,0,0,0,0]
[null,3.2500000000000013,247.97676974399263,6.7830060753559085,20.609143687023973,0,0,1,{"$f":"IF(SUM(I$554:I592)<($H$40-1),IF((F593+G593)*H593>0,1,0),0)","v":0},0,0,16.541034584245001,16.880864306702357,3.2500000000000013,{"$f":"IF(B593<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B593),0)","v":6.6420756243122353E-2},null,472.84669874650268,456.1840015503991,0.6560901536421696,115.80011684853156,0.99522012602051291,0.19991689443172855,null,0,20.609143687023973,null,20.609143687023973,{"$f":"IF(J593=0,1,1000)*AVERAGE(C$554:C593)","v":248.98704996444786},null,{"$f":"(F593+G593)*SUM(F$554:G593)","v":0},0,0,0,0,0,0,0,0]
[null,3.3333333333333348,247.92510791696262,6.7796672911016405,20.598228555668786,0,0,1,{"$f":"IF(SUM(I$554:I593)<($H$40-1),IF((F594+G594)*H594>0,1,0),0)","v":0},0,0,16.43932370158446,16.785954081857227,3.3333333333333348,{"$f":"IF(B594<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B594),0)","v":6.603554887468667E-2},null,472.75370745784863,456.07710146347023,0.65597735815924396,115.75187041272403,0.99509758900593503,0.1999017759456122,null,0,20.598228555668786,null,20.598228555668786,{"$f":"IF(J594=0,1,1000)*AVERAGE(C$554:C594)","v":248.96114893889944},null,{"$f":"(F594+G594)*SUM(F$554:G594)","v":0},0,0,0,0,0,0,0,0]
[null,3.4166666666666683,247.87345685281323,6.7763276423251249,20.587310598023194,0,0,1,{"$f":"IF(SUM(I$554:I594)<($H$40-1),IF((F595+G595)*H595>0,1,0),0)","v":0},0,0,16.33823140876423,16.691577476062434,3.4166666666666683,{"$f":"IF(B595<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B595),0)","v":6.5652575517501241E-2},null,472.66073554237977,455.97023400456453,0.65586458461022601,115.70364519930769,0.99497505322030388,0.19988658268645484,null,0,20.587310598023194,null,20.587310598023194,{"$f":"IF(J595=0,1,1000)*AVERAGE(C$554:C595)","v":248.93525150827833},null,{"$f":"(F595+G595)*SUM(F$554:G595)","v":0},0,0,0,0,0,0,0,0]
[null,3.5000000000000018,247.82181654930221,6.7729871312474152,20.576389821348258,0,0,1,{"$f":"IF(SUM(I$554:I595)<($H$40-1),IF((F596+G596)*H596>0,1,0),0)","v":0},0,0,16.237753983431713,16.59773148912182,3.5000000000000018,{"$f":"IF(B596<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B596),0)","v":6.5271823215411348E-2},null,472.56778299605992,455.86339915482409,0.65575183298356599,115.65544119543046,0.99485251866626001,0.19987131465683905,null,0,20.576389821348258,null,20.576389821348258,{"$f":"IF(J596=0,1,1000)*AVERAGE(C$554:C596)","v":248.90935767202305},null,{"$f":"(F596+G596)*SUM(F$554:G596)","v":0},0,0,0,0,0,0,0,0]
[null,3.5833333333333353,247.77018700418776,6.7696457600879425,20.56546623289972,0,0,1,{"$f":"IF(SUM(I$554:I596)<($H$40-1),IF((F597+G597)*H597>0,1,0),0)","v":0},0,0,16.137887725397427,16.504413137707424,3.5833333333333353,{"$f":"IF(B597<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B597),0)","v":6.4893279087401501E-2},null,472.47484981485388,455.75659689541271,0.65563910326772912,115.60725838825425,0.99472998534644497,0.19985597185935519,null,0,20.56546623289972,null,20.56546623289972,{"$f":"IF(J597=0,1,1000)*AVERAGE(C$554:C597)","v":248.88346742957222},null,{"$f":"(F597+G597)*SUM(F$554:G597)","v":0},0,0,0,0,0,0,0,0]
[null,3.6666666666666687,247.71856821522854,6.766303531064505,20.554539839927994,0,0,1,{"$f":"IF(SUM(I$554:I597)<($H$40-1),IF((F598+G598)*H598>0,1,0),0)","v":0},0,0,16.038628956504429,16.411619455264589,3.6666666666666687,{"$f":"IF(B598<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B598),0)","v":6.4516930327159744E-2},null,472.38193599472731,455.6498272075159,0.65552639545119662,115.55909676495429,0.99460745326349931,0.19984055429660219,null,0,20.554539839927994,null,20.554539839927994,{"$f":"IF(J598=0,1,1000)*AVERAGE(C$554:C598)","v":248.8575807803646},null,{"$f":"(F598+G598)*SUM(F$554:G598)","v":0},0,0,0,0,0,0,0,0]
[null,3.7500000000000022,247.66696018018371,6.7629604463931186,20.543610649677664,0,0,1,{"$f":"IF(SUM(I$554:I598)<($H$40-1),IF((F599+G599)*H599>0,1,0),0)","v":0},0,0,15.93997402049817,16.319347491917696,3.7500000000000022,{"$f":"IF(B599<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B599),0)","v":6.4142764202644295E-2},null,472.2890415316466,455.54309007234076,0.65541370952246503,115.5109563127196,0.99448492242006459,0.19982506197118219,null,0,20.543610649677664,null,20.543610649677664,{"$f":"IF(J599=0,1,1000)*AVERAGE(C$554:C599)","v":248.83169772383894},null,{"$f":"(F599+G599)*SUM(F$554:G599)","v":0},0,0,0,0,0,0,0,0]
[null,3.8333333333333357,247.61536289681283,6.7596165082881354,20.532678669387877,0,0,1,{"$f":"IF(SUM(I$554:I599)<($H$40-1),IF((F600+G600)*H600>0,1,0),0)","v":0},0,0,15.841919282897782,16.227594314376379,3.8333333333333357,{"$f":"IF(B600<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B600),0)","v":6.3770768055652988E-2},null,472.19616642157899,455.43638547111556,0.65530104547004631,115.46283701875211,0.99436239281878103,0.19980949488570557,null,0,20.532678669387877,null,20.532678669387877,{"$f":"IF(J600=0,1,1000)*AVERAGE(C$554:C600)","v":248.80581825943412},null,{"$f":"(F600+G600)*SUM(F$554:G600)","v":0},0,0,0,0,0,0,0,0]
[null,3.9166666666666692,247.56377636287598,6.7562717189622541,20.521743906292372,0,0,1,{"$f":"IF(SUM(I$554:I600)<($H$40-1),IF((F601+G601)*H601>0,1,0),0)","v":0},0,0,15.744461130867828,16.136357005842271,3.9166666666666692,{"$f":"IF(B601<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B601),0)","v":6.3400929301394862E-2},null,472.1033106604927,455.32971338509083,0.65518840328246764,115.41473887026831,0.9942398644622894,0.19979385304278829,null,0,20.521743906292372,null,20.521743906292372,{"$f":"IF(J601=0,1,1000)*AVERAGE(C$554:C601)","v":248.77994238658917},null,{"$f":"(F601+G601)*SUM(F$554:G601)","v":0},0,0,0,0,0,0,0,0]
[null,4.0000000000000027,247.51220057613372,6.7529260806264491,20.510806367619249,0,0,1,{"$f":"IF(SUM(I$554:I601)<($H$40-1),IF((F602+G602)*H602>0,1,0),0)","v":0},0,0,15.647595973090613,16.045632665916283,4.0000000000000027,{"$f":"IF(B602<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B602),0)","v":6.3033235428064494E-2},null,472.0104742443566,455.22307379553826,0.65507578294827207,115.36666185449747,0.99411733735323071,0.19977813644505285,null,0,20.510806367619249,null,20.510806367619249,{"$f":"IF(J602=0,1,1000)*AVERAGE(C$554:C602)","v":248.75407010474314},null,{"$f":"(F602+G602)*SUM(F$554:G602)","v":0},0,0,0,0,0,0,0,0]
[null,4.0833333333333357,247.46063553434701,6.7495795954900624,20.49986606059128,0,0,1,{"$f":"IF(SUM(I$554:I602)<($H$40-1),IF((F603+G603)*H603>0,1,0),0)","v":0},0,0,15.551320239639624,15.955418410506399,4.0833333333333357,{"$f":"IF(B603<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B603),0)","v":6.2667673996418705E-2},null,471.91765716914051,455.11646668375079,0.65496318445601764,115.31860595868227,0.99399481149424473,0.19976234509512983,null,0,20.49986606059128,null,20.49986606059128,{"$f":"IF(J603=0,1,1000)*AVERAGE(C$554:C603)","v":248.72820141333523},null,{"$f":"(F603+G603)*SUM(F$554:G603)","v":0},0,0,0,0,0,0,0,0]
[null,4.1666666666666687,247.40908123527734,6.7462322657606668,20.488922992425444,0,0,1,{"$f":"IF(SUM(I$554:I603)<($H$40-1),IF((F604+G604)*H604>0,1,0),0)","v":0},0,0,15.455630381853165,15.865711371735992,4.1666666666666687,{"$f":"IF(B604<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B604),0)","v":6.2304232639355792E-2},null,471.82485943081514,455.00989203104297,0.65485060779427784,115.27057117007917,0.99387228688797213,0.19974647899565309,null,0,20.488922992425444,null,20.488922992425444,{"$f":"IF(J604=0,1,1000)*AVERAGE(C$554:C604)","v":248.70233631180469},null,{"$f":"(F604+G604)*SUM(F$554:G604)","v":0},0,0,0,0,0,0,0,0]
[null,4.2500000000000018,247.35753767668666,6.7428840936442276,20.477977170333467,0,0,1,{"$f":"IF(SUM(I$554:I604)<($H$40-1),IF((F605+G605)*H605>0,1,0),0)","v":0},0,0,15.360522872209447,15.776508697852671,4.2500000000000018,{"$f":"IF(B605<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B605),0)","v":6.194289906149706E-2},null,471.73208102535193,454.90334981875117,0.654738052951642,115.22255747595801,0.99374976353705347,0.19973053814926534,null,0,20.477977170333467,null,20.477977170333467,{"$f":"IF(J605=0,1,1000)*AVERAGE(C$554:C605)","v":248.67647479959089},null,{"$f":"(F605+G605)*SUM(F$554:G605)","v":0},0,0,0,0,0,0,0,0]
[null,4.3333333333333348,247.30600485633735,6.7395350813450285,20.46702860152158,0,0,1,{"$f":"IF(SUM(I$554:I605)<($H$40-1),IF((F606+G606)*H606>0,1,0),0)","v":0},0,0,15.265994204201824,15.687807553137596,4.3333333333333348,{"$f":"IF(B606<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B606),0)","v":6.1583661038770901E-2},null,471.63932194872314,454.79684002823217,0.65462551991671358,115.17456486360174,0.99362724144412873,0.19971452255861608,null,0,20.46702860152158,null,20.46702860152158,{"$f":"IF(J606=0,1,1000)*AVERAGE(C$554:C606)","v":248.65061687613326},null,{"$f":"(F606+G606)*SUM(F$554:G606)","v":0},0,0,0,0,0,0,0,0]
[null,4.4166666666666679,247.25448277199229,6.7361852310656278,20.456077293190368,0,0,1,{"$f":"IF(SUM(I$554:I606)<($H$40-1),IF((F607+G607)*H607>0,1,0),0)","v":0},0,0,15.17204089221485,15.599605117815356,4.4166666666666679,{"$f":"IF(B607<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B607),0)","v":6.1226506417999232E-2},null,471.54658219690202,454.6903626408656,0.65451300867811268,115.12659332030768,0.99350472061183803,0.19969843222635839,null,0,20.456077293190368,null,20.456077293190368,{"$f":"IF(J607=0,1,1000)*AVERAGE(C$554:C607)","v":248.62476254087139},null,{"$f":"(F607+G607)*SUM(F$554:G607)","v":0},0,0,0,0,0,0,0,0]
[null,4.5000000000000009,247.20297142141479,6.7328345450069165,20.44512325253498,0,0,1,{"$f":"IF(SUM(I$554:I607)<($H$40-1),IF((F608+G608)*H608>0,1,0),0)","v":0},0,0,15.07865947140129,15.511898587964321,4.5000000000000009,{"$f":"IF(B608<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B608),0)","v":6.0871423116486384E-2},null,471.45386176586254,454.58391763805048,0.65440051922447362,115.07864283338483,0.99338220104282049,0.19968226715515491,null,0,20.44512325253498,null,20.44512325253498,{"$f":"IF(J608=0,1,1000)*AVERAGE(C$554:C608)","v":248.59891179324489},null,{"$f":"(F608+G608)*SUM(F$554:G608)","v":0},0,0,0,0,0,0,0,0]
[null,4.5833333333333339,247.15147080236866,6.7294830253681024,20.434166486745038,0,0,1,{"$f":"IF(SUM(I$554:I608)<($H$40-1),IF((F609+G609)*H609>0,1,0),0)","v":0},0,0,14.985846497559649,15.424685175427499,4.5833333333333339,{"$f":"IF(B609<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B609),0)","v":6.051839912161034E-2},null,471.3611606515795,454.4775050012085,0.65428805154444658,115.03071339015696,0.9932596827397171,0.19966602734767228,null,0,20.434166486745038,null,20.434166486745038,{"$f":"IF(J609=0,1,1000)*AVERAGE(C$554:C609)","v":248.57306463269353},null,{"$f":"(F609+G609)*SUM(F$554:G609)","v":0},0,0,0,0,0,0,0,0]
[null,4.666666666666667,247.09998091261815,6.726130674346761,20.423207003004855,0,0,1,{"$f":"IF(SUM(I$554:I609)<($H$40-1),IF((F610+G610)*H610>0,1,0),0)","v":0},0,0,14.893598547012649,15.337962107723916,4.666666666666667,{"$f":"IF(B610<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B610),0)","v":6.0167422490416241E-2},null,471.2684788500286,454.37112471178216,0.65417560562669641,114.98280497796071,0.99313716570516686,0.19964971280658558,null,0,20.423207003004855,null,20.423207003004855,{"$f":"IF(J610=0,1,1000)*AVERAGE(C$554:C610)","v":248.54722105865713},null,{"$f":"(F610+G610)*SUM(F$554:G610)","v":0},0,0,0,0,0,0,0,0]
[null,4.75,247.04850174992802,6.7227774941387333,20.41224480849305,0,0,1,{"$f":"IF(SUM(I$554:I610)<($H$40-1),IF((F611+G611)*H611>0,1,0),0)","v":0},0,0,14.801912216485931,15.251726627960467,4.75,{"$f":"IF(B611<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B611),0)","v":5.9818481349212492E-2},null,471.17581635718636,454.26477675123522,0.6540631814599035,114.93491758414604,0.99301464994180966,0.19963332353457461,null,0,20.41224480849305,null,20.41224480849305,{"$f":"IF(J611=0,1,1000)*AVERAGE(C$554:C611)","v":248.52138107057561},null,{"$f":"(F611+G611)*SUM(F$554:G611)","v":0},0,0,0,0,0,0,0,0]
[null,4.833333333333333,246.99703331206345,6.7194234869382186,20.401279910382886,0,0,1,{"$f":"IF(SUM(I$554:I611)<($H$40-1),IF((F612+G612)*H612>0,1,0),0)","v":0},0,0,14.710784122988048,15.165975994744283,4.833333333333333,{"$f":"IF(B612<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B612),0)","v":5.9471563893169016E-2},null,471.08317316903015,454.15846110105258,0.65395077903276344,114.88705119607624,0.99289213545228472,0.19961685953432659,null,0,20.401279910382886,null,20.401279910382886,{"$f":"IF(J612=0,1,1000)*AVERAGE(C$554:C612)","v":248.49554466788896},null,{"$f":"(F612+G612)*SUM(F$554:G612)","v":0},0,0,0,0,0,0,0,0]
[null,4.9166666666666661,246.94557559679009,6.7160686549377244,20.390312315842099,0,0,1,{"$f":"IF(SUM(I$554:I612)<($H$40-1),IF((F613+G613)*H613>0,1,0),0)","v":0},0,0,14.620210903690745,15.080707482095585,4.9166666666666661,{"$f":"IF(B613<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B613),0)","v":5.9126658385917817E-2},null,470.99054928153811,454.05217774273996,0.65383839833398671,114.83920580112755,0.99276962223923193,0.19960032080853518,null,0,20.390312315842099,null,20.390312315842099,{"$f":"IF(J613=0,1,1000)*AVERAGE(C$554:C613)","v":248.4697118500373},null,{"$f":"(F613+G613)*SUM(F$554:G613)","v":0},0,0,0,0,0,0,0,0]
[null,4.9999999999999991,246.89412860187409,6.7127130003280548,20.379342032032845,0,0,1,{"$f":"IF(SUM(I$554:I613)<($H$40-1),IF((F614+G614)*H614>0,1,0),0)","v":0},0,0,14.530189215810035,14.995918379361015,4.9999999999999991,{"$f":"IF(B614<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B614),0)","v":5.8783753159156078E-2},null,470.89794469068926,453.94592665782477,0.65372603935229889,114.79138138668998,0.99264711030528985,0.19958370735989867,null,0,20.379342032032845,null,20.379342032032845,{"$f":"IF(J614=0,1,1000)*AVERAGE(C$554:C614)","v":248.44388261646088},null,{"$f":"(F614+G614)*SUM(F$554:G614)","v":0},0,0,0,0,0,0,0,0]
[null,5.0833333333333321,246.84269232508203,6.7093565252984337,20.368369066112123,0,0,1,{"$f":"IF(SUM(I$554:I614)<($H$40-1),IF((F615+G615)*H615>0,1,0),0)","v":0},0,0,14.440715736488318,14.911605991127477,5.0833333333333321,{"$f":"IF(B615<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B615),0)","v":5.8442836612251275E-2},null,470.80535939246357,453.83970782785514,0.65361370207644087,114.74357794016652,0.99252459965309814,0.19956701919112493,null,0,20.368369066112123,null,20.368369066112123,{"$f":"IF(J615=0,1,1000)*AVERAGE(C$554:C615)","v":248.41805696659992},null,{"$f":"(F615+G615)*SUM(F$554:G615)","v":0},0,0,0,0,0,0,0,0]
[null,5.1666666666666652,246.79126676418096,6.7059992320363424,20.357393425231237,0,0,1,{"$f":"IF(SUM(I$554:I615)<($H$40-1),IF((F616+G616)*H616>0,1,0),0)","v":0},0,0,14.351787162676493,14.827767637136445,5.1666666666666652,{"$f":"IF(B616<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B616),0)","v":5.8103897211848818E-2},null,470.71279338284165,453.73352123440003,0.65350138649516853,114.69579544897306,0.99240209028529591,0.19955025630492684,null,0,20.357393425231237,null,20.357393425231237,{"$f":"IF(J616=0,1,1000)*AVERAGE(C$554:C616)","v":248.39223489989487},null,{"$f":"(F616+G616)*SUM(F$554:G616)","v":0},0,0,0,0,0,0,0,0]
[null,5.2499999999999982,246.73985191693842,6.7026411227275631,20.346415116535919,0,0,1,{"$f":"IF(SUM(I$554:I616)<($H$40-1),IF((F617+G617)*H617>0,1,0),0)","v":0},0,0,14.263400211017222,14.74440065219876,5.2499999999999982,{"$f":"IF(B617<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B617),0)","v":5.7766923491481853E-2},null,470.62024665780507,453.62736685904991,0.65338909259725242,114.6480339005393,0.99227958220452162,0.19953341870402158,null,0,20.346415116535919,null,20.346415116535919,{"$f":"IF(J617=0,1,1000)*AVERAGE(C$554:C617)","v":248.36641641578618},null,{"$f":"(F617+G617)*SUM(F$554:G617)","v":0},0,0,0,0,0,0,0,0]
[null,5.3333333333333313,246.68844778112239,{"$f":"V618*T618/3.413","v":6.6992821995562775},20.335434147166694,0,0,1,{"$f":"IF(SUM(I$554:I617)<($H$40-1),IF((F618+G618)*H618>0,1,0),0)","v":0},0,{"$f":"I618/(1+$H$38)^B618","v":0},14.175551617729063,14.661502386109905,{"$f":"IF(J618<1, B618,N617)","v":5.3333333333333313},{"$f":"IF(B618<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B618),0)","v":5.7431904051183286E-2},null,470.52771921333624,{"$f":"S$10*$Q618^6+T$10*$Q618^5+U$10*$Q618^4+V$10*$Q618^3+W$10*$Q618^2+X$10*$Q618+Y$10","v":453.52124468341594},{"$f":"S$12*$Q618^6+T$12*$Q618^5+U$12*$Q618^4+V$12*$Q618^3+W$12*$Q618^2+X$12*$Q618+Y$12","v":0.65327682037147849},{"$f":"(R618-R$60)-(Q$60+460)*(S618-S$60)","v":114.6002932823078},0.99215707541341458,0.19951650639113555,null,0,20.335434147166694,null,{"$f":"IF(B618<=AA$550,E618,AA617)","v":20.335434147166694},{"$f":"IF(J618=0,1,1000)*AVERAGE(C$554:C618)","v":248.3406015137144},null,{"$f":"(F618+G618)*SUM(F$554:G618)","v":0},{"$f":"IF((F618+G618)=0,0,B618)","v":0},0,0,0,0,0,0,0]
[null,5.4166666666666643,246.63705435450132,6.6959224647049815,20.324450524258559,{"$f":"IF(B619>H$48-5,0,IF(C619 <= $C$554- $H$35,1,0))","v":0},0,1,{"$f":"IF(SUM(I$554:I618)<($H$40-1),IF((F619+G619)*H619>0,1,0),0)","v":0},{"$f":"IF(OR(I619=1,J618 =1), 1,0)","v":0},0,14.088238138490775,14.579070203565756,5.4166666666666643,{"$f":"IF(B619<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B619),0)","v":5.7098827557100204E-2},null,{"$f":"C619*1.8+32-H$20","v":470.43521104541827},453.41515468913019,0.6531645698066475,114.55257358173412,{"$f":"(1-($H$34+273)/(C619+273))/(1-($H$34+273)/($H$17+273))","v":0.99203456991461336},{"$f":"( -12.447*U619^2 + 25.389*U619 - 11.942)*V$550","v":0.19949951936900118},null,{"$f":"IF(X618>0,X618,IF(J619=0,0,B619))","v":0},{"$f":"IF(X618>0,Y618,E619)","v":20.324450524258559},null,20.324450524258559,{"$f":"IF(J619=0,1,1000)*AVERAGE(C$554:C619)","v":248.31479019312025},null,{"$f":"(F619+G619)*SUM(F$554:G619)","v":0},0,{"$f":"IF($AD619=1,$AE619,0)","v":0},{"$f":"IF($AD619=2,$AE619,0)","v":0},{"$f":"IF($AD619=3,$AE619,0)","v":0},{"$f":"IF($AD619=4,$AE619,0)","v":0},{"$f":"IF($AD619=5,$AE619,0)","v":0},{"$f":"IF($AD619=6,$AE619,0)","v":0},{"$f":"IF($AD619=7,$AE619,0)","v":0}]
[null,{"$f":"IF(ROUND(B619,1)=H$48,H$48,IF(B619<$H$48,B619+1/12,B619))","v":5.4999999999999973},{"$f":"IF(B619<H$48,IF(I619<1,C619*(1-$H$22/12), $C$63),C619)","v":246.58567163484412},6.6925619203544571,{"$f":"IF(B620>=H$48,E619,IF(D620*H$23/1000000-H$32/1000<0,0,D620*H$23/1000000-H$32/1000))","v":20.313464254940914},0,{"$f":"IF(ROUND(B620,1)=H$48-5,IF(E620-(E619-E620)*60<1,1,0),IF(E620-(E619-E620)<0,1,0))","v":0},{"$f":"IF(ROUND(H$48-B620,2)<5,0,1)","v":1},{"$f":"IF(SUM(I$554:I619)<($H$40-1),IF((F620+G620)*H620>0,1,0),0)","v":0},0,0,{"$f":"IF(B620<H$48,E620/((1+$H$38)^B620),0)","v":14.001456548326487},{"$f":"IF(B620<H$48,($H$33/1000)/((1+$H$38)^B620),0)","v":14.497101484078806},5.4999999999999973,{"$f":"IF(B620<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B620),0)","v":5.6767682741110388E-2},null,470.34272215003534,453.30909685784547,0.65305234089157527,114.50487478628702,0.99191206571075663,0.19948245764035594,null,0,20.313464254940914,null,20.313464254940914,{"$f":"IF(J620=0,1,1000)*AVERAGE(C$554:C620)","v":248.28898245344448},null,{"$f":"(F620+G620)*SUM(F$554:G620)","v":0},0,0,0,0,0,0,0,0]
[null,5.5833333333333304,246.53429961992018,6.6892005686838738,20.302475346337879,0,0,1,{"$f":"IF(SUM(I$554:I620)<($H$40-1),IF((F621+G621)*H621>0,1,0),0)","v":0},0,0,13.915203641491807,14.41559362189486,5.5833333333333304,{"$f":"IF(B621<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B621),0)","v":5.6438458400441142E-2},null,470.25025252317226,453.20307117123593,0.65294013361509218,114.45719688344866,0.99178956280448238,0.19946532120794475,null,0,20.302475346337879,null,20.302475346337879,{"$f":"IF(J621=0,1,1000)*AVERAGE(C$554:C621)","v":248.26317829412795},null,{"$f":"(F621+G621)*SUM(F$554:G621)","v":0},0,0,0,0,0,0,0,0]
[null,5.6666666666666634,246.48293830749935,6.6858384118706544,20.291483805567879,0,0,1,{"$f":"IF(SUM(I$554:I621)<($H$40-1),IF((F622+G622)*H622>0,1,0),0)","v":0},0,0,13.829476231360077,14.334544025910203,5.6666666666666634,{"$f":"IF(B622<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B622),0)","v":5.6111143397290286E-2},null,470.15780216081475,453.09707761099588,0.65282794796604382,114.40953986071378,0.99166706119842951,0.19944811007451752,null,0,20.291483805567879,null,20.291483805567879,{"$f":"IF(J622=0,1,1000)*AVERAGE(C$554:C622)","v":248.23737771461163},null,{"$f":"(F622+G622)*SUM(F$554:G622)","v":0},0,0,0,0,0,0,0,0]
[null,5.7499999999999964,246.43158769535194,6.6824754520906984,20.280489639744339,0,0,1,{"$f":"IF(SUM(I$554:I622)<($H$40-1),IF((F623+G623)*H623>0,1,0),0)","v":0},0,0,13.74427115031007,14.253950119589224,5.7499999999999964,{"$f":"IF(B623<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B623),0)","v":5.5785726658449324E-2},null,470.06537105894944,452.99111615884112,0.65271578393329077,114.36190370559058,0.99154456089523613,0.19943082424283412,null,0,20.280489639744339,null,20.280489639744339,{"$f":"IF(J623=0,1,1000)*AVERAGE(C$554:C623)","v":248.21158071433649},null,{"$f":"(F623+G623)*SUM(F$554:G623)","v":0},0,0,0,0,0,0,0,0]
[null,5.8333333333333295,246.38024778124873,6.6791116915180888,20.269492855974768,0,0,1,{"$f":"IF(SUM(I$554:I623)<($H$40-1),IF((F624+G624)*H624>0,1,0),0)","v":0},0,0,13.659585249613221,14.17380934088251,5.8333333333333295,{"$f":"IF(B624<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B624),0)","v":5.5462197174928909E-2},null,469.97295921356363,452.88518679650792,0.65260364150570827,114.31428840560028,0.99142206189754045,0.19941346371565624,null,0,20.269492855974768,null,20.269492855974768,{"$f":"IF(J624=0,1,1000)*AVERAGE(C$554:C624)","v":248.1857872927437},null,{"$f":"(F624+G624)*SUM(F$554:G624)","v":0},0,0,0,0,0,0,0,0]
[null,5.9166666666666625,246.32891856296095,6.675747132325351,20.258493461361567,0,0,1,{"$f":"IF(SUM(I$554:I624)<($H$40-1),IF((F625+G625)*H625>0,1,0),0)","v":0},0,0,13.57541539932271,14.094119142145409,5.9166666666666625,{"$f":"IF(B625<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B625),0)","v":5.5140544001586328E-2},null,469.88056662064565,452.77928950575318,0.65249152067218608,114.26669394827707,0.9912995642079806,0.19939602849575547,null,0,20.258493461361567,null,20.258493461361567,{"$f":"IF(J625=0,1,1000)*AVERAGE(C$554:C625)","v":248.15999744927453},null,{"$f":"(F625+G625)*SUM(F$554:G625)","v":0},0,0,0,0,0,0,0,0]
[null,5.9999999999999956,246.27760003826032,6.6723817766832711,20.247491463001456,0,0,1,{"$f":"IF(SUM(I$554:I625)<($H$40-1),IF((F626+G626)*H626>0,1,0),0)","v":0},0,0,13.491758488162244,14.014876990057026,5.9999999999999956,{"$f":"IF(B626<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B626),0)","v":5.482075625675524E-2},null,469.78819327618447,452.67342426835432,0.65237942142162941,114.21912032116768,0.99117706782919413,0.1993785185859081,null,0,20.247491463001456,null,20.247491463001456,{"$f":"IF(J626=0,1,1000)*AVERAGE(C$554:C626)","v":248.13421118337024},null,{"$f":"(F626+G626)*SUM(F$554:G626)","v":0},0,0,0,0,0,0,0,0]
[null,6.0833333333333286,246.22629220491899,6.6690156267610599,20.236486867986002,0,0,1,{"$f":"IF(SUM(I$554:I626)<($H$40-1),IF((F627+G627)*H627>0,1,0),0)","v":0},0,0,13.408611423416227,13.9360803655397,6.0833333333333286,{"$f":"IF(B627<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B627),0)","v":5.4502823121877618E-2},null,469.69583917617013,452.56759106611037,0.65226734374295769,114.17156751183302,0.99105457276381936,0.19936093398889748,null,0,20.236486867986002,null,20.236486867986002,{"$f":"IF(J627=0,1,1000)*AVERAGE(C$554:C627)","v":248.10842849447226},null,{"$f":"(F627+G627)*SUM(F$554:G627)","v":0},0,0,0,0,0,0,0,0]
[null,6.1666666666666616,246.17499506070962,6.6656486847261549,20.22547968340098,0,0,1,{"$f":"IF(SUM(I$554:I627)<($H$40-1),IF((F628+G628)*H628>0,1,0),0)","v":0},0,0,13.325971130819806,13.857726763678922,6.1666666666666616,{"$f":"IF(B628<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B628),0)","v":5.4186733841137653E-2},null,469.60350431659322,452.46178988083949,0.65215528762510533,114.12403550784541,0.99093207901449354,0.19934327470751273,null,0,20.22547968340098,null,20.22547968340098,{"$f":"IF(J628=0,1,1000)*AVERAGE(C$554:C628)","v":248.08264938202205},null,{"$f":"(F628+G628)*SUM(F$554:G628)","v":0},0,0,0,0,0,0,0,0]
[null,6.2499999999999947,246.1237086034053,6.6622809527444335,20.214469916327062,0,0,1,{"$f":"IF(SUM(I$554:I628)<($H$40-1),IF((F629+G629)*H629>0,1,0),0)","v":0},0,0,13.243834554450421,13.779813693643703,6.2499999999999947,{"$f":"IF(B629<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B629),0)","v":5.3872477721097919E-2},null,469.51118869344549,452.35602069438198,0.6520432530570216,114.07652429679143,0.99080958658385443,0.19932554074455,null,0,20.214469916327062,null,20.214469916327062,{"$f":"IF(J629=0,1,1000)*AVERAGE(C$554:C629)","v":248.05687384546133},null,{"$f":"(F629+G629)*SUM(F$554:G629)","v":0},0,0,0,0,0,0,0,0]
[null,6.3333333333333277,246.07243283077958,6.6589124329800393,20.203457573839252,0,0,1,{"$f":"IF(SUM(I$554:I629)<($H$40-1),IF((F630+G630)*H630>0,1,0),0)","v":0},0,0,13.162198656619177,13.702338678607392,6.3333333333333277,{"$f":"IF(B630<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B630),0)","v":5.3560044130337617E-2},null,469.41889230271914,452.25028348859735,0.65193124002766978,114.02903386626974,0.9906870954745397,0.19930773210281119,null,0,20.203457573839252,null,20.203457573839252,{"$f":"IF(J630=0,1,1000)*AVERAGE(C$554:C630)","v":248.0311018842317},null,{"$f":"(F630+G630)*SUM(F$554:G630)","v":0},0,0,0,0,0,0,0,0]
[null,6.4166666666666607,246.0211677406065,6.6555431275955312,20.192442663007373,0,0,1,{"$f":"IF(SUM(I$554:I630)<($H$40-1),IF((F631+G631)*H631>0,1,0),0)","v":0},0,0,13.081060417763524,13.625299255668935,6.4166666666666607,{"$f":"IF(B631<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B631),0)","v":5.3249422499092897E-2},null,469.32661514040763,452.14457824536703,0.6518192485260289,113.98156420389267,0.99056460568918658,0.19928984878510536,null,0,20.192442663007373,null,20.192442663007373,{"$f":"IF(J631=0,1,1000)*AVERAGE(C$554:C631)","v":248.00533349777498},null,{"$f":"(F631+G631)*SUM(F$554:G631)","v":0},0,0,0,0,0,0,0,0]
[null,6.4999999999999938,245.96991333066055,6.6521730387517906,20.181425190895762,0,0,1,{"$f":"IF(SUM(I$554:I631)<($H$40-1),IF((F632+G632)*H632>0,1,0),0)","v":0},0,0,13.00041683634006,13.548692975774589,6.4999999999999938,{"$f":"IF(B632<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B632),0)","v":5.2940602318899313E-2},null,469.2343572025049,452.03890494659157,0.65170727854109167,113.93411529728456,0.99044211723043218,0.19927189079424895,null,0,20.181425190895762,null,20.181425190895762,{"$f":"IF(J632=0,1,1000)*AVERAGE(C$554:C632)","v":247.97956868553302},null,{"$f":"(F632+G632)*SUM(F$554:G632)","v":0},0,0,0,0,0,0,0,0]
[null,6.5833333333333268,245.91866959871666,6.6488021686079382,20.170405164563004,0,0,1,{"$f":"IF(SUM(I$554:I632)<($H$40-1),IF((F633+G633)*H633>0,1,0),0)","v":0},0,0,12.920264928717982,13.47251740364006,6.5833333333333268,{"$f":"IF(B633<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B633),0)","v":5.2633573142236281E-2},null,469.14211848500594,451.93326357419295,0.65159533006186598,113.88668713408327,0.99031963010091373,0.19925385813306062,null,0,20.170405164563004,null,20.170405164563004,{"$f":"IF(J633=0,1,1000)*AVERAGE(C$554:C633)","v":247.95380744694779},null,{"$f":"(F633+G633)*SUM(F$554:G633)","v":0},0,0,0,0,0,0,0,0]
[null,6.6666666666666599,245.86743654255025,6.6454305193216099,20.159382591062826,0,0,1,{"$f":"IF(SUM(I$554:I633)<($H$40-1),IF((F634+G634)*H634>0,1,0),0)","v":0},0,0,12.840601729073905,13.396770117673091,6.6666666666666599,{"$f":"IF(B634<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B634),0)","v":5.2328324582173597E-2},null,469.04989898390636,451.8276541101132,0.65148340307737407,113.83927970193935,0.99019714430326811,0.19923575080437078,null,0,20.159382591062826,null,20.159382591062826,{"$f":"IF(J634=0,1,1000)*AVERAGE(C$554:C634)","v":247.92804978146143},null,{"$f":"(F634+G634)*SUM(F$554:G634)","v":0},0,0,0,0,0,0,0,0]
[null,6.7499999999999929,245.8162141599372,6.6420580930486608,20.148357477443138,0,0,1,{"$f":"IF(SUM(I$554:I634)<($H$40-1),IF((F635+G635)*H635>0,1,0),0)","v":0},0,0,12.761424289286103,13.321448709896472,6.7499999999999929,{"$f":"IF(B635<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B635),0)","v":5.2024846312020138E-2},null,468.95769869520291,451.72207653631472,0.65137149757665258,113.79189298851605,0.99007465984013254,0.19921756881101257,null,0,20.148357477443138,null,20.148357477443138,{"$f":"IF(J635=0,1,1000)*AVERAGE(C$554:C635)","v":247.90229568851601},null,{"$f":"(F635+G635)*SUM(F$554:G635)","v":0},0,0,0,0,0,0,0,0]
[null,6.8333333333333259,245.76500244865389,6.6386848919433277,20.137329830746559,0,0,1,{"$f":"IF(SUM(I$554:I635)<($H$40-1),IF((F636+G636)*H636>0,1,0),0)","v":0},0,0,12.68272967883032,13.246550785871509,6.8333333333333259,{"$f":"IF(B636<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B636),0)","v":5.1723128064974463E-2},null,468.86551761489295,451.61653083478029,0.65125961354875328,113.74452698148923,0.98995217671414337,0.19919931215582715,null,0,20.137329830746559,null,20.137329830746559,{"$f":"IF(J636=0,1,1000)*AVERAGE(C$554:C636)","v":247.87654516755381},null,{"$f":"(F636+G636)*SUM(F$554:G636)","v":0},0,0,0,0,0,0,0,0]
[null,6.916666666666659,245.71380140647707,6.6353109181582433,20.126299658010456,0,0,1,{"$f":"IF(SUM(I$554:I636)<($H$40-1),IF((F637+G637)*H637>0,1,0),0)","v":0},0,0,12.604514984675882,13.17207396462188,6.916666666666659,{"$f":"IF(B637<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B637),0)","v":5.1423159633777416E-2},null,468.77335573897466,451.51101698751353,0.65114775098274202,113.69718166854835,0.98982969492793782,0.19918098084166191,null,0,20.126299658010456,null,20.126299658010456,{"$f":"IF(J637=0,1,1000)*AVERAGE(C$554:C637)","v":247.85079821801719},null,{"$f":"(F637+G637)*SUM(F$554:G637)","v":0},0,0,0,0,0,0,0,0]
[null,6.999999999999992,245.66261103118404,6.6319361738443021,20.115266966266521,0,0,1,{"$f":"IF(SUM(I$554:I637)<($H$40-1),IF((F638+G638)*H638>0,1,0),0)","v":0},0,0,12.526777311182121,13.098015878557971,6.999999999999992,{"$f":"IF(B638<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B638),0)","v":5.1124930870366951E-2},null,468.68121306344722,451.40553497653741,0.6510359098676991,113.64985703739455,0.98970721448415189,0.1991625748713701,null,0,20.115266966266521,null,20.115266966266521,{"$f":"IF(J638=0,1,1000)*AVERAGE(C$554:C638)","v":247.82505483934858},null,{"$f":"(F638+G638)*SUM(F$554:G638)","v":0},0,0,0,0,0,0,0,0]
[null,7.083333333333325,245.61143132055253,6.6285606611508276,20.104231762541307,0,0,1,{"$f":"IF(SUM(I$554:I638)<($H$40-1),IF((F639+G639)*H639>0,1,0),0)","v":0},0,0,12.449513779995998,13.024374173401592,7.083333333333325,{"$f":"IF(B639<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B639),0)","v":5.082843168553465E-2},null,468.5890895843105,451.3000847838963,0.65092409019271957,113.60255307574278,0.98958473538542246,0.19914409424781193,null,0,20.104231762541307,null,20.104231762541307,{"$f":"IF(J639=0,1,1000)*AVERAGE(C$554:C639)","v":247.79931503099044},null,{"$f":"(F639+G639)*SUM(F$554:G639)","v":0},0,0,0,0,0,0,0,0]
[null,7.1666666666666581,245.56026227236075,6.625184382225429,20.093194053855768,0,0,1,{"$f":"IF(SUM(I$554:I639)<($H$40-1),IF((F640+G640)*H640>0,1,0),0)","v":0},0,0,12.372721529949716,12.951146508111146,7.1666666666666581,{"$f":"IF(B640<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B640),0)","v":5.0533652048584579E-2},null,468.49698529756529,451.19466639165398,0.6508122919469127,113.55526977132001,0.98946225763438556,0.1991255389738531,null,0,20.093194053855768,null,20.093194053855768,{"$f":"IF(J640=0,1,1000)*AVERAGE(C$554:C640)","v":247.77357879238551},null,{"$f":"(F640+G640)*SUM(F$554:G640)","v":0},0,0,0,0,0,0,0,0]
[null,7.2499999999999911,245.50910388438732,6.6218073392141257,20.082153847225655,0,0,1,{"$f":"IF(SUM(I$554:I640)<($H$40-1),IF((F641+G641)*H641>0,1,0),0)","v":0},0,0,12.29639771695946,12.878330554807203,7.2499999999999911,{"$f":"IF(B641<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B641),0)","v":5.0240581986993792E-2},null,468.4049001992131,451.08927978189445,0.65070051511940219,113.50800711186599,0.98933978123367727,0.19910690905236772,null,0,20.082153847225655,null,20.082153847225655,{"$f":"IF(J641=0,1,1000)*AVERAGE(C$554:C641)","v":247.74784612297643},null,{"$f":"(F641+G641)*SUM(F$554:G641)","v":0},0,0,0,0,0,0,0,0]
[null,7.3333333333333242,245.45795615441139,6.6184295342612041,20.071111149661046,0,0,1,{"$f":"IF(SUM(I$554:I641)<($H$40-1),IF((F642+G642)*H642>0,1,0),0)","v":0},0,0,12.22053951392418,12.805923998698498,7.3333333333333242,{"$f":"IF(B642<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B642),0)","v":4.9949211586075015E-2},null,468.31283428525643,450.98392493672236,0.65058875969932639,113.46076508513329,0.98921730618593395,0.19908820448623324,null,0,20.071111149661046,null,20.071111149661046,{"$f":"IF(J642=0,1,1000)*AVERAGE(C$554:C642)","v":247.72211702220605},null,{"$f":"(F642+G642)*SUM(F$554:G642)","v":0},0,0,0,0,0,0,0,0]
[null,7.4166666666666572,245.40681908021256,6.6150509695093822,20.060065968166917,0,0,1,{"$f":"IF(SUM(I$554:I642)<($H$40-1),IF((F643+G643)*H643>0,1,0),0)","v":0},0,0,12.145144110625623,12.733924538008351,7.4166666666666572,{"$f":"IF(B643<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B643),0)","v":4.9659530988641266E-2},null,468.22078755169855,450.87860183826228,0.65047702567583798,113.41354367888721,0.98909483249379182,0.19906942527833588,null,0,20.060065968166917,null,20.060065968166917,{"$f":"IF(J643=0,1,1000)*AVERAGE(C$554:C643)","v":247.69639148951723},null,{"$f":"(F643+G643)*SUM(F$554:G643)","v":0},0,0,0,0,0,0,0,0]
[null,7.4999999999999902,245.35569265957085,6.6116716470997305,20.049018309742831,0,0,1,{"$f":"IF(SUM(I$554:I643)<($H$40-1),IF((F644+G644)*H644>0,1,0),0)","v":0},0,0,12.070208713628395,12.662329883901487,7.4999999999999902,{"$f":"IF(B644<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B644),0)","v":4.9371530394672354E-2},null,468.12875999454343,450.77331046865896,0.65036531303810341,113.36634288090585,0.98897236015988599,0.19905057143156801,null,0,20.049018309742831,null,20.049018309742831,{"$f":"IF(J644=0,1,1000)*AVERAGE(C$554:C644)","v":247.67066952435297},null,{"$f":"(F644+G644)*SUM(F$554:G644)","v":0},0,0,0,0,0,0,0,0]
[null,7.5833333333333233,245.30457689026676,6.6082915691716373,20.037968181382855,0,0,1,{"$f":"IF(SUM(I$554:I644)<($H$40-1),IF((F645+G645)*H645>0,1,0),0)","v":0},0,0,11.995730546180752,12.591137760411272,7.5833333333333233,{"$f":"IF(B645<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B645),0)","v":4.9085200060983276E-2},null,468.03675160979611,450.66805081007698,0.65025362177530421,113.31916267897947,0.98884988918685279,0.19903164294882802,null,0,20.037968181382855,null,20.037968181382855,{"$f":"IF(J645=0,1,1000)*AVERAGE(C$554:C645)","v":247.6449511261564},null,{"$f":"(F645+G645)*SUM(F$554:G645)","v":0},0,0,0,0,0,0,0,0]
[null,7.6666666666666563,245.25347177008129,6.6049107378628564,20.026915590075738,0,0,1,{"$f":"IF(SUM(I$554:I645)<($H$40-1),IF((F646+G646)*H646>0,1,0),0)","v":0},0,0,11.921706848116141,12.520345904367375,7.6666666666666563,{"$f":"IF(B646<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B646),0)","v":4.8800530300894727E-2},null,467.94476239346227,450.56282284470132,0.65014195187663582,113.27200306091135,0.9887274195773279,0.19901263983302034,null,0,20.026915590075738,null,20.026915590075738,{"$f":"IF(J646=0,1,1000)*AVERAGE(C$554:C646)","v":247.61923629437061},null,{"$f":"(F646+G646)*SUM(F$554:G646)","v":0},0,0,0,0,0,0,0,0]
[null,7.7499999999999893,245.20237729679585,6.6015291553095041,20.015860542804841,0,0,1,{"$f":"IF(SUM(I$554:I646)<($H$40-1),IF((F647+G647)*H647>0,1,0),0)","v":0},0,0,11.848134875755131,12.449952065323806,7.7499999999999893,{"$f":"IF(B647<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B647),0)","v":4.8517511483905276E-2},null,467.85279234154842,450.45762655473669,0.65003030333130785,113.22486401451727,0.98860495133394621,0.19899356208705618,null,0,20.015860542804841,null,20.015860542804841,{"$f":"IF(J647=0,1,1000)*AVERAGE(C$554:C647)","v":247.59352502843896},null,{"$f":"(F647+G647)*SUM(F$554:G647)","v":0},0,0,0,0,0,0,0,0]
[null,7.8333333333333224,245.15129346819234,6.5981468236460303,20.004803046548101,0,0,1,{"$f":"IF(SUM(I$554:I647)<($H$40-1),IF((F648+G648)*H648>0,1,0),0)","v":0},0,0,11.775011901807984,12.379954005487392,7.8333333333333224,{"$f":"IF(B648<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B648),0)","v":4.8236134035365641E-2},null,467.76084145006212,450.352461922408,0.64991867612854481,113.17774552762535,0.98848248445934361,0.19897440971385283,null,0,20.004803046548101,null,20.004803046548101,{"$f":"IF(J648=0,1,1000)*AVERAGE(C$554:C648)","v":247.56781732780479},null,{"$f":"(F648+G648)*SUM(F$554:G648)","v":0},0,0,0,0,0,0,0,0]
[null,7.9166666666666554,245.10022028205313,6.5947637450052934,19.993743108278242,0,0,1,{"$f":"IF(SUM(I$554:I648)<($H$40-1),IF((F649+G649)*H649>0,1,0),0)","v":0},0,0,11.7023352152779,12.31034949964662,7.9166666666666554,{"$f":"IF(B649<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B649),0)","v":4.7956388436154747E-2},null,467.66890971501158,450.24732892996002,0.64980707025758455,113.13064758807673,0.98836001895615522,0.19895518271633461,null,0,19.993743108278242,null,19.993743108278242,{"$f":"IF(J649=0,1,1000)*AVERAGE(C$554:C649)","v":247.54211319191154},null,{"$f":"(F649+G649)*SUM(F$554:G649)","v":0},0,0,0,0,0,0,0,0]
[null,7.9999999999999885,245.04915773616102,6.5913799215184596,19.982680734962464,0,0,1,{"$f":"IF(SUM(I$554:I649)<($H$40-1),IF((F650+G650)*H650>0,1,0),0)","v":0},0,0,11.630102121364553,12.24113633510091,7.9999999999999885,{"$f":"IF(B650<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B650),0)","v":4.7678265222357651E-2},null,467.57699713240578,450.14222755965739,0.64969548570767977,113.08357018372459,0.98823755482701658,0.19893588109743165,null,0,19.982680734962464,null,19.982680734962464,{"$f":"IF(J650=0,1,1000)*AVERAGE(C$554:C650)","v":247.51641262020277},null,{"$f":"(F650+G650)*SUM(F$554:G650)","v":0},0,0,0,0,0,0,0,0]
[null,8.0833333333333215,244.99810582829932,6.587995355315071,19.971615933562646,0,0,1,{"$f":"IF(SUM(I$554:I650)<($H$40-1),IF((F651+G651)*H651>0,1,0),0)","v":0},0,0,11.558309941368465,12.172312311590275,8.0833333333333215,{"$f":"IF(B651<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B651),0)","v":4.740175498494547E-2},null,467.4851036982547,450.03715779378456,0.64958392246809715,113.03651330243468,0.98811509207456194,0.19891650486008081,null,0,19.971615933562646,null,19.971615933562646,{"$f":"IF(J651=0,1,1000)*AVERAGE(C$554:C651)","v":247.49071561212213},null,{"$f":"(F651+G651)*SUM(F$554:G651)","v":0},0,0,0,0,0,0,0,0]
[null,8.1666666666666554,244.94706455625175,6.5846100485230412,19.960548711035351,0,0,1,{"$f":"IF(SUM(I$554:I651)<($H$40-1),IF((F652+G652)*H652>0,1,0),0)","v":0},0,0,11.486956012595847,12.103875241225373,8.1666666666666554,{"$f":"IF(B652<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B652),0)","v":4.7126848369456971E-2},null,467.39322940856908,449.93211961464618,0.64947238052811718,112.98947693208589,0.98799263070142629,0.19889705400722454,null,0,19.960548711035351,null,19.960548711035351,{"$f":"IF(J652=0,1,1000)*AVERAGE(C$554:C652)","v":247.46502216711335},null,{"$f":"(F652+G652)*SUM(F$554:G652)","v":0},0,0,0,0,0,0,0,0]
[null,8.2499999999999893,244.89603391780253,6.5812240032686855,19.949479074331911,0,0,1,{"$f":"IF(SUM(I$554:I652)<($H$40-1),IF((F653+G653)*H653>0,1,0),0)","v":0},0,0,11.416037688264018,12.035822948417945,8.2499999999999893,{"$f":"IF(B653<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B653),0)","v":4.6853536075682156E-2},null,467.3013742593605,449.82711300456646,0.64936085987703529,112.94246106056875,0.9878701707102453,0.1988775285418144,null,0,19.949479074331911,null,19.949479074331911,{"$f":"IF(J653=0,1,1000)*AVERAGE(C$554:C653)","v":247.43933228462021},null,{"$f":"(F653+G653)*SUM(F$554:G653)","v":0},0,0,0,0,0,0,0,0]
[null,8.3333333333333233,244.8450139107363,6.5778372216765826,19.938407030397993,0,0,1,{"$f":"IF(SUM(I$554:I653)<($H$40-1),IF((F654+G654)*H654>0,1,0),0)","v":0},0,0,11.345552337407105,11.96815326981168,8.3333333333333233,{"$f":"IF(B654<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B654),0)","v":4.6581808857347626E-2},null,467.20953824664127,449.72213794588947,0.64924936050416016,112.89546567578685,0.98774771210365275,0.19885792846680425,null,0,19.938407030397993,null,19.938407030397993,{"$f":"IF(J654=0,1,1000)*AVERAGE(C$554:C654)","v":247.41364596408673},null,{"$f":"(F654+G654)*SUM(F$554:G654)","v":0},0,0,0,0,0,0,0,0]
[null,8.4166666666666572,244.79400453283822,6.5744497058697098,19.927332586174014,0,0,1,{"$f":"IF(SUM(I$554:I654)<($H$40-1),IF((F655+G655)*H655>0,1,0),0)","v":0},0,0,11.275497344782758,11.900864054213411,8.4166666666666572,{"$f":"IF(B655<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B655),0)","v":4.6311657521803773E-2},null,467.11772136642469,449.61719442097899,0.6491378823988152,112.84849076565575,0.98762525488428365,0.19883825378515624,null,0,19.927332586174014,null,19.927332586174014,{"$f":"IF(J655=0,1,1000)*AVERAGE(C$554:C655)","v":247.38796320495683},null,{"$f":"(F655+G655)*SUM(F$554:G655)","v":0},0,0,0,0,0,0,0,0]
[null,8.4999999999999911,244.74300578189386,6.5710614579694919,19.916255748595322,0,0,1,{"$f":"IF(SUM(I$554:I655)<($H$40-1),IF((F656+G656)*H656>0,1,0),0)","v":0},0,0,11.205870110779287,11.833953162524752,8.4999999999999911,{"$f":"IF(B656<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B656),0)","v":4.6043072929713769E-2},null,467.02592361472489,449.51228241221889,0.64902642555033752,112.80153631810407,0.98750279905477245,0.19881850449984032,null,0,19.916255748595322,null,19.916255748595322,{"$f":"IF(J656=0,1,1000)*AVERAGE(C$554:C656)","v":247.36228400667466},null,{"$f":"(F656+G656)*SUM(F$554:G656)","v":0},0,0,0,0,0,0,0,0]
[null,8.583333333333325,244.69201765568928,6.567672480095605,19.905176524591553,0,0,1,{"$f":"IF(SUM(I$554:I656)<($H$40-1),IF((F657+G657)*H657>0,1,0),0)","v":0},0,0,11.136668051322873,11.767418467674084,8.583333333333325,{"$f":"IF(B657<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B657),0)","v":4.5776045994744434E-2},null,466.93414498755664,449.40740190201188,0.64891498994807828,112.75460232107184,0.9873803446177527,0.19879868061383107,null,0,19.905176524591553,null,19.905176524591553,{"$f":"IF(J657=0,1,1000)*AVERAGE(C$554:C657)","v":247.33660836868441},null,{"$f":"(F657+G657)*SUM(F$554:G657)","v":0},0,0,0,0,0,0,0,0]
[null,8.666666666666659,244.64104015201102,6.5642827743661663,19.894094921087234,0,0,1,{"$f":"IF(SUM(I$554:I657)<($H$40-1),IF((F658+G658)*H658>0,1,0),0)","v":0},0,0,11.067888597786032,11.701257854548947,8.666666666666659,{"$f":"IF(B658<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B658),0)","v":4.551056768325875E-2},null,466.84238548093577,449.30255287278152,0.648803575581403,112.70768876251259,0.98725789157585975,0.19877878213010988,null,0,19.894094921087234,null,19.894094921087234,{"$f":"IF(J658=0,1,1000)*AVERAGE(C$554:C658)","v":247.31093629043039},null,{"$f":"(F658+G658)*SUM(F$554:G658)","v":0},0,0,0,0,0,0,0,0]
[null,8.7499999999999929,244.59007326864599,6.56089234289764,19.883010945001502,0,0,1,{"$f":"IF(SUM(I$554:I658)<($H$40-1),IF((F659+G659)*H659>0,1,0),0)","v":0},0,0,10.999529196896098,11.635469219928789,8.7499999999999929,{"$f":"IF(B659<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B659),0)","v":4.5246629014010359E-2},null,466.75064509087872,449.19773530696978,0.6486921824396904,112.66079563039142,0.98713543993172692,0.19875880905166518,null,0,19.883010945001502,null,19.883010945001502,{"$f":"IF(J659=0,1,1000)*AVERAGE(C$554:C659)","v":247.28526777135696},null,{"$f":"(F659+G659)*SUM(F$554:G659)","v":0},0,0,0,0,0,0,0,0]
[null,8.8333333333333268,244.53911700338168,6.5575011878048253,19.87192460324804,0,0,1,{"$f":"IF(SUM(I$554:I659)<($H$40-1),IF((F660+G660)*H660>0,1,0),0)","v":0},0,0,10.931587310644392,11.570050472418121,8.8333333333333268,{"$f":"IF(B660<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B660),0)","v":4.4984221057839634E-2},null,466.65892381340296,449.09294918703921,0.64858081051233429,112.61392291268601,0.98701298968798812,0.19873876138149046,null,0,19.87192460324804,null,19.87192460324804,{"$f":"IF(J660=0,1,1000)*AVERAGE(C$554:C660)","v":247.25960281090858},null,{"$f":"(F660+G660)*SUM(F$554:G660)","v":0},0,0,0,0,0,0,0,0]
[null,8.9166666666666607,244.48817135400597,6.554109311200925,19.860835902735321,0,0,1,{"$f":"IF(SUM(I$554:I660)<($H$40-1),IF((F661+G661)*H661>0,1,0),0)","v":0},0,0,10.864060416196059,11.504999532380012,8.9166666666666607,{"$f":"IF(B661<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B661),0)","v":4.4723334937371621E-2},null,466.56722164452668,448.98819449547176,0.6484694597887416,112.56707059738676,0.98689054084727779,0.19871863912258594,null,0,19.860835902735321,null,19.860835902735321,{"$f":"IF(J661=0,1,1000)*AVERAGE(C$554:C661)","v":247.23394140852983},null,{"$f":"(F661+G661)*SUM(F$554:G661)","v":0},0,0,0,0,0,0,0,0]
[null,8.9999999999999947,244.43723631830721,6.5507167151975478,19.849744850366598,0,0,1,{"$f":"IF(SUM(I$554:I661)<($H$40-1),IF((F662+G662)*H662>0,1,0),0)","v":0},0,0,10.796946005800322,11.440314331870002,8.9999999999999947,{"$f":"IF(B662<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B662),0)","v":4.4463961826715782E-2},null,466.4755385802689,448.88347121476835,0.64835813025833311,112.52023867249579,0.98676809341222893,0.19869844227796038,null,0,19.849744850366598,null,19.849744850366598,{"$f":"IF(J662=0,1,1000)*AVERAGE(C$554:C662)","v":247.20828356366539},null,{"$f":"(F662+G662)*SUM(F$554:G662)","v":0},0,0,0,0,0,0,0,0]
[null,9.0833333333333286,244.38631189407423,6.547323401904559,19.838651453039436,0,0,1,{"$f":"IF(SUM(I$554:I662)<($H$40-1),IF((F663+G663)*H663>0,1,0),0)","v":0},0,0,10.730241586700997,11.375992814570344,9.0833333333333286,{"$f":"IF(B663<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B663),0)","v":4.42060929511673E-2},null,466.38387461664951,448.77877932744985,0.64824682191054428,112.4734271260275,0.98664564738547567,0.19867817085062539,null,0,19.838651453039436,null,19.838651453039436,{"$f":"IF(J663=0,1,1000)*AVERAGE(C$554:C663)","v":247.18262927576004},null,{"$f":"(F663+G663)*SUM(F$554:G663)","v":0},0,0,0,0,0,0,0,0]
[null,9.1666666666666625,244.33539807909628,6.5439293734303243,19.827555717646483,0,0,1,{"$f":"IF(SUM(I$554:I663)<($H$40-1),IF((F664+G664)*H664>0,1,0),0)","v":0},0,0,10.663944681048198,11.312032935724639,9.1666666666666625,{"$f":"IF(B664<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B664),0)","v":4.3949719586910324E-2},null,466.29222974968923,448.67411881605693,0.64813553473482377,112.42663594600924,0.98652320276965111,0.19865782484360187,null,0,19.827555717646483,null,19.827555717646483,{"$f":"IF(J664=0,1,1000)*AVERAGE(C$554:C664)","v":247.15697854425855},null,{"$f":"(F664+G664)*SUM(F$554:G664)","v":0},0,0,0,0,0,0,0,0]
[null,9.2499999999999964,244.28449487116313,6.5405346318814868,19.816457651074764,0,0,1,{"$f":"IF(SUM(I$554:I664)<($H$40-1),IF((F665+G665)*H665>0,1,0),0)","v":0},0,0,10.598052825809775,11.24843266207284,9.2499999999999964,{"$f":"IF(B665<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B665),0)","v":4.3694833060722783E-2},null,466.20060397540959,448.56948966314894,0.64802426872063412,112.37986512047985,0.98640075956738849,0.1986374042599153,null,0,19.816457651074764,null,19.816457651074764,{"$f":"IF(J665=0,1,1000)*AVERAGE(C$554:C665)","v":247.13133136860594},null,{"$f":"(F665+G665)*SUM(F$554:G665)","v":0},0,0,0,0,0,0,0,0]
[null,9.3333333333333304,244.23360226806497,6.5371391793631615,19.805357260206303,0,0,1,{"$f":"IF(SUM(I$554:I665)<($H$40-1),IF((F666+G666)*H666>0,1,0),0)","v":0},0,0,10.532563572683985,11.185189971786611,9.3333333333333304,{"$f":"IF(B666<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B666),0)","v":4.3441424749682961E-2},null,466.10899728983287,448.46489185130542,0.64791302385745209,112.33311463749101,0.98627831778132158,0.19861690910259974,null,0,19.805357260206303,null,19.805357260206303,{"$f":"IF(J666=0,1,1000)*AVERAGE(C$554:C666)","v":247.10568774824716},null,{"$f":"(F666+G666)*SUM(F$554:G666)","v":0},0,0,0,0,0,0,0,0]
[null,9.4166666666666643,244.18272026759246,6.5337430179786962,19.794254551917362,0,0,1,{"$f":"IF(SUM(I$554:I666)<($H$40-1),IF((F667+G667)*H667>0,1,0),0)","v":0},0,0,10.467474488011906,11.122302854405053,9.4166666666666643,{"$f":"IF(B667<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B667),0)","v":4.3189486080877831E-2},null,466.01740968898235,448.36032536312462,0.64780180013476774,112.28638448510605,0.98615587741408306,0.19859633937469212,null,0,19.794254551917362,null,19.794254551917362,{"$f":"IF(J667=0,1,1000)*AVERAGE(C$554:C667)","v":247.0800476826274},null,{"$f":"(F667+G667)*SUM(F$554:G667)","v":0},0,0,0,0,0,0,0,0]
[null,9.4999999999999982,244.13184886753669,6.5303461498299509,19.783149533079317,0,0,1,{"$f":"IF(SUM(I$554:I667)<($H$40-1),IF((F668+G668)*H668>0,1,0),0)","v":0},0,0,10.402783152691274,11.059769310770792,9.4999999999999982,{"$f":"IF(B668<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B668),0)","v":4.2939008531113008E-2},null,465.92584116888196,448.25579018122488,0.64769059754208536,112.23967465140117,0.98603343846830593,0.19857569507923892,null,0,19.783149533079317,null,19.783149533079317,{"$f":"IF(J668=0,1,1000)*AVERAGE(C$554:C668)","v":247.05441117119179},null,{"$f":"(F668+G668)*SUM(F$554:G668)","v":0},0,0,0,0,0,0,0,0]
[null,9.5833333333333321,244.08098806568927,6.5269485770170519,19.772042210557892,0,0,1,{"$f":"IF(SUM(I$554:I668)<($H$40-1),IF((F669+G669)*H669>0,1,0),0)","v":0},0,0,10.33848716208993,10.997587352966429,9.5833333333333321,{"$f":"IF(B669<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B669),0)","v":4.2689983626624364E-2},null,465.83429172555662,448.15128628824311,0.64757941606892278,112.19298512446392,0.9859110009466231,0.19855497621929094,null,0,19.772042210557892,null,19.772042210557892,{"$f":"IF(J669=0,1,1000)*AVERAGE(C$554:C669)","v":247.02877821338575},null,{"$f":"(F669+G669)*SUM(F$554:G669)","v":0},0,0,0,0,0,0,0,0]
[null,9.6666666666666661,244.03013785984226,6.5235503016386263,19.760932591213908,0,0,1,{"$f":"IF(SUM(I$554:I669)<($H$40-1),IF((F670+G670)*H670>0,1,0),0)","v":0},0,0,10.274584125960574,10.935755004251346,9.6666666666666661,{"$f":"IF(B670<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B670),0)","v":4.2442402942791418E-2},null,465.74276135503197,448.04681366683599,0.64746825570481159,112.14631589239463,0.9857885648516671,0.19853418279790819,null,0,19.760932591213908,null,19.760932591213908,{"$f":"IF(J670=0,1,1000)*AVERAGE(C$554:C670)","v":247.0031488086546},null,{"$f":"(F670+G670)*SUM(F$554:G670)","v":0},0,0,0,0,0,0,0,0]
[null,9.75,243.97929824778811,6.5201513257915504,19.749820681902449,0,0,1,{"$f":"IF(SUM(I$554:I670)<($H$40-1),IF((F671+G671)*H671>0,1,0),0)","v":0},0,0,10.211071668355201,10.874270298998864,9.75,{"$f":"IF(B671<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B671),0)","v":4.2196258103852274E-2},null,465.65125005333454,447.9423722996795,0.64735711643929716,112.09966694330564,0.98566613018607085,0.19851331481815326,null,0,19.749820681902449,null,19.749820681902449,{"$f":"IF(J671=0,1,1000)*AVERAGE(C$554:C671)","v":246.97752295644386},null,{"$f":"(F671+G671)*SUM(F$554:G671)","v":0},0,0,0,0,0,0,0,0]
[null,9.8333333333333339,243.92846922731982,6.516751651571159,19.738706489473575,0,0,1,{"$f":"IF(SUM(I$554:I671)<($H$40-1),IF((F672+G672)*H672>0,1,0),0)","v":0},0,0,10.147947427540826,10.813131282633751,9.8333333333333339,{"$f":"IF(B672<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B672),0)","v":4.1951540782620318E-2},null,465.55975781649158,447.83796216946854,0.64724599826193829,112.05303826532128,0.98554369695246669,0.19849237228309791,null,0,19.738706489473575,null,19.738706489473575,{"$f":"IF(J672=0,1,1000)*AVERAGE(C$554:C672)","v":246.95190065619914},null,{"$f":"(F672+G672)*SUM(F$554:G672)","v":0},0,0,0,0,0,0,0,0]
[null,9.9166666666666679,243.8776507962308,6.513351281071154,19.727590020772009,0,0,1,{"$f":"IF(SUM(I$554:I672)<($H$40-1),IF((F673+G673)*H673>0,1,0),0)","v":0},0,0,10.085209055915183,10.752336011570099,9.9166666666666679,{"$f":"IF(B673<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B673),0)","v":4.1708242700202479E-2},null,465.46828464053135,447.73358325891752,0.64713490116230754,112.00642984657827,0.98542126515348694,0.19847135519581927,null,0,19.727590020772009,null,19.727590020772009,{"$f":"IF(J673=0,1,1000)*AVERAGE(C$554:C673)","v":246.92628190736608},null,{"$f":"(F673+G673)*SUM(F$554:G673)","v":0},0,0,0,0,0,0,0,0]
[null,10.000000000000002,243.82684295231491,6.5099502163835758,19.716471282637027,0,0,1,{"$f":"IF(SUM(I$554:I673)<($H$40-1),IF((F674+G674)*H674>0,1,0),0)","v":0},0,0,10.022854219923019,10.691882553149529,10.000000000000002,{"$f":"IF(B674<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B674),0)","v":4.1466355625719119E-2},null,465.37683052148276,447.62923555075986,0.64702382512999146,111.95984167522494,0.98529883479176394,0.19845026355940054,null,0,19.716471282637027,null,19.716471282637027,{"$f":"IF(J674=0,1,1000)*AVERAGE(C$554:C674)","v":246.90066670939046},null,{"$f":"(F674+G674)*SUM(F$554:G674)","v":0},0,0,0,0,0,0,0,0]
[null,10.083333333333336,243.77604569336651,6.5065484595989096,19.705350281902835,0,0,1,{"$f":"IF(SUM(I$554:I674)<($H$40-1),IF((F675+G675)*H675>0,1,0),0)","v":0},0,0,9.9608805999731285,10.631768985579754,10.083333333333336,{"$f":"IF(B675<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B675),0)","v":4.1225871376025625E-2},null,465.28539545537564,447.52491902774824,0.64691277015459003,111.9132737394221,0.98517640586992994,0.1984290973769324,null,0,19.705350281902835,null,19.705350281902835,{"$f":"IF(J675=0,1,1000)*AVERAGE(C$554:C675)","v":246.87505506171811},null,{"$f":"(F675+G675)*SUM(F$554:G675)","v":0},0,0,0,0,0,0,0,0]
[null,10.16666666666667,243.72525901718038,6.5031460128059626,19.694227025398138,0,0,1,{"$f":"IF(SUM(I$554:I675)<($H$40-1),IF((F676+G676)*H676>0,1,0),0)","v":0},0,0,9.899285890355463,10.57199339787349,10.16666666666667,{"$f":"IF(B676<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B676),0)","v":4.0986781815435594E-2},null,465.1939794382406,447.42063367265422,0.64680173622571635,111.86672602734239,0.98505397839061659,0.19840785665151051,null,0,19.694227025398138,null,19.694227025398138,{"$f":"IF(J676=0,1,1000)*AVERAGE(C$554:C676)","v":246.84944696379506},null,{"$f":"(F676+G676)*SUM(F$554:G676)","v":0},0,0,0,0,0,0,0,0]
[null,10.250000000000004,243.6744829215518,6.4997428780919968,19.683101519946611,0,0,1,{"$f":"IF(SUM(I$554:I676)<($H$40-1),IF((F677+G677)*H677>0,1,0),0)","v":0},0,0,9.8380677991591696,10.512553889787698,10.250000000000004,{"$f":"IF(B677<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B677),0)","v":4.0749078855445486E-2},null,465.10258246610914,447.31637946826896,0.64669072333299782,111.82019852717076,0.98493155235645558,0.19838654138623865,null,0,19.683101519946611,null,19.683101519946611,{"$f":"IF(J677=0,1,1000)*AVERAGE(C$554:C677)","v":246.8238424150673},null,{"$f":"(F677+G677)*SUM(F$554:G677)","v":0},0,0,0,0,0,0,0,0]
[null,10.333333333333337,243.62371740427648,6.4963390575425599,19.671973772366307,0,0,1,{"$f":"IF(SUM(I$554:I677)<($H$40-1),IF((F678+G678)*H678>0,1,0),0)","v":0},0,0,9.7772240481905985,10.453448571763182,10.333333333333337,{"$f":"IF(B678<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B678),0)","v":4.0512754454461126E-2},null,465.01120453501358,447.21215639740223,0.64657973146607517,111.77369122710377,0.98480912777007923,0.19836515158422463,null,0,19.671973772366307,null,19.671973772366307,{"$f":"IF(J678=0,1,1000)*AVERAGE(C$554:C678)","v":246.79824141498096},null,{"$f":"(F678+G678)*SUM(F$554:G678)","v":0},0,0,0,0,0,0,0,0]
[null,10.416666666666671,243.57296246315059,6.4929345532417067,19.660843789470398,0,0,1,{"$f":"IF(SUM(I$554:I678)<($H$40-1),IF((F679+G679)*H679>0,1,0),0)","v":0},0,0,9.7167523728924383,10.394675564864528,10.416666666666671,{"$f":"IF(B679<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B679),0)","v":4.0277800617525561E-2},null,464.91984564098698,447.10796444288269,0.64646876061460201,111.72720411535028,0.98468670463411878,0.19834368724858581,null,0,19.660843789470398,null,19.660843789470398,{"$f":"IF(J679=0,1,1000)*AVERAGE(C$554:C679)","v":246.7726439629823},null,{"$f":"(F679+G679)*SUM(F$554:G679)","v":0},0,0,0,0,0,0,0,0]
[null,10.500000000000005,243.52221809597077,6.4895293672717598,19.649711578066416,0,0,1,{"$f":"IF(SUM(I$554:I679)<($H$40-1),IF((F680+G680)*H680>0,1,0),0)","v":0},0,0,9.656650522262586,10.336233000720359,10.500000000000005,{"$f":"IF(B680<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B680),0)","v":4.0044209396048608E-2},null,464.82850578006332,447.00380358755859,0.64635781076824639,111.68073718013113,0.98456428295120568,0.19832214838244239,null,0,19.649711578066416,null,19.649711578066416,{"$f":"IF(J680=0,1,1000)*AVERAGE(C$554:C680)","v":246.74705005851766},null,{"$f":"(F680+G680)*SUM(F$554:G680)","v":0},0,0,0,0,0,0,0,0]
[null,10.583333333333339,243.47148430053412,6.4861235017134531,19.638577144956667,0,0,1,{"$f":"IF(SUM(I$554:I680)<($H$40-1),IF((F681+G681)*H681>0,1,0),0)","v":0},0,0,9.5969162587740655,10.278119021463946,10.583333333333339,{"$f":"IF(B681<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B681),0)","v":3.9811972887537982E-2},null,464.73718494827733,446.89967381429614,0.64624688191668944,111.63429040967827,0.98444186272397149,0.19830053498892314,null,0,19.638577144956667,null,19.638577144956667,{"$f":"IF(J681=0,1,1000)*AVERAGE(C$554:C681)","v":246.72145970103341},null,{"$f":"(F681+G681)*SUM(F$554:G681)","v":0},0,0,0,0,0,0,0,0]
[null,10.666666666666673,243.42076107463816,{"$f":"V682*T682/3.413","v":6.4827169586460238},19.627440496938586,0,0,1,{"$f":"IF(SUM(I$554:I681)<($H$40-1),IF((F682+G682)*H682>0,1,0),0)","v":0},0,{"$f":"I682/(1+$H$38)^B682","v":0},9.5375473582954058,10.220331779674149,{"$f":"IF(J682<1, B682,N681)","v":10.666666666666673},{"$f":"IF(B682<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B682),0)","v":3.9581083235331875E-2},null,464.64588314166463,{"$f":"S$10*$Q682^6+T$10*$Q682^5+U$10*$Q682^4+V$10*$Q682^3+W$10*$Q682^2+X$10*$Q682+Y$10","v":446.79557510598215},{"$f":"S$12*$Q682^6+T$12*$Q682^5+U$12*$Q682^4+V$12*$Q682^3+W$12*$Q682^2+X$12*$Q682+Y$12","v":0.64613597404962542},{"$f":"(R682-R$60)-(Q$60+460)*(S682-S$60)","v":111.58786379223761},0.98431944395504756,0.19827884707116328,null,0,19.627440496938586,null,{"$f":"IF(B682<=AA$550,E682,AA681)","v":19.627440496938586},{"$f":"IF(J682=0,1,1000)*AVERAGE(C$554:C682)","v":246.69587288997607},null,{"$f":"(F682+G682)*SUM(F$554:G682)","v":0},{"$f":"IF((F682+G682)=0,0,B682)","v":0},0,0,0,0,0,0,0]
[null,10.750000000000007,243.37004841608095,6.4793097401469133,19.616301640803727,{"$f":"IF(B683>H$48-5,0,IF(C683 <= $C$554- $H$35,1,0))","v":0},0,1,{"$f":"IF(SUM(I$554:I682)<($H$40-1),IF((F683+G683)*H683>0,1,0),0)","v":0},{"$f":"IF(OR(I683=1,J682 =1), 1,0)","v":0},0,9.4785416100107884,10.16286943831669,10.750000000000007,{"$f":"IF(B683<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B683),0)","v":3.9351532628333255E-2},null,{"$f":"C683*1.8+32-H$20","v":464.55460035626163},446.69150744552053,0.64602508715676277,111.54145731606457,{"$f":"(1-($H$34+273)/(C683+273))/(1-($H$34+273)/($H$17+273))","v":0.98419702664706454},{"$f":"( -12.447*U683^2 + 25.389*U683 - 11.942)*V$550","v":0.1982570846323029},null,{"$f":"IF(X682>0,X682,IF(J683=0,0,B683))","v":0},{"$f":"IF(X682>0,Y682,E683)","v":19.616301640803727},null,19.616301640803727,{"$f":"IF(J683=0,1,1000)*AVERAGE(C$554:C683)","v":246.67028962479228},null,{"$f":"(F683+G683)*SUM(F$554:G683)","v":0},0,{"$f":"IF($AD683=1,$AE683,0)","v":0},{"$f":"IF($AD683=2,$AE683,0)","v":0},{"$f":"IF($AD683=3,$AE683,0)","v":0},{"$f":"IF($AD683=4,$AE683,0)","v":0},{"$f":"IF($AD683=5,$AE683,0)","v":0},{"$f":"IF($AD683=6,$AE683,0)","v":0},{"$f":"IF($AD683=7,$AE683,0)","v":0}]
[null,{"$f":"IF(ROUND(B683,1)=H$48,H$48,IF(B683<$H$48,B683+1/12,B683))","v":10.833333333333341},{"$f":"IF(B683<H$48,IF(I683<1,C683*(1-$H$22/12), $C$63),C683)","v":243.31934632266092},6.4759018482921107,{"$f":"IF(B684>=H$48,E683,IF(D684*H$23/1000000-H$32/1000<0,0,D684*H$23/1000000-H$32/1000))","v":19.605160583338904},0,{"$f":"IF(ROUND(B684,1)=H$48-5,IF(E684-(E683-E684)*60<1,1,0),IF(E684-(E683-E684)<0,1,0))","v":0},{"$f":"IF(ROUND(H$48-B684,2)<5,0,1)","v":1},{"$f":"IF(SUM(I$554:I683)<($H$40-1),IF((F684+G684)*H684>0,1,0),0)","v":0},0,0,{"$f":"IF(B684<H$48,E684/((1+$H$38)^B684),0)","v":9.4198968163417316},{"$f":"IF(B684<H$48,($H$33/1000)/((1+$H$38)^B684),0)","v":10.105730170685744},10.833333333333341,{"$f":"IF(B684<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B684),0)","v":3.9123313300745581E-2},null,464.46333658810556,446.58747081583522,0.64591422122782249,111.49507096942818,0.98407461080265379,0.19823524767549039,null,0,19.605160583338904,null,19.605160583338904,{"$f":"IF(J684=0,1,1000)*AVERAGE(C$554:C684)","v":246.64470990492865},null,{"$f":"(F684+G684)*SUM(F$554:G684)","v":0},0,0,0,0,0,0,0,0]
[null,10.916666666666675,243.26865479217702,6.4724932851558989,19.594017331325347,0,0,1,{"$f":"IF(SUM(I$554:I684)<($H$40-1),IF((F685+G685)*H685>0,1,0),0)","v":0},0,0,9.3616107928682659,10.048912160345882,10.916666666666675,{"$f":"IF(B685<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B685),0)","v":3.8896417531810015E-2},null,464.37209183323455,446.48346519986859,0.64580337625253992,111.44870474060849,0.98395219642444554,0.19821333620387907,null,0,19.594017331325347,null,19.594017331325347,{"$f":"IF(J685=0,1,1000)*AVERAGE(C$554:C685)","v":246.61913372983204},null,{"$f":"(F685+G685)*SUM(F$554:G685)","v":0},0,0,0,0,0,0,0,0]
[null,11.000000000000009,243.21797382242863,6.4690840528109961,19.582871891539174,0,0,1,{"$f":"IF(SUM(I$554:I685)<($H$40-1),IF((F686+G686)*H686>0,1,0),0)","v":0},0,0,9.3036813682512065,9.9924136010743236,11.000000000000009,{"$f":"IF(B686<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B686),0)","v":3.867083764554434E-2},null,464.28086608768746,446.37949058058194,0.6456925522206628,111.40235861789796,0.98382978351507144,0.19819135022062906,null,0,19.582871891539174,null,19.582871891539174,{"$f":"IF(J686=0,1,1000)*AVERAGE(C$554:C686)","v":246.59356109894932},null,{"$f":"(F686+G686)*SUM(F$554:G686)","v":0},0,0,0,0,0,0,0,0]
[null,11.083333333333343,243.16730341121561,6.4656741533284618,19.571724270751076,0,0,1,{"$f":"IF(SUM(I$554:I686)<($H$40-1),IF((F687+G687)*H687>0,1,0),0)","v":0},0,0,9.2461063841544942,9.9362326968035042,11.083333333333343,{"$f":"IF(B687<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B687),0)","v":3.8446566010483185E-2},null,464.189659347504,446.27554694095511,0.64558174912195254,111.35603258960043,0.98370737207716152,0.19816928972890613,null,0,19.571724270751076,null,19.571724270751076,{"$f":"IF(J687=0,1,1000)*AVERAGE(C$554:C687)","v":246.56799201172745},null,{"$f":"(F687+G687)*SUM(F$554:G687)","v":0},0,0,0,0,0,0,0,0]
[null,11.166666666666677,243.11664355633826,6.4622635887778497,19.560574475726828,0,0,1,{"$f":"IF(SUM(I$554:I687)<($H$40-1),IF((F688+G688)*H688>0,1,0),0)","v":0},0,0,9.1888836951684034,9.880367661564005,11.166666666666677,{"$f":"IF(B688<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B688),0)","v":3.8223595039419904E-2},null,464.09847160872482,446.1716342639873,0.64547096694618478,111.30972664403185,0.98358496211334623,0.19814715473188496,null,0,19.560574475726828,null,19.560574475726828,{"$f":"IF(J688=0,1,1000)*AVERAGE(C$554:C688)","v":246.54242646761344},null,{"$f":"(F688+G688)*SUM(F$554:G688)","v":0},0,0,0,0,0,0,0,0]
[null,11.250000000000011,243.06599425559736,6.4588523612270077,19.54942251322662,0,0,1,{"$f":"IF(SUM(I$554:I688)<($H$40-1),IF((F689+G689)*H689>0,1,0),0)","v":0},0,0,9.1320111687326229,9.8248167194277496,11.250000000000011,{"$f":"IF(B689<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B689),0)","v":3.8001917189149866E-2},null,464.00730286739116,446.06775253269575,0.64536020568314667,111.26344076952012,0.98346255362625667,0.19812494523274352,null,0,19.54942251322662,null,19.54942251322662,{"$f":"IF(J689=0,1,1000)*AVERAGE(C$554:C689)","v":246.51686446605447},null,{"$f":"(F689+G689)*SUM(F$554:G689)","v":0},0,0,0,0,0,0,0,0]
[null,11.333333333333345,243.01535550679409,6.4554404727422021,19.538268390005484,0,0,1,{"$f":"IF(SUM(I$554:I689)<($H$40-1),IF((F690+G690)*H690>0,1,0),0)","v":0},0,0,9.0754866850603122,9.7695781044515666,11.333333333333345,{"$f":"IF(B690<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B690),0)","v":3.7781524960215279E-2},null,463.9161531195453,445.96390173011673,0.64524946532264027,111.21717495440447,0.98334014661852187,0.19810266123466749,null,0,19.538268390005484,null,19.538268390005484,{"$f":"IF(J690=0,1,1000)*AVERAGE(C$554:C690)","v":246.49130600649784},null,{"$f":"(F690+G690)*SUM(F$554:G690)","v":0},0,0,0,0,0,0,0,0]
[null,11.416666666666679,242.96472730773016,6.4520279253881014,19.52711211281321,0,0,1,{"$f":"IF(SUM(I$554:I690)<($H$40-1),IF((F691+G691)*H691>0,1,0),0)","v":0},0,0,9.0193081370623727,9.7146500606210502,11.416666666666679,{"$f":"IF(B691<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B691),0)","v":3.7562410896651473E-2},null,463.8250223612302,445.86008183930505,0.64513874585448017,111.17092918703605,0.9832177410927726,0.19808030274084901,null,0,19.52711211281321,null,19.52711211281321,{"$f":"IF(J691=0,1,1000)*AVERAGE(C$554:C691)","v":246.46575108839079},null,{"$f":"(F691+G691)*SUM(F$554:G691)","v":0},0,0,0,0,0,0,0,0]
[null,11.500000000000012,242.9141096562077,6.4486147212278073,19.515953688394482,0,0,1,{"$f":"IF(SUM(I$554:I691)<($H$40-1),IF((F692+G692)*H692>0,1,0),0)","v":0},0,0,8.9634734302722396,9.6600308417947218,11.500000000000012,{"$f":"IF(B692<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B692),0)","v":3.7344567585734692E-2},null,463.73391058848978,445.75629284333434,0.64502804726849394,111.12470345577816,0.98309533705163887,0.19805786975448703,null,0,19.515953688394482,null,19.515953688394482,{"$f":"IF(J692=0,1,1000)*AVERAGE(C$554:C692)","v":246.44019971118087},null,{"$f":"(F692+G692)*SUM(F$554:G692)","v":0},0,0,0,0,0,0,0,0]
[null,11.583333333333346,242.86350255002932,6.4452008623227837,19.504793123488625,0,0,1,{"$f":"IF(SUM(I$554:I692)<($H$40-1),IF((F693+G693)*H693>0,1,0),0)","v":0},0,0,8.907980482770963,9.6057187116485423,11.583333333333346,{"$f":"IF(B693<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B693),0)","v":3.7127987657731253E-2},null,463.64281779736871,445.65253472529696,0.64491736955452306,111.07849774900563,0.98297293449775047,0.19803536227878613,null,0,19.504793123488625,null,19.504793123488625,{"$f":"IF(J693=0,1,1000)*AVERAGE(C$554:C693)","v":246.41465187431547},null,{"$f":"(F693+G693)*SUM(F$554:G693)","v":0},0,0,0,0,0,0,0,0]
[null,11.66666666666668,242.81290598699806,6.441786350732829,19.493630424829519,0,0,1,{"$f":"IF(SUM(I$554:I693)<($H$40-1),IF((F694+G694)*H694>0,1,0),0)","v":0},0,0,8.8528272251127831,9.5517119436206936,11.66666666666668,{"$f":"IF(B694<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B694),0)","v":3.6912663785648309E-2},null,463.55174398391244,445.54880746830327,0.64480671270242196,111.03231205510451,0.98285053343373674,0.19801278031695627,null,0,19.493630424829519,null,19.493630424829519,{"$f":"IF(J694=0,1,1000)*AVERAGE(C$554:C694)","v":246.3891075772423},null,{"$f":"(F694+G694)*SUM(F$554:G694)","v":0},0,0,0,0,0,0,0,0]
[null,11.750000000000014,242.76231996491742,6.438371188516256,19.482465599146181,0,0,1,{"$f":"IF(SUM(I$554:I694)<($H$40-1),IF((F695+G695)*H695>0,1,0),0)","v":0},0,0,8.7980116002514688,9.4980088208567128,11.750000000000014,{"$f":"IF(B695<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B695),0)","v":3.6698588684985878E-2},null,463.4606891441673,445.44511105548281,0.64469607670205764,110.98614636247351,0.98272813386222757,0.1979901238722156,null,0,19.482465599146181,null,19.482465599146181,{"$f":"IF(J695=0,1,1000)*AVERAGE(C$554:C695)","v":246.36356681940902},null,{"$f":"(F695+G695)*SUM(F$554:G695)","v":0},0,0,0,0,0,0,0,0]
[null,11.833333333333348,242.71174448159138,6.4349553777297368,19.471298653162275,0,0,1,{"$f":"IF(SUM(I$554:I695)<($H$40-1),IF((F696+G696)*H696>0,1,0),0)","v":0},0,0,8.743531563466572,9.4446076361548936,11.833333333333348,{"$f":"IF(B696<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B696),0)","v":3.6485755113490517E-2},null,463.36965327418039,445.341445469983,0.64458546154331098,110.94000065952196,0.98260573578585253,0.19796739294778931,null,0,19.471298653162275,null,19.471298653162275,{"$f":"IF(J696=0,1,1000)*AVERAGE(C$554:C696)","v":246.33802960026341},null,{"$f":"(F696+G696)*SUM(F$554:G696)","v":0},0,0,0,0,0,0,0,0]
[null,11.916666666666682,242.66117953482438,6.4315389204283147,19.460129593596136,0,0,1,{"$f":"IF(SUM(I$554:I696)<($H$40-1),IF((F697+G697)*H697>0,1,0),0)","v":0},0,0,8.6893850822903786,9.3915066919120349,11.916666666666682,{"$f":"IF(B697<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B697),0)","v":3.6274155870910214E-2},null,463.27863636999984,445.23781069497079,0.64447486721607572,110.89387493467206,0.98248333920724074,0.19794458754690597,null,0,19.460129593596136,null,19.460129593596136,{"$f":"IF(J697=0,1,1000)*AVERAGE(C$554:C697)","v":246.31249591925339},null,{"$f":"(F697+G697)*SUM(F$554:G697)","v":0},0,0,0,0,0,0,0,0]
[null,12.000000000000016,242.61062512242128,6.4281218186654501,19.448958427160917,0,0,1,{"$f":"IF(SUM(I$554:I697)<($H$40-1),IF((F698+G698)*H698>0,1,0),0)","v":0},0,0,8.6355701364353123,9.3387043000694536,12.000000000000016,{"$f":"IF(B698<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B698),0)","v":3.6063783798750838E-2},null,463.18763842767424,445.13420671363036,0.6443642937102585,110.84776917635662,0.9823609441290212,0.19792170767280284,null,0,19.448958427160917,null,19.448958427160917,{"$f":"IF(J698=0,1,1000)*AVERAGE(C$554:C698)","v":246.28696577582696},null,{"$f":"(F698+G698)*SUM(F$554:G698)","v":0},0,0,0,0,0,0,0,0]
[null,12.08333333333335,242.56008124218744,6.4247040744929906,19.437785160564509,0,0,1,{"$f":"IF(SUM(I$554:I698)<($H$40-1),IF((F699+G699)*H699>0,1,0),0)","v":0},0,0,8.5820847177216937,9.2861987820593441,12.08333333333335,{"$f":"IF(B699<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B699),0)","v":3.5854631780033966E-2},null,463.09665944325332,445.03063350916511,0.64425374101577948,110.80168337302047,0.98223855055382314,0.19789875332872237,null,0,19.437785160564509,null,19.437785160564509,{"$f":"IF(J699=0,1,1000)*AVERAGE(C$554:C699)","v":246.26143916943218},null,{"$f":"(F699+G699)*SUM(F$554:G699)","v":0},0,0,0,0,0,0,0,0]
[null,12.166666666666684,242.50954789192863,6.4212856899612305,19.42660980050972,0,0,1,{"$f":"IF(SUM(I$554:I699)<($H$40-1),IF((F700+G700)*H700>0,1,0),0)","v":0},0,0,8.5289268300060126,9.2339884687514004,12.166666666666684,{"$f":"IF(B700<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B700),0)","v":3.5646692739056143E-2},null,463.00569941278746,444.9270910647968,0.6441432091225715,110.75561751312028,0.9821161584842758,0.19787572451791433,null,0,19.42660980050972,null,19.42660980050972,{"$f":"IF(J700=0,1,1000)*AVERAGE(C$554:C700)","v":246.23591609951723},null,{"$f":"(F700+G700)*SUM(F$554:G700)","v":0},0,0,0,0,0,0,0,0]
[null,12.250000000000018,242.45902506945114,6.4178666671188189,19.415432353693983,0,0,1,{"$f":"IF(SUM(I$554:I700)<($H$40-1),IF((F701+G701)*H701>0,1,0),0)","v":0},0,0,8.476094489109423,9.1820717003997601,12.250000000000018,{"$f":"IF(B701<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B701),0)","v":3.5439959641149432E-2},null,462.91475833232801,444.82357936376508,0.64403269802058083,110.70957158512368,0.98199376792300774,0.19785262124363459,null,0,19.415432353693983,null,19.415432353693983,{"$f":"IF(J701=0,1,1000)*AVERAGE(C$554:C701)","v":246.21039656553029},null,{"$f":"(F701+G701)*SUM(F$554:G701)","v":0},0,0,0,0,0,0,0,0]
[null,12.333333333333352,242.40851277256166,6.4144470080128331,19.404252826809579,0,0,1,{"$f":"IF(SUM(I$554:I701)<($H$40-1),IF((F702+G702)*H702>0,1,0),0)","v":0},0,0,8.4235857227468802,9.1304468265902443,12.333333333333352,{"$f":"IF(B702<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B702),0)","v":3.5234425492443516E-2},null,462.82383619792694,444.72009838932865,0.64392220769976594,110.663545577511,0.98187137887264719,0.19782944350914403,null,0,19.404252826809579,null,19.404252826809579,{"$f":"IF(J702=0,1,1000)*AVERAGE(C$554:C702)","v":246.18488056691979},null,{"$f":"(F702+G702)*SUM(F$554:G702)","v":0},0,0,0,0,0,0,0,0]
[null,12.416666666666686,242.35801099906737,6.4110267146887665,19.393071226543636,0,0,1,{"$f":"IF(SUM(I$554:I702)<($H$40-1),IF((F703+G703)*H703>0,1,0),0)","v":0},0,0,8.3713985704566145,9.0791122061878919,12.416666666666686,{"$f":"IF(B703<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B703),0)","v":3.5030083339629002E-2},null,462.73293300563722,444.61664812476363,0.64381173815009918,110.6175394787727,0.98174899133582361,0.19780619131771279,null,0,19.393071226543636,null,19.393071226543636,{"$f":"IF(J703=0,1,1000)*AVERAGE(C$554:C703)","v":246.15936810313409},null,{"$f":"(F703+G703)*SUM(F$554:G703)","v":0},0,0,0,0,0,0,0,0]
[null,12.50000000000002,242.30751974677588,6.4076057891904785,19.381887559577915,0,0,1,{"$f":"IF(SUM(I$554:I703)<($H$40-1),IF((F704+G704)*H704>0,1,0),0)","v":0},0,0,8.3195310835298883,9.0280662072847822,12.50000000000002,{"$f":"IF(B704<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B704),0)","v":3.4826926269722294E-2},null,462.6420487515125,444.51322855336554,0.64370128936156557,110.57155327741208,0.98162660531516455,0.19778286467261383,null,0,19.381887559577915,null,19.381887559577915,{"$f":"IF(J704=0,1,1000)*AVERAGE(C$554:C704)","v":246.1338591736218},null,{"$f":"(F704+G704)*SUM(F$554:G704)","v":0},0,0,0,0,0,0,0,0]
[null,12.583333333333353,242.2570390134953,6.4041842335602901,19.370701832589162,0,0,1,{"$f":"IF(SUM(I$554:I704)<($H$40-1),IF((F705+G705)*H705>0,1,0),0)","v":0},0,0,8.2679813249414487,8.977307207148165,12.583333333333353,{"$f":"IF(B705<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B705),0)","v":3.4624947409831609E-2},null,462.55118343160746,444.40983965844703,0.64359086132416266,110.52558696194308,0.98150422081329869,0.19775946357712976,null,0,19.370701832589162,null,19.370701832589162,{"$f":"IF(J705=0,1,1000)*AVERAGE(C$554:C705)","v":246.10835377783147},null,{"$f":"(F705+G705)*SUM(F$554:G705)","v":0},0,0,0,0,0,0,0,0]
[null,12.666666666666687,242.20656879703415,6.4007620498389217,19.359514052248887,0,0,1,{"$f":"IF(SUM(I$554:I705)<($H$40-1),IF((F706+G706)*H706>0,1,0),0)","v":0},0,0,8.2167473692801156,8.9268335921688688,12.666666666666687,{"$f":"IF(B706<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B706),0)","v":3.442413992692455E-2},null,462.46033704197743,444.30648142334007,0.64348045402790177,110.47964052089179,0.98138183783285438,0.19773598803454812,null,0,19.359514052248887,null,19.359514052248887,{"$f":"IF(J706=0,1,1000)*AVERAGE(C$554:C706)","v":246.08285191521188},null,{"$f":"(F706+G706)*SUM(F$554:G706)","v":0},0,0,0,0,0,0,0,0]
[null,12.750000000000021,242.15610909520143,6.3973392400654197,19.348324225223124,0,0,1,{"$f":"IF(SUM(I$554:I706)<($H$40-1),IF((F707+G707)*H707>0,1,0),0)","v":0},0,0,8.1658273026797836,8.8766437578100081,12.750000000000021,{"$f":"IF(B707<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B707),0)","v":3.4224497027596897E-2},null,462.3695095786785,444.20315383139382,0.64337006746280634,110.43371394279518,0.98125945637645906,0.19771243804816144,null,0,19.348324225223124,null,19.348324225223124,{"$f":"IF(J707=0,1,1000)*AVERAGE(C$554:C707)","v":246.05735358521179},null,{"$f":"(F707+G707)*SUM(F$554:G707)","v":0},0,0,0,0,0,0,0,0]
[null,12.833333333333355,242.10565990580659,6.3939158062773318,19.337132358173015,0,0,1,{"$f":"IF(SUM(I$554:I707)<($H$40-1),IF((F708+G708)*H708>0,1,0),0)","v":0},0,0,8.1152192227511701,8.8267361085559717,12.833333333333355,{"$f":"IF(B708<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B708),0)","v":3.4026011957842814E-2},null,462.2787010377678,444.09985686597645,0.64325970161891299,110.38780721620236,0.98113707644674086,0.19768881362127019,null,0,19.337132358173015,null,19.337132358173015,{"$f":"IF(J708=0,1,1000)*AVERAGE(C$554:C708)","v":246.03185878728016},null,{"$f":"(F708+G708)*SUM(F$554:G708)","v":0},0,0,0,0,0,0,0,0]
[null,12.916666666666689,242.05522122665954,6.3904917505106011,19.325938457754447,0,0,1,{"$f":"IF(SUM(I$554:I708)<($H$40-1),IF((F709+G709)*H709>0,1,0),0)","v":0},0,0,8.0649212385135698,8.7771090578617095,12.916666666666689,{"$f":"IF(B709<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B709),0)","v":3.382867800282633E-2},null,462.18791141530312,443.99659051047342,0.64314935648627114,110.34192032967309,0.98101469804632813,0.19766511475718215,null,0,19.325938457754447,null,19.325938457754447,{"$f":"IF(J709=0,1,1000)*AVERAGE(C$554:C709)","v":246.00636752086595},null,{"$f":"(F709+G709)*SUM(F$554:G709)","v":0},0,0,0,0,0,0,0,0]
[null,13.000000000000023,242.00479305557064,6.3870670747995417,19.314742530617991,0,0,1,{"$f":"IF(SUM(I$554:I709)<($H$40-1),IF((F710+G710)*H710>0,1,0),0)","v":0},0,0,8.0149314703271326,8.7277610281022895,13.000000000000023,{"$f":"IF(B710<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B710),0)","v":3.3632488486654177E-2},null,462.0971407073431,443.8933547482892,0.64303903205494317,110.29605327177939,0.98089232117784764,0.19764134145920881,null,0,19.314742530617991,null,19.314742530617991,{"$f":"IF(J710=0,1,1000)*AVERAGE(C$554:C710)","v":245.98087978541821},null,{"$f":"(F710+G710)*SUM(F$554:G710)","v":0},0,0,0,0,0,0,0,0]
[null,13.083333333333357,241.95437539035072,6.3836417811769444,19.303544583409231,0,0,1,{"$f":"IF(SUM(I$554:I710)<($H$40-1),IF((F711+G711)*H711>0,1,0),0)","v":0},0,0,7.9652480498257034,8.6786904505227476,13.083333333333357,{"$f":"IF(B711<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B711),0)","v":3.343743677214997E-2},null,462.00638890994725,443.79014956284601,0.64292872831500436,110.25020603110443,0.98076994584392718,0.19761749373067047,null,0,19.303544583409231,null,19.303544583409231,{"$f":"IF(J711=0,1,1000)*AVERAGE(C$554:C711)","v":245.95539558038612},null,{"$f":"(F711+G711)*SUM(F$554:G711)","v":0},0,0,0,0,0,0,0,0]
[null,13.166666666666691,241.90396822881107,6.3802158716739381,19.292344622768315,0,0,1,{"$f":"IF(SUM(I$554:I711)<($H$40-1),IF((F712+G712)*H712>0,1,0),0)","v":0},0,0,7.9158691198497335,8.6298957651882198,13.166666666666691,{"$f":"IF(B712<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B712),0)","v":3.3243516260629623E-2},null,461.91565601917586,443.68697493758367,0.64281844525654241,110.20437859624229,0.98064757204719422,0.19759357157489246,null,0,19.292344622768315,null,19.292344622768315,{"$f":"IF(J712=0,1,1000)*AVERAGE(C$554:C712)","v":245.92991490521902},null,{"$f":"(F712+G712)*SUM(F$554:G712)","v":0},0,0,0,0,0,0,0,0]
[null,13.250000000000025,241.85357156876339,6.3767893483201137,19.281142655330378,0,0,1,{"$f":"IF(SUM(I$554:I712)<($H$40-1),IF((F713+G713)*H713>0,1,0),0)","v":0},0,0,7.8667928343799431,8.58137542093435,13.250000000000025,{"$f":"IF(B713<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B713),0)","v":3.3050720391678175E-2},null,461.82494203109002,443.58383085596097,0.64270818286965814,110.15857095579941,0.98052519979027575,0.19756957499520614,null,0,19.281142655330378,null,19.281142655330378,{"$f":"IF(J713=0,1,1000)*AVERAGE(C$554:C713)","v":245.90443775936615},null,{"$f":"(F713+G713)*SUM(F$554:G713)","v":0},0,0,0,0,0,0,0,0]
[null,13.333333333333359,241.80318540801989,6.3733622131434489,19.269938687725265,0,0,1,{"$f":"IF(SUM(I$554:I713)<($H$40-1),IF((F714+G714)*H714>0,1,0),0)","v":0},0,0,7.8180173584710948,8.533127875317982,13.333333333333359,{"$f":"IF(B714<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B714),0)","v":3.2859042642927758E-2},null,461.73424694175173,443.48071730145352,0.64259794114446478,110.11278309839247,0.9804028290757989,0.19754550399495036,null,0,19.269938687725265,null,19.269938687725265,{"$f":"IF(J714=0,1,1000)*AVERAGE(C$554:C714)","v":245.87896414227703},null,{"$f":"(F714+G714)*SUM(F$554:G714)","v":0},0,0,0,0,0,0,0,0]
[null,13.416666666666693,241.7528097443932,6.3699344681704009,19.258732726577858,0,0,1,{"$f":"IF(SUM(I$554:I714)<($H$40-1),IF((F715+G715)*H715>0,1,0),0)","v":0},0,0,7.7695408681863816,8.4851515945681193,13.416666666666693,{"$f":"IF(B715<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B715),0)","v":3.2668476529837051E-2},null,461.64357074722369,443.37763425755588,0.64248772007108867,110.06701501265042,0.98028045990639068,0.19752135857747072,null,0,19.258732726577858,null,19.258732726577858,{"$f":"IF(J715=0,1,1000)*AVERAGE(C$554:C715)","v":245.85349405340119},null,{"$f":"(F715+G715)*SUM(F$554:G715)","v":0},0,0,0,0,0,0,0,0]
[null,13.500000000000027,241.70244457569646,6.3665061154257527,19.247524778507564,0,0,1,{"$f":"IF(SUM(I$554:I715)<($H$40-1),IF((F716+G716)*H716>0,1,0),0)","v":0},0,0,7.721361550531892,8.437445053537175,13.500000000000027,{"$f":"IF(B716<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B716),0)","v":3.2479015605471791E-2},null,461.55291344356954,443.27458170778044,0.64237751963966871,110.02126668721337,0.98015809228467832,0.19749713874611674,null,0,19.247524778507564,null,19.247524778507564,{"$f":"IF(J716=0,1,1000)*AVERAGE(C$554:C716)","v":245.82802749218831},null,{"$f":"(F716+G716)*SUM(F$554:G716)","v":0},0,0,0,0,0,0,0,0]
[null,13.583333333333361,241.65208989974317,6.3630771569327589,19.236314850128792,0,0,1,{"$f":"IF(SUM(I$554:I716)<($H$40-1),IF((F717+G717)*H717>0,1,0),0)","v":0},0,0,7.6734776033918228,8.3900067356524879,13.583333333333361,{"$f":"IF(B717<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B717),0)","v":3.2290653460286783E-2},null,461.46227502685366,443.17155963565693,0.64226733984035644,109.97553811073226,0.98003572621328783,0.19747284450424685,null,0,19.236314850128792,null,19.236314850128792,{"$f":"IF(J717=0,1,1000)*AVERAGE(C$554:C717)","v":245.802564458088},null,{"$f":"(F717+G717)*SUM(F$554:G717)","v":0},0,0,0,0,0,0,0,0]
[null,13.666666666666694,241.60174571434737,6.3596475947130502,19.225102948050644,0,0,1,{"$f":"IF(SUM(I$554:I717)<($H$40-1),IF((F718+G718)*H718>0,1,0),0)","v":0},0,0,7.6258872354637868,8.3428351328680979,13.666666666666694,{"$f":"IF(B718<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B718),0)","v":3.2103383721908983E-2},null,461.37165549314119,443.06856802473328,0.64215718066331584,109.92982927186972,0.979913361694846,0.19744847585522377,null,0,19.225102948050644,null,19.225102948050644,{"$f":"IF(J718=0,1,1000)*AVERAGE(C$554:C718)","v":245.77710495055018},null,{"$f":"(F718+G718)*SUM(F$554:G718)","v":0},0,0,0,0,0,0,0,0]
[null,13.750000000000028,241.55141201732354,6.3562174307867627,19.213889078877337,0,0,1,{"$f":"IF(SUM(I$554:I718)<($H$40-1),IF((F719+G719)*H719>0,1,0),0)","v":0},0,0,7.5785886661947739,8.2959287456168251,13.750000000000028,{"$f":"IF(B719<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B719),0)","v":3.1917200054921935E-2},null,461.28105483849828,442.96560685857588,0.6420470420987241,109.88414015929999,0.9797909987319795,0.19742403280241874,null,0,19.213889078877337,null,19.213889078877337,{"$f":"IF(J719=0,1,1000)*AVERAGE(C$554:C719)","v":245.75164896902473},null,{"$f":"(F719+G719)*SUM(F$554:G719)","v":0},0,0,0,0,0,0,0,0]
[null,13.833333333333362,241.50108880648659,6.3527866671723583,19.202673249207614,0,0,1,{"$f":"IF(SUM(I$554:I719)<($H$40-1),IF((F720+G720)*H720>0,1,0),0)","v":0},0,0,7.5315801257170962,8.2492860827625858,13.833333333333362,{"$f":"IF(B720<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B720),0)","v":3.1732096160651466E-2},null,461.19047305899181,442.8626761207679,0.6419369241367705,109.83847076170792,0.97966863732731435,0.19739951534920763,null,0,19.202673249207614,null,19.202673249207614,{"$f":"IF(J720=0,1,1000)*AVERAGE(C$554:C720)","v":245.72619651296162},null,{"$f":"(F720+G720)*SUM(F$554:G720)","v":0},0,0,0,0,0,0,0,0]
[null,13.916666666666696,241.45077607965189,6.3493553058867533,19.191455465635165,0,0,1,{"$f":"IF(SUM(I$554:I720)<($H$40-1),IF((F721+G721)*H721>0,1,0),0)","v":0},0,0,7.4848598547851015,8.2029056615529967,13.916666666666696,{"$f":"IF(B721<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B721),0)","v":3.1548065776952579E-2},null,461.09991015068931,442.75977579491075,0.64182682676765734,109.79282106778959,0.97954627748347689,0.19737492349897379,null,0,19.191455465635165,null,19.191455465635165,{"$f":"IF(J721=0,1,1000)*AVERAGE(C$554:C721)","v":245.70074758181099},null,{"$f":"(F721+G721)*SUM(F$554:G721)","v":0},0,0,0,0,0,0,0,0]
[null,14.00000000000003,241.40047383463528,6.3459233489453259,19.180235734748646,0,0,1,{"$f":"IF(SUM(I$554:I721)<($H$40-1),IF((F722+G722)*H722>0,1,0),0)","v":0},0,0,7.4384261047121027,8.1567860075722294,14.00000000000003,{"$f":"IF(B722<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B722),0)","v":3.1365102677997594E-2},null,461.00936610965942,442.65690586462421,0.64171674998159911,109.74719106625332,0.97942391920309291,0.1973502572551063,null,0,19.180235734748646,null,19.180235734748646,{"$f":"IF(J722=0,1,1000)*AVERAGE(C$554:C722)","v":245.67530217502295},null,{"$f":"(F722+G722)*SUM(F$554:G722)","v":0},0,0,0,0,0,0,0,0]
[null,14.083333333333364,241.35018206925307,6.3424907983617667,19.169014063131204,0,0,1,{"$f":"IF(SUM(I$554:I722)<($H$40-1),IF((F723+G723)*H723>0,1,0),0)","v":0},0,0,7.3922771373074951,8.1109256546941531,14.083333333333364,{"$f":"IF(B723<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B723),0)","v":3.1183200674065537E-2},null,460.91884093197143,442.55406631354492,0.64160669376882307,109.70158074581758,0.97930156248878841,0.19732551662099915,null,0,19.169014063131204,null,19.169014063131204,{"$f":"IF(J723=0,1,1000)*AVERAGE(C$554:C723)","v":245.64986029204786},null,{"$f":"(F723+G723)*SUM(F$554:G723)","v":0},0,0,0,0,0,0,0,0]
[null,14.166666666666698,241.29990078132195,6.3390576561483343,19.157790457361305,0,0,1,{"$f":"IF(SUM(I$554:I723)<($H$40-1),IF((F724+G724)*H724>0,1,0),0)","v":0},0,0,7.3464112248147293,8.0653231450357161,14.166666666666698,{"$f":"IF(B724<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B724),0)","v":3.1002353611332769E-2},null,460.82833461369546,442.45125712532774,0.64149665811956902,109.65599009521253,0.9791792073431892,0.19730070160005636,null,0,19.157790457361305,null,19.157790457361305,{"$f":"IF(J724=0,1,1000)*AVERAGE(C$554:C724)","v":245.62442193233599},null,{"$f":"(F724+G724)*SUM(F$554:G724)","v":0},0,0,0,0,0,0,0,0]
[null,14.250000000000032,241.24962996865918,6.3356239243156001,19.146564924011891,0,0,1,{"$f":"IF(SUM(I$554:I724)<($H$40-1),IF((F725+G725)*H725>0,1,0),0)","v":0},0,0,7.300826649849018,8.0199770289106045,14.250000000000032,{"$f":"IF(B725<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B725),0)","v":3.0822555371664725E-2},null,460.73784715090244,442.34847828364502,0.64138664302408921,109.61041910317931,0.97905685376892104,0.19727581219568516,null,0,19.146564924011891,null,19.146564924011891,{"$f":"IF(J725=0,1,1000)*AVERAGE(C$554:C725)","v":245.59898709533789},null,{"$f":"(F725+G725)*SUM(F$554:G725)","v":0},0,0,0,0,0,0,0,0]
[null,14.333333333333366,241.19936962908236,6.3321896048725961,19.135337469650878,0,0,1,{"$f":"IF(SUM(I$554:I725)<($H$40-1),IF((F726+G726)*H726>0,1,0),0)","v":0},0,0,7.2555217053359184,7.9748858647831549,14.333333333333366,{"$f":"IF(B726<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B726),0)","v":3.0643799872409005E-2},null,460.64737853966415,442.24572977218679,0.64127664847264843,109.56486775847026,0.97893450176860908,0.19725084841130019,null,0,19.135337469650878,null,19.135337469650878,{"$f":"IF(J726=0,1,1000)*AVERAGE(C$554:C726)","v":245.57355578050402},null,{"$f":"(F726+G726)*SUM(F$554:G726)","v":0},0,0,0,0,0,0,0,0]
[null,14.4166666666667,241.14911976040963,6.3287546998268045,19.124108100841109,0,0,1,{"$f":"IF(SUM(I$554:I726)<($H$40-1),IF((F727+G727)*H727>0,1,0),0)","v":0},0,0,7.2104946944500732,7.9300482192225363,14.4166666666667,{"$f":"IF(B727<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B727),0)","v":3.046608106618956E-2},null,460.55692877605327,442.14301157466099,0.64116667445552389,109.51933604984924,0.97881215134487831,0.19722581025032263,null,0,19.124108100841109,null,19.124108100841109,{"$f":"IF(J727=0,1,1000)*AVERAGE(C$554:C727)","v":245.54812798728511},null,{"$f":"(F727+G727)*SUM(F$554:G727)","v":0},0,0,0,0,0,0,0,0]
[null,14.500000000000034,241.09888036045953,6.3253192111840733,19.112876824140102,0,0,1,{"$f":"IF(SUM(I$554:I727)<($H$40-1),IF((F728+G728)*H728>0,1,0),0)","v":0},0,0,7.165743930554223,7.885462666857169,14.500000000000034,{"$f":"IF(B728<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B728),0)","v":3.0289392940702129E-2},null,460.46649785614306,442.04032367479289,0.64105672096300537,109.47382396609078,0.97868980250035498,0.19720069771617882,null,0,19.112876824140102,null,19.112876824140102,{"$f":"IF(J728=0,1,1000)*AVERAGE(C$554:C728)","v":245.5227037151318},null,{"$f":"(F728+G728)*SUM(F$554:G728)","v":0},0,0,0,0,0,0,0,0]
[null,14.583333333333368,241.04865142705108,6.3218831409487253,19.10164364610036,0,0,1,{"$f":"IF(SUM(I$554:I728)<($H$40-1),IF((F729+G729)*H729>0,1,0),0)","v":0},0,0,7.1212677371387976,7.8411277903294225,14.583333333333368,{"$f":"IF(B729<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B729),0)","v":3.011372951851082E-2},null,460.37608577600787,441.93766605632544,0.64094678798539495,109.42833149598073,0.9785674552376632,0.19717551081230275,null,0,19.10164364610036,null,19.10164364610036,{"$f":"IF(J729=0,1,1000)*AVERAGE(C$554:C729)","v":245.49728296349497},null,{"$f":"(F729+G729)*SUM(F$554:G729)","v":0},0,0,0,0,0,0,0,0]
[null,14.666666666666702,240.99843295800378,6.3184464911235256,19.090408573269318,0,0,1,{"$f":"IF(SUM(I$554:I729)<($H$40-1),IF((F730+G730)*H730>0,1,0),0)","v":0},0,0,7.0770644477617219,7.7970421802505543,14.666666666666702,{"$f":"IF(B730<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B730),0)","v":2.9939084856845887E-2},null,460.2856925317227,441.83503870301911,0.64083687551300716,109.38285862831606,0.97844510955942865,0.19715024954213506,null,0,19.090408573269318,null,19.090408573269318,{"$f":"IF(J730=0,1,1000)*AVERAGE(C$554:C730)","v":245.47186573182555},null,{"$f":"(F730+G730)*SUM(F$554:G730)","v":0},0,0,0,0,0,0,0,0]
[null,14.750000000000036,240.94822495113752,6.3150092637096185,19.079171612189096,0,0,1,{"$f":"IF(SUM(I$554:I730)<($H$40-1),IF((F731+G731)*H731>0,1,0),0)","v":0},0,0,7.0331324059885043,7.7532044351559062,14.750000000000036,{"$f":"IF(B731<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B731),0)","v":2.9765453047402697E-2},null,460.19531811936344,441.7324415986518,0.64072698353616908,109.33740535190452,0.97832276546827524,0.19712491390912176,null,0,19.079171612189096,null,19.079171612189096,{"$f":"IF(J731=0,1,1000)*AVERAGE(C$554:C731)","v":245.44645201957445},null,{"$f":"(F731+G731)*SUM(F$554:G731)","v":0},0,0,0,0,0,0,0,0]
[null,14.833333333333369,240.89802740427268,6.3115714607066042,19.067932769396787,0,0,1,{"$f":"IF(SUM(I$554:I731)<($H$40-1),IF((F732+G732)*H732>0,1,0),0)","v":0},0,0,6.9894699653328862,7.709613161460358,14.833333333333369,{"$f":"IF(B732<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B732),0)","v":2.9592828216141873E-2},null,460.10496253500673,441.62987472701923,0.64061711204521987,109.29197165556553,0.97820042296682841,0.19709950391671496,null,0,19.067932769396787,null,19.067932769396787,{"$f":"IF(J732=0,1,1000)*AVERAGE(C$554:C732)","v":245.42104182619286},null,{"$f":"(F732+G732)*SUM(F$554:G732)","v":0},0,0,0,0,0,0,0,0]
[null,14.916666666666703,240.84784031523012,6.3081330841125274,19.056692051424378,0,0,1,{"$f":"IF(SUM(I$554:I732)<($H$40-1),IF((F733+G733)*H733>0,1,0),0)","v":0},0,0,6.9460754891976748,7.6662669734140101,14.916666666666703,{"$f":"IF(B733<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B733),0)","v":2.9421204523090508E-2},null,460.01462577473012,441.52733807193414,0.64050726103051114,109.24655752812902,0.97807808205771252,0.19707401956837456,null,0,19.056692051424378,null,19.056692051424378,{"$f":"IF(J733=0,1,1000)*AVERAGE(C$554:C733)","v":245.39563515113198},null,{"$f":"(F733+G733)*SUM(F$554:G733)","v":0},0,0,0,0,0,0,0,0]
[null,15.000000000000037,240.7976636818311,6.3046941359238149,19.045449464798573,0,0,1,{"$f":"IF(SUM(I$554:I733)<($H$40-1),IF((F734+G734)*H734>0,1,0),0)","v":0},0,0,6.9029473508159311,7.6231644930581544,15.000000000000037,{"$f":"IF(B734<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B734),0)","v":2.925057616214467E-2},null,459.92430783461191,441.4248316172272,0.64039743048240705,109.20116295843621,0.9779557427435519,0.19704846086756475,null,0,19.045449464798573,null,19.045449464798573,{"$f":"IF(J734=0,1,1000)*AVERAGE(C$554:C734)","v":245.37023199384302},null,{"$f":"(F734+G734)*SUM(F$554:G734)","v":0},0,0,0,0,0,0,0,0]
[null,15.083333333333371,240.74749750189739,6.3012546181353644,19.034205016041081,0,0,1,{"$f":"IF(SUM(I$554:I734)<($H$40-1),IF((F735+G735)*H735>0,1,0),0)","v":0},0,0,6.8600839331926302,7.5803043501814464,15.083333333333371,{"$f":"IF(B735<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B735),0)","v":2.9080937360872906E-2},null,459.83400871073121,441.32235534674641,0.64028762039128384,109.15578793533945,0.97783340502697058,0.19702282781775715,null,0,19.034205016041081,null,19.034205016041081,{"$f":"IF(J735=0,1,1000)*AVERAGE(C$554:C735)","v":245.34483235377738},null,{"$f":"(F735+G735)*SUM(F$554:G735)","v":0},0,0,0,0,0,0,0,0]
[null,15.166666666666705,240.69734177325114,6.2978145327405226,19.022958711668533,0,0,1,{"$f":"IF(SUM(I$554:I735)<($H$40-1),IF((F736+G736)*H736>0,1,0),0)","v":0},0,0,6.8174836290465652,7.5376851822763653,15.166666666666705,{"$f":"IF(B736<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B736),0)","v":2.8912282380321029E-2},null,459.74372839916799,441.21990924435647,0.6401778307475301,109.1104324477015,0.97771106891059256,0.19699712042243125,null,0,19.022958711668533,null,19.022958711668533,{"$f":"IF(J736=0,1,1000)*AVERAGE(C$554:C736)","v":245.31943623038654},null,{"$f":"(F736+G736)*SUM(F$554:G736)","v":0},0,0,0,0,0,0,0,0]
[null,15.250000000000039,240.64719649371503,6.2943738817310368,19.011710558192341,0,0,1,{"$f":"IF(SUM(I$554:I736)<($H$40-1),IF((F737+G737)*H737>0,1,0),0)","v":0},0,0,6.775144840752545,7.495305634495887,15.250000000000039,{"$f":"IF(B737<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B737),0)","v":2.8744605514817931E-2},null,459.65346689600295,441.1174932939403,0.64006806154154638,109.06509648439686,0.97758873439704252,0.19697133868507052,null,0,19.011710558192341,null,19.011710558192341,{"$f":"IF(J737=0,1,1000)*AVERAGE(C$554:C737)","v":245.29404362312201},null,{"$f":"(F737+G737)*SUM(F$554:G737)","v":0},0,0,0,0,0,0,0,0]
[null,15.333333333333373,240.59706166111215,6.2909326670970804,19.000460562118768,0,0,1,{"$f":"IF(SUM(I$554:I737)<($H$40-1),IF((F738+G738)*H738>0,1,0),0)","v":0},0,0,6.7330659802840254,7.4531643596104225,15.333333333333373,{"$f":"IF(B738<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B738),0)","v":2.8577901091782529E-2},null,459.56322419731782,441.01510747939801,0.63995831276374615,109.01978003431066,0.97746640148894337,0.19694548260916508,null,0,19.000460562118768,null,19.000460562118768,{"$f":"IF(J738=0,1,1000)*AVERAGE(C$554:C738)","v":245.26865453143549},null,{"$f":"(F738+G738)*SUM(F$554:G738)","v":0},0,0,0,0,0,0,0,0]
[null,15.416666666666707,240.54693727326608,6.2874908908273053,18.989208729949098,0,0,1,{"$f":"IF(SUM(I$554:I738)<($H$40-1),IF((F739+G739)*H739>0,1,0),0)","v":0},0,0,6.6912454691561036,7.4112600179649837,15.416666666666707,{"$f":"IF(B739<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B739),0)","v":2.8412163471531922E-2},null,459.47300029919489,440.91275178464679,0.63984858440455483,108.97448308633892,0.97734407018891967,0.19691955219821294,null,0,18.989208729949098,null,18.989208729949098,{"$f":"IF(J739=0,1,1000)*AVERAGE(C$554:C739)","v":245.2432689547787},null,{"$f":"(F739+G739)*SUM(F$554:G739)","v":0},0,0,0,0,0,0,0,0]
[null,15.500000000000041,240.4968233280008,6.2840485549087433,18.97795506817932,0,0,1,{"$f":"IF(SUM(I$554:I739)<($H$40-1),IF((F740+G740)*H740>0,1,0),0)","v":0},0,0,6.6496817383686828,7.3695912774366041,15.500000000000041,{"$f":"IF(B740<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B740),0)","v":2.8247387047090563E-2},null,459.38279519771737,440.81042619362097,0.63973887645440941,108.92920562938872,0.97722174049959454,0.19689354745571641,null,0,18.97795506817932,null,18.97795506817932,{"$f":"IF(J740=0,1,1000)*AVERAGE(C$554:C740)","v":245.21788689260342},null,{"$f":"(F740+G740)*SUM(F$554:G740)","v":0},0,0,0,0,0,0,0,0]
[null,15.583333333333375,240.4467198231408,6.2806056613269119,18.966699583300482,0,0,1,{"$f":"IF(SUM(I$554:I740)<($H$40-1),IF((F741+G741)*H741>0,1,0),0)","v":0},0,0,6.6083732283501968,7.3281568133919794,15.583333333333375,{"$f":"IF(B741<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B741),0)","v":2.808356624400056E-2},null,459.29260888896937,440.70813069027241,0.63962918890375997,108.88394765237791,0.97709941242359155,0.19686746838518593,null,0,18.966699583300482,null,18.966699583300482,{"$f":"IF(J741=0,1,1000)*AVERAGE(C$554:C741)","v":245.19250834436161},null,{"$f":"(F741+G741)*SUM(F$554:G741)","v":0},0,0,0,0,0,0,0,0]
[null,15.666666666666709,240.39662675651095,6.277162212065754,18.955442281798469,0,0,1,{"$f":"IF(SUM(I$554:I741)<($H$40-1),IF((F742+G742)*H742>0,1,0),0)","v":0},0,0,6.5673183889014783,7.2869553086453749,15.666666666666709,{"$f":"IF(B742<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B742),0)","v":2.7920695520133119E-2},null,459.20244136903563,440.6058652585703,0.63951952174306836,108.83870914423539,0.9769770859635335,0.19684131499013768,null,0,18.955442281798469,null,18.955442281798469,{"$f":"IF(J742=0,1,1000)*AVERAGE(C$554:C742)","v":245.16713330950526},null,{"$f":"(F742+G742)*SUM(F$554:G742)","v":0},0,0,0,0,0,0,0,0]
[null,15.750000000000043,240.34654412593667,6.2737182091076455,18.944183170154055,0,0,1,{"$f":"IF(SUM(I$554:I742)<($H$40-1),IF((F743+G743)*H743>0,1,0),0)","v":0},0,0,6.5265156791400338,7.2459854534167318,15.750000000000043,{"$f":"IF(B743<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B743),0)","v":2.7758769365501024E-2},null,459.11229263400196,440.50362988250095,0.63940987496280843,108.7934900939012,0.97685476112204395,0.19681508727409353,null,0,18.944183170154055,null,18.944183170154055,{"$f":"IF(J743=0,1,1000)*AVERAGE(C$554:C743)","v":245.1417617874865},null,{"$f":"(F743+G743)*SUM(F$554:G743)","v":0},0,0,0,0,0,0,0,0]
[null,15.833333333333377,240.29647192924375,6.2702736544333888,18.932922254842868,0,0,1,{"$f":"IF(SUM(I$554:I743)<($H$40-1),IF((F744+G744)*H744>0,1,0),0)","v":0},0,0,6.4859635674446388,7.2052459452900486,15.833333333333377,{"$f":"IF(B744<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B744),0)","v":2.7597782302072268E-2},null,459.0221626799547,440.4014245460674,0.63930024855346634,108.74829049032559,0.97673243790174613,0.19678878524058244,null,0,18.932922254842868,null,18.932922254842868,{"$f":"IF(J744=0,1,1000)*AVERAGE(C$554:C744)","v":245.11639377775748},null,{"$f":"(F744+G744)*SUM(F$554:G744)","v":0},0,0,0,0,0,0,0,0]
[null,15.91666666666671,240.24641016425849,6.2668285500222272,18.921659542335433,0,0,1,{"$f":"IF(SUM(I$554:I744)<($H$40-1),IF((F745+G745)*H745>0,1,0),0)","v":0},0,0,6.4456605314002671,7.1647354891719681,15.91666666666671,{"$f":"IF(B745<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B745),0)","v":2.7437728883584696E-2},null,458.93205150298121,440.29924923329031,0.63919064250554058,108.70311032246985,0.97661011630526195,0.19676240889313945,null,0,18.921659542335433,null,18.921659542335433,{"$f":"IF(J745=0,1,1000)*AVERAGE(C$554:C745)","v":245.09102927977051},null,{"$f":"(F745+G745)*SUM(F$554:G745)","v":0},0,0,0,0,0,0,0,0]
[null,16.000000000000043,240.1963588288076,{"$f":"V746*T746/3.413","v":6.2633828978518631},18.910395039097249,0,0,1,{"$f":"IF(SUM(I$554:I745)<($H$40-1),IF((F746+G746)*H746>0,1,0),0)","v":0},0,{"$f":"I746/(1+$H$38)^B746","v":0},6.4056050577433625,7.1244527972506075,{"$f":"IF(J746<1, B746,N745)","v":16.000000000000043},{"$f":"IF(B746<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B746),0)","v":2.7278603695361753E-2},null,458.84195909916963,{"$f":"S$10*$Q746^6+T$10*$Q746^5+U$10*$Q746^4+V$10*$Q746^3+W$10*$Q746^2+X$10*$Q746+Y$10","v":440.19710392820758},{"$f":"S$12*$Q746^6+T$12*$Q746^5+U$12*$Q746^4+V$12*$Q746^3+W$12*$Q746^2+X$12*$Q746+Y$12","v":0.6390810568095413},{"$f":"(R746-R$60)-(Q$60+460)*(S746-S$60)","v":108.65794957930677},0.97648779633521543,0.19673595823530532,null,0,18.910395039097249,null,{"$f":"IF(B746<=AA$550,E746,AA745)","v":18.910395039097249},{"$f":"IF(J746=0,1,1000)*AVERAGE(C$554:C746)","v":245.06566829297793},null,{"$f":"(F746+G746)*SUM(F$554:G746)","v":0},{"$f":"IF((F746+G746)=0,0,B746)","v":0},0,0,0,0,0,0,0]
[null,16.083333333333375,240.14631792071827,6.2599366998984491,18.89912875158873,{"$f":"IF(B747>H$48-5,0,IF(C747 <= $C$554- $H$35,1,0))","v":0},0,1,{"$f":"IF(SUM(I$554:I746)<($H$40-1),IF((F747+G747)*H747>0,1,0),0)","v":0},{"$f":"IF(OR(I747=1,J746 =1), 1,0)","v":0},0,6.3657956423073871,7.084396588954621,16.083333333333375,{"$f":"IF(B747<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B747),0)","v":2.7120401354129332E-2},null,{"$f":"C747*1.8+32-H$20","v":458.75188546460885},440.0949886148739,0.63897149145599086,108.6128082498193,{"$f":"(1-($H$34+273)/(C747+273))/(1-($H$34+273)/($H$17+273))","v":0.97636547799422813},{"$f":"( -12.447*U747^2 + 25.389*U747 - 11.942)*V$550","v":0.19670943327062859},null,{"$f":"IF(X746>0,X746,IF(J747=0,0,B747))","v":0},{"$f":"IF(X746>0,Y746,E747)","v":18.89912875158873},null,18.89912875158873,{"$f":"IF(J747=0,1,1000)*AVERAGE(C$554:C747)","v":245.04031081683229},null,{"$f":"(F747+G747)*SUM(F$554:G747)","v":0},0,{"$f":"IF($AD747=1,$AE747,0)","v":0},{"$f":"IF($AD747=2,$AE747,0)","v":0},{"$f":"IF($AD747=3,$AE747,0)","v":0},{"$f":"IF($AD747=4,$AE747,0)","v":0},{"$f":"IF($AD747=5,$AE747,0)","v":0},{"$f":"IF($AD747=6,$AE747,0)","v":0},{"$f":"IF($AD747=7,$AE747,0)","v":0}]
[null,{"$f":"IF(ROUND(B747,1)=H$48,H$48,IF(B747<$H$48,B747+1/12,B747))","v":16.166666666666707},{"$f":"IF(B747<H$48,IF(I747<1,C747*(1-$H$22/12), $C$63),C747)","v":240.09628743781812},6.2564899581365294,{"$f":"IF(B748>=H$48,E747,IF(D748*H$23/1000000-H$32/1000<0,0,D748*H$23/1000000-H$32/1000))","v":18.88786068626505},0,{"$f":"IF(ROUND(B748,1)=H$48-5,IF(E748-(E747-E748)*60<1,1,0),IF(E748-(E747-E748)<0,1,0))","v":0},{"$f":"IF(ROUND(H$48-B748,2)<5,0,1)","v":1},{"$f":"IF(SUM(I$554:I747)<($H$40-1),IF((F748+G748)*H748>0,1,0),0)","v":0},0,0,{"$f":"IF(B748<H$48,E748/((1+$H$38)^B748),0)","v":6.3262307899686574},{"$f":"IF(B748<H$48,($H$33/1000)/((1+$H$38)^B748),0)","v":7.0445655909124891},16.166666666666707,{"$f":"IF(B748<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B748),0)","v":2.6963116507833639E-2},null,458.66183059538855,439.99290327736065,0.63886194643542371,108.567686323001,0.97624316128492272,0.19668283400266284,null,0,18.88786068626505,null,18.88786068626505,{"$f":"IF(J748=0,1,1000)*AVERAGE(C$554:C748)","v":245.01495685078606},null,{"$f":"(F748+G748)*SUM(F$554:G748)","v":0},0,0,0,0,0,0,0,0]
[null,16.250000000000039,240.04626737793524,6.253042674539163,18.876590849576516,0,0,1,{"$f":"IF(SUM(I$554:I748)<($H$40-1),IF((F749+G749)*H749>0,1,0),0)","v":0},0,0,6.286909014592676,7.0049585369120431,16.250000000000039,{"$f":"IF(B749<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B749),0)","v":2.6806743835460119E-2},null,458.57179448759933,439.89084789975732,0.63875242173838598,108.52258378785729,0.9761208462099219,0.19665616043496839,null,0,18.876590849576516,null,18.876590849576516,{"$f":"IF(J749=0,1,1000)*AVERAGE(C$554:C749)","v":244.98960639429191},null,{"$f":"(F749+G749)*SUM(F$554:G749)","v":0},0,0,0,0,0,0,0,0]
[null,16.333333333333371,239.99625773889815,6.2495948510777772,18.865319247968113,0,0,1,{"$f":"IF(SUM(I$554:I749)<($H$40-1),IF((F750+G750)*H750>0,1,0),0)","v":0},0,0,6.2478288389805012,6.9655741678602077,16.333333333333371,{"$f":"IF(B750<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B750),0)","v":2.6651278046853473E-2},null,458.48177713733259,439.78882246616945,0.63864291735543677,108.477500633403,0.97599853277184745,0.19662941257111194,null,0,18.865319247968113,null,18.865319247968113,{"$f":"IF(J750=0,1,1000)*AVERAGE(C$554:C750)","v":244.9642594468026},null,{"$f":"(F750+G750)*SUM(F$554:G750)","v":0},0,0,0,0,0,0,0,0]
[null,16.416666666666703,239.94625851853587,6.2461464897223467,18.854045887880062,0,0,1,{"$f":"IF(SUM(I$554:I750)<($H$40-1),IF((F751+G751)*H751>0,1,0),0)","v":0},0,0,6.2089887948157685,6.9264112317429758,16.416666666666703,{"$f":"IF(B751<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B751),0)","v":2.6496713882538662E-2},null,458.39177854068049,439.68682696072005,0.63853343327714596,108.43243684866479,0.97587622097332127,0.19660259041466771,null,0,18.854045887880062,null,18.854045887880062,{"$f":"IF(J751=0,1,1000)*AVERAGE(C$554:C751)","v":244.93891600777098},null,{"$f":"(F751+G751)*SUM(F$554:G751)","v":0},0,0,0,0,0,0,0,0]
[null,16.500000000000036,239.89626971467783,6.2426975924411678,18.842770775747109,0,0,1,{"$f":"IF(SUM(I$554:I751)<($H$40-1),IF((F752+G752)*H752>0,1,0),0)","v":0},0,0,6.1703874226116104,6.8874684835856117,16.500000000000036,{"$f":"IF(B752<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B752),0)","v":2.6343046113542993E-2},null,458.30179869373603,439.58486136754891,0.63842396949409619,108.38739242267957,0.9757539108169655,0.19657569396921348,null,0,18.842770775747109,null,18.842770775747109,{"$f":"IF(J752=0,1,1000)*AVERAGE(C$554:C752)","v":244.91357607664992},null,{"$f":"(F752+G752)*SUM(F$554:G752)","v":0},0,0,0,0,0,0,0,0]
[null,16.583333333333368,239.84629132515394,6.2392481612010435,18.831493917999104,0,0,1,{"$f":"IF(SUM(I$554:I752)<($H$40-1),IF((F753+G753)*H753>0,1,0),0)","v":0},0,0,6.1320232716583014,6.8487446854130676,16.583333333333368,{"$f":"IF(B753<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B753),0)","v":2.6190269541219217E-2},null,458.21183759259304,439.48292567081273,0.63831452599688177,108.34236734449485,0.97563160230540213,0.19654872323833517,null,0,18.831493917999104,null,18.831493917999104,{"$f":"IF(J753=0,1,1000)*AVERAGE(C$554:C753)","v":244.88823965289245},null,{"$f":"(F753+G753)*SUM(F$554:G753)","v":0},0,0,0,0,0,0,0,0]
[null,16.6666666666667,239.79632334779453,6.2357981979672532,18.820215321060939,0,0,1,{"$f":"IF(SUM(I$554:I753)<($H$40-1),IF((F754+G754)*H754>0,1,0),0)","v":0},0,0,6.0938948999710147,6.8102386062106337,16.6666666666667,{"$f":"IF(B754<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B754),0)","v":2.6038378997069636E-2},null,458.12189523334609,439.38101985468529,0.63820510277610876,108.29736160316941,0.97550929544125198,0.19652167822562519,null,0,18.820215321060939,null,18.820215321060939,{"$f":"IF(J754=0,1,1000)*AVERAGE(C$554:C754)","v":244.86290673595164},null,{"$f":"(F754+G754)*SUM(F$554:G754)","v":0},0,0,0,0,0,0,0,0]
[null,16.750000000000032,239.74636578043041,6.2323477047034892,18.808934991352292,0,0,1,{"$f":"IF(SUM(I$554:I754)<($H$40-1),IF((F755+G755)*H755>0,1,0),0)","v":0},0,0,6.0560008742378129,6.7719490218848,16.750000000000032,{"$f":"IF(B755<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B755),0)","v":2.5887369342571305E-2},null,458.03197161209067,439.27914390335718,0.63809569982239545,108.2523751877722,0.97538699022713704,0.19649455893468193,null,0,18.808934991352292,null,18.808934991352292,{"$f":"IF(J755=0,1,1000)*AVERAGE(C$554:C755)","v":244.83757732528076},null,{"$f":"(F755+G755)*SUM(F$554:G755)","v":0},0,0,0,0,0,0,0,0]
[null,16.833333333333364,239.69641862089281,6.2288966833718824,18.797652935287758,0,0,1,{"$f":"IF(SUM(I$554:I755)<($H$40-1),IF((F756+G756)*H756>0,1,0),0)","v":0},0,0,6.0183397697680761,6.7338747152243492,16.833333333333364,{"$f":"IF(B756<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B756),0)","v":2.5737235469002126E-2},null,457.942066724923,439.17729780103571,0.63798631712637199,108.20740808738293,0.97526468666567845,0.19646736536910983,null,0,18.797652935287758,null,18.797652935287758,{"$f":"IF(J756=0,1,1000)*AVERAGE(C$554:C756)","v":244.81225142033304},null,{"$f":"(F756+G756)*SUM(F$554:G756)","v":0},0,0,0,0,0,0,0,0]
[null,16.916666666666696,239.64648186701345,6.2254451359330281,18.786369159276894,0,0,1,{"$f":"IF(SUM(I$554:I756)<($H$40-1),IF((F757+G757)*H757>0,1,0),0)","v":0},0,0,5.9809101704412013,6.6960144758616575,16.916666666666696,{"$f":"IF(B757<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B757),0)","v":2.5587972297268061E-2},null,457.85218056794014,439.075481531945,0.63787695467868011,108.16246029109203,0.97514238475949755,0.19644009753251984,null,0,18.786369159276894,null,18.786369159276894,{"$f":"IF(J757=0,1,1000)*AVERAGE(C$554:C757)","v":244.78692902056187},null,{"$f":"(F757+G757)*SUM(F$554:G757)","v":0},0,0,0,0,0,0,0,0]
[null,17.000000000000028,239.59655551662448,6.2219930643460044,18.775083669724307,0,0,1,{"$f":"IF(SUM(I$554:I757)<($H$40-1),IF((F758+G758)*H758>0,1,0),0)","v":0},0,0,5.9437106686556236,6.6583671002342175,17.000000000000028,{"$f":"IF(B758<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B758),0)","v":2.5439574777731299E-2},null,457.76231313723997,438.97369508032625,0.63776761246997327,108.1175317880008,0.97502008451121513,0.19641275542852993,null,0,18.775083669724307,null,18.775083669724307,{"$f":"IF(J758=0,1,1000)*AVERAGE(C$554:C758)","v":244.76161012542073},null,{"$f":"(F758+G758)*SUM(F$554:G758)","v":0},0,0,0,0,0,0,0,0]
[null,17.083333333333361,239.54663956755851,6.2185404705682723,18.76379647302932,0,0,1,{"$f":"IF(SUM(I$554:I758)<($H$40-1),IF((F759+G759)*H759>0,1,0),0)","v":0},0,0,5.9067398652779959,6.6209313915463799,17.083333333333361,{"$f":"IF(B759<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B759),0)","v":2.5292037890039396E-2},null,457.67246442892127,438.87193843043747,0.63765829049091771,108.07262256722089,0.974897785923452,0.19638533906076272,null,0,18.76379647302932,null,18.76379647302932,{"$f":"IF(J759=0,1,1000)*AVERAGE(C$554:C759)","v":244.73629473436316},null,{"$f":"(F759+G759)*SUM(F$554:G759)","v":0},0,0,0,0,0,0,0,0]
[null,17.166666666666693,239.49673401764861,6.2150873565558165,18.752507575586421,0,0,1,{"$f":"IF(SUM(I$554:I759)<($H$40-1),IF((F760+G760)*H760>0,1,0),0)","v":0},0,0,5.869996369592922,6.583706159731304,17.166666666666693,{"$f":"IF(B760<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B760),0)","v":2.5145356642955488E-2},null,457.58263443908339,438.77021156655297,0.63754898873219013,108.02773261787479,0.97477548899882915,0.19635784843284904,null,0,18.752507575586421,null,18.752507575586421,{"$f":"IF(J760=0,1,1000)*AVERAGE(C$554:C760)","v":244.7109828468428},null,{"$f":"(F760+G760)*SUM(F$554:G760)","v":0},0,0,0,0,0,0,0,0]
[null,17.250000000000025,239.44683886472825,6.2116337242630069,18.741216983784827,0,0,1,{"$f":"IF(SUM(I$554:I760)<($H$40-1),IF((F761+G761)*H761>0,1,0),0)","v":0},0,0,5.8334787992527062,6.5466902214131304,17.250000000000025,{"$f":"IF(B761<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B761),0)","v":2.4999526074189388E-2},null,457.49282316382676,438.66851447296392,0.63743970718448006,107.98286192909495,0.97465319373996728,0.19633028354842502,null,0,18.741216983784827,null,18.741216983784827,{"$f":"IF(J761=0,1,1000)*AVERAGE(C$554:C761)","v":244.68567446231341},null,{"$f":"(F761+G761)*SUM(F$554:G761)","v":0},0,0,0,0,0,0,0,0]
[null,17.333333333333357,239.39695410663143,6.2081795756427134,18.729924704008841,0,0,1,{"$f":"IF(SUM(I$554:I761)<($H$40-1),IF((F762+G762)*H762>0,1,0),0)","v":0},0,0,5.7971857802276414,6.5098823998693582,17.333333333333357,{"$f":"IF(B762<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B762),0)","v":2.4854541250229713E-2},null,457.40303059925247,438.56684713397834,0.63733044583848819,107.93801049002514,0.97453090014948651,0.19630264441113329,null,0,18.729924704008841,null,18.729924704008841,{"$f":"IF(J762=0,1,1000)*AVERAGE(C$554:C762)","v":244.6603695802288},null,{"$f":"(F762+G762)*SUM(F$554:G762)","v":0},0,0,0,0,0,0,0,0]
[null,17.416666666666689,239.34707974119254,6.2047249126462409,18.718630742637664,0,0,1,{"$f":"IF(SUM(I$554:I762)<($H$40-1),IF((F763+G763)*H763>0,1,0),0)","v":0},0,0,5.761115946756429,6.4732815249934408,17.416666666666689,{"$f":"IF(B763<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B763),0)","v":2.4710397266177013E-2},null,457.31325674146251,438.46520953392132,0.63722120468492738,107.89317828981973,0.97440860823000719,0.19627493102462207,null,0,18.718630742637664,null,18.718630742637664,{"$f":"IF(J763=0,1,1000)*AVERAGE(C$554:C763)","v":244.63506820004292},null,{"$f":"(F763+G763)*SUM(F$554:G763)","v":0},0,0,0,0,0,0,0,0]
[null,17.500000000000021,239.29721576624647,6.2012697372233623,18.707335106045473,0,0,1,{"$f":"IF(SUM(I$554:I763)<($H$40-1),IF((F764+G764)*H764>0,1,0),0)","v":0},0,0,5.7252679412969663,6.4368864332575884,17.500000000000021,{"$f":"IF(B764<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B764),0)","v":2.4567089245577812E-2},null,457.22350158655956,438.3636016571337,0.63711198371452182,107.84836531764302,0.97428631798414944,0.19624714339254748,null,0,18.707335106045473,null,18.707335106045473,{"$f":"IF(J764=0,1,1000)*AVERAGE(C$554:C764)","v":244.60977032120977},null,{"$f":"(F764+G764)*SUM(F$554:G764)","v":0},0,0,0,0,0,0,0,0]
[null,17.583333333333353,239.24736217962848,6.1978140513222755,18.69603780060131,0,0,1,{"$f":"IF(SUM(I$554:I764)<($H$40-1),IF((F765+G765)*H765>0,1,0),0)","v":0},0,0,5.6896404144773634,6.4006959676757713,17.583333333333353,{"$f":"IF(B765<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B765),0)","v":2.4424612340259624E-2},null,457.13376513064719,438.26202348797364,0.63700278291800749,107.80357156267041,0.97416402941453295,0.1962192815185699,null,0,18.69603780060131,null,18.69603780060131,{"$f":"IF(J765=0,1,1000)*AVERAGE(C$554:C765)","v":244.58447594318346},null,{"$f":"(F765+G765)*SUM(F$554:G765)","v":0},0,0,0,0,0,0,0,0]
[null,17.666666666666686,239.19751897917439,6.1943578568897282,18.68473883266946,0,0,1,{"$f":"IF(SUM(I$554:I765)<($H$40-1),IF((F766+G766)*H766>0,1,0),0)","v":0},0,0,5.6542320250474134,6.364708977766953,17.666666666666686,{"$f":"IF(B766<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B766),0)","v":2.4282961730166988E-2},null,457.04404736982985,438.16047501081567,0.63689360228613234,107.75879701408752,0.97404174252377873,0.19619134540635966,null,0,18.68473883266946,null,18.68473883266946,{"$f":"IF(J766=0,1,1000)*AVERAGE(C$554:C766)","v":244.55918506541815},null,{"$f":"(F766+G766)*SUM(F$554:G766)","v":0},0,0,0,0,0,0,0,0]
[null,17.750000000000018,239.14768616272039,6.190901155870792,18.673438208608754,0,0,1,{"$f":"IF(SUM(I$554:I766)<($H$40-1),IF((F767+G767)*H767>0,1,0),0)","v":0},0,0,5.6190414398300046,6.3289243195185119,17.750000000000018,{"$f":"IF(B767<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B767),0)","v":2.4142132623198326E-2},null,456.95434830021264,438.05895621005072,0.63678444180965554,107.7140416610905,0.97391945731450547,0.19616333505958888,null,0,18.673438208608754,null,18.673438208608754,{"$f":"IF(J767=0,1,1000)*AVERAGE(C$554:C767)","v":244.53389768736818},null,{"$f":"(F767+G767)*SUM(F$554:G767)","v":0},0,0,0,0,0,0,0,0]
[null,17.83333333333335,239.09786372810314,6.1874439502090697,18.66213593477319,0,0,1,{"$f":"IF(SUM(I$554:I767)<($H$40-1),IF((F768+G768)*H768>0,1,0),0)","v":0},0,0,5.5840673336732181,6.2933408553498662,17.83333333333335,{"$f":"IF(B768<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B768),0)","v":2.4002120255043904E-2},null,456.86466791790156,437.95746707008641,0.63667530147934837,107.66930549288594,0.97379717378933273,0.19613525048193861,null,0,18.66213593477319,null,18.66213593477319,{"$f":"IF(J768=0,1,1000)*AVERAGE(C$554:C768)","v":244.50861380848787},null,{"$f":"(F768+G768)*SUM(F$554:G768)","v":0},0,0,0,0,0,0,0,0]
[null,17.916666666666682,239.04805167315976,6.1839862418466076,18.6508320175117,0,0,1,{"$f":"IF(SUM(I$554:I768)<($H$40-1),IF((F769+G769)*H769>0,1,0),0)","v":0},0,0,5.549308389402472,6.2579574540763225,17.916666666666682,{"$f":"IF(B769<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B769),0)","v":2.38629198890246E-2},null,456.7750062190035,437.85600757534689,0.6365661812859934,107.62458849869097,0.97367489195088053,0.19610709167709553,null,0,18.6508320175117,null,18.6508320175117,{"$f":"IF(J769=0,1,1000)*AVERAGE(C$554:C769)","v":244.48333342823173},null,{"$f":"(F769+G769)*SUM(F$554:G769)","v":0},0,0,0,0,0,0,0,0]
[null,18.000000000000014,238.99824999572783,6.1805280327239336,18.639526463168252,0,0,1,{"$f":"IF(SUM(I$554:I769)<($H$40-1),IF((F770+G770)*H770>0,1,0),0)","v":0},0,0,5.5147632977730181,6.222772990873108,18.000000000000014,{"$f":"IF(B770<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B770),0)","v":2.3724526815931662E-2},null,456.68536319962601,437.754577710273,0.63645708122038502,107.57989066773342,0.973552611801768,0.19607885864875282,null,0,18.639526463168252,null,18.639526463168252,{"$f":"IF(J770=0,1,1000)*AVERAGE(C$554:C770)","v":244.45805654605428},null,{"$f":"(F770+G770)*SUM(F$554:G770)","v":0},0,0,0,0,0,0,0,0]
[null,18.083333333333346,238.94845869364539,6.1770693247800406,18.628219278081772,0,0,1,{"$f":"IF(SUM(I$554:I770)<($H$40-1),IF((F771+G771)*H771>0,1,0),0)","v":0},0,0,5.4804307574226838,6.187786347239614,18.083333333333346,{"$f":"IF(B771<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B771),0)","v":2.3586936353867431E-2},null,456.59573885587764,437.65317745932151,0.63634800127332902,107.53521198925108,0.97343033334461382,0.19605055140061106,null,0,18.628219278081772,null,18.628219278081772,{"$f":"IF(J771=0,1,1000)*AVERAGE(C$554:C771)","v":244.43278316141021},null,{"$f":"(F771+G771)*SUM(F$554:G771)","v":0},0,0,0,0,0,0,0,0]
[null,18.166666666666679,238.89867776475089,6.1736101199523139,18.61691046858596,0,0,1,{"$f":"IF(SUM(I$554:I771)<($H$40-1),IF((F772+G772)*H772>0,1,0),0)","v":0},0,0,5.4463094748248588,6.1529964109638415,18.166666666666679,{"$f":"IF(B772<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B772),0)","v":2.3450143848086927E-2},null,456.50613318386752,437.55180680696617,0.63623894143564297,107.49055245249247,0.97330805658203756,0.19602216993637442,null,0,18.61691046858596,null,18.61691046858596,{"$f":"IF(J772=0,1,1000)*AVERAGE(C$554:C772)","v":244.40751327375423},null,{"$f":"(F772+G772)*SUM(F$554:G772)","v":0},0,0,0,0,0,0,0,0]
[null,18.250000000000011,238.84890720688321,6.170150420176701,18.605600041009797,0,0,1,{"$f":"IF(SUM(I$554:I772)<($H$40-1),IF((F773+G773)*H773>0,1,0),0)","v":0},0,0,5.4123981642419601,6.1184020760870439,18.250000000000011,{"$f":"IF(B773<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B773),0)","v":2.3314144670840354E-2},null,456.41654617970573,437.45046573769713,0.63612990169815542,107.44591204671696,0.97318578151665769,0.19599371425975562,null,0,18.605600041009797,null,18.605600041009797,{"$f":"IF(J773=0,1,1000)*AVERAGE(C$554:C773)","v":244.38224688254118},null,{"$f":"(F773+G773)*SUM(F$554:G773)","v":0},0,0,0,0,0,0,0,0]
[null,18.333333333333343,238.79914701788178,6.1666902273875301,18.594288001676979,0,0,1,{"$f":"IF(SUM(I$554:I773)<($H$40-1),IF((F774+G774)*H774>0,1,0),0)","v":0},0,0,5.3786955476788503,6.0840022428685652,18.333333333333343,{"$f":"IF(B774<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B774),0)","v":2.3178934221216592E-2},null,456.32697783950312,437.34915423602007,0.63602088205170737,107.40129076119291,0.9730635081510931,0.1959651843744738,null,0,18.594288001676979,null,18.594288001676979,{"$f":"IF(J774=0,1,1000)*AVERAGE(C$554:C774)","v":244.35698398722599},null,{"$f":"(F774+G774)*SUM(F$554:G774)","v":0},0,0,0,0,0,0,0,0]
[null,18.416666666666675,238.74939719558637,6.1632295435176569,18.582974356906384,0,0,1,{"$f":"IF(SUM(I$554:I774)<($H$40-1),IF((F775+G775)*H775>0,1,0),0)","v":0},0,0,5.3452003548368499,6.0497958177508862,18.416666666666675,{"$f":"IF(B775<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B775),0)","v":2.3044507924987499E-2},null,456.2374281593714,437.2478722864584,0.63591188248715069,107.35668858520069,0.97294123648796216,0.1959365802842534,null,0,18.582974356906384,null,18.582974356906384,{"$f":"IF(J775=0,1,1000)*AVERAGE(C$554:C775)","v":244.33172458726364},null,{"$f":"(F775+G775)*SUM(F$554:G775)","v":0},0,0,0,0,0,0,0,0]
[null,18.500000000000007,238.69965773783727,6.1597683704983401,18.57165911301167,0,0,1,{"$f":"IF(SUM(I$554:I775)<($H$40-1),IF((F776+G776)*H776>0,1,0),0)","v":0},0,0,5.3119113230677435,6.0157817133248539,18.500000000000007,{"$f":"IF(B776<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B776),0)","v":2.2910861234453184E-2},null,456.14789713542302,437.14661987355066,0.6358029029953487,107.31210550803002,0.97281896652988342,0.19590790199282496,null,0,18.57165911301167,null,18.57165911301167,{"$f":"IF(J776=0,1,1000)*AVERAGE(C$554:C776)","v":244.30646868210926},null,{"$f":"(F776+G776)*SUM(F$554:G776)","v":0},0,0,0,0,0,0,0,0]
[null,18.583333333333339,238.6499286424752,6.1563067102593445,18.560342276301611,0,0,1,{"$f":"IF(SUM(I$554:I776)<($H$40-1),IF((F777+G777)*H777>0,1,0),0)","v":0},0,0,5.2788271973282948,5.9819588482951183,18.583333333333339,{"$f":"IF(B777<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B777),0)","v":2.2777989628288177E-2},null,456.0583847637713,437.04539698185249,0.63569394356717657,107.26754151898132,0.97269669827947536,0.1958791495039261,null,0,18.560342276301611,null,18.560342276301611,{"$f":"IF(J777=0,1,1000)*AVERAGE(C$554:C777)","v":244.28121627121803},null,{"$f":"(F777+G777)*SUM(F$554:G777)","v":0},0,0,0,0,0,0,0,0]
[null,18.666666666666671,238.60020990734134,6.152844564728893,18.549023853079937,0,0,1,{"$f":"IF(SUM(I$554:I777)<($H$40-1),IF((F778+G778)*H778>0,1,0),0)","v":0},0,0,5.2459467301348708,5.9483261474457558,18.666666666666671,{"$f":"IF(B778<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B778),0)","v":2.2645888611388405E-2},null,455.96889104053031,436.94420359593522,0.63558500419352071,107.22299660736513,0.97257443173935565,0.19585032282130088,null,0,18.549023853079937,null,18.549023853079937,{"$f":"IF(J778=0,1,1000)*AVERAGE(C$554:C778)","v":244.25596735404525},null,{"$f":"(F778+G778)*SUM(F$554:G778)","v":0},0,0,0,0,0,0,0,0]
[null,18.750000000000004,238.5505015302773,6.1493819358336657,18.537703849645347,0,0,1,{"$f":"IF(SUM(I$554:I778)<($H$40-1),IF((F779+G779)*H779>0,1,0),0)","v":0},0,0,5.2132686815183886,5.9148825416060902,18.750000000000004,{"$f":"IF(B779<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B779),0)","v":2.2514553714719211E-2},null,455.87941596181508,436.8430397003869,0.63547608486527907,107.17847076250246,0.97245216691214265,0.19582142194869906,null,0,18.537703849645347,null,18.537703849645347,{"$f":"IF(J779=0,1,1000)*AVERAGE(C$554:C779)","v":244.23072193004629},null,{"$f":"(F779+G779)*SUM(F$554:G779)","v":0},0,0,0,0,0,0,0,0]
[null,18.833333333333336,238.50080350912515,6.1459188254988319,18.526382272291585,0,0,1,{"$f":"IF(SUM(I$554:I779)<($H$40-1),IF((F780+G780)*H780>0,1,0),0)","v":0},0,0,5.1807918189795457,5.8816269676167021,18.833333333333336,{"$f":"IF(B780<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B780),0)","v":2.2383980495164085E-2},null,455.78995952374117,436.74190527981176,0.63536718557336058,107.13396397372492,0.9723299038004537,0.19579244688987679,null,0,18.526382272291585,null,18.526382272291585,{"$f":"IF(J780=0,1,1000)*AVERAGE(C$554:C780)","v":244.20547999867659},null,{"$f":"(F780+G780)*SUM(F$554:G780)","v":0},0,0,0,0,0,0,0,0]
[null,18.916666666666668,238.45111584172741,6.14245523564799,18.515059127307264,0,0,1,{"$f":"IF(SUM(I$554:I780)<($H$40-1),IF((F781+G781)*H781>0,1,0),0)","v":0},0,0,5.1485149174442437,5.8485583682956337,18.916666666666668,{"$f":"IF(B781<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B781),0)","v":2.2254164535374404E-2},null,455.70052172242526,436.64080031883014,0.63525830630868629,107.08947623037392,0.97220764240690716,0.19576339764859627,null,0,18.515059127307264,null,18.515059127307264,{"$f":"IF(J781=0,1,1000)*AVERAGE(C$554:C781)","v":244.18024155939173},null,{"$f":"(F781+G781)*SUM(F$554:G781)","v":0},0,0,0,0,0,0,0,0]
[null,19,238.40143852592703,6.1389911682032494,18.503734420976137,0,0,1,{"$f":"IF(SUM(I$554:I781)<($H$40-1),IF((F782+G782)*H782>0,1,0),0)","v":0},0,0,5.1164367592194031,5.8156756924047839,19,{"$f":"IF(B782<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B782),0)","v":2.2125101443619954E-2},null,455.61110255398461,436.5397248020783,0.63514944706218812,107.04500752180115,0.97208538273411971,0.19573427422862719,null,0,18.503734420976137,null,18.503734420976137,{"$f":"IF(J782=0,1,1000)*AVERAGE(C$554:C782)","v":244.15500661164734},null,{"$f":"(F782+G782)*SUM(F$554:G782)","v":0},0,0,0,0,0,0,0,0]
[null,19.083333333333332,238.35177155956745,6.1355266250851894,18.492408159576947,0,0,1,{"$f":"IF(SUM(I$554:I782)<($H$40-1),IF((F783+G783)*H783>0,1,0),0)","v":0},0,0,5.0845561339488929,5.7829778946164661,19.083333333333332,{"$f":"IF(B783<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B783),0)","v":2.1996786853640385E-2},null,455.52170201453737,436.43867871420929,0.6350406078248092,107.00055783736917,0.97196312478470936,0.19570507663374456,null,0,18.492408159576947,null,18.492408159576947,{"$f":"IF(J783=0,1,1000)*AVERAGE(C$554:C783)","v":244.12977515489916},null,{"$f":"(F783+G783)*SUM(F$554:G783)","v":0},0,0,0,0,0,0,0,0]
[null,19.166666666666664,238.30211494049254,6.1320616082128092,18.481080349383273,0,0,1,{"$f":"IF(SUM(I$554:I783)<($H$40-1),IF((F784+G784)*H784>0,1,0),0)","v":0},0,0,5.0528718385697946,5.7504639354802309,19.166666666666664,{"$f":"IF(B784<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B784),0)","v":2.1869216424497479E-2},null,455.4323201002025,436.33766203989148,0.63493178858750465,106.95612716644973,0.97184086856129315,0.19567580486772984,null,0,18.481080349383273,null,18.481080349383273,{"$f":"IF(J784=0,1,1000)*AVERAGE(C$554:C784)","v":244.10454718860305},null,{"$f":"(F784+G784)*SUM(F$554:G784)","v":0},0,0,0,0,0,0,0,0]
[null,19.249999999999996,238.2524686665466,6.1285961195036469,18.469750996663922,0,0,1,{"$f":"IF(SUM(I$554:I784)<($H$40-1),IF((F785+G785)*H785>0,1,0),0)","v":0},0,0,5.0213826772689734,5.7181327813897651,19.249999999999996,{"$f":"IF(B785<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B785),0)","v":2.1742385840428317E-2},null,455.34295680709982,436.23667476380996,0.63482298934124037,106.91171549842562,0.9717186140664883,0.19564645893437158,null,0,18.469750996663922,null,18.469750996663922,{"$f":"IF(J785=0,1,1000)*AVERAGE(C$554:C785)","v":244.07932271221489},null,{"$f":"(F785+G785)*SUM(F$554:G785)","v":0},0,0,0,0,0,0,0,0]
[null,19.333333333333329,238.20283273557439,6.1251301608736526,18.4584201076825,0,0,1,{"$f":"IF(SUM(I$554:I785)<($H$40-1),IF((F786+G786)*H786>0,1,0),0)","v":0},0,0,4.9900874614397548,5.6859834045500666,19.333333333333329,{"$f":"IF(B786<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B786),0)","v":2.1616290810699237E-2},null,455.25361213134983,436.13571687066587,0.63471421007699358,106.86732282268986,0.97159636130291127,0.19561703883746259,null,0,18.4584201076825,null,18.4584201076825,{"$f":"IF(J786=0,1,1000)*AVERAGE(C$554:C786)","v":244.05410172519066},null,{"$f":"(F786+G786)*SUM(F$554:G786)","v":0},0,0,0,0,0,0,0,0]
[null,19.416666666666661,238.15320714542113,6.1216637342373001,18.447087688697792,0,0,1,{"$f":"IF(SUM(I$554:I786)<($H$40-1),IF((F787+G787)*H787>0,1,0),0)","v":0},0,0,4.9589850096390489,5.654014782944758,19.416666666666661,{"$f":"IF(B787<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B787),0)","v":2.1490927069460715E-2},null,455.16428606907397,436.03478834517637,0.63460545078575292,106.82294912864552,0.97147411027317954,0.19558754458080393,null,0,18.447087688697792,null,18.447087688697792,{"$f":"IF(J787=0,1,1000)*AVERAGE(C$554:C787)","v":244.02888422698652},null,{"$f":"(F787+G787)*SUM(F$554:G787)","v":0},0,0,0,0,0,0,0,0]
[null,19.499999999999993,238.1035918939325,6.1181968415074897,18.435753745963439,0,0,1,{"$f":"IF(SUM(I$554:I787)<($H$40-1),IF((F788+G788)*H788>0,1,0),0)","v":0},0,0,4.9280741475445433,5.6222259003036061,19.499999999999993,{"$f":"IF(B788<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B788),0)","v":2.1366290375603031E-2},null,455.07497861639445,435.93388917207409,0.63449671145851849,106.77859440570512,0.97135186097990911,0.19555797616820267,null,0,18.435753745963439,null,18.435753745963439,{"$f":"IF(J788=0,1,1000)*AVERAGE(C$554:C788)","v":244.00367021705864},null,{"$f":"(F788+G788)*SUM(F$554:G788)","v":0},0,0,0,0,0,0,0,0]
[null,19.583333333333325,238.05398697895458,6.1147294845956406,18.424418285728244,0,0,1,{"$f":"IF(SUM(I$554:I788)<($H$40-1),IF((F789+G789)*H789>0,1,0),0)","v":0},0,0,4.8973537079123144,5.5906157460702088,19.583333333333325,{"$f":"IF(B789<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B789),0)","v":2.1242376512612786E-2},null,454.9856897694342,435.83301933610852,0.63438799208630126,106.73425864329255,0.97122961342571679,0.19552833360347155,null,0,18.424418285728244,null,18.424418285728244,{"$f":"IF(J789=0,1,1000)*AVERAGE(C$554:C789)","v":243.97845969486329},null,{"$f":"(F789+G789)*SUM(F$554:G789)","v":0},0,0,0,0,0,0,0,0]
[null,19.666666666666657,238.00439239833395,6.1112616654116101,18.4130813142359,0,0,1,{"$f":"IF(SUM(I$554:I789)<($H$40-1),IF((F790+G790)*H790>0,1,0),0)","v":0},0,0,4.8668225305345354,5.5591833153698698,19.666666666666657,{"$f":"IF(B790<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B790),0)","v":2.111918128843028E-2},null,454.89641952431703,435.73217882204449,0.63427929266012339,106.68994183084101,0.97110736761321859,0.19549861689042977,null,0,18.4130813142359,null,18.4130813142359,{"$f":"IF(J790=0,1,1000)*AVERAGE(C$554:C790)","v":243.95325265985682},null,{"$f":"(F790+G790)*SUM(F$554:G790)","v":0},0,0,0,0,0,0,0,0]
[null,19.749999999999989,237.95480814991762,6.1077933858637765,18.401742837725259,0,0,1,{"$f":"IF(SUM(I$554:I790)<($H$40-1),IF((F791+G791)*H791>0,1,0),0)","v":0},0,0,4.8364794621975804,5.5279276089776586,19.749999999999989,{"$f":"IF(B791<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B791),0)","v":2.0996700535307646E-2},null,454.80716787716767,435.63136761466342,0.63417061317101886,106.64564395779428,0.97098512354503119,0.19546882603290361,null,0,18.401742837725259,null,18.401742837725259,{"$f":"IF(J791=0,1,1000)*AVERAGE(C$554:C791)","v":243.92804911149574},null,{"$f":"(F791+G791)*SUM(F$554:G791)","v":0},0,0,0,0,0,0,0,0]
[null,19.833333333333321,237.90523423155304,6.1043246478589586,18.390402862430079,0,0,1,{"$f":"IF(SUM(I$554:I791)<($H$40-1),IF((F792+G792)*H792>0,1,0),0)","v":0},0,0,4.8063233566402337,5.4968476332866425,19.833333333333321,{"$f":"IF(B792<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B792),0)","v":2.0874930109667917E-2},null,454.71793482411141,435.53058569876191,0.63406195361003215,106.60136501360586,0.97086288122377029,0.19543896103472511,null,0,18.390402862430079,null,18.390402862430079,{"$f":"IF(J792=0,1,1000)*AVERAGE(C$554:C792)","v":243.90284904923655},null,{"$f":"(F792+G792)*SUM(F$554:G792)","v":0},0,0,0,0,0,0,0,0]
[null,19.916666666666654,237.85567064108812,6.1008554533024251,18.379061394579061,0,0,1,{"$f":"IF(SUM(I$554:I792)<($H$40-1),IF((F793+G793)*H793>0,1,0),0)","v":0},0,0,4.776353074512226,5.4659424002762975,19.916666666666654,{"$f":"IF(B793<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B793),0)","v":2.0753865891964794E-2},null,454.62872036127453,435.42983305915288,0.63395331396821908,106.55710498773965,0.97074064065205157,0.19540902189973119,null,0,18.379061394579061,null,18.379061394579061,{"$f":"IF(J793=0,1,1000)*AVERAGE(C$554:C793)","v":243.87765247253594},null,{"$f":"(F793+G793)*SUM(F$554:G793)","v":0},0,0,0,0,0,0,0,0]
[null,19.999999999999986,237.80611737637122,6.097385804097998,18.367718440396164,0,0,1,{"$f":"IF(SUM(I$554:I793)<($H$40-1),IF((F794+G794)*H794>0,1,0),0)","v":0},0,0,4.7465674833330835,5.4352109274811058,19.999999999999986,{"$f":"IF(B794<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B794),0)","v":2.0633503786543286E-2},null,454.53952448478412,435.32910968066523,0.63384469423664691,106.5128638696695,0.97061840183249137,0.1953790086317678,null,0,18.367718440396164,null,18.367718440396164,{"$f":"IF(J794=0,1,1000)*AVERAGE(C$554:C794)","v":243.8524593808506},null,{"$f":"(F794+G794)*SUM(F$554:G794)","v":0},0,0,0,0,0,0,0,0]
[null,20.083333333333318,237.75657443525114,6.0939157021479327,18.356374006100225,0,0,1,{"$f":"IF(SUM(I$554:I794)<($H$40-1),IF((F795+G795)*H795>0,1,0),0)","v":0},0,0,4.7169654574510433,5.4046522379593194,20.083333333333318,{"$f":"IF(B795<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B795),0)","v":2.0513839721501195E-2},null,454.45034719076796,435.22841554814369,0.63373609440639367,106.46864164887961,0.97049616476770462,0.19534892123468506,null,0,18.356374006100225,null,18.356374006100225,{"$f":"IF(J795=0,1,1000)*AVERAGE(C$554:C795)","v":243.8272697736374},null,{"$f":"(F795+G795)*SUM(F$554:G795)","v":0},0,0,0,0,0,0,0,0]
[null,20.16666666666665,237.70704181557713,6.0904451493530063,18.345028097905253,0,0,1,{"$f":"IF(SUM(I$554:I795)<($H$40-1),IF((F796+G796)*H796>0,1,0),0)","v":0},0,0,4.687545878002382,5.3742653602619024,20.16666666666665,{"$f":"IF(B796<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B796),0)","v":2.0394869648551313E-2},null,454.36118847535477,435.12775064644882,0.6336275144685487,106.42443831486418,0.97037392946030709,0.19531875971234097,null,0,18.345028097905253,null,18.345028097905253,{"$f":"IF(J796=0,1,1000)*AVERAGE(C$554:C796)","v":243.80208365035321},null,{"$f":"(F796+G796)*SUM(F$554:G796)","v":0},0,0,0,0,0,0,0,0]
[null,20.249999999999982,237.65751951519889,6.086974147612362,18.33368072201992,0,0,1,{"$f":"IF(SUM(I$554:I796)<($H$40-1),IF((F797+G797)*H797>0,1,0),0)","v":0},0,0,4.6583076328707813,5.3440493284016544,20.249999999999982,{"$f":"IF(B797<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B797),0)","v":2.0276589542884485E-2},null,454.27204833467391,435.02711496045629,0.63351895441421247,106.38025385712649,0.97025169591291427,0.19528852406859781,null,0,18.33368072201992,null,18.33368072201992,{"$f":"IF(J797=0,1,1000)*AVERAGE(C$554:C797)","v":243.77690101045502},null,{"$f":"(F797+G797)*SUM(F$554:G797)","v":0},0,0,0,0,0,0,0,0]
[null,20.333333333333314,237.60800753196654,6.0835026988237875,18.322331884648456,0,0,1,{"$f":"IF(SUM(I$554:I797)<($H$40-1),IF((F798+G798)*H798>0,1,0),0)","v":0},0,0,4.629249616647293,5.3140031818224962,20.333333333333314,{"$f":"IF(B798<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B798),0)","v":2.015899540303346E-2},null,454.18292676485567,434.92650847505871,0.63341041423449618,106.33608826518133,0.97012946412814083,0.19525821430732671,null,0,18.322331884648456,null,18.322331884648456,{"$f":"IF(J798=0,1,1000)*AVERAGE(C$554:C798)","v":243.7517218534},null,{"$f":"(F798+G798)*SUM(F$554:G798)","v":0},0,0,0,0,0,0,0,0]
[null,20.416666666666647,237.55850586373069,6.08003080488343,18.310981591989727,0,0,1,{"$f":"IF(SUM(I$554:I798)<($H$40-1),IF((F799+G799)*H799>0,1,0),0)","v":0},0,0,4.6003707305900692,5.2841259653689372,20.416666666666647,{"$f":"IF(B799<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B799),0)","v":2.0042083250737492E-2},null,454.09382376203115,434.82593117516376,0.63330189392052272,106.29194152855263,0.97000723410860201,0.1952278304324028,null,0,18.310981591989727,null,18.310981591989727,{"$f":"IF(J799=0,1,1000)*AVERAGE(C$554:C799)","v":243.72654617864524},null,{"$f":"(F799+G799)*SUM(F$554:G799)","v":0},0,0,0,0,0,0,0,0]
[null,20.499999999999979,237.5090145083424,6.0765584676859561,18.299629850237778,0,0,1,{"$f":"IF(SUM(I$554:I799)<($H$40-1),IF((F800+G800)*H800>0,1,0),0)","v":0},0,0,4.5716698825847173,5.2544167292557118,20.499999999999979,{"$f":"IF(B800<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B800),0)","v":1.9925849130807773E-2},null,454.00473932233223,434.72538304569514,0.63319339346342518,106.24781363677471,0.96988500585691217,0.19519737244770785,null,0,18.299629850237778,null,18.299629850237778,{"$f":"IF(J800=0,1,1000)*AVERAGE(C$554:C800)","v":243.70137398564808},null,{"$f":"(F800+G800)*SUM(F$554:G800)","v":0},0,0,0,0,0,0,0,0]
[null,20.583333333333311,237.45953346365314,6.0730856891245573,18.288276665581808,0,0,1,{"$f":"IF(SUM(I$554:I800)<($H$40-1),IF((F801+G801)*H801>0,1,0),0)","v":0},0,0,4.5431459871047286,5.2248745290375833,20.583333333333311,{"$f":"IF(B801<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B801),0)","v":1.9810289110993647E-2},null,453.91567344189161,434.62486407159207,0.63308491285434854,106.20370457939151,0.96976277937568656,0.195166840357132,null,0,18.288276665581808,null,18.288276665581808,{"$f":"IF(J801=0,1,1000)*AVERAGE(C$554:C801)","v":243.67620527386583},null,{"$f":"(F801+G801)*SUM(F$554:G801)","v":0},0,0,0,0,0,0,0,0]
[null,20.666666666666643,237.41006272751488,6.0696124710908208,18.276922044205783,0,0,1,{"$f":"IF(SUM(I$554:I801)<($H$40-1),IF((F802+G802)*H802>0,1,0),0)","v":0},0,0,4.5147979651720593,5.1954984255793226,20.666666666666643,{"$f":"IF(B802<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B802),0)","v":1.9695399281849529E-2},null,453.8266261168427,434.52437423780907,0.63297645208444808,106.15961434595675,0.9696405546675394,0.19513623416456913,null,0,18.276922044205783,null,18.276922044205783,{"$f":"IF(J802=0,1,1000)*AVERAGE(C$554:C802)","v":243.65104004275599},null,{"$f":"(F802+G802)*SUM(F$554:G802)","v":0},0,0,0,0,0,0,0,0]
[null,20.749999999999975,237.36060229777999,6.0661388154749121,18.265565992289023,0,0,1,{"$f":"IF(SUM(I$554:I802)<($H$40-1),IF((F803+G803)*H803>0,1,0),0)","v":0},0,0,4.4866247443181946,5.1662874850258556,20.749999999999975,{"$f":"IF(B803<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B803),0)","v":1.9581175756602672E-2},null,453.73759734331992,434.42391352931747,0.63286801114489055,106.11554292603506,0.9695183317350855,0.19510555387392067,null,0,18.265565992289023,null,18.265565992289023,{"$f":"IF(J803=0,1,1000)*AVERAGE(C$554:C803)","v":243.62587829177608},null,{"$f":"(F803+G803)*SUM(F$554:G803)","v":0},0,0,0,0,0,0,0,0]
[null,20.833333333333307,237.31115217230129,6.0626647241654421,18.254208516005761,0,0,1,{"$f":"IF(SUM(I$554:I803)<($H$40-1),IF((F804+G804)*H804>0,1,0),0)","v":0},0,0,4.4586252585451627,5.1372407787725685,20.833333333333307,{"$f":"IF(B804<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B804),0)","v":1.9467614671021718E-2},null,453.64858711745825,434.32348193110317,0.63275959002685322,106.07149030920016,0.96939611058093822,0.19507479948909451,null,0,18.254208516005761,null,18.254208516005761,{"$f":"IF(J804=0,1,1000)*AVERAGE(C$554:C804)","v":243.60072002038376},null,{"$f":"(F804+G804)*SUM(F$554:G804)","v":0},0,0,0,0,0,0,0,0]
[null,20.916666666666639,237.26171234893206,6.0591901990494987,18.242849621525249,0,0,1,{"$f":"IF(SUM(I$554:I804)<($H$40-1),IF((F805+G805)*H805>0,1,0),0)","v":0},0,0,4.4307984482869465,5.1083573834357976,20.916666666666639,{"$f":"IF(B805<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B805),0)","v":1.9354712183285879E-2},null,453.55959543539365,434.22307942816803,0.63265118872152482,106.02745648503577,0.96927389120771235,0.1950439710140045,null,0,18.242849621525249,null,18.242849621525249,{"$f":"IF(J805=0,1,1000)*AVERAGE(C$554:C805)","v":243.57556522803674},null,{"$f":"(F805+G805)*SUM(F$554:G805)","v":0},0,0,0,0,0,0,0,0]
[null,20.999999999999972,237.21228282552602,6.0557152420126714,18.231489315011846,0,0,1,{"$f":"IF(SUM(I$554:I805)<($H$40-1),IF((F806+G806)*H806>0,1,0),0)","v":0},0,0,4.4031432603710909,5.0796363808234686,20.999999999999972,{"$f":"IF(B806<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B806),0)","v":1.924246447385506E-2},null,453.47062229326275,434.12270600552961,0.63254280722010436,105.98344144313597,0.96915167361802146,0.19501306845257024,null,0,18.231489315011846,null,18.231489315011846,{"$f":"IF(J806=0,1,1000)*AVERAGE(C$554:C806)","v":243.5504139141928},null,{"$f":"(F806+G806)*SUM(F$554:G806)","v":0},0,0,0,0,0,0,0,0]
[null,21.083333333333304,237.16286359993737,6.0522398549390486,18.220127602625002,0,0,1,{"$f":"IF(SUM(I$554:I806)<($H$40-1),IF((F807+G807)*H807>0,1,0),0)","v":0},0,0,4.3756586479805311,5.05107685790591,21.083333333333304,{"$f":"IF(B807<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B807),0)","v":1.913086774534057E-2},null,453.38166768720316,434.02236164822108,0.63243444551380257,105.93944517310439,0.96902945781447936,0.19498209180871881,null,0,18.220127602625002,null,18.220127602625002,{"$f":"IF(J807=0,1,1000)*AVERAGE(C$554:C807)","v":243.52526607830993},null,{"$f":"(F807+G807)*SUM(F$554:G807)","v":0},0,0,0,0,0,0,0,0]
[null,21.166666666666636,237.1134546700207,6.0487640397111564,18.208764490519059,0,0,1,{"$f":"IF(SUM(I$554:I807)<($H$40-1),IF((F808+G808)*H808>0,1,0),0)","v":0},0,0,4.3483435706155893,5.0226779067868303,21.166666666666636,{"$f":"IF(B808<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B808),0)","v":1.9019918222376704E-2},null,453.29273161335317,433.92204634129075,0.63232610359384034,105.89546766455442,0.96890724379969939,0.19495104108638192,null,0,18.208764490519059,null,18.208764490519059,{"$f":"IF(J808=0,1,1000)*AVERAGE(C$554:C808)","v":243.50012171984602},null,{"$f":"(F808+G808)*SUM(F$554:G808)","v":0},0,0,0,0,0,0,0,0]
[null,21.249999999999968,237.06405603363112,6.0452877982100821,18.197399984843656,0,0,1,{"$f":"IF(SUM(I$554:I808)<($H$40-1),IF((F809+G809)*H809>0,1,0),0)","v":0},0,0,4.3211969940563462,4.9944386246744488,21.249999999999968,{"$f":"IF(B809<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B809),0)","v":1.8909612151492998E-2},null,453.20381406785197,433.82176006980308,0.63221778145144991,105.8515089071098,0.96878503157629547,0.19491991628949906,null,0,18.197399984843656,null,18.197399984843656,{"$f":"IF(J809=0,1,1000)*AVERAGE(C$554:C809)","v":243.47498083825926},null,{"$f":"(F809+G809)*SUM(F$554:G809)","v":0},0,0,0,0,0,0,0,0]
[null,21.3333333333333,237.01466768862412,{"$f":"V810*T810/3.413","v":6.0418111323153507},18.18603409174332,0,0,1,{"$f":"IF(SUM(I$554:I809)<($H$40-1),IF((F810+G810)*H810>0,1,0),0)","v":0},0,{"$f":"I810/(1+$H$38)^B810","v":0},4.294217890325041,4.9663581138528059,{"$f":"IF(J810<1, B810,N809)","v":21.3333333333333},{"$f":"IF(B810<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B810),0)","v":1.879994580098724E-2},null,453.11491504683931,{"$f":"S$10*$Q810^6+T$10*$Q810^5+U$10*$Q810^4+V$10*$Q810^3+W$10*$Q810^2+X$10*$Q810+Y$10","v":433.72150281883711},{"$f":"S$12*$Q810^6+T$12*$Q810^5+U$12*$Q810^4+V$12*$Q810^3+W$12*$Q810^2+X$12*$Q810+Y$12","v":0.63210947907787396},{"$f":"(R810-R$60)-(Q$60+460)*(S810-S$60)","v":105.80756889040333},0.96866282114688063,0.19488871742201586,null,0,18.18603409174332,null,{"$f":"IF(B810<=AA$550,E810,AA809)","v":18.18603409174332},{"$f":"IF(J810=0,1,1000)*AVERAGE(C$554:C810)","v":243.44984343300774},null,{"$f":"(F810+G810)*SUM(F$554:G810)","v":0},{"$f":"IF((F810+G810)=0,0,B810)","v":0},0,0,0,0,0,0,0]
[null,21.416666666666632,236.96528963285564,6.0383340439050013,18.174666817357725,{"$f":"IF(B811>H$48-5,0,IF(C811 <= $C$554- $H$35,1,0))","v":0},0,1,{"$f":"IF(SUM(I$554:I810)<($H$40-1),IF((F811+G811)*H811>0,1,0),0)","v":0},{"$f":"IF(OR(I811=1,J810 =1), 1,0)","v":0},0,4.2674052376488554,4.9384354816532179,21.416666666666632,{"$f":"IF(B811<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B811),0)","v":1.8690915460799245E-2},null,{"$f":"C811*1.8+32-H$20","v":453.02603454645606},433.62127457348851,0.63200119646436625,105.7636476040787,{"$f":"(1-($H$34+273)/(C811+273))/(1-($H$34+273)/($H$17+273))","v":0.96854061251406798},{"$f":"( -12.447*U811^2 + 25.389*U811 - 11.942)*V$550","v":0.19485744448788284},null,{"$f":"IF(X810>0,X810,IF(J811=0,0,B811))","v":0},{"$f":"IF(X810>0,Y810,E811)","v":18.174666817357725},null,18.174666817357725,{"$f":"IF(J811=0,1,1000)*AVERAGE(C$554:C811)","v":243.42470950354979},null,{"$f":"(F811+G811)*SUM(F$554:G811)","v":0},0,{"$f":"IF($AD811=1,$AE811,0)","v":0},{"$f":"IF($AD811=2,$AE811,0)","v":0},{"$f":"IF($AD811=3,$AE811,0)","v":0},{"$f":"IF($AD811=4,$AE811,0)","v":0},{"$f":"IF($AD811=5,$AE811,0)","v":0},{"$f":"IF($AD811=6,$AE811,0)","v":0},{"$f":"IF($AD811=7,$AE811,0)","v":0}]
[null,{"$f":"IF(ROUND(B811,1)=H$48,H$48,IF(B811<$H$48,B811+1/12,B811))","v":21.499999999999964},{"$f":"IF(B811<H$48,IF(I811<1,C811*(1-$H$22/12), $C$63),C811)","v":236.91592186418214},6.0348565348555976,{"$f":"IF(B812>=H$48,E811,IF(D812*H$23/1000000-H$32/1000<0,0,D812*H$23/1000000-H$32/1000))","v":18.163298167821722},0,{"$f":"IF(ROUND(B812,1)=H$48-5,IF(E812-(E811-E812)*60<1,1,0),IF(E812-(E811-E812)<0,1,0))","v":0},{"$f":"IF(ROUND(H$48-B812,2)<5,0,1)","v":1},{"$f":"IF(SUM(I$554:I811)<($H$40-1),IF((F812+G812)*H812>0,1,0),0)","v":0},0,0,{"$f":"IF(B812<H$48,E812/((1+$H$38)^B812),0)","v":4.2407580204228497},{"$f":"IF(B812<H$48,($H$33/1000)/((1+$H$38)^B812),0)","v":4.9106698404259035},21.499999999999964,{"$f":"IF(B812<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B812),0)","v":1.858251744238533E-2},null,452.93717256284378,433.52107531886753,0.63189293360219156,105.71974503778858,0.96841840568047066,0.1948260974910595,null,0,18.163298167821722,null,18.163298167821722,{"$f":"IF(J812=0,1,1000)*AVERAGE(C$554:C812)","v":243.39957904934374},null,{"$f":"(F812+G812)*SUM(F$554:G812)","v":0},0,0,0,0,0,0,0,0]
[null,21.583333333333297,236.86656438046043,6.0313786070421136,18.151928149264965,0,0,1,{"$f":"IF(SUM(I$554:I812)<($H$40-1),IF((F813+G813)*H813>0,1,0),0)","v":0},0,0,4.2142752291730448,4.8830603075117649,21.583333333333297,{"$f":"IF(B813<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B813),0)","v":1.8474748078593534E-2},null,452.8483290921447,433.42090504010025,0.63178469048262498,105.6758611811959,0.96829620064870126,0.19479467643550816,null,0,18.151928149264965,null,18.151928149264965,{"$f":"IF(J813=0,1,1000)*AVERAGE(C$554:C813)","v":243.37445206984805},null,{"$f":"(F813+G813)*SUM(F$554:G813)","v":0},0,0,0,0,0,0,0,0]
[null,21.666666666666629,236.81721717954784,6.0279002623380862,18.140556767812402,0,0,1,{"$f":"IF(SUM(I$554:I813)<($H$40-1),IF((F814+G814)*H814>0,1,0),0)","v":0},0,0,4.1879558605198994,4.8556060052143248,21.666666666666629,{"$f":"IF(B814<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B814),0)","v":1.8367603723539551E-2},null,452.75950413050202,433.32076372232774,0.6316764670969528,105.63199602397293,0.96817399742137256,0.1947631813252004,null,0,18.140556767812402,null,18.140556767812402,{"$f":"IF(J814=0,1,1000)*AVERAGE(C$554:C814)","v":243.34932856452122},null,{"$f":"(F814+G814)*SUM(F$554:G814)","v":0},0,0,0,0,0,0,0,0]
[null,21.749999999999961,236.7678802593021,6.0244215026155157,18.129184029583975,0,0,1,{"$f":"IF(SUM(I$554:I814)<($H$40-1),IF((F815+G815)*H815>0,1,0),0)","v":0},0,0,4.1617989171418444,4.8283060607718307,21.749999999999961,{"$f":"IF(B815<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B815),0)","v":1.8261080752483397E-2},null,452.67069767405974,433.22065135070704,0.63156826343647188,105.58814955580232,0.96805179600109692,0.19473161216411203,null,0,18.129184029583975,null,18.129184029583975,{"$f":"IF(J815=0,1,1000)*AVERAGE(C$554:C815)","v":243.3242085328219},null,{"$f":"(F815+G815)*SUM(F$554:G815)","v":0},0,0,0,0,0,0,0,0]
[null,21.833333333333293,236.71855361758142,6.0209423297449449,18.117809940694841,0,0,1,{"$f":"IF(SUM(I$554:I815)<($H$40-1),IF((F816+G816)*H816>0,1,0),0)","v":0},0,0,4.1358034077391315,4.8011596063295068,21.833333333333293,{"$f":"IF(B816<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B816),0)","v":1.8155175561706774E-2},null,452.58190971896249,433.12056791041005,0.63146007949248983,105.54432176637602,0.96792959639048692,0.19469996895622749,null,0,18.117809940694841,null,18.117809940694841,{"$f":"IF(J816=0,1,1000)*AVERAGE(C$554:C816)","v":243.29909197420881},null,{"$f":"(F816+G816)*SUM(F$554:G816)","v":0},0,0,0,0,0,0,0,0]
[null,21.916666666666625,236.66923725224441,6.0174627455953056,18.1064345072549,0,0,1,{"$f":"IF(SUM(I$554:I816)<($H$40-1),IF((F817+G817)*H817>0,1,0),0)","v":0},0,0,4.1099683469977508,4.7741657789119643,21.916666666666625,{"$f":"IF(B817<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B817),0)","v":1.8049884568391159E-2},null,452.49314026135585,433.02051338662409,0.63135191525632495,105.50051264539576,0.9678073985921547,0.19466825170553401,null,0,18.1064345072549,null,18.1064345072549,{"$f":"IF(J817=0,1,1000)*AVERAGE(C$554:C817)","v":243.27397888814076},null,{"$f":"(F817+G817)*SUM(F$554:G817)","v":0},0,0,0,0,0,0,0,0]
[null,21.999999999999957,236.61993116115019,6.0139827520341669,18.095057735369604,0,0,1,{"$f":"IF(SUM(I$554:I817)<($H$40-1),IF((F818+G818)*H818>0,1,0),0)","v":0},0,0,4.0842927555538493,4.7473237203957694,21.999999999999957,{"$f":"IF(B818<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B818),0)","v":1.7945204210496599E-2},null,452.40438929738627,432.92048776455198,0.63124377071930649,105.45672218257329,0.96768520260871216,0.19463646041602917,null,0,18.095057735369604,null,18.095057735369604,{"$f":"IF(J818=0,1,1000)*AVERAGE(C$554:C818)","v":243.24886927407664},null,{"$f":"(F818+G818)*SUM(F$554:G818)","v":0},0,0,0,0,0,0,0,0]
[null,22.08333333333329,236.57063534215828,6.0105023509274629,18.083679631139042,0,0,1,{"$f":"IF(SUM(I$554:I818)<($H$40-1),IF((F819+G819)*H819>0,1,0),0)","v":0},0,0,4.0587756599579645,4.7206325774821636,22.08333333333329,{"$f":"IF(B819<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B819),0)","v":1.7841130946641186E-2},null,452.31565682320081,432.8204910294117,0.63113564587277415,105.41295036762978,0.96756300844277143,0.19460459509171299,null,0,18.083679631139042,null,18.083679631139042,{"$f":"IF(J819=0,1,1000)*AVERAGE(C$554:C819)","v":243.22376313147544},null,{"$f":"(F819+G819)*SUM(F$554:G819)","v":0},0,0,0,0,0,0,0,0]
[null,22.166666666666622,236.52134979312865,6.0070215441397368,18.07230020065877,0,0,1,{"$f":"IF(SUM(I$554:I819)<($H$40-1),IF((F820+G820)*H820>0,1,0),0)","v":0},0,0,4.0334160926398717,4.6940915016699387,22.166666666666622,{"$f":"IF(B820<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B820),0)","v":1.7737661255981297E-2},null,452.22694283494752,432.72052316643652,0.63102754070807843,105.3691971902964,0.96744081609694377,0.19457265573659485,null,0,18.07230020065877,null,18.07230020065877,{"$f":"IF(J820=0,1,1000)*AVERAGE(C$554:C820)","v":243.19866045979623},null,{"$f":"(F820+G820)*SUM(F$554:G820)","v":0},0,0,0,0,0,0,0,0]
[null,22.249999999999954,236.47207451192173,6.0035403335339641,18.06091945001922,0,0,1,{"$f":"IF(SUM(I$554:I820)<($H$40-1),IF((F821+G821)*H821>0,1,0),0)","v":0},0,0,4.0082130918733103,4.6676996492284601,22.249999999999954,{"$f":"IF(B821<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B821),0)","v":1.7634791638092423E-2},null,452.13824732877504,432.62058416087484,0.63091945521658011,105.32546264031384,0.9673186255738413,0.19454064235468865,null,0,18.06091945001922,null,18.06091945001922,{"$f":"IF(J821=0,1,1000)*AVERAGE(C$554:C821)","v":243.17356125849818},null,{"$f":"(F821+G821)*SUM(F$554:G821)","v":0},0,0,0,0,0,0,0,0]
[null,22.333333333333286,236.4228094963984,6.0000587209716221,18.049537385305918,0,0,1,{"$f":"IF(SUM(I$554:I821)<($H$40-1),IF((F822+G822)*H822>0,1,0),0)","v":0},0,0,3.9831657017411106,4.6414561811708497,22.333333333333286,{"$f":"IF(B822<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B822),0)","v":1.7532518612850795E-2},null,452.04957030083307,432.52067399799046,0.63081138938965142,105.28174670743238,0.96719643687607526,0.19450855495001476,null,0,18.049537385305918,null,18.049537385305918,{"$f":"IF(J822=0,1,1000)*AVERAGE(C$554:C822)","v":243.14846552704054},null,{"$f":"(F822+G822)*SUM(F$554:G822)","v":0},0,0,0,0,0,0,0,0]
[null,22.416666666666618,236.37355474441998,5.9965767083127144,18.038154012599573,0,0,1,{"$f":"IF(SUM(I$554:I822)<($H$40-1),IF((F823+G823)*H823>0,1,0),0)","v":0},0,0,3.9582729721004881,4.6153602632273092,22.416666666666618,{"$f":"IF(B823<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B823),0)","v":1.743083872031562E-2},null,451.96091174727189,432.42079266306189,0.63070334321867438,105.23804938141188,0.96707425000625669,0.19447639352660068,null,0,18.038154012599573,null,18.038154012599573,{"$f":"IF(J823=0,1,1000)*AVERAGE(C$554:C823)","v":243.1233732648827},null,{"$f":"(F823+G823)*SUM(F$554:G823)","v":0},0,0,0,0,0,0,0,0]
[null,22.49999999999995,236.32431025384821,5.9930942974157446,18.026769337975995,0,0,1,{"$f":"IF(SUM(I$554:I823)<($H$40-1),IF((F824+G824)*H824>0,1,0),0)","v":0},0,0,3.9335339585485096,4.5894110658186049,22.49999999999995,{"$f":"IF(B824<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B824),0)","v":1.7329748520612046E-2},null,451.8722716642427,432.32094014138374,0.6305953166950421,105.19437065202249,0.96695206496699715,0.1944441580884792,null,0,18.026769337975995,null,18.026769337975995,{"$f":"IF(J824=0,1,1000)*AVERAGE(C$554:C824)","v":243.09828447148408},null,{"$f":"(F824+G824)*SUM(F$554:G824)","v":0},0,0,0,0,0,0,0,0]
[null,22.583333333333282,236.27507602254531,5.9896114901376958,18.015383367506026,0,0,1,{"$f":"IF(SUM(I$554:I824)<($H$40-1),IF((F825+G825)*H825>0,1,0),0)","v":0},0,0,3.9089477223877664,4.5636077640296904,22.583333333333282,{"$f":"IF(B825<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B825),0)","v":1.7229244593814801E-2},null,451.78365004789748,432.22111641826467,0.63048730981015799,105.15071050904317,0.9668298817609069,0.19441184863968994,null,0,18.015383367506026,null,18.015383367506026,{"$f":"IF(J825=0,1,1000)*AVERAGE(C$554:C825)","v":243.07319914630418},null,{"$f":"(F825+G825)*SUM(F$554:G825)","v":0},0,0,0,0,0,0,0,0]
[null,22.666666666666615,236.22585204837392,5.9861282883340685,18.003996107255645,0,0,1,{"$f":"IF(SUM(I$554:I825)<($H$40-1),IF((F826+G826)*H826>0,1,0),0)","v":0},0,0,3.8845133305922901,4.5379495375834855,22.666666666666615,{"$f":"IF(B826<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B826),0)","v":1.7129323539832441E-2},null,451.69504689438901,432.12132147902929,0.63037932255543638,105.10706894226303,0.96670770039059717,0.19437946518427848,null,0,18.003996107255645,null,18.003996107255645,{"$f":"IF(J826=0,1,1000)*AVERAGE(C$554:C826)","v":243.04811728880259},null,{"$f":"(F826+G826)*SUM(F$554:G826)","v":0},0,0,0,0,0,0,0,0]
[null,22.749999999999947,236.17663832919717,5.982644693858874,17.992607563285979,0,0,1,{"$f":"IF(SUM(I$554:I826)<($H$40-1),IF((F827+G827)*H827>0,1,0),0)","v":0},0,0,3.860229855773643,4.5124355708147998,22.749999999999947,{"$f":"IF(B827<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B827),0)","v":1.7029981978292398E-2},null,451.60646219987086,432.02155530901695,0.63027135492230169,105.06344594148072,0.96658552085867877,0.19434700772629696,null,0,17.992607563285979,null,17.992607563285979,{"$f":"IF(J827=0,1,1000)*AVERAGE(C$554:C827)","v":243.02303889843907},null,{"$f":"(F827+G827)*SUM(F$554:G827)","v":0},0,0,0,0,0,0,0,0]
[null,22.833333333333279,236.12743486287857,5.9791607085646135,17.981217741653214,0,0,1,{"$f":"IF(SUM(I$554:I827)<($H$40-1),IF((F828+G828)*H828>0,1,0),0)","v":0},0,0,3.8360963761471969,4.4870650526444029,22.833333333333279,{"$f":"IF(B828<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B828),0)","v":1.6931216548426577E-2},null,451.51789596049736,431.92181789358182,0.6301634069021893,105.01984149650406,0.9664633431677615,0.19431447626980411,null,0,17.981217741653214,null,17.981217741653214,{"$f":"IF(J828=0,1,1000)*AVERAGE(C$554:C828)","v":242.99796397467338},null,{"$f":"(F828+G828)*SUM(F$554:G828)","v":0},0,0,0,0,0,0,0,0]
[null,22.916666666666611,236.07824164728214,5.9756763343022907,17.969826648408638,0,0,1,{"$f":"IF(SUM(I$554:I828)<($H$40-1),IF((F829+G829)*H829>0,1,0),0)","v":0},0,0,3.8121119754986328,4.4618371765532414,22.916666666666611,{"$f":"IF(B829<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B829),0)","v":1.6833023908957658E-2},null,451.42934817242377,431.82210921809366,0.63005547848654486,104.97625559715101,0.9663411673204565,0.19428187081886375,null,0,17.969826648408638,null,17.969826648408638,{"$f":"IF(J829=0,1,1000)*AVERAGE(C$554:C829)","v":242.97289251696546},null,{"$f":"(F829+G829)*SUM(F$554:G829)","v":0},0,0,0,0,0,0,0,0]
[null,22.999999999999943,236.02905868027227,5.9721915729214254,17.958434289598692,0,0,1,{"$f":"IF(SUM(I$554:I829)<($H$40-1),IF((F830+G830)*H830>0,1,0),0)","v":0},0,0,3.7882757431506424,4.4367511405567974,22.999999999999943,{"$f":"IF(B830<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B830),0)","v":1.6735400737986073E-2},null,451.34081883180602,431.72242926793683,0.62994756966682453,104.93268823324871,0.96621899331937333,0.19424919137754718,null,0,17.958434289598692,null,17.958434289598692,{"$f":"IF(J830=0,1,1000)*AVERAGE(C$554:C830)","v":242.94782452477523},null,{"$f":"(F830+G830)*SUM(F$554:G830)","v":0},0,0,0,0,0,0,0,0]
[null,23.083333333333275,235.97988595971387,5.9687064262700682,17.947040671265,0,0,1,{"$f":"IF(SUM(I$554:I830)<($H$40-1),IF((F831+G831)*H831>0,1,0),0)","v":0},0,0,3.7645867739298229,4.4118061471795951,23.083333333333275,{"$f":"IF(B831<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B831),0)","v":1.663834373287762E-2},null,451.25230793480091,431.62277802851099,0.62983968043449512,104.88913939463419,0.96609682116712237,0.19421643794993204,null,0,17.947040671265,null,17.947040671265,{"$f":"IF(J831=0,1,1000)*AVERAGE(C$554:C831)","v":242.92275999756274},null,{"$f":"(F831+G831)*SUM(F$554:G831)","v":0},0,0,0,0,0,0,0,0]
[null,23.166666666666607,235.93072348347226,5.9652208961947251,17.93564579944416,0,0,1,{"$f":"IF(SUM(I$554:I831)<($H$40-1),IF((F832+G832)*H832>0,1,0),0)","v":0},0,0,3.7410441681337177,4.3870014034298528,23.166666666666607,{"$f":"IF(B832<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B832),0)","v":1.6541849610151732E-2},null,451.163815477566,431.52315548523069,0.62973181078103357,104.84560907115389,0.96597465086631296,0.19418361054010069,null,0,17.93564579944416,null,17.93564579944416,{"$f":"IF(J832=0,1,1000)*AVERAGE(C$554:C832)","v":242.89769893478822},null,{"$f":"(F832+G832)*SUM(F$554:G832)","v":0},0,0,0,0,0,0,0,0]
[null,23.24999999999994,235.88157124941321,5.9617349845404517,17.92424968016801,0,0,1,{"$f":"IF(SUM(I$554:I832)<($H$40-1),IF((F833+G833)*H833>0,1,0),0)","v":0},0,0,3.7176470314981462,4.3623361207742652,23.24999999999994,{"$f":"IF(B833<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B833),0)","v":1.6445915105370409E-2},null,451.07534145625971,431.4235616235253,0.62962396069792759,104.8020972526636,0.96585248241955501,0.19415070915214364,null,0,17.92424968016801,null,17.92424968016801,{"$f":"IF(J833=0,1,1000)*AVERAGE(C$554:C833)","v":242.87264133591188},null,{"$f":"(F833+G833)*SUM(F$554:G833)","v":0},0,0,0,0,0,0,0,0]
[null,23.333333333333272,235.8324292554029,5.958248693150753,17.912852319463322,0,0,1,{"$f":"IF(SUM(I$554:I833)<($H$40-1),IF((F834+G834)*H834>0,1,0),0)","v":0},0,0,3.6943944751646205,4.337809515112947,23.333333333333272,{"$f":"IF(B834<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B834),0)","v":1.6350536973027744E-2},null,450.98688586704117,431.32399642883911,0.62951613017667529,104.7586039290286,0.96573031582945812,0.19411773379015559,null,0,17.912852319463322,null,17.912852319463322,{"$f":"IF(J834=0,1,1000)*AVERAGE(C$554:C834)","v":242.84758720039406},null,{"$f":"(F834+G834)*SUM(F$554:G834)","v":0},0,0,0,0,0,0,0,0]
[null,23.416666666666604,235.78329749930802,5.954762023867743,17.901453723352326,0,0,1,{"$f":"IF(SUM(I$554:I834)<($H$40-1),IF((F835+G835)*H835>0,1,0),0)","v":0},0,0,3.6712856156481113,4.3134208067544986,23.416666666666604,{"$f":"IF(B835<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B835),0)","v":1.6255711986440175E-2},null,450.89844870607038,431.22445988663145,0.62940831920878493,104.71512909012392,0.96560815109863185,0.19408468445824031,null,0,17.901453723352326,null,17.901453723352326,{"$f":"IF(J835=0,1,1000)*AVERAGE(C$554:C835)","v":242.82253652769515},null,{"$f":"(F835+G835)*SUM(F$554:G835)","v":0},0,0,0,0,0,0,0,0]
[null,23.499999999999936,235.73417597899567,5.9512749785319681,17.89005389785212,0,0,1,{"$f":"IF(SUM(I$554:I835)<($H$40-1),IF((F836+G836)*H836>0,1,0),0)","v":0},0,0,3.6483195748047845,4.2891692203912237,23.499999999999936,{"$f":"IF(B836<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B836),0)","v":1.6161436937637292E-2},null,450.81002996950815,431.12495198237661,0.62930052778577561,104.67167272583396,0.9654859882296849,0.1940515611605057,null,0,17.89005389785212,null,17.89005389785212,{"$f":"IF(J836=0,1,1000)*AVERAGE(C$554:C836)","v":242.79748931727573},null,{"$f":"(F836+G836)*SUM(F$554:G836)","v":0},0,0,0,0,0,0,0,0]
[null,23.583333333333268,235.68506469233336,5.9477875589824976,17.878652848974987,0,0,1,{"$f":"IF(SUM(I$554:I836)<($H$40-1),IF((F837+G837)*H837>0,1,0),0)","v":0},0,0,3.6254954798001142,4.2650539850744815,23.583333333333268,{"$f":"IF(B837<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B837),0)","v":1.6067708637253313E-2},null,450.72162965351595,431.02547270156339,0.62919275589917589,104.62823482605256,0.9653638272252264,0.19401836390106611,null,0,17.878652848974987,null,17.878652848974987,{"$f":"IF(J837=0,1,1000)*AVERAGE(C$554:C837)","v":242.77244556859634},null,{"$f":"(F837+G837)*SUM(F$554:G837)","v":0},0,0,0,0,0,0,0,0]
[null,23.6666666666666,235.63596363718912,5.9442997670569175,17.867250582728339,0,0,1,{"$f":"IF(SUM(I$554:I837)<($H$40-1),IF((F838+G838)*H838>0,1,0),0)","v":0},0,0,3.6028124630771039,4.2410743341901771,23.6666666666666,{"$f":"IF(B838<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B838),0)","v":1.5974523914419201E-2},null,450.63324775425633,430.92602202969584,0.62908500354052621,104.58481538068287,0.96524166808786549,0.19398509268404268,null,0,17.867250582728339,null,17.867250582728339,{"$f":"IF(J838=0,1,1000)*AVERAGE(C$554:C838)","v":242.74740528111772},null,{"$f":"(F838+G838)*SUM(F$554:G838)","v":0},0,0,0,0,0,0,0,0]
[null,23.749999999999932,235.58687281143136,5.9408116045913477,17.855847105114815,0,0,1,{"$f":"IF(SUM(I$554:I838)<($H$40-1),IF((F839+G839)*H839>0,1,0),0)","v":0},0,0,3.5802696623247336,4.2172295054343962,23.749999999999932,{"$f":"IF(B839<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B839),0)","v":1.5881879616655378E-2},null,450.54488426789237,430.82659995229255,0.62897727070137577,104.54141437963779,0.96511951082021097,0.19395174751356298,null,0,17.855847105114815,null,17.855847105114815,{"$f":"IF(J839=0,1,1000)*AVERAGE(C$554:C839)","v":242.72236845430064},null,{"$f":"(F839+G839)*SUM(F$554:G839)","v":0},0,0,0,0,0,0,0,0]
[null,23.833333333333265,235.53779221292896,5.9373230734203775,17.844442422132044,0,0,1,{"$f":"IF(SUM(I$554:I839)<($H$40-1),IF((F840+G840)*H840>0,1,0),0)","v":0},0,0,3.5578662204465181,4.1935187407891661,23.833333333333265,{"$f":"IF(B840<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B840),0)","v":1.5789772609765079E-2},null,450.45653919058805,430.72720645488698,0.62886955737328509,104.49803181283937,0.96499735542487086,0.19391832839375983,null,0,17.844442422132044,null,17.844442422132044,{"$f":"IF(J840=0,1,1000)*AVERAGE(C$554:C840)","v":242.69733508760595},null,{"$f":"(F840+G840)*SUM(F$554:G840)","v":0},0,0,0,0,0,0,0,0]
[null,23.916666666666597,235.48872183955126,5.9338341753771617,17.833036539772952,0,0,1,{"$f":"IF(SUM(I$554:I840)<($H$40-1),IF((F841+G841)*H841>0,1,0),0)","v":0},0,0,3.5356012855293693,4.1699412864983607,23.916666666666597,{"$f":"IF(B841<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B841),0)","v":1.5698199777728333E-2},null,450.36821251850819,430.62784152302754,0.62876186354782471,104.45466767021935,0.96487520190445386,0.1938848353287736,null,0,17.833036539772952,null,17.833036539772952,{"$f":"IF(J841=0,1,1000)*AVERAGE(C$554:C841)","v":242.67230518049462},null,{"$f":"(F841+G841)*SUM(F$554:G841)","v":0},0,0,0,0,0,0,0,0]
[null,23.999999999999929,235.43966168916802,5.9303449122933607,17.821629464025605,0,0,1,{"$f":"IF(SUM(I$554:I841)<($H$40-1),IF((F842+G842)*H842>0,1,0),0)","v":0},0,0,3.5134740108125402,4.1464963930437397,23.999999999999929,{"$f":"IF(B842<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B842),0)","v":1.560715802259652E-2},null,450.27990424781837,430.5285051422772,0.62865418921657545,104.4113219417186,0.96475305026156832,0.19385126832275107,null,0,17.821629464025605,null,17.821629464025605,{"$f":"IF(J842=0,1,1000)*AVERAGE(C$554:C842)","v":242.64727873242774},null,{"$f":"(F842+G842)*SUM(F$554:G842)","v":0},0,0,0,0,0,0,0,0]
[null,24.083333333333261,235.39061175964943,5.926855285999105,17.810221200873041,0,0,1,{"$f":"IF(SUM(I$554:I842)<($H$40-1),IF((F843+G843)*H843>0,1,0),0)","v":0},0,0,3.491483554656762,4.1231833151211212,24.083333333333261,{"$f":"IF(B843<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B843),0)","v":1.5516644264387593E-2},null,450.19161437468489,430.42919729821369,0.62854653437112828,104.36799461728765,0.96463090049882239,0.19381762737984326,null,0,17.810221200873041,null,17.810221200873041,{"$f":"IF(J843=0,1,1000)*AVERAGE(C$554:C843)","v":242.62225574286643},null,{"$f":"(F843+G843)*SUM(F$554:G843)","v":0},0,0,0,0,0,0,0,0]
[null,24.166666666666593,235.34157204886617,5.9233652983230574,17.798811756293524,0,0,1,{"$f":"IF(SUM(I$554:I843)<($H$40-1),IF((F844+G844)*H844>0,1,0),0)","v":0},0,0,3.4696290805136387,4.1000013116166887,24.166666666666593,{"$f":"IF(B844<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B844),0)","v":1.5426655440981863E-2},null,450.10334289527503,430.32991797642921,0.62843889900308469,104.32468568688586,0.9645087526188233,0.19378391250420901,null,0,17.798811756293524,null,17.798811756293524,{"$f":"IF(J844=0,1,1000)*AVERAGE(C$554:C844)","v":242.59723621127193},null,{"$f":"(F844+G844)*SUM(F$554:G844)","v":0},0,0,0,0,0,0,0,0]
[null,24.249999999999925,235.29254255468931,5.9198749510924351,17.787401136260566,0,0,1,{"$f":"IF(SUM(I$554:I844)<($H$40-1),IF((F845+G845)*H845>0,1,0),0)","v":0},0,0,3.4479097568951782,4.0769496455834302,24.249999999999925,{"$f":"IF(B845<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B845),0)","v":1.5337188508018424E-2},null,450.0150898057567,430.23066716253095,0.62833128310405606,104.28139514048246,0.96438660662417941,0.19375012370001365,null,0,17.787401136260566,null,17.787401136260566,{"$f":"IF(J845=0,1,1000)*AVERAGE(C$554:C845)","v":242.57222013710555},null,{"$f":"(F845+G845)*SUM(F$554:G845)","v":0},0,0,0,0,0,0,0,0]
[null,24.333333333333258,235.24352327499039,5.9163842461329592,17.775989346742818,0,0,1,{"$f":"IF(SUM(I$554:I845)<($H$40-1),IF((F846+G846)*H846>0,1,0),0)","v":0},0,0,3.4263247573434854,4.054027584217712,24.333333333333258,{"$f":"IF(B846<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B846),0)","v":1.5248240438792136E-2},null,449.92685510229865,430.13144484214092,0.62822368666566419,104.23812296805619,0.9642644625174982,0.19371626097142813,null,0,17.775989346742818,null,17.775989346742818,{"$f":"IF(J846=0,1,1000)*AVERAGE(C$554:C846)","v":242.54720751982867},null,{"$f":"(F846+G846)*SUM(F$554:G846)","v":0},0,0,0,0,0,0,0,0]
[null,24.41666666666659,235.19451420764142,5.9128931852688007,17.764576393703841,0,0,1,{"$f":"IF(SUM(I$554:I846)<($H$40-1),IF((F847+G847)*H847>0,1,0),0)","v":0},0,0,3.4048732604006005,4.0312343988359842,24.41666666666659,{"$f":"IF(B847<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B847),0)","v":1.5159808224151253E-2},null,449.83863878107047,430.03225100089509,0.62811610967954123,104.1948691595943,0.96414232030138702,0.19368232432262877,null,0,17.764576393703841,null,17.764576393703841,{"$f":"IF(J847=0,1,1000)*AVERAGE(C$554:C847)","v":242.52219835890287},null,{"$f":"(F847+G847)*SUM(F$554:G847)","v":0},0,0,0,0,0,0,0,0]
[null,24.499999999999922,235.14551535051481,5.9094017703227797,17.753162283102778,0,0,1,{"$f":"IF(SUM(I$554:I847)<($H$40-1),IF((F848+G848)*H848>0,1,0),0)","v":0},0,0,3.3835544495787002,4.0085693648516143,24.499999999999922,{"$f":"IF(B848<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B848),0)","v":1.5071888872395609E-2},null,449.75044083824258,429.9330856244448,0.62800855213732953,104.15163370509413,0.96402017997845291,0.19364831375780114,null,0,17.753162283102778,null,17.753162283102778,{"$f":"IF(J848=0,1,1000)*AVERAGE(C$554:C848)","v":242.49719265378968},null,{"$f":"(F848+G848)*SUM(F$554:G848)","v":0},0,0,0,0,0,0,0,0]
[null,24.583333333333254,235.09652670148344,5.9059100031161282,17.741747020893602,0,0,1,{"$f":"IF(SUM(I$554:I848)<($H$40-1),IF((F849+G849)*H849>0,1,0),0)","v":0},0,0,3.3623675133301947,3.986031761751855,24.583333333333254,{"$f":"IF(B849<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B849),0)","v":1.4984479409175423E-2},null,449.66226126998612,429.83394869845563,0.62790101403068133,104.10841659456202,0.96389804155130321,0.193614229281134,null,0,17.741747020893602,null,17.741747020893602,{"$f":"IF(J849=0,1,1000)*AVERAGE(C$554:C849)","v":242.4721904039508},null,{"$f":"(F849+G849)*SUM(F$554:G849)","v":0},0,0,0,0,0,0,0,0]
[null,24.666666666666586,235.04754825842062,5.9024178854686316,17.730330613025536,0,0,1,{"$f":"IF(SUM(I$554:I849)<($H$40-1),IF((F850+G850)*H850>0,1,0),0)","v":0},0,0,3.3413116450182292,3.9636208730749352,24.666666666666586,{"$f":"IF(B850<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B850),0)","v":1.4897576877390642E-2},null,449.57410007247302,429.73484020860752,0.62779349535125872,104.06521781801365,0.96377590502254507,0.19358007089682328,null,0,17.730330613025536,null,17.730330613025536,{"$f":"IF(J850=0,1,1000)*AVERAGE(C$554:C850)","v":242.44719160884799},null,{"$f":"(F850+G850)*SUM(F$554:G850)","v":0},0,0,0,0,0,0,0,0]
[null,24.749999999999918,234.99858001920012,5.8989254191985969,17.718913065442983,0,0,1,{"$f":"IF(SUM(I$554:I850)<($H$40-1),IF((F851+G851)*H851>0,1,0),0)","v":0},0,0,3.3203860428872671,3.9413359863872892,24.749999999999918,{"$f":"IF(B851<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B851),0)","v":1.4811178337090943E-2},null,449.48595724187612,429.63576014059561,0.62768599609073517,104.02203736547398,0.96365377039478495,0.19354583860907129,null,0,17.718913065442983,null,17.718913065442983,{"$f":"IF(J851=0,1,1000)*AVERAGE(C$554:C851)","v":242.42219626794312},null,{"$f":"(F851+G851)*SUM(F$554:G851)","v":0},0,0,0,0,0,0,0,0]
[null,24.83333333333325,234.94962198169611,5.895432606122883,17.707494384085603,0,0,1,{"$f":"IF(SUM(I$554:I851)<($H$40-1),IF((F852+G852)*H852>0,1,0),0)","v":0},0,0,3.2995899100338746,3.9191763932609058,24.83333333333325,{"$f":"IF(B852<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B852),0)","v":1.472528086537625E-2},null,449.39783277436891,429.5367084801286,0.62757851624079264,103.9788752269771,0.96353163767062933,0.19351153242208777,null,0,17.707494384085603,null,17.707494384085603,{"$f":"IF(J852=0,1,1000)*AVERAGE(C$554:C852)","v":242.39720438069813},null,{"$f":"(F852+G852)*SUM(F$554:G852)","v":0},0,0,0,0,0,0,0,0]
[null,24.916666666666583,234.90067414378325,5.8919394480568155,17.696074574888037,0,0,1,{"$f":"IF(SUM(I$554:I852)<($H$40-1),IF((F853+G853)*H853>0,1,0),0)","v":0},0,0,3.2789224543776094,3.8971413892508076,24.916666666666583,{"$f":"IF(B853<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B853),0)","v":1.4639881556297845E-2},null,449.30972666612575,429.43768521293038,0.62747105579312434,103.93573139256637,0.96340950685268478,0.19347715234008683,null,0,17.696074574888037,null,17.696074574888037,{"$f":"IF(J853=0,1,1000)*AVERAGE(C$554:C853)","v":242.37221594657507},null,{"$f":"(F853+G853)*SUM(F$554:G853)","v":0},0,0,0,0,0,0,0,0]
[null,24.999999999999915,234.85173650333661,5.8884459468142598,17.684653643780177,0,0,1,{"$f":"IF(SUM(I$554:I853)<($H$40-1),IF((F854+G854)*H854>0,1,0),0)","v":0},0,0,3.2583828886321897,3.8752302738726576,24.999999999999915,{"$f":"IF(B854<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B854),0)","v":1.4554977520760079E-2},null,449.22163891332184,429.33869032473945,0.62736361473943358,103.89260585229465,0.96328737794355768,0.19344269836728889,null,0,17.684653643780177,null,17.684653643780177,{"$f":"IF(J854=0,1,1000)*AVERAGE(C$554:C854)","v":242.34723096503606},null,{"$f":"(F854+G854)*SUM(F$554:G854)","v":0},0,0,0,0,0,0,0,0]
[null,25.083333333333247,234.80280905823173,5.8849521042076587,17.673231596687241,0,0,0,{"$f":"IF(SUM(I$554:I854)<($H$40-1),IF((F855+G855)*H855>0,1,0),0)","v":0},0,0,3.2379704302767922,3.8534423505804911,25.083333333333247,{"$f":"IF(B855<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B855),0)","v":1.447056588642261E-2},null,449.13356951213302,429.23972380130806,0.62725619307143277,103.84949859622367,0.96316525094585403,0.193408170507923,null,0,17.673231596687241,null,17.673231596687241,{"$f":"IF(J855=0,1,1000)*AVERAGE(C$554:C855)","v":242.32224943554334},null,{"$f":"(F855+G855)*SUM(F$554:G855)","v":0},0,0,0,0,0,0,0,0]
[null,25.166666666666579,234.7538918063446,5.8814579220479066,17.661808439529395,0,0,0,{"$f":"IF(SUM(I$554:I855)<($H$40-1),IF((F856+G856)*H856>0,1,0),0)","v":0},0,0,3.2176843015274392,3.8317769267445723,25.166666666666579,{"$f":"IF(B856<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B856),0)","v":1.4386643797603259E-2},null,449.04551845873618,429.14078562840342,0.62714879078084529,103.80640961442452,0.96304312586217988,0.19337356876622175,null,0,17.661808439529395,null,17.661808439529395,{"$f":"IF(J856=0,1,1000)*AVERAGE(C$554:C856)","v":242.2972713575592},null,{"$f":"(F856+G856)*SUM(F$554:G856)","v":0},0,0,0,0,0,0,0,0]
[null,25.249999999999911,234.7049847455516,5.8779634021444753,17.650384178222147,0,0,0,{"$f":"IF(SUM(I$554:I856)<($H$40-1),IF((F857+G857)*H857>0,1,0),0)","v":0},0,0,3.1975237293086991,3.8102333136293769,25.249999999999911,{"$f":"IF(B857<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B857),0)","v":1.430320841518137E-2},null,448.95748574930883,429.0418757918074,0.62704140785940432,103.76333889697781,0.96292100269514092,0.19333889314642513,null,0,17.650384178222147,null,17.650384178222147,{"$f":"IF(J857=0,1,1000)*AVERAGE(C$554:C857)","v":242.27229673054603},null,{"$f":"(F857+G857)*SUM(F$554:G857)","v":0},0,0,0,0,0,0,0,0]
[null,25.333333333333243,234.6560878737296,5.8744685463053274,17.638958818676088,0,0,0,{"$f":"IF(SUM(I$554:I857)<($H$40-1),IF((F858+G858)*H858>0,1,0),0)","v":0},0,0,3.1774879452254292,3.7888108263716966,25.333333333333243,{"$f":"IF(B858<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B858),0)","v":1.4220256916501774E-2},null,448.86947138002921,428.94299427731539,0.62693404429885291,103.72028643397255,0.9627988814473426,0.19330414365277965,null,0,17.638958818676088,null,17.638958818676088,{"$f":"IF(J858=0,1,1000)*AVERAGE(C$554:C858)","v":242.24732555396631},null,{"$f":"(F858+G858)*SUM(F$554:G858)","v":0},0,0,0,0,0,0,0,0]
[null,25.416666666666575,234.60720118875591,5.870973356336961,17.627532366796999,0,0,0,{"$f":"IF(SUM(I$554:I858)<($H$40-1),IF((F859+G859)*H859>0,1,0),0)","v":0},0,0,3.1575761855347593,3.767508783958867,25.416666666666575,{"$f":"IF(B859<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B859),0)","v":1.4137786495279308E-2},null,448.78147534707654,428.84414107073786,0.6268267000909441,103.67725221550756,0.96267676212139075,0.19326932028953708,null,0,17.627532366796999,null,17.627532366796999,{"$f":"IF(J859=0,1,1000)*AVERAGE(C$554:C859)","v":242.22235782728262},null,{"$f":"(F859+G859)*SUM(F$554:G859)","v":0},0,0,0,0,0,0,0,0]
[null,25.499999999999908,234.55832468850824,5.8674778340444398,17.616104828485984,0,0,0,{"$f":"IF(SUM(I$554:I859)<($H$40-1),IF((F860+G860)*H860>0,1,0),0)","v":0},0,0,3.1377876911182412,3.7463265092071198,25.499999999999908,{"$f":"IF(B860<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B860),0)","v":1.405579436150387E-2},null,448.69349764663076,428.74531615789959,0.62671937522744126,103.63423623169081,0.96255464471989038,0.19323442306095676,null,0,17.616104828485984,null,17.616104828485984,{"$f":"IF(J860=0,1,1000)*AVERAGE(C$554:C860)","v":242.19739354995764},null,{"$f":"(F860+G860)*SUM(F$554:G860)","v":0},0,0,0,0,0,0,0,0]
[null,25.58333333333324,234.50945837086479,5.8639819812312695,17.604676209639056,0,0,0,{"$f":"IF(SUM(I$554:I860)<($H$40-1),IF((F861+G861)*H861>0,1,0),0)","v":0},0,0,3.1181217074540677,3.7252633287400547,25.58333333333324,{"$f":"IF(B861<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B861),0)","v":1.397427774134602E-2},null,448.60553827487257,428.64651952463907,0.62661206970011718,103.59123847263879,0.96243252924544642,0.1931994519713025,null,0,17.604676209639056,null,17.604676209639056,{"$f":"IF(J861=0,1,1000)*AVERAGE(C$554:C861)","v":242.1724327214541},null,{"$f":"(F861+G861)*SUM(F$554:G861)","v":0},0,0,0,0,0,0,0,0]
[null,25.666666666666572,234.46060223370418,5.8604857996995712,17.593246516147694,0,0,0,{"$f":"IF(SUM(I$554:I861)<($H$40-1),IF((F862+G862)*H862>0,1,0),0)","v":0},0,0,3.0985774845896286,3.7043185729672325,25.666666666666572,{"$f":"IF(B862<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B862),0)","v":1.3893233877063151E-2},null,448.51759722798346,428.5477511568098,0.62650478350075522,103.54825892847776,0.96231041570066445,0.19316440702484614,null,0,17.593246516147694,null,17.593246516147694,{"$f":"IF(J862=0,1,1000)*AVERAGE(C$554:C862)","v":242.14747534123487},null,{"$f":"(F862+G862)*SUM(F$554:G862)","v":0},0,0,0,0,0,0,0,0]
[null,25.749999999999904,234.41175627490549,5.8569892912500041,17.581815753898599,0,0,0,{"$f":"IF(SUM(I$554:I862)<($H$40-1),IF((F863+G863)*H863>0,1,0),0)","v":0},0,0,3.0791542771140872,3.6834915760628908,25.749999999999904,{"$f":"IF(B863<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B863),0)","v":1.3812660026906197E-2},null,448.42967450214582,428.44901104027952,0.62639751662114806,103.50529758934317,0.96218830408814859,0.19312928822586575,null,0,17.581815753898599,null,17.581815753898599,{"$f":"IF(J863=0,1,1000)*AVERAGE(C$554:C863)","v":242.12252140876282},null,{"$f":"(F863+G863)*SUM(F$554:G863)","v":0},0,0,0,0,0,0,0,0]
[null,25.833333333333236,234.3629204923482,5.8534924576816634,17.570383928773367,0,0,0,{"$f":"IF(SUM(I$554:I863)<($H$40-1),IF((F864+G864)*H864>0,1,0),0)","v":0},0,0,3.059851344131105,3.6627816759447751,25.833333333333236,{"$f":"IF(B864<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B864),0)","v":1.3732553465026873E-2},null,448.34177009354266,428.35029916092941,0.62629026905309881,103.46235444537871,0.96206619441050378,0.19309409557864418,null,0,17.570383928773367,null,17.570383928773367,{"$f":"IF(J864=0,1,1000)*AVERAGE(C$554:C864)","v":242.09757092350105},null,{"$f":"(F864+G864)*SUM(F$554:G864)","v":0},0,0,0,0,0,0,0,0]
[null,25.916666666666568,234.31409488391228,5.8499953007922683,17.558951046649089,0,0,0,{"$f":"IF(SUM(I$554:I864)<($H$40-1),IF((F865+G865)*H865>0,1,0),0)","v":0},0,0,3.0406679492318913,3.6421882142530944,25.916666666666568,{"$f":"IF(B865<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B865),0)","v":1.3652911481385459E-2},null,448.25388399835805,428.25161550465606,0.62618304078842024,103.41942948673818,0.96194408667033449,0.19305882908747163,null,0,17.558951046649089,null,17.558951046649089,{"$f":"IF(J865=0,1,1000)*AVERAGE(C$554:C865)","v":242.07262388491262},null,{"$f":"(F865+G865)*SUM(F$554:G865)","v":0},0,0,0,0,0,0,0,0]
[null,25.999999999999901,234.26527944747812,5.8464978223779998,17.547517113397824,0,0,0,{"$f":"IF(SUM(I$554:I865)<($H$40-1),IF((F866+G866)*H866>0,1,0),0)","v":0},0,0,3.0216033604682151,3.6217105363295894,25.999999999999901,{"$f":"IF(B866<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B866),0)","v":1.3573731381659114E-2},null,448.16601621277653,428.15296005736917,0.62607583181893489,103.3765227035837,0.96182198087024495,0.19302348875664371,null,0,17.547517113397824,null,17.547517113397824,{"$f":"IF(J866=0,1,1000)*AVERAGE(C$554:C866)","v":242.04768029246077},null,{"$f":"(F866+G866)*SUM(F$554:G866)","v":0},0,0,0,0,0,0,0,0]
[null,26.083333333333233,234.21647418092655,5.8430000242336559,17.536082134887117,0,0,0,{"$f":"IF(SUM(I$554:I866)<($H$40-1),IF((F867+G867)*H867>0,1,0),0)","v":0},0,0,3.0026568503257587,3.6013479911967234,26.083333333333233,{"$f":"IF(B867<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B867),0)","v":1.3495010487150733E-2},null,448.07816673298373,428.05433280499375,0.62596864213647541,103.33363408608722,0.96169987701283921,0.19298807459046355,null,0,17.536082134887117,null,17.536082134887117,{"$f":"IF(J867=0,1,1000)*AVERAGE(C$554:C867)","v":242.02274014560874},null,{"$f":"(F867+G867)*SUM(F$554:G867)","v":0},0,0,0,0,0,0,0,0]
[null,26.166666666666565,234.16767908213885,5.8395019081524433,17.524646116979305,0,0,0,{"$f":"IF(SUM(I$554:I867)<($H$40-1),IF((F868+G868)*H868>0,1,0),0)","v":0},0,0,2.9838276956974199,3.5810999315369862,26.166666666666565,{"$f":"IF(B868<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B868),0)","v":1.3416746134698326E-2},null,447.99033555516587,427.95573373346764,0.62586147173288431,103.29076362442845,0.9615777751007214,0.19295258659323877,null,0,17.524646116979305,null,17.524646116979305,{"$f":"IF(J868=0,1,1000)*AVERAGE(C$554:C868)","v":241.99780344381995},null,{"$f":"(F868+G868)*SUM(F$554:G868)","v":0},0,0,0,0,0,0,0,0]
[null,26.249999999999897,234.11889414899673,5.8360034759262609,17.51320906553245,0,0,0,{"$f":"IF(SUM(I$554:I868)<($H$40-1),IF((F869+G869)*H869>0,1,0),0)","v":0},0,0,2.965115177857053,3.5609657136723181,26.249999999999897,{"$f":"IF(B869<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B869),0)","v":1.3338935676584913E-2},null,447.90252267551006,427.85716282874421,0.6257543206000139,103.24791130879765,0.96145567513649521,0.19291702476928568,null,0,17.51320906553245,null,17.51320906553245,{"$f":"IF(J869=0,1,1000)*AVERAGE(C$554:C869)","v":241.97287018655786},null,{"$f":"(F869+G869)*SUM(F$554:G869)","v":0},0,0,0,0,0,0,0,0]
[null,26.333333333333229,234.07011937938236,5.8325047293453816,17.501770986399308,0,0,0,{"$f":"IF(SUM(I$554:I869)<($H$40-1),IF((F870+G870)*H870>0,1,0),0)","v":0},0,0,2.9465185824330273,3.5409446975436447,26.333333333333229,{"$f":"IF(B870<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B870),0)","v":1.3261576480448962E-2},null,447.8147280902042,427.7586200767899,0.62564718872972591,103.20507712939309,0.96133357712276413,0.19288138912292335,null,0,17.501770986399308,null,17.501770986399308,{"$f":"IF(J870=0,1,1000)*AVERAGE(C$554:C870)","v":241.947940373286},null,{"$f":"(F870+G870)*SUM(F$554:G870)","v":0},0,0,0,0,0,0,0,0]
[null,26.416666666666561,234.02135477117832,5.8290056701987458,17.490331885428262,0,0,0,{"$f":"IF(SUM(I$554:I870)<($H$40-1),IF((F871+G871)*H871>0,1,0),0)","v":0},0,0,2.9280371993822825,3.5210362466905329,26.416666666666561,{"$f":"IF(B871<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B871),0)","v":1.3184665929195321E-2},null,447.72695179543689,427.66010546358581,0.6255400761138924,103.1622610764224,0.96121148106213172,0.19284567965848085,null,0,17.490331885428262,null,17.490331885428262,{"$f":"IF(J871=0,1,1000)*AVERAGE(C$554:C871)","v":241.92301400346804},null,{"$f":"(F871+G871)*SUM(F$554:G871)","v":0},0,0,0,0,0,0,0,0]
[null,26.499999999999893,233.97260032226765,5.8255063002737444,17.478891768462645,0,0,0,{"$f":"IF(SUM(I$554:I871)<($H$40-1),IF((F872+G872)*H872>0,1,0),0)","v":0},0,0,2.9096703229642547,3.501239728230956,26.499999999999893,{"$f":"IF(B872<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B872),0)","v":1.3108201420906698E-2},null,447.63919378739769,427.56161897512698,0.62543298274439507,103.1194631401022,0.96108938695720147,0.19280989638029047,null,0,17.478891768462645,null,17.478891768462645,{"$f":"IF(J872=0,1,1000)*AVERAGE(C$554:C872)","v":241.89809107656771},null,{"$f":"(F872+G872)*SUM(F$554:G872)","v":0},0,0,0,0,0,0,0,0]
[null,26.583333333333226,233.92385603053384,5.8220066213563566,17.467450641341166,0,0,0,{"$f":"IF(SUM(I$554:I872)<($H$40-1),IF((F873+G873)*H873>0,1,0),0)","v":0},0,0,2.8914172517151555,3.4815545128411762,26.583333333333226,{"$f":"IF(B873<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B873),0)","v":1.3032180368755626E-2},null,447.55145406227683,427.46316059742242,0.62532590861312531,103.07668331065793,0.96096729481057575,0.19277403929269302,null,0,17.467450641341166,null,17.467450641341166,{"$f":"IF(J873=0,1,1000)*AVERAGE(C$554:C873)","v":241.87317159204886},null,{"$f":"(F873+G873)*SUM(F$554:G873)","v":0},0,0,0,0,0,0,0,0]
[null,26.666666666666558,233.87512189386081,{"$f":"V874*T874/3.413","v":5.8185066352310937},17.456008509897742,0,0,0,{"$f":"IF(SUM(I$554:I873)<($H$40-1),IF((F874+G874)*H874>0,1,0),0)","v":0},0,{"$f":"I874/(1+$H$38)^B874","v":0},2.8732772884222944,3.4619799747357347,{"$f":"IF(J874<1, B874,N873)","v":26.666666666666558},{"$f":"IF(B874<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B874),0)","v":1.2956600200916943E-2},null,447.46373261626536,{"$f":"S$10*$Q874^6+T$10*$Q874^5+U$10*$Q874^4+V$10*$Q874^3+W$10*$Q874^2+X$10*$Q874+Y$10","v":427.36473031649547},{"$f":"S$12*$Q874^6+T$12*$Q874^5+U$12*$Q874^4+V$12*$Q874^3+W$12*$Q874^2+X$12*$Q874+Y$12","v":0.62521885371198438},{"$f":"(R874-R$60)-(Q$60+460)*(S874-S$60)","v":103.03392157832423},0.96084520462485845,0.19273810840003464,null,0,17.456008509897742,null,{"$f":"IF(B874<=AA$550,E874,AA873)","v":17.456008509897742},{"$f":"IF(J874=0,1,1000)*AVERAGE(C$554:C874)","v":241.84825554937535},null,{"$f":"(F874+G874)*SUM(F$554:G874)","v":0},{"$f":"IF((F874+G874)=0,0,B874)","v":0},0,0,0,0,0,0,0]
[null,26.74999999999989,233.82639791013293,5.8150063436809631,17.444565379961361,{"$f":"IF(B875>H$48-5,0,IF(C875 <= $C$554- $H$35,1,0))","v":0},0,0,{"$f":"IF(SUM(I$554:I874)<($H$40-1),IF((F875+G875)*H875>0,1,0),0)","v":0},{"$f":"IF(OR(I875=1,J874 =1), 1,0)","v":0},0,2.8552497400985644,3.4425154916475647,26.74999999999989,{"$f":"IF(B875<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B875),0)","v":1.2881458360480807E-2},null,{"$f":"C875*1.8+32-H$20","v":447.37602944555522},427.26632811838329,0.62511181803288329,102.99117793334466,{"$f":"(1-($H$34+273)/(C875+273))/(1-($H$34+273)/($H$17+273))","v":0.96072311640265184},{"$f":"( -12.447*U875^2 + 25.389*U875 - 11.942)*V$550","v":0.19270210370666652},null,{"$f":"IF(X874>0,X874,IF(J875=0,0,B875))","v":0},{"$f":"IF(X874>0,Y874,E875)","v":17.444565379961361},null,17.444565379961361,{"$f":"IF(J875=0,1,1000)*AVERAGE(C$554:C875)","v":241.82334294801126},null,{"$f":"(F875+G875)*SUM(F$554:G875)","v":0},0,{"$f":"IF($AD875=1,$AE875,0)","v":0},{"$f":"IF($AD875=2,$AE875,0)","v":0},{"$f":"IF($AD875=3,$AE875,0)","v":0},{"$f":"IF($AD875=4,$AE875,0)","v":0},{"$f":"IF($AD875=5,$AE875,0)","v":0},{"$f":"IF($AD875=6,$AE875,0)","v":0},{"$f":"IF($AD875=7,$AE875,0)","v":0}]
[null,{"$f":"IF(ROUND(B875,1)=H$48,H$48,IF(B875<$H$48,B875+1/12,B875))","v":26.833333333333222},{"$f":"IF(B875<H$48,IF(I875<1,C875*(1-$H$22/12), $C$63),C875)","v":233.77768407723497},5.8115057484875301,{"$f":"IF(B876>=H$48,E875,IF(D876*H$23/1000000-H$32/1000<0,0,D876*H$23/1000000-H$32/1000))","v":17.433121257356309},0,{"$f":"IF(ROUND(B876,1)=H$48-5,IF(E876-(E875-E876)*60<1,1,0),IF(E876-(E875-E876)<0,1,0))","v":0},{"$f":"IF(ROUND(H$48-B876,2)<5,0,1)","v":0},{"$f":"IF(SUM(I$554:I875)<($H$40-1),IF((F876+G876)*H876>0,1,0),0)","v":0},0,0,{"$f":"IF(B876<H$48,E876/((1+$H$38)^B876),0)","v":2.8373339179571371},{"$f":"IF(B876<H$48,($H$33/1000)/((1+$H$38)^B876),0)","v":3.4231604448082043},26.833333333333222,{"$f":"IF(B876<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B876),0)","v":1.2806752305366169E-2},null,447.28834454633886,427.16795398913644,0.62500480156774241,102.94845236597104,0.96060103014655851,0.19266602521694795,null,0,17.433121257356309,null,17.433121257356309,{"$f":"IF(J876=0,1,1000)*AVERAGE(C$554:C876)","v":241.79843378742063},null,{"$f":"(F876+G876)*SUM(F$554:G876)","v":0},0,0,0,0,0,0,0,0]
[null,26.916666666666554,233.72898039305221,5.8080048514309253,17.421676147902176,0,0,0,{"$f":"IF(SUM(I$554:I876)<($H$40-1),IF((F877+G877)*H877>0,1,0),0)","v":0},0,0,2.8195291373862714,3.4039142189281288,26.916666666666554,{"$f":"IF(B877<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B877),0)","v":1.2732479508234799E-2},null,447.20067791480989,427.06960791482066,0.62489780430849229,102.90574486646534,0.96047894585918125,0.19262987293524292,null,0,17.421676147902176,null,17.421676147902176,{"$f":"IF(J877=0,1,1000)*AVERAGE(C$554:C877)","v":241.77352806706762},null,{"$f":"(F877+G877)*SUM(F$554:G877)","v":0},0,0,0,0,0,0,0,0]
[null,26.999999999999886,233.68028685547031,5.8045036542898361,17.410230057413834,0,0,0,{"$f":"IF(SUM(I$554:I877)<($H$40-1),IF((F878+G878)*H878>0,1,0),0)","v":0},0,0,2.8018347179242671,3.3847762021771901,26.999999999999886,{"$f":"IF(B878<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B878),0)","v":1.2658637456405766E-2},null,447.11302954716251,426.97128988151513,0.62479082624707305,102.8630554250978,0.96035686354312177,0.19259364686592356,null,0,17.410230057413834,null,17.410230057413834,{"$f":"IF(J878=0,1,1000)*AVERAGE(C$554:C878)","v":241.74862578641654},null,{"$f":"(F878+G878)*SUM(F$554:G878)","v":0},0,0,0,0,0,0,0,0]
[null,27.083333333333218,233.63160346237541,5.8010021588414187,17.398782991701154,0,0,0,{"$f":"IF(SUM(I$554:I878)<($H$40-1),IF((F879+G879)*H879>0,1,0),0)","v":0},0,0,2.7842499832345253,3.3657457861651658,27.083333333333218,{"$f":"IF(B879<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B879),0)","v":1.2585223651770438E-2},null,447.02539943959164,426.8729998753123,0.62468386737543413,102.82038403214722,0.96023478320098243,0.1925573470133663,null,0,17.398782991701154,null,17.398782991701154,{"$f":"IF(J879=0,1,1000)*AVERAGE(C$554:C879)","v":241.72372694493174},null,{"$f":"(F879+G879)*SUM(F$554:G879)","v":0},0,0,0,0,0,0,0,0]
[null,27.166666666666551,233.58293021165409,5.7975003668614162,17.387334956569383,0,0,0,{"$f":"IF(SUM(I$554:I879)<($H$40-1),IF((F880+G880)*H880>0,1,0),0)","v":0},0,0,2.7667742610808634,3.3468223659224208,27.166666666666551,{"$f":"IF(B880<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B880),0)","v":1.2512235610707974E-2},null,446.9377875882933,426.77473788231953,0.6245769276855353,102.77773067790184,0.96011270483536537,0.19252097338195434,null,0,17.387334956569383,null,17.387334956569383,{"$f":"IF(J880=0,1,1000)*AVERAGE(C$554:C880)","v":241.69883154207767},null,{"$f":"(F880+G880)*SUM(F$554:G880)","v":0},0,0,0,0,0,0,0,0]
[null,27.249999999999883,233.53426710119331,5.7939982801241419,17.375885957819087,0,0,0,{"$f":"IF(SUM(I$554:I880)<($H$40-1),IF((F881+G881)*H881>0,1,0),0)","v":0},0,0,2.7494068833029086,3.3280053398806748,27.249999999999883,{"$f":"IF(B881<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B881),0)","v":1.2439670864001301E-2},null,446.85019398946389,426.67650388865746,0.62447000716934531,102.73509535265856,0.95999062844887229,0.19248452597607837,null,0,17.375885957819087,null,17.375885957819087,{"$f":"IF(J881=0,1,1000)*AVERAGE(C$554:C881)","v":241.67393957731886},null,{"$f":"(F881+G881)*SUM(F$554:G881)","v":0},0,0,0,0,0,0,0,0]
[null,27.333333333333215,233.48561412888054,5.7904959004023793,17.364436001245853,0,0,0,{"$f":"IF(SUM(I$554:I881)<($H$40-1),IF((F882+G882)*H882>0,1,0),0)","v":0},0,0,2.7321471857915935,3.3092941098538771,27.333333333333215,{"$f":"IF(B882<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B882),0)","v":1.2367526956753569E-2},null,446.76261863930091,426.57829788046075,0.62436310581884291,102.69247804672312,0.95986855404410432,0.19244800480013294,null,0,17.364436001245853,null,17.364436001245853,{"$f":"IF(J882=0,1,1000)*AVERAGE(C$554:C882)","v":241.64905105011997},null,{"$f":"(F882+G882)*SUM(F$554:G882)","v":0},0,0,0,0,0,0,0,0]
[null,27.416666666666547,233.43697129260369,5.7869932294675488,17.352985092640779,0,0,0,{"$f":"IF(SUM(I$554:I882)<($H$40-1),IF((F883+G883)*H883>0,1,0),0)","v":0},0,0,2.7149945084649287,3.290688081019193,27.416666666666547,{"$f":"IF(B883<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B883),0)","v":1.2295801448305122E-2},null,446.67506153400257,426.48011984387801,0.6242562236260164,102.64987875041015,0.95974648162366349,0.19241140985852187,null,0,17.352985092640779,null,17.352985092640779,{"$f":"IF(J883=0,1,1000)*AVERAGE(C$554:C883)","v":241.62416595994566},null,{"$f":"(F883+G883)*SUM(F$554:G883)","v":0},0,0,0,0,0,0,0,0]
[null,27.499999999999879,233.38833859025107,5.7834902690895227,17.341533237789932,0,0,0,{"$f":"IF(SUM(I$554:I883)<($H$40-1),IF((F884+G884)*H884>0,1,0),0)","v":0},0,0,2.6979481952437543,3.2721866618980933,27.499999999999879,{"$f":"IF(B884<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B884),0)","v":1.2224491912150909E-2},null,446.58752266976785,426.38196976507157,0.62414936058286352,102.60729745404319,0.95962441119015052,0.19237474115565192,null,0,17.341533237789932,null,17.341533237789932,{"$f":"IF(J884=0,1,1000)*AVERAGE(C$554:C884)","v":241.59928430626076},null,{"$f":"(F884+G884)*SUM(F$554:G884)","v":0},0,0,0,0,0,0,0,0]
[null,27.583333333333211,233.33971601971143,5.7799870210367681,17.330080442474767,0,0,0,{"$f":"IF(SUM(I$554:I884)<($H$40-1),IF((F885+G885)*H885>0,1,0),0)","v":0},0,0,2.6810075940277822,3.2537892643375503,27.583333333333211,{"$f":"IF(B885<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B885),0)","v":1.2153595935858403E-2},null,446.5000020427965,426.28384763021768,0.62404251668139199,102.56473414795448,0.95950234274616686,0.19233799869593793,null,0,17.330080442474767,null,17.330080442474767,{"$f":"IF(J885=0,1,1000)*AVERAGE(C$554:C885)","v":241.57440608853017},null,{"$f":"(F885+G885)*SUM(F$554:G885)","v":0},0,0,0,0,0,0,0,0]
[null,27.666666666666544,233.29110357887399,5.7764834870763293,17.318626712472099,0,0,0,{"$f":"IF(SUM(I$554:I885)<($H$40-1),IF((F886+G886)*H886>0,1,0),0)","v":0},0,0,2.6641720566717169,3.2354953034913434,27.666666666666544,{"$f":"IF(B886<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B886),0)","v":1.2083111120985984E-2},null,446.41249964928909,426.18575342550616,0.62393569191361864,102.52218882248513,0.95938027629431333,0.1923011824838019,null,0,17.318626712472099,null,17.318626712472099,{"$f":"IF(J886=0,1,1000)*AVERAGE(C$554:C886)","v":241.54953130621888},null,{"$f":"(F886+G886)*SUM(F$554:G886)","v":0},0,0,0,0,0,0,0,0]
[null,27.749999999999876,233.24250126562839,5.7729796689737194,17.307172053553725,0,0,0,{"$f":"IF(SUM(I$554:I886)<($H$40-1),IF((F887+G887)*H887>0,1,0),0)","v":0},0,0,2.6474409389614602,3.2173041978014649,27.749999999999876,{"$f":"IF(B887<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B887),0)","v":1.2013035083001803E-2},null,446.32501548544701,426.08768713714079,0.62382888627156985,102.47966146798512,0.95925821183719084,0.19226429252366939,null,0,17.307172053553725,null,17.307172053553725,{"$f":"IF(J887=0,1,1000)*AVERAGE(C$554:C887)","v":241.52465995879197},null,{"$f":"(F887+G887)*SUM(F$554:G887)","v":0},0,0,0,0,0,0,0,0]
[null,27.833333333333208,233.1939090778647,5.7694755684930721,17.295716471486944,0,0,0,{"$f":"IF(SUM(I$554:I887)<($H$40-1),IF((F888+G888)*H888>0,1,0),0)","v":0},0,0,2.6308136005905967,3.1992153689796328,27.833333333333208,{"$f":"IF(B888<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B888),0)","v":1.1943365451203119E-2},null,446.23754954747238,425.98964875133902,0.6237220997472821,102.43715207481301,0.95913614937739944,0.1922273288199749,null,0,17.295716471486944,null,17.295716471486944,{"$f":"IF(J888=0,1,1000)*AVERAGE(C$554:C888)","v":241.49979204571457},null,{"$f":"(F888+G888)*SUM(F$554:G888)","v":0},0,0,0,0,0,0,0,0]
[null,27.91666666666654,233.14532701347346,5.7659711873970068,17.2842599720341,0,0,0,{"$f":"IF(SUM(I$554:I888)<($H$40-1),IF((F889+G889)*H889>0,1,0),0)","v":0},0,0,2.6142894051368692,3.181228241988908,27.91666666666654,{"$f":"IF(B889<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B889),0)","v":1.1874099868636077E-2},null,446.15010183156818,425.89163825433195,0.62361533233280064,102.39466063333629,0.95901408891753959,0.19219029137715676,null,0,17.2842599720341,null,17.2842599720341,{"$f":"IF(J889=0,1,1000)*AVERAGE(C$554:C889)","v":241.47492756645195},null,{"$f":"(F889+G889)*SUM(F$554:G889)","v":0},0,0,0,0,0,0,0,0]
[null,27.999999999999872,233.09675507034564,5.7624665274467652,17.272802560953028,0,0,0,{"$f":"IF(SUM(I$554:I889)<($H$40-1),IF((F890+G890)*H890>0,1,0),0)","v":0},0,0,2.5978677200389311,3.1633422450254138,27.999999999999872,{"$f":"IF(B890<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B890),0)","v":1.1805235992015984E-2},null,446.06267233393805,425.7936556323645,0.62350858402018061,102.35218713393124,0.95889203046021199,0.19215318019966193,null,0,17.272802560953028,null,17.272802560953028,{"$f":"IF(J890=0,1,1000)*AVERAGE(C$554:C890)","v":241.45006652046945},null,{"$f":"(F890+G890)*SUM(F$554:G890)","v":0},0,0,0,0,0,0,0,0]
[null,28.083333333333204,233.04819324637265,5.7589615904020492,17.261344243996536,0,0,0,{"$f":"IF(SUM(I$554:I890)<($H$40-1),IF((F891+G891)*H891>0,1,0),0)","v":0},0,0,2.5815479165730899,3.1455568095001576,28.083333333333204,{"$f":"IF(B891<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B891),0)","v":1.1736771491648035E-2},null,445.97526105078668,425.69570087169535,0.62340185480148702,102.30973156698275,0.95876997400801656,0.19211599529194087,null,0,17.261344243996536,null,17.261344243996536,{"$f":"IF(J891=0,1,1000)*AVERAGE(C$554:C891)","v":241.4252089072325},null,{"$f":"(F891+G891)*SUM(F$554:G891)","v":0},0,0,0,0,0,0,0,0]
[null,28.166666666666536,232.99964153944632,5.7554563780212202,17.249885026913052,0,0,0,{"$f":"IF(SUM(I$554:I891)<($H$40-1),IF((F892+G892)*H892>0,1,0),0)","v":0},0,0,2.5653293698303674,3.1278713700209564,28.166666666666536,{"$f":"IF(B892<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B892),0)","v":1.1668704051348504E-2},null,445.88786797831932,425.5977739585968,0.62329514466879343,102.2672939228849,0.95864791956355289,0.19207873665845301,null,0,17.249885026913052,null,17.249885026913052,{"$f":"IF(J892=0,1,1000)*AVERAGE(C$554:C892)","v":241.40035472620656},null,{"$f":"(F892+G892)*SUM(F$554:G892)","v":0},0,0,0,0,0,0,0,0]
[null,28.249999999999869,232.95109994745891,5.7519508920610702,17.238424915445862,0,0,0,{"$f":"IF(SUM(I$554:I892)<($H$40-1),IF((F893+G893)*H893>0,1,0),0)","v":0},0,0,2.5492114586934824,3.1102853643744646,28.249999999999869,{"$f":"IF(B893<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B893),0)","v":1.1601031368366365E-2},null,445.80049311274195,425.49987487935431,0.62318845361418362,102.22487419203947,0.95852586712942089,0.19204140430366198,null,0,17.238424915445862,null,17.238424915445862,{"$f":"IF(J893=0,1,1000)*AVERAGE(C$554:C893)","v":241.37550397685729},null,{"$f":"(F893+G893)*SUM(F$554:G893)","v":0},0,0,0,0,0,0,0,0]
[null,28.333333333333201,232.90256846830317,5.7484451342770537,17.22696391533389,0,0,0,{"$f":"IF(SUM(I$554:I893)<($H$40-1),IF((F894+G894)*H894>0,1,0),0)","v":0},0,0,2.5331935658142006,3.0927982335082991,28.333333333333201,{"$f":"IF(B894<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B894),0)","v":1.1533751153305417E-2},null,445.71313645026163,425.40200362026786,0.62308178162975036,102.18247236485831,0.95840381670821972,0.19200399823203856,null,0,17.22696391533389,null,17.22696391533389,{"$f":"IF(J894=0,1,1000)*AVERAGE(C$554:C894)","v":241.35065665865039},null,{"$f":"(F894+G894)*SUM(F$554:G894)","v":0},0,0,0,0,0,0,0,0]
[null,28.416666666666533,232.85404709987228,5.7449391064231135,17.215502032311118,0,0,0,{"$f":"IF(SUM(I$554:I894)<($H$40-1),IF((F895+G895)*H895>0,1,0),0)","v":0},0,0,2.5172750775906163,3.075409421513267,28.416666666666533,{"$f":"IF(B895<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B895),0)","v":1.1466861130046808E-2},null,445.625797987086,425.30416016765002,0.6229751287075963,102.1400884317606,0.95828176830254941,0.19196651844806034,null,0,17.215502032311118,null,17.215502032311118,{"$f":"IF(J895=0,1,1000)*AVERAGE(C$554:C895)","v":241.3258127710516},null,{"$f":"(F895+G895)*SUM(F$554:G895)","v":0},0,0,0,0,0,0,0,0]
[null,28.499999999999865,232.8055358400598,5.7414328102517471,17.20403927210679,0,0,0,{"$f":"IF(SUM(I$554:I895)<($H$40-1),IF((F896+G896)*H896>0,1,0),0)","v":0},0,0,2.5014553841446872,3.0581183756056971,28.499999999999865,{"$f":"IF(B896<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B896),0)","v":1.1400359035672056E-2},null,445.53847771942355,425.20634450782768,0.62286849483983286,102.09772238317527,0.95815972191500864,0.19192896495620909,null,0,17.20403927210679,null,17.20403927210679,{"$f":"IF(J896=0,1,1000)*AVERAGE(C$554:C896)","v":241.30097231352687},null,{"$f":"(F896+G896)*SUM(F$554:G896)","v":0},0,0,0,0,0,0,0,0]
[null,28.583333333333197,232.75703468675979,5.7379262475140083,17.192575640445448,0,0,0,{"$f":"IF(SUM(I$554:I896)<($H$40-1),IF((F897+G897)*H897>0,1,0),0)","v":0},0,0,2.4857338792998767,3.0409245461098626,28.583333333333197,{"$f":"IF(B897<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B897),0)","v":1.1334242620386469E-2},null,445.45117564348357,425.10855662714101,0.62276188001858157,102.05537420953925,0.95803767754819635,0.19189133776097414,null,0,17.192575640445448,null,17.192575640445448,{"$f":"IF(J897=0,1,1000)*AVERAGE(C$554:C897)","v":241.27613528554207},null,{"$f":"(F897+G897)*SUM(F$554:G897)","v":0},0,0,0,0,0,0,0,0]
[null,28.666666666666529,232.70854363786671,5.734419419959556,17.181111143047055,0,0,0,{"$f":"IF(SUM(I$554:I897)<($H$40-1),IF((F898+G898)*H898>0,1,0),0)","v":0},0,0,2.4701099605589421,3.0238273864405105,28.666666666666529,{"$f":"IF(B898<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B898),0)","v":1.126850964744305E-2},null,445.363891755476,425.01079651194368,0.62265528423597261,102.0130439012986,0.95791563520471179,0.19185363686685189,null,0,17.181111143047055,null,17.181111143047055,{"$f":"IF(J898=0,1,1000)*AVERAGE(C$554:C898)","v":241.25130168656329},null,{"$f":"(F898+G898)*SUM(F$554:G898)","v":0},0,0,0,0,0,0,0,0]
[null,28.749999999999861,232.66006269127547,5.7309123293365527,17.169645785626706,0,0,0,{"$f":"IF(SUM(I$554:I898)<($H$40-1),IF((F899+G899)*H899>0,1,0),0)","v":0},0,0,2.4545830290817934,3.0068263530854837,28.749999999999861,{"$f":"IF(B899<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B899),0)","v":1.1203157893066827E-2},null,445.2766260516118,424.91306414860321,0.62254870748414615,101.97073144890788,0.95779359488715343,0.19181586227834341,null,0,17.169645785626706,null,17.169645785626706,{"$f":"IF(J899=0,1,1000)*AVERAGE(C$554:C899)","v":241.22647151605668},null,{"$f":"(F899+G899)*SUM(F$554:G899)","v":0},0,0,0,0,0,0,0,0]
[null,28.833333333333194,232.61159184488145,5.7274049773917195,17.158179573894756,0,0,0,{"$f":"IF(SUM(I$554:I899)<($H$40-1),IF((F900+G900)*H900>0,1,0),0)","v":0},0,0,2.4391524896635461,2.9899209055884448,28.833333333333194,{"$f":"IF(B900<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B900),0)","v":1.1138185146379613E-2},null,445.18937852810251,424.81535952349998,0.62244214975525147,101.92843684282985,0.95767155659811964,0.19177801399995684,null,0,17.158179573894756,null,17.158179573894756,{"$f":"IF(J900=0,1,1000)*AVERAGE(C$554:C900)","v":241.20164477348843},null,{"$f":"(F900+G900)*SUM(F$554:G900)","v":0},0,0,0,0,0,0,0,0]
[null,28.916666666666526,232.56313109658043,5.723897365870374,17.146712513556995,0,0,0,{"$f":"IF(SUM(I$554:I900)<($H$40-1),IF((F901+G901)*H901>0,1,0),0)","v":0},0,0,2.4238177507127094,2.9731105065316927,28.916666666666526,{"$f":"IF(B901<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B901),0)","v":1.1073589209325215E-2},null,445.10214918116071,424.71768262302851,0.62233561104144708,101.8861600735367,0.95754952034020868,0.19174009203620643,null,0,17.146712513556995,null,17.146712513556995,{"$f":"IF(J901=0,1,1000)*AVERAGE(C$554:C901)","v":241.17682145832492},null,{"$f":"(F901+G901)*SUM(F$554:G901)","v":0},0,0,0,0,0,0,0,0]
[null,28.999999999999858,232.51468044426863,5.7203894965163169,17.135244610314242,0,0,0,{"$f":"IF(SUM(I$554:I901)<($H$40-1),IF((F902+G902)*H902>0,1,0),0)","v":0},0,0,2.4085782242294234,2.9563946215190811,28.999999999999858,{"$f":"IF(B902<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B902),0)","v":1.1009367896595077E-2},null,445.01493800699944,424.62003343359618,0.62222909133490056,101.84390113150852,0.9574274861160188,0.1917020963916114,null,0,17.135244610314242,null,17.135244610314242,{"$f":"IF(J902=0,1,1000)*AVERAGE(C$554:C902)","v":241.15200157003247},null,{"$f":"(F902+G902)*SUM(F$554:G902)","v":0},0,0,0,0,0,0,0,0]
[null,29.08333333333319,232.46623988584273,5.7168813710720041,17.123775869862925,0,0,0,{"$f":"IF(SUM(I$554:I902)<($H$40-1),IF((F903+G903)*H903>0,1,0),0)","v":0},0,0,2.3934333257839624,2.9397727191590279,29.08333333333319,{"$f":"IF(B903<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B903),0)","v":1.0945519035554343E-2},null,444.92774500183282,424.52241194162434,0.62212259062778963,101.80166000723437,0.95730545392814814,0.19166402707069982,null,0,17.123775869862925,null,17.123775869862925,{"$f":"IF(J903=0,1,1000)*AVERAGE(C$554:C903)","v":241.12718510807767},null,{"$f":"(F903+G903)*SUM(F$554:G903)","v":0},0,0,0,0,0,0,0,0]
[null,29.166666666666522,232.41780941919984,5.7133729912783746,17.112306297894502,0,0,0,{"$f":"IF(SUM(I$554:I903)<($H$40-1),IF((F904+G904)*H904>0,1,0),0)","v":0},0,0,2.3783824744952056,2.9232442710476256,29.166666666666522,{"$f":"IF(B904<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B904),0)","v":1.0882040466168362E-2},null,444.84057016187563,424.42481813354743,0.62201610891230041,101.75943669121187,0.9571834237791943,0.19162588407800341,null,0,17.112306297894502,null,17.112306297894502,{"$f":"IF(J904=0,1,1000)*AVERAGE(C$554:C904)","v":241.10237207192702},null,{"$f":"(F904+G904)*SUM(F$554:G904)","v":0},0,0,0,0,0,0,0,0]
[null,29.249999999999854,232.36938904223749,5.7098643588749463,17.100835900095806,0,0,0,{"$f":"IF(SUM(I$554:I904)<($H$40-1),IF((F905+G905)*H905>0,1,0),0)","v":0},0,0,2.3634250930093632,2.9068087517518388,29.249999999999854,{"$f":"IF(B905<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B905),0)","v":1.0818930040929606E-2},null,444.75341348334342,424.32725199581324,0.62190964618062883,101.71723117394691,0.95706139567175486,0.19158766741806124,null,0,17.100835900095806,null,17.100835900095806,{"$f":"IF(J905=0,1,1000)*AVERAGE(C$554:C905)","v":241.07756246104725},null,{"$f":"(F905+G905)*SUM(F$554:G905)","v":0},0,0,0,0,0,0,0,0]
[null,29.333333333333186,232.32097875285368,5.7063554755998309,17.089364682149046,0,0,0,{"$f":"IF(SUM(I$554:I905)<($H$40-1),IF((F906+G906)*H906>0,1,0),0)","v":0},0,0,2.3485606074787824,2.8904656387928052,29.333333333333186,{"$f":"IF(B906<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B906),0)","v":1.0756185624785026E-2},null,444.66627496245252,424.22971351488309,0.62180320242497955,101.67504344595437,0.95693936960842718,0.19154937709541897,null,0,17.089364682149046,null,17.089364682149046,{"$f":"IF(J906=0,1,1000)*AVERAGE(C$554:C906)","v":241.05275627490502},null,{"$f":"(F906+G906)*SUM(F$554:G906)","v":0},0,0,0,0,0,0,0,0]
[null,29.416666666666519,232.27257854894683,5.7028463431896492,17.077892649731581,0,0,0,{"$f":"IF(SUM(I$554:I906)<($H$40-1),IF((F907+G907)*H907>0,1,0),0)","v":0},0,0,2.3337884475408468,2.8742144126292239,29.416666666666519,{"$f":"IF(B907<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B907),0)","v":1.069380509506382E-2},null,444.57915459542022,424.1322026772317,0.62169677763756737,101.63287349775732,0.95681734559180909,0.19151101311462743,null,0,17.077892649731581,null,17.077892649731581,{"$f":"IF(J907=0,1,1000)*AVERAGE(C$554:C907)","v":241.02795351296729},null,{"$f":"(F907+G907)*SUM(F$554:G907)","v":0},0,0,0,0,0,0,0,0]
[null,29.499999999999851,232.2241884284158,5.6993369633796442,17.066419808516258,0,0,0,{"$f":"IF(SUM(I$554:I907)<($H$40-1),IF((F908+G908)*H908>0,1,0),0)","v":0},0,0,2.319108046297079,2.8580545566408406,29.499999999999851,{"$f":"IF(B908<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B908),0)","v":1.063178634140562E-2},null,444.49205237846439,424.03471946934707,0.62159037181061516,101.59072131988785,0.95669532362449661,0.19147257548024463,null,0,17.066419808516258,null,17.066419808516258,{"$f":"IF(J908=0,1,1000)*AVERAGE(C$554:C908)","v":241.00315417470094},null,{"$f":"(F908+G908)*SUM(F$554:G908)","v":0},0,0,0,0,0,0,0,0]
[null,29.583333333333183,232.17580838915987,5.69582733790355,17.054946164170978,0,0,0,{"$f":"IF(SUM(I$554:I908)<($H$40-1),IF((F909+G909)*H909>0,1,0),0)","v":0},0,0,2.3045188402922636,2.8419855571120234,29.583333333333183,{"$f":"IF(B909<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B909),0)","v":1.05701272656891E-2},null,444.4049683078037,423.93726387773029,0.62148398493635604,101.5485869028858,0.95657330370908777,0.19143406419683398,null,0,17.054946164170978,null,17.054946164170978,{"$f":"IF(J909=0,1,1000)*AVERAGE(C$554:C909)","v":240.97835825957304},null,{"$f":"(F909+G909)*SUM(F$554:G909)","v":0},0,0,0,0,0,0,0,0]
[null,29.666666666666515,232.12743842907878,5.6923174684937203,17.043471722359154,0,0,0,{"$f":"IF(SUM(I$554:I909)<($H$40-1),IF((F910+G910)*H910>0,1,0),0)","v":0},0,0,2.2900202694938145,2.8260069032154336,29.666666666666515,{"$f":"IF(B910<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B910),0)","v":1.0508825781960994E-2},null,444.31790237965771,423.839835888896,0.62137761700703165,101.50647023730022,0.95645128584817851,0.19139547926896558,null,0,17.043471722359154,null,17.043471722359154,{"$f":"IF(J910=0,1,1000)*AVERAGE(C$554:C910)","v":240.95356576705063},null,{"$f":"(F910+G910)*SUM(F$554:G910)","v":0},0,0,0,0,0,0,0,0]
[null,29.749999999999847,232.07907854607271,5.6888073568810524,17.031996488739409,0,0,0,{"$f":"IF(SUM(I$554:I910)<($H$40-1),IF((F911+G911)*H911>0,1,0),0)","v":0},0,0,2.2756117772711586,2.8101180869957814,29.749999999999847,{"$f":"IF(B911<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B911),0)","v":1.0447879816365529E-2},null,444.23085459024679,423.74243548937193,0.62127126801489274,101.46437131368839,0.95632927004436563,0.1913568207012156,null,0,17.031996488739409,null,17.031996488739409,{"$f":"IF(J911=0,1,1000)*AVERAGE(C$554:C911)","v":240.92877669660095},null,{"$f":"(F911+G911)*SUM(F$554:G911)","v":0},0,0,0,0,0,0,0,0]
[null,29.833333333333179,232.03072873804226,5.6852970047950242,17.020520468965753,0,0,0,{"$f":"IF(SUM(I$554:I911)<($H$40-1),IF((F912+G912)*H912>0,1,0),0)","v":0},0,0,2.2612928103753167,2.7943186033536893,29.833333333333179,{"$f":"IF(B912<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B912),0)","v":1.0387287307074262E-2},null,444.143824935792,423.64506266569936,0.62116493795220007,101.422290122616,0.95620725630024572,0.191318088498167,null,0,17.020520468965753,null,17.020520468965753,{"$f":"IF(J912=0,1,1000)*AVERAGE(C$554:C912)","v":240.90399104769133},null,{"$f":"(F912+G912)*SUM(F$554:G912)","v":0},0,0,0,0,0,0,0,0]
[null,29.916666666666512,231.98238900288848,5.6817864139636312,17.00904366868733,0,0,0,{"$f":"IF(SUM(I$554:I912)<($H$40-1),IF((F913+G913)*H913>0,1,0),0)","v":0},0,0,2.2470628189185331,2.7786079500296212,29.916666666666512,{"$f":"IF(B913<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B913),0)","v":1.0327046204216333E-2},null,444.05681341251517,423.54771740443209,0.62105862681122248,101.38022665465706,0.95608524461841438,0.19127928266440772,null,0,17.00904366868733,null,17.00904366868733,{"$f":"IF(J913=0,1,1000)*AVERAGE(C$554:C913)","v":240.87920881978911},null,{"$f":"(F913+G913)*SUM(F$554:G913)","v":0},0,0,0,0,0,0,0,0]
[null,29.999999999999844,231.93405933851287,5.6782755861135135,16.997566093548865,0,0,0,{"$f":"IF(SUM(I$554:I913)<($H$40-1),IF((F914+G914)*H914>0,1,0),0)","v":0},0,0,2.2329212563541376,2.7629856275879288,29.999999999999844,{"$f":"IF(B914<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B914),0)","v":1.0267154469809112E-2},null,443.96982001663906,423.4503996921386,0.6209523345842386,101.33818090039517,0.9559632350014684,0.19124040320453242,null,0,16.997566093548865,null,16.997566093548865,{"$f":"IF(J914=0,1,1000)*AVERAGE(C$554:C914)","v":240.85443001236175},null,{"$f":"(F914+G914)*SUM(F$554:G914)","v":0},0,0,0,0,0,0,0,0]
[null,30,231.88573974281735,{"$f":"V915*T915/3.413","v":5.6747645229698076},16.997566093548865,{"$f":"IF(B915>H$48-5,0,IF(C915 <= $C$554- $H$35,1,0))","v":0},0,0,{"$f":"IF(SUM(I$554:I914)<($H$40-1),IF((F915+G915)*H915>0,1,0),0)","v":0},0,{"$f":"I915/(1+$H$38)^B915","v":0},0,0,30,{"$f":"IF(B915<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B915),0)","v":0},null,{"$f":"C915*1.8+32-H$20","v":443.88284474438717},{"$f":"S$10*$Q915^6+T$10*$Q915^5+U$10*$Q915^4+V$10*$Q915^3+W$10*$Q915^2+X$10*$Q915+Y$10","v":423.35310951539873},{"$f":"S$12*$Q915^6+T$12*$Q915^5+U$12*$Q915^4+V$12*$Q915^3+W$12*$Q915^2+X$12*$Q915+Y$12","v":0.62084606126353614},{"$f":"(R915-R$60)-(Q$60+460)*(S915-S$60)","v":101.29615285042058},0.95584122745200351,0.19120145012314294,null,0,16.997566093548865,null,16.997566093548865,{"$f":"IF(J915=0,1,1000)*AVERAGE(C$554:C915)","v":240.82965462487684},null,{"$f":"(F915+G915)*SUM(F$554:G915)","v":0},0,0,0,0,0,0,0,0]
[null,30,231.88573974281735,5.6747645229698076,16.997566093548865,0,0,0,{"$f":"IF(SUM(I$554:I915)<($H$40-1),IF((F916+G916)*H916>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B916<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B916),0)","v":0},null,443.88284474438717,423.35310951539873,0.62084606126353614,101.29615285042058,0.95584122745200351,0.19120145012314294,null,0,16.997566093548865,null,16.997566093548865,{"$f":"IF(J916=0,1,1000)*AVERAGE(C$554:C916)","v":240.80501574090422},null,{"$f":"(F916+G916)*SUM(F$554:G916)","v":0},0,0,0,0,0,0,0,0]
[null,30,231.88573974281735,5.6747645229698076,16.997566093548865,0,0,0,{"$f":"IF(SUM(I$554:I916)<($H$40-1),IF((F917+G917)*H917>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B917<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B917),0)","v":0},null,443.88284474438717,423.35310951539873,0.62084606126353614,101.29615285042058,0.95584122745200351,0.19120145012314294,null,0,16.997566093548865,null,16.997566093548865,{"$f":"IF(J917=0,1,1000)*AVERAGE(C$554:C917)","v":240.78051223541499},null,{"$f":"(F917+G917)*SUM(F$554:G917)","v":0},0,0,0,0,0,0,0,0]
[null,30,231.88573974281735,5.6747645229698076,16.997566093548865,0,0,0,{"$f":"IF(SUM(I$554:I917)<($H$40-1),IF((F918+G918)*H918>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B918<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B918),0)","v":0},null,443.88284474438717,423.35310951539873,0.62084606126353614,101.29615285042058,0.95584122745200351,0.19120145012314294,null,0,16.997566093548865,null,16.997566093548865,{"$f":"IF(J918=0,1,1000)*AVERAGE(C$554:C918)","v":240.75614299570927},null,{"$f":"(F918+G918)*SUM(F$554:G918)","v":0},0,0,0,0,0,0,0,0]
[null,30,231.88573974281735,5.6747645229698076,16.997566093548865,0,0,0,{"$f":"IF(SUM(I$554:I918)<($H$40-1),IF((F919+G919)*H919>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B919<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B919),0)","v":0},null,443.88284474438717,423.35310951539873,0.62084606126353614,101.29615285042058,0.95584122745200351,0.19120145012314294,null,0,16.997566093548865,null,16.997566093548865,{"$f":"IF(J919=0,1,1000)*AVERAGE(C$554:C919)","v":240.73190692124783},null,{"$f":"(F919+G919)*SUM(F$554:G919)","v":0},0,0,0,0,0,0,0,0]
[null,30,231.88573974281735,5.6747645229698076,16.997566093548865,0,0,0,{"$f":"IF(SUM(I$554:I919)<($H$40-1),IF((F920+G920)*H920>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B920<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B920),0)","v":0},null,443.88284474438717,423.35310951539873,0.62084606126353614,101.29615285042058,0.95584122745200351,0.19120145012314294,null,0,16.997566093548865,null,16.997566093548865,{"$f":"IF(J920=0,1,1000)*AVERAGE(C$554:C920)","v":240.70780292348644},null,{"$f":"(F920+G920)*SUM(F$554:G920)","v":0},0,0,0,0,0,0,0,0]
[null,30,231.88573974281735,5.6747645229698076,16.997566093548865,0,0,0,{"$f":"IF(SUM(I$554:I920)<($H$40-1),IF((F921+G921)*H921>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B921<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B921),0)","v":0},null,443.88284474438717,423.35310951539873,0.62084606126353614,101.29615285042058,0.95584122745200351,0.19120145012314294,null,0,16.997566093548865,null,16.997566093548865,{"$f":"IF(J921=0,1,1000)*AVERAGE(C$554:C921)","v":240.6838299257129},null,{"$f":"(F921+G921)*SUM(F$554:G921)","v":0},0,0,0,0,0,0,0,0]
[null,30,231.88573974281735,5.6747645229698076,16.997566093548865,0,0,0,{"$f":"IF(SUM(I$554:I921)<($H$40-1),IF((F922+G922)*H922>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B922<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B922),0)","v":0},null,443.88284474438717,423.35310951539873,0.62084606126353614,101.29615285042058,0.95584122745200351,0.19120145012314294,null,0,16.997566093548865,null,16.997566093548865,{"$f":"IF(J922=0,1,1000)*AVERAGE(C$554:C922)","v":240.65998686288663},null,{"$f":"(F922+G922)*SUM(F$554:G922)","v":0},0,0,0,0,0,0,0,0]
[null,30,231.88573974281735,5.6747645229698076,16.997566093548865,0,0,0,{"$f":"IF(SUM(I$554:I922)<($H$40-1),IF((F923+G923)*H923>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B923<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B923),0)","v":0},null,443.88284474438717,423.35310951539873,0.62084606126353614,101.29615285042058,0.95584122745200351,0.19120145012314294,null,0,16.997566093548865,null,16.997566093548865,{"$f":"IF(J923=0,1,1000)*AVERAGE(C$554:C923)","v":240.63627268148105},null,{"$f":"(F923+G923)*SUM(F$554:G923)","v":0},0,0,0,0,0,0,0,0]
[null,30,231.88573974281735,5.6747645229698076,16.997566093548865,0,0,0,{"$f":"IF(SUM(I$554:I923)<($H$40-1),IF((F924+G924)*H924>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B924<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B924),0)","v":0},null,443.88284474438717,423.35310951539873,0.62084606126353614,101.29615285042058,0.95584122745200351,0.19120145012314294,null,0,16.997566093548865,null,16.997566093548865,{"$f":"IF(J924=0,1,1000)*AVERAGE(C$554:C924)","v":240.61268633932832},null,{"$f":"(F924+G924)*SUM(F$554:G924)","v":0},0,0,0,0,0,0,0,0]
[null,30,231.88573974281735,5.6747645229698076,16.997566093548865,0,0,0,{"$f":"IF(SUM(I$554:I924)<($H$40-1),IF((F925+G925)*H925>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B925<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B925),0)","v":0},null,443.88284474438717,423.35310951539873,0.62084606126353614,101.29615285042058,0.95584122745200351,0.19120145012314294,null,0,16.997566093548865,null,16.997566093548865,{"$f":"IF(J925=0,1,1000)*AVERAGE(C$554:C925)","v":240.58922680546675},null,{"$f":"(F925+G925)*SUM(F$554:G925)","v":0},0,0,0,0,0,0,0,0]
[null,30,231.88573974281735,5.6747645229698076,16.997566093548865,0,0,0,{"$f":"IF(SUM(I$554:I925)<($H$40-1),IF((F926+G926)*H926>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B926<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B926),0)","v":0},null,443.88284474438717,423.35310951539873,0.62084606126353614,101.29615285042058,0.95584122745200351,0.19120145012314294,null,0,16.997566093548865,null,16.997566093548865,{"$f":"IF(J926=0,1,1000)*AVERAGE(C$554:C926)","v":240.56589305999049},null,{"$f":"(F926+G926)*SUM(F$554:G926)","v":0},0,0,0,0,0,0,0,0]
[null,30,231.88573974281735,5.6747645229698076,16.997566093548865,0,0,0,{"$f":"IF(SUM(I$554:I926)<($H$40-1),IF((F927+G927)*H927>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B927<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B927),0)","v":0},null,443.88284474438717,423.35310951539873,0.62084606126353614,101.29615285042058,0.95584122745200351,0.19120145012314294,null,0,16.997566093548865,null,16.997566093548865,{"$f":"IF(J927=0,1,1000)*AVERAGE(C$554:C927)","v":240.54268409390181},null,{"$f":"(F927+G927)*SUM(F$554:G927)","v":0},0,0,0,0,0,0,0,0]
[null,30,231.88573974281735,5.6747645229698076,16.997566093548865,0,0,0,{"$f":"IF(SUM(I$554:I927)<($H$40-1),IF((F928+G928)*H928>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B928<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B928),0)","v":0},null,443.88284474438717,423.35310951539873,0.62084606126353614,101.29615285042058,0.95584122745200351,0.19120145012314294,null,0,16.997566093548865,null,16.997566093548865,{"$f":"IF(J928=0,1,1000)*AVERAGE(C$554:C928)","v":240.51959890896561},null,{"$f":"(F928+G928)*SUM(F$554:G928)","v":0},0,0,0,0,0,0,0,0]
[null,30,231.88573974281735,5.6747645229698076,16.997566093548865,0,0,0,{"$f":"IF(SUM(I$554:I928)<($H$40-1),IF((F929+G929)*H929>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B929<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B929),0)","v":0},null,443.88284474438717,423.35310951539873,0.62084606126353614,101.29615285042058,0.95584122745200351,0.19120145012314294,null,0,16.997566093548865,null,16.997566093548865,{"$f":"IF(J929=0,1,1000)*AVERAGE(C$554:C929)","v":240.49663651756629},null,{"$f":"(F929+G929)*SUM(F$554:G929)","v":0},0,0,0,0,0,0,0,0]
[null,30,231.88573974281735,5.6747645229698076,16.997566093548865,0,0,0,{"$f":"IF(SUM(I$554:I929)<($H$40-1),IF((F930+G930)*H930>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B930<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B930),0)","v":0},null,443.88284474438717,423.35310951539873,0.62084606126353614,101.29615285042058,0.95584122745200351,0.19120145012314294,null,0,16.997566093548865,null,16.997566093548865,{"$f":"IF(J930=0,1,1000)*AVERAGE(C$554:C930)","v":240.47379594256697},null,{"$f":"(F930+G930)*SUM(F$554:G930)","v":0},0,0,0,0,0,0,0,0]
[null,30,231.88573974281735,5.6747645229698076,16.997566093548865,0,0,0,{"$f":"IF(SUM(I$554:I930)<($H$40-1),IF((F931+G931)*H931>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B931<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B931),0)","v":0},null,443.88284474438717,423.35310951539873,0.62084606126353614,101.29615285042058,0.95584122745200351,0.19120145012314294,null,0,16.997566093548865,null,16.997566093548865,{"$f":"IF(J931=0,1,1000)*AVERAGE(C$554:C931)","v":240.45107621717079},null,{"$f":"(F931+G931)*SUM(F$554:G931)","v":0},0,0,0,0,0,0,0,0]
[null,30,231.88573974281735,5.6747645229698076,16.997566093548865,0,0,0,{"$f":"IF(SUM(I$554:I931)<($H$40-1),IF((F932+G932)*H932>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B932<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B932),0)","v":0},null,443.88284474438717,423.35310951539873,0.62084606126353614,101.29615285042058,0.95584122745200351,0.19120145012314294,null,0,16.997566093548865,null,16.997566093548865,{"$f":"IF(J932=0,1,1000)*AVERAGE(C$554:C932)","v":240.42847638478466},null,{"$f":"(F932+G932)*SUM(F$554:G932)","v":0},0,0,0,0,0,0,0,0]
[null,30,231.88573974281735,5.6747645229698076,16.997566093548865,0,0,0,{"$f":"IF(SUM(I$554:I932)<($H$40-1),IF((F933+G933)*H933>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B933<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B933),0)","v":0},null,443.88284474438717,423.35310951539873,0.62084606126353614,101.29615285042058,0.95584122745200351,0.19120145012314294,null,0,16.997566093548865,null,16.997566093548865,{"$f":"IF(J933=0,1,1000)*AVERAGE(C$554:C933)","v":240.40599549888475},null,{"$f":"(F933+G933)*SUM(F$554:G933)","v":0},0,0,0,0,0,0,0,0]
[null,30,231.88573974281735,5.6747645229698076,16.997566093548865,0,0,0,{"$f":"IF(SUM(I$554:I933)<($H$40-1),IF((F934+G934)*H934>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B934<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B934),0)","v":0},null,443.88284474438717,423.35310951539873,0.62084606126353614,101.29615285042058,0.95584122745200351,0.19120145012314294,null,0,16.997566093548865,null,16.997566093548865,{"$f":"IF(J934=0,1,1000)*AVERAGE(C$554:C934)","v":240.38363262288459},null,{"$f":"(F934+G934)*SUM(F$554:G934)","v":0},0,0,0,0,0,0,0,0]
[null,30,231.88573974281735,5.6747645229698076,16.997566093548865,0,0,0,{"$f":"IF(SUM(I$554:I934)<($H$40-1),IF((F935+G935)*H935>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B935<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B935),0)","v":0},null,443.88284474438717,423.35310951539873,0.62084606126353614,101.29615285042058,0.95584122745200351,0.19120145012314294,null,0,16.997566093548865,null,16.997566093548865,{"$f":"IF(J935=0,1,1000)*AVERAGE(C$554:C935)","v":240.36138683000485},null,{"$f":"(F935+G935)*SUM(F$554:G935)","v":0},0,0,0,0,0,0,0,0]
[null,30,231.88573974281735,5.6747645229698076,16.997566093548865,0,0,0,{"$f":"IF(SUM(I$554:I935)<($H$40-1),IF((F936+G936)*H936>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B936<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B936),0)","v":0},null,443.88284474438717,423.35310951539873,0.62084606126353614,101.29615285042058,0.95584122745200351,0.19120145012314294,null,0,16.997566093548865,null,16.997566093548865,{"$f":"IF(J936=0,1,1000)*AVERAGE(C$554:C936)","v":240.33925720314537},null,{"$f":"(F936+G936)*SUM(F$554:G936)","v":0},0,0,0,0,0,0,0,0]
[null,30,231.88573974281735,5.6747645229698076,16.997566093548865,0,0,0,{"$f":"IF(SUM(I$554:I936)<($H$40-1),IF((F937+G937)*H937>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B937<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B937),0)","v":0},null,443.88284474438717,423.35310951539873,0.62084606126353614,101.29615285042058,0.95584122745200351,0.19120145012314294,null,0,16.997566093548865,null,16.997566093548865,{"$f":"IF(J937=0,1,1000)*AVERAGE(C$554:C937)","v":240.3172428347591},null,{"$f":"(F937+G937)*SUM(F$554:G937)","v":0},0,0,0,0,0,0,0,0]
[null,30,231.88573974281735,5.6747645229698076,16.997566093548865,0,0,0,{"$f":"IF(SUM(I$554:I937)<($H$40-1),IF((F938+G938)*H938>0,1,0),0)","v":0},0,0,0,0,{"$f":"IF(J938<1, B938,N937)","v":30},{"$f":"IF(B938<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B938),0)","v":0},null,443.88284474438717,423.35310951539873,0.62084606126353614,101.29615285042058,0.95584122745200351,0.19120145012314294,null,0,16.997566093548865,null,{"$f":"IF(B938<=AA$550,E938,AA937)","v":16.997566093548865},{"$f":"IF(J938=0,1,1000)*AVERAGE(C$554:C938)","v":240.2953428267281},null,{"$f":"(F938+G938)*SUM(F$554:G938)","v":0},{"$f":"IF((F938+G938)=0,0,B938)","v":0},0,0,0,0,0,0,0]
[null,30,231.88573974281735,5.6747645229698076,16.997566093548865,0,0,0,{"$f":"IF(SUM(I$554:I938)<($H$40-1),IF((F939+G939)*H939>0,1,0),0)","v":0},{"$f":"IF(OR(I939=1,J938 =1), 1,0)","v":0},0,0,0,30,{"$f":"IF(B939<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B939),0)","v":0},null,443.88284474438717,423.35310951539873,0.62084606126353614,101.29615285042058,{"$f":"(1-($H$34+273)/(C939+273))/(1-($H$34+273)/($H$17+273))","v":0.95584122745200351},{"$f":"( -12.447*U939^2 + 25.389*U939 - 11.942)*V$550","v":0.19120145012314294},null,{"$f":"IF(X938>0,X938,IF(J939=0,0,B939))","v":0},{"$f":"IF(X938>0,Y938,E939)","v":16.997566093548865},null,16.997566093548865,{"$f":"IF(J939=0,1,1000)*AVERAGE(C$554:C939)","v":240.27355629024129},null,{"$f":"(F939+G939)*SUM(F$554:G939)","v":0},0,{"$f":"IF($AD939=1,$AE939,0)","v":0},{"$f":"IF($AD939=2,$AE939,0)","v":0},{"$f":"IF($AD939=3,$AE939,0)","v":0},{"$f":"IF($AD939=4,$AE939,0)","v":0},{"$f":"IF($AD939=5,$AE939,0)","v":0},{"$f":"IF($AD939=6,$AE939,0)","v":0},{"$f":"IF($AD939=7,$AE939,0)","v":0}]
[null,{"$f":"IF(ROUND(B939,1)=H$48,H$48,IF(B939<$H$48,B939+1/12,B939))","v":30},{"$f":"IF(B939<H$48,IF(I939<1,C939*(1-$H$22/12), $C$63),C939)","v":231.88573974281735},5.6747645229698076,{"$f":"IF(B940>=H$48,E939,IF(D940*H$23/1000000-H$32/1000<0,0,D940*H$23/1000000-H$32/1000))","v":16.997566093548865},0,{"$f":"IF(ROUND(B940,1)=H$48-5,IF(E940-(E939-E940)*60<1,1,0),IF(E940-(E939-E940)<0,1,0))","v":0},{"$f":"IF(ROUND(H$48-B940,2)<5,0,1)","v":0},{"$f":"IF(SUM(I$554:I939)<($H$40-1),IF((F940+G940)*H940>0,1,0),0)","v":0},0,0,{"$f":"IF(B940<H$48,E940/((1+$H$38)^B940),0)","v":0},{"$f":"IF(B940<H$48,($H$33/1000)/((1+$H$38)^B940),0)","v":0},30,{"$f":"IF(B940<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B940),0)","v":0},null,443.88284474438717,423.35310951539873,0.62084606126353614,101.29615285042058,0.95584122745200351,0.19120145012314294,null,0,16.997566093548865,null,16.997566093548865,{"$f":"IF(J940=0,1,1000)*AVERAGE(C$554:C940)","v":240.25188234567432},null,{"$f":"(F940+G940)*SUM(F$554:G940)","v":0},0,0,0,0,0,0,0,0]
[null,30,231.88573974281735,5.6747645229698076,16.997566093548865,0,0,0,{"$f":"IF(SUM(I$554:I940)<($H$40-1),IF((F941+G941)*H941>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B941<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B941),0)","v":0},null,443.88284474438717,423.35310951539873,0.62084606126353614,101.29615285042058,0.95584122745200351,0.19120145012314294,null,0,16.997566093548865,null,16.997566093548865,{"$f":"IF(J941=0,1,1000)*AVERAGE(C$554:C941)","v":240.23032012247108},null,{"$f":"(F941+G941)*SUM(F$554:G941)","v":0},0,0,0,0,0,0,0,0]
[null,30,231.88573974281735,5.6747645229698076,16.997566093548865,0,0,0,{"$f":"IF(SUM(I$554:I941)<($H$40-1),IF((F942+G942)*H942>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B942<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B942),0)","v":0},null,443.88284474438717,423.35310951539873,0.62084606126353614,101.29615285042058,0.95584122745200351,0.19120145012314294,null,0,16.997566093548865,null,16.997566093548865,{"$f":"IF(J942=0,1,1000)*AVERAGE(C$554:C942)","v":240.20886875902727},null,{"$f":"(F942+G942)*SUM(F$554:G942)","v":0},0,0,0,0,0,0,0,0]
[null,30,231.88573974281735,5.6747645229698076,16.997566093548865,0,0,0,{"$f":"IF(SUM(I$554:I942)<($H$40-1),IF((F943+G943)*H943>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B943<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B943),0)","v":0},null,443.88284474438717,423.35310951539873,0.62084606126353614,101.29615285042058,0.95584122745200351,0.19120145012314294,null,0,16.997566093548865,null,16.997566093548865,{"$f":"IF(J943=0,1,1000)*AVERAGE(C$554:C943)","v":240.18752740257545},null,{"$f":"(F943+G943)*SUM(F$554:G943)","v":0},0,0,0,0,0,0,0,0]
[null,30,231.88573974281735,5.6747645229698076,16.997566093548865,0,0,0,{"$f":"IF(SUM(I$554:I943)<($H$40-1),IF((F944+G944)*H944>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B944<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B944),0)","v":0},null,443.88284474438717,423.35310951539873,0.62084606126353614,101.29615285042058,0.95584122745200351,0.19120145012314294,null,0,16.997566093548865,null,16.997566093548865,{"$f":"IF(J944=0,1,1000)*AVERAGE(C$554:C944)","v":240.16629520907225},null,{"$f":"(F944+G944)*SUM(F$554:G944)","v":0},0,0,0,0,0,0,0,0]
[null,30,231.88573974281735,5.6747645229698076,16.997566093548865,0,0,0,{"$f":"IF(SUM(I$554:I944)<($H$40-1),IF((F945+G945)*H945>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B945<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B945),0)","v":0},null,443.88284474438717,423.35310951539873,0.62084606126353614,101.29615285042058,0.95584122745200351,0.19120145012314294,null,0,16.997566093548865,null,16.997566093548865,{"$f":"IF(J945=0,1,1000)*AVERAGE(C$554:C945)","v":240.1451713430869},null,{"$f":"(F945+G945)*SUM(F$554:G945)","v":0},0,0,0,0,0,0,0,0]
[null,30,231.88573974281735,5.6747645229698076,16.997566093548865,0,0,0,{"$f":"IF(SUM(I$554:I945)<($H$40-1),IF((F946+G946)*H946>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B946<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B946),0)","v":0},null,443.88284474438717,423.35310951539873,0.62084606126353614,101.29615285042058,0.95584122745200351,0.19120145012314294,null,0,16.997566093548865,null,16.997566093548865,{"$f":"IF(J946=0,1,1000)*AVERAGE(C$554:C946)","v":240.12415497769183},null,{"$f":"(F946+G946)*SUM(F$554:G946)","v":0},0,0,0,0,0,0,0,0]
[null,30,231.88573974281735,5.6747645229698076,16.997566093548865,0,0,0,{"$f":"IF(SUM(I$554:I946)<($H$40-1),IF((F947+G947)*H947>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B947<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B947),0)","v":0},null,443.88284474438717,423.35310951539873,0.62084606126353614,101.29615285042058,0.95584122745200351,0.19120145012314294,null,0,16.997566093548865,null,16.997566093548865,{"$f":"IF(J947=0,1,1000)*AVERAGE(C$554:C947)","v":240.10324529435459},null,{"$f":"(F947+G947)*SUM(F$554:G947)","v":0},0,0,0,0,0,0,0,0]
[null,30,231.88573974281735,5.6747645229698076,16.997566093548865,0,0,0,{"$f":"IF(SUM(I$554:I947)<($H$40-1),IF((F948+G948)*H948>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B948<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B948),0)","v":0},null,443.88284474438717,423.35310951539873,0.62084606126353614,101.29615285042058,0.95584122745200351,0.19120145012314294,null,0,16.997566093548865,null,16.997566093548865,{"$f":"IF(J948=0,1,1000)*AVERAGE(C$554:C948)","v":240.08244148283174},null,{"$f":"(F948+G948)*SUM(F$554:G948)","v":0},0,0,0,0,0,0,0,0]
[null,30,231.88573974281735,5.6747645229698076,16.997566093548865,0,0,0,{"$f":"IF(SUM(I$554:I948)<($H$40-1),IF((F949+G949)*H949>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B949<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B949),0)","v":0},null,443.88284474438717,423.35310951539873,0.62084606126353614,101.29615285042058,0.95584122745200351,0.19120145012314294,null,0,16.997566093548865,null,16.997566093548865,{"$f":"IF(J949=0,1,1000)*AVERAGE(C$554:C949)","v":240.06174274106402},null,{"$f":"(F949+G949)*SUM(F$554:G949)","v":0},0,0,0,0,0,0,0,0]
[null,30,231.88573974281735,5.6747645229698076,16.997566093548865,0,0,0,{"$f":"IF(SUM(I$554:I949)<($H$40-1),IF((F950+G950)*H950>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B950<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B950),0)","v":0},null,443.88284474438717,423.35310951539873,0.62084606126353614,101.29615285042058,0.95584122745200351,0.19120145012314294,null,0,16.997566093548865,null,16.997566093548865,{"$f":"IF(J950=0,1,1000)*AVERAGE(C$554:C950)","v":240.04114827507351},null,{"$f":"(F950+G950)*SUM(F$554:G950)","v":0},0,0,0,0,0,0,0,0]
[null,30,231.88573974281735,5.6747645229698076,16.997566093548865,0,0,0,{"$f":"IF(SUM(I$554:I950)<($H$40-1),IF((F951+G951)*H951>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B951<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B951),0)","v":0},null,443.88284474438717,423.35310951539873,0.62084606126353614,101.29615285042058,0.95584122745200351,0.19120145012314294,null,0,16.997566093548865,null,16.997566093548865,{"$f":"IF(J951=0,1,1000)*AVERAGE(C$554:C951)","v":240.02065729886181},null,{"$f":"(F951+G951)*SUM(F$554:G951)","v":0},0,0,0,0,0,0,0,0]
[null,30,231.88573974281735,5.6747645229698076,16.997566093548865,0,0,0,{"$f":"IF(SUM(I$554:I951)<($H$40-1),IF((F952+G952)*H952>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B952<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B952),0)","v":0},null,443.88284474438717,423.35310951539873,0.62084606126353614,101.29615285042058,0.95584122745200351,0.19120145012314294,null,0,16.997566093548865,null,16.997566093548865,{"$f":"IF(J952=0,1,1000)*AVERAGE(C$554:C952)","v":240.00026903431032},null,{"$f":"(F952+G952)*SUM(F$554:G952)","v":0},0,0,0,0,0,0,0,0]
[null,30,231.88573974281735,5.6747645229698076,16.997566093548865,0,0,0,{"$f":"IF(SUM(I$554:I952)<($H$40-1),IF((F953+G953)*H953>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B953<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B953),0)","v":0},null,443.88284474438717,423.35310951539873,0.62084606126353614,101.29615285042058,0.95584122745200351,0.19120145012314294,null,0,16.997566093548865,null,16.997566093548865,{"$f":"IF(J953=0,1,1000)*AVERAGE(C$554:C953)","v":239.97998271108162},null,{"$f":"(F953+G953)*SUM(F$554:G953)","v":0},0,0,0,0,0,0,0,0]
[null,30,231.88573974281735,5.6747645229698076,16.997566093548865,0,0,0,{"$f":"IF(SUM(I$554:I953)<($H$40-1),IF((F954+G954)*H954>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B954<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B954),0)","v":0},null,443.88284474438717,423.35310951539873,0.62084606126353614,101.29615285042058,0.95584122745200351,0.19120145012314294,null,0,16.997566093548865,null,16.997566093548865,{"$f":"IF(J954=0,1,1000)*AVERAGE(C$554:C954)","v":239.95979756652235},null,{"$f":"(F954+G954)*SUM(F$554:G954)","v":0},0,0,0,0,0,0,0,0]
[null,30,231.88573974281735,5.6747645229698076,16.997566093548865,0,0,0,{"$f":"IF(SUM(I$554:I954)<($H$40-1),IF((F955+G955)*H955>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B955<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B955),0)","v":0},null,443.88284474438717,423.35310951539873,0.62084606126353614,101.29615285042058,0.95584122745200351,0.19120145012314294,null,0,16.997566093548865,null,16.997566093548865,{"$f":"IF(J955=0,1,1000)*AVERAGE(C$554:C955)","v":239.93971284556787},null,{"$f":"(F955+G955)*SUM(F$554:G955)","v":0},0,0,0,0,0,0,0,0]
[null,30,231.88573974281735,5.6747645229698076,16.997566093548865,0,0,0,{"$f":"IF(SUM(I$554:I955)<($H$40-1),IF((F956+G956)*H956>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B956<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B956),0)","v":0},null,443.88284474438717,423.35310951539873,0.62084606126353614,101.29615285042058,0.95584122745200351,0.19120145012314294,null,0,16.997566093548865,null,16.997566093548865,{"$f":"IF(J956=0,1,1000)*AVERAGE(C$554:C956)","v":239.91972780064791},null,{"$f":"(F956+G956)*SUM(F$554:G956)","v":0},0,0,0,0,0,0,0,0]
[null,30,231.88573974281735,5.6747645229698076,16.997566093548865,0,0,0,{"$f":"IF(SUM(I$554:I956)<($H$40-1),IF((F957+G957)*H957>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B957<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B957),0)","v":0},null,443.88284474438717,423.35310951539873,0.62084606126353614,101.29615285042058,0.95584122745200351,0.19120145012314294,null,0,16.997566093548865,null,16.997566093548865,{"$f":"IF(J957=0,1,1000)*AVERAGE(C$554:C957)","v":239.89984169159388},null,{"$f":"(F957+G957)*SUM(F$554:G957)","v":0},0,0,0,0,0,0,0,0]
[null,30,231.88573974281735,5.6747645229698076,16.997566093548865,0,0,0,{"$f":"IF(SUM(I$554:I957)<($H$40-1),IF((F958+G958)*H958>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B958<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B958),0)","v":0},null,443.88284474438717,423.35310951539873,0.62084606126353614,101.29615285042058,0.95584122745200351,0.19120145012314294,null,0,16.997566093548865,null,16.997566093548865,{"$f":"IF(J958=0,1,1000)*AVERAGE(C$554:C958)","v":239.88005378554755},null,{"$f":"(F958+G958)*SUM(F$554:G958)","v":0},0,0,0,0,0,0,0,0]
[null,30,231.88573974281735,5.6747645229698076,16.997566093548865,0,0,0,{"$f":"IF(SUM(I$554:I958)<($H$40-1),IF((F959+G959)*H959>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B959<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B959),0)","v":0},null,443.88284474438717,423.35310951539873,0.62084606126353614,101.29615285042058,0.95584122745200351,0.19120145012314294,null,0,16.997566093548865,null,16.997566093548865,{"$f":"IF(J959=0,1,1000)*AVERAGE(C$554:C959)","v":239.86036335687086},null,{"$f":"(F959+G959)*SUM(F$554:G959)","v":0},0,0,0,0,0,0,0,0]
[null,30,231.88573974281735,5.6747645229698076,16.997566093548865,0,0,0,{"$f":"IF(SUM(I$554:I959)<($H$40-1),IF((F960+G960)*H960>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B960<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B960),0)","v":0},null,443.88284474438717,423.35310951539873,0.62084606126353614,101.29615285042058,0.95584122745200351,0.19120145012314294,null,0,16.997566093548865,null,16.997566093548865,{"$f":"IF(J960=0,1,1000)*AVERAGE(C$554:C960)","v":239.8407696870575},null,{"$f":"(F960+G960)*SUM(F$554:G960)","v":0},0,0,0,0,0,0,0,0]
[null,30,231.88573974281735,5.6747645229698076,16.997566093548865,0,0,0,{"$f":"IF(SUM(I$554:I960)<($H$40-1),IF((F961+G961)*H961>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B961<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B961),0)","v":0},null,443.88284474438717,423.35310951539873,0.62084606126353614,101.29615285042058,0.95584122745200351,0.19120145012314294,null,0,16.997566093548865,null,16.997566093548865,{"$f":"IF(J961=0,1,1000)*AVERAGE(C$554:C961)","v":239.82127206464514},null,{"$f":"(F961+G961)*SUM(F$554:G961)","v":0},0,0,0,0,0,0,0,0]
[null,30,231.88573974281735,5.6747645229698076,16.997566093548865,0,0,0,{"$f":"IF(SUM(I$554:I961)<($H$40-1),IF((F962+G962)*H962>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B962<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B962),0)","v":0},null,443.88284474438717,423.35310951539873,0.62084606126353614,101.29615285042058,0.95584122745200351,0.19120145012314294,null,0,16.997566093548865,null,16.997566093548865,{"$f":"IF(J962=0,1,1000)*AVERAGE(C$554:C962)","v":239.8018697851297},null,{"$f":"(F962+G962)*SUM(F$554:G962)","v":0},0,0,0,0,0,0,0,0]
[null,30,231.88573974281735,5.6747645229698076,16.997566093548865,0,0,0,{"$f":"IF(SUM(I$554:I962)<($H$40-1),IF((F963+G963)*H963>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B963<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B963),0)","v":0},null,443.88284474438717,423.35310951539873,0.62084606126353614,101.29615285042058,0.95584122745200351,0.19120145012314294,null,0,16.997566093548865,null,16.997566093548865,{"$f":"IF(J963=0,1,1000)*AVERAGE(C$554:C963)","v":239.78256215088015},null,{"$f":"(F963+G963)*SUM(F$554:G963)","v":0},0,0,0,0,0,0,0,0]
[null,30,231.88573974281735,5.6747645229698076,16.997566093548865,0,0,0,{"$f":"IF(SUM(I$554:I963)<($H$40-1),IF((F964+G964)*H964>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B964<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B964),0)","v":0},null,443.88284474438717,423.35310951539873,0.62084606126353614,101.29615285042058,0.95584122745200351,0.19120145012314294,null,0,16.997566093548865,null,16.997566093548865,{"$f":"IF(J964=0,1,1000)*AVERAGE(C$554:C964)","v":239.7633484710552},null,{"$f":"(F964+G964)*SUM(F$554:G964)","v":0},0,0,0,0,0,0,0,0]
[null,30,231.88573974281735,5.6747645229698076,16.997566093548865,0,0,0,{"$f":"IF(SUM(I$554:I964)<($H$40-1),IF((F965+G965)*H965>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B965<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B965),0)","v":0},null,443.88284474438717,423.35310951539873,0.62084606126353614,101.29615285042058,0.95584122745200351,0.19120145012314294,null,0,16.997566093548865,null,16.997566093548865,{"$f":"IF(J965=0,1,1000)*AVERAGE(C$554:C965)","v":239.74422806152066},null,{"$f":"(F965+G965)*SUM(F$554:G965)","v":0},0,0,0,0,0,0,0,0]
[null,30,231.88573974281735,5.6747645229698076,16.997566093548865,0,0,0,{"$f":"IF(SUM(I$554:I965)<($H$40-1),IF((F966+G966)*H966>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B966<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B966),0)","v":0},null,443.88284474438717,423.35310951539873,0.62084606126353614,101.29615285042058,0.95584122745200351,0.19120145012314294,null,0,16.997566093548865,null,16.997566093548865,{"$f":"IF(J966=0,1,1000)*AVERAGE(C$554:C966)","v":239.72520024476836},null,{"$f":"(F966+G966)*SUM(F$554:G966)","v":0},0,0,0,0,0,0,0,0]
[null,30,231.88573974281735,5.6747645229698076,16.997566093548865,0,0,0,{"$f":"IF(SUM(I$554:I966)<($H$40-1),IF((F967+G967)*H967>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B967<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B967),0)","v":0},null,443.88284474438717,423.35310951539873,0.62084606126353614,101.29615285042058,0.95584122745200351,0.19120145012314294,null,0,16.997566093548865,null,16.997566093548865,{"$f":"IF(J967=0,1,1000)*AVERAGE(C$554:C967)","v":239.70626434983612},null,{"$f":"(F967+G967)*SUM(F$554:G967)","v":0},0,0,0,0,0,0,0,0]
[null,30,231.88573974281735,5.6747645229698076,16.997566093548865,0,0,0,{"$f":"IF(SUM(I$554:I967)<($H$40-1),IF((F968+G968)*H968>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B968<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B968),0)","v":0},null,443.88284474438717,423.35310951539873,0.62084606126353614,101.29615285042058,0.95584122745200351,0.19120145012314294,null,0,16.997566093548865,null,16.997566093548865,{"$f":"IF(J968=0,1,1000)*AVERAGE(C$554:C968)","v":239.68741971222886},null,{"$f":"(F968+G968)*SUM(F$554:G968)","v":0},0,0,0,0,0,0,0,0]
[null,30,231.88573974281735,5.6747645229698076,16.997566093548865,0,0,0,{"$f":"IF(SUM(I$554:I968)<($H$40-1),IF((F969+G969)*H969>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B969<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B969),0)","v":0},null,443.88284474438717,423.35310951539873,0.62084606126353614,101.29615285042058,0.95584122745200351,0.19120145012314294,null,0,16.997566093548865,null,16.997566093548865,{"$f":"IF(J969=0,1,1000)*AVERAGE(C$554:C969)","v":239.66866567384085},null,{"$f":"(F969+G969)*SUM(F$554:G969)","v":0},0,0,0,0,0,0,0,0]
[null,30,231.88573974281735,5.6747645229698076,16.997566093548865,0,0,0,{"$f":"IF(SUM(I$554:I969)<($H$40-1),IF((F970+G970)*H970>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B970<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B970),0)","v":0},null,443.88284474438717,423.35310951539873,0.62084606126353614,101.29615285042058,0.95584122745200351,0.19120145012314294,null,0,16.997566093548865,null,16.997566093548865,{"$f":"IF(J970=0,1,1000)*AVERAGE(C$554:C970)","v":239.65000158287918},null,{"$f":"(F970+G970)*SUM(F$554:G970)","v":0},0,0,0,0,0,0,0,0]
[null,30,231.88573974281735,5.6747645229698076,16.997566093548865,0,0,0,{"$f":"IF(SUM(I$554:I970)<($H$40-1),IF((F971+G971)*H971>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B971<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B971),0)","v":0},null,443.88284474438717,423.35310951539873,0.62084606126353614,101.29615285042058,0.95584122745200351,0.19120145012314294,null,0,16.997566093548865,null,16.997566093548865,{"$f":"IF(J971=0,1,1000)*AVERAGE(C$554:C971)","v":239.63142679378814},null,{"$f":"(F971+G971)*SUM(F$554:G971)","v":0},0,0,0,0,0,0,0,0]
[null,30,231.88573974281735,5.6747645229698076,16.997566093548865,0,0,0,{"$f":"IF(SUM(I$554:I971)<($H$40-1),IF((F972+G972)*H972>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B972<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B972),0)","v":0},null,443.88284474438717,423.35310951539873,0.62084606126353614,101.29615285042058,0.95584122745200351,0.19120145012314294,null,0,16.997566093548865,null,16.997566093548865,{"$f":"IF(J972=0,1,1000)*AVERAGE(C$554:C972)","v":239.61294066717485},null,{"$f":"(F972+G972)*SUM(F$554:G972)","v":0},0,0,0,0,0,0,0,0]
[null,30,231.88573974281735,5.6747645229698076,16.997566093548865,0,0,0,{"$f":"IF(SUM(I$554:I972)<($H$40-1),IF((F973+G973)*H973>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B973<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B973),0)","v":0},null,443.88284474438717,423.35310951539873,0.62084606126353614,101.29615285042058,0.95584122745200351,0.19120145012314294,null,0,16.997566093548865,null,16.997566093548865,{"$f":"IF(J973=0,1,1000)*AVERAGE(C$554:C973)","v":239.59454256973592},null,{"$f":"(F973+G973)*SUM(F$554:G973)","v":0},0,0,0,0,0,0,0,0]
[null,30,231.88573974281735,5.6747645229698076,16.997566093548865,0,0,0,{"$f":"IF(SUM(I$554:I973)<($H$40-1),IF((F974+G974)*H974>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B974<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B974),0)","v":0},null,443.88284474438717,423.35310951539873,0.62084606126353614,101.29615285042058,0.95584122745200351,0.19120145012314294,null,0,16.997566093548865,null,16.997566093548865,{"$f":"IF(J974=0,1,1000)*AVERAGE(C$554:C974)","v":239.57623187418505},null,{"$f":"(F974+G974)*SUM(F$554:G974)","v":0},0,0,0,0,0,0,0,0]
[null,30,231.88573974281735,5.6747645229698076,16.997566093548865,0,0,0,{"$f":"IF(SUM(I$554:I974)<($H$40-1),IF((F975+G975)*H975>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B975<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B975),0)","v":0},null,443.88284474438717,423.35310951539873,0.62084606126353614,101.29615285042058,0.95584122745200351,0.19120145012314294,null,0,16.997566093548865,null,16.997566093548865,{"$f":"IF(J975=0,1,1000)*AVERAGE(C$554:C975)","v":239.55800795918182},null,{"$f":"(F975+G975)*SUM(F$554:G975)","v":0},0,0,0,0,0,0,0,0]
[null,30,231.88573974281735,5.6747645229698076,16.997566093548865,0,0,0,{"$f":"IF(SUM(I$554:I975)<($H$40-1),IF((F976+G976)*H976>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B976<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B976),0)","v":0},null,443.88284474438717,423.35310951539873,0.62084606126353614,101.29615285042058,0.95584122745200351,0.19120145012314294,null,0,16.997566093548865,null,16.997566093548865,{"$f":"IF(J976=0,1,1000)*AVERAGE(C$554:C976)","v":239.53987020926135},null,{"$f":"(F976+G976)*SUM(F$554:G976)","v":0},0,0,0,0,0,0,0,0]
[null,30,231.88573974281735,5.6747645229698076,16.997566093548865,0,0,0,{"$f":"IF(SUM(I$554:I976)<($H$40-1),IF((F977+G977)*H977>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B977<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B977),0)","v":0},null,443.88284474438717,423.35310951539873,0.62084606126353614,101.29615285042058,0.95584122745200351,0.19120145012314294,null,0,16.997566093548865,null,16.997566093548865,{"$f":"IF(J977=0,1,1000)*AVERAGE(C$554:C977)","v":239.52181801476502},null,{"$f":"(F977+G977)*SUM(F$554:G977)","v":0},0,0,0,0,0,0,0,0]
[null,30,231.88573974281735,5.6747645229698076,16.997566093548865,0,0,0,{"$f":"IF(SUM(I$554:I977)<($H$40-1),IF((F978+G978)*H978>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B978<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B978),0)","v":0},null,443.88284474438717,423.35310951539873,0.62084606126353614,101.29615285042058,0.95584122745200351,0.19120145012314294,null,0,16.997566093548865,null,16.997566093548865,{"$f":"IF(J978=0,1,1000)*AVERAGE(C$554:C978)","v":239.50385077177222},null,{"$f":"(F978+G978)*SUM(F$554:G978)","v":0},0,0,0,0,0,0,0,0]
[null,30,231.88573974281735,{"$f":"V979*T979/3.413","v":5.6747645229698076},16.997566093548865,{"$f":"IF(B979>H$48-5,0,IF(C979 <= $C$554- $H$35,1,0))","v":0},0,0,{"$f":"IF(SUM(I$554:I978)<($H$40-1),IF((F979+G979)*H979>0,1,0),0)","v":0},0,{"$f":"I979/(1+$H$38)^B979","v":0},0,0,30,{"$f":"IF(B979<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B979),0)","v":0},null,{"$f":"C979*1.8+32-H$20","v":443.88284474438717},{"$f":"S$10*$Q979^6+T$10*$Q979^5+U$10*$Q979^4+V$10*$Q979^3+W$10*$Q979^2+X$10*$Q979+Y$10","v":423.35310951539873},{"$f":"S$12*$Q979^6+T$12*$Q979^5+U$12*$Q979^4+V$12*$Q979^3+W$12*$Q979^2+X$12*$Q979+Y$12","v":0.62084606126353614},{"$f":"(R979-R$60)-(Q$60+460)*(S979-S$60)","v":101.29615285042058},0.95584122745200351,0.19120145012314294,null,0,16.997566093548865,null,16.997566093548865,{"$f":"IF(J979=0,1,1000)*AVERAGE(C$554:C979)","v":239.4859678820329},null,{"$f":"(F979+G979)*SUM(F$554:G979)","v":0},0,0,0,0,0,0,0,0]
[null,30,231.88573974281735,5.6747645229698076,16.997566093548865,0,0,0,{"$f":"IF(SUM(I$554:I979)<($H$40-1),IF((F980+G980)*H980>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B980<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B980),0)","v":0},null,443.88284474438717,423.35310951539873,0.62084606126353614,101.29615285042058,0.95584122745200351,0.19120145012314294,null,0,16.997566093548865,null,16.997566093548865,{"$f":"IF(J980=0,1,1000)*AVERAGE(C$554:C980)","v":239.46816875290125},null,{"$f":"(F980+G980)*SUM(F$554:G980)","v":0},0,0,0,0,0,0,0,0]
[null,30,231.88573974281735,5.6747645229698076,16.997566093548865,0,0,0,{"$f":"IF(SUM(I$554:I980)<($H$40-1),IF((F981+G981)*H981>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B981<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B981),0)","v":0},null,443.88284474438717,423.35310951539873,0.62084606126353614,101.29615285042058,0.95584122745200351,0.19120145012314294,null,0,16.997566093548865,null,16.997566093548865,{"$f":"IF(J981=0,1,1000)*AVERAGE(C$554:C981)","v":239.45045279727023},null,{"$f":"(F981+G981)*SUM(F$554:G981)","v":0},0,0,0,0,0,0,0,0]
[null,30,231.88573974281735,5.6747645229698076,16.997566093548865,0,0,0,{"$f":"IF(SUM(I$554:I981)<($H$40-1),IF((F982+G982)*H982>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B982<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B982),0)","v":0},null,443.88284474438717,423.35310951539873,0.62084606126353614,101.29615285042058,0.95584122745200351,0.19120145012314294,null,0,16.997566093548865,null,16.997566093548865,{"$f":"IF(J982=0,1,1000)*AVERAGE(C$554:C982)","v":239.43281943350695},null,{"$f":"(F982+G982)*SUM(F$554:G982)","v":0},0,0,0,0,0,0,0,0]
[null,30,231.88573974281735,5.6747645229698076,16.997566093548865,0,0,0,{"$f":"IF(SUM(I$554:I982)<($H$40-1),IF((F983+G983)*H983>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B983<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B983),0)","v":0},null,443.88284474438717,423.35310951539873,0.62084606126353614,101.29615285042058,0.95584122745200351,0.19120145012314294,null,0,16.997566093548865,null,16.997566093548865,{"$f":"IF(J983=0,1,1000)*AVERAGE(C$554:C983)","v":239.41526808538907},null,{"$f":"(F983+G983)*SUM(F$554:G983)","v":0},0,0,0,0,0,0,0,0]
[null,30,231.88573974281735,5.6747645229698076,16.997566093548865,0,0,0,{"$f":"IF(SUM(I$554:I983)<($H$40-1),IF((F984+G984)*H984>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B984<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B984),0)","v":0},null,443.88284474438717,423.35310951539873,0.62084606126353614,101.29615285042058,0.95584122745200351,0.19120145012314294,null,0,16.997566093548865,null,16.997566093548865,{"$f":"IF(J984=0,1,1000)*AVERAGE(C$554:C984)","v":239.39779818204204},null,{"$f":"(F984+G984)*SUM(F$554:G984)","v":0},0,0,0,0,0,0,0,0]
[null,30,231.88573974281735,5.6747645229698076,16.997566093548865,0,0,0,{"$f":"IF(SUM(I$554:I984)<($H$40-1),IF((F985+G985)*H985>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B985<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B985),0)","v":0},null,443.88284474438717,423.35310951539873,0.62084606126353614,101.29615285042058,0.95584122745200351,0.19120145012314294,null,0,16.997566093548865,null,16.997566093548865,{"$f":"IF(J985=0,1,1000)*AVERAGE(C$554:C985)","v":239.38040915787718},null,{"$f":"(F985+G985)*SUM(F$554:G985)","v":0},0,0,0,0,0,0,0,0]
[null,30,231.88573974281735,5.6747645229698076,16.997566093548865,0,0,0,{"$f":"IF(SUM(I$554:I985)<($H$40-1),IF((F986+G986)*H986>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B986<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B986),0)","v":0},null,443.88284474438717,423.35310951539873,0.62084606126353614,101.29615285042058,0.95584122745200351,0.19120145012314294,null,0,16.997566093548865,null,16.997566093548865,{"$f":"IF(J986=0,1,1000)*AVERAGE(C$554:C986)","v":239.36310045253063},null,{"$f":"(F986+G986)*SUM(F$554:G986)","v":0},0,0,0,0,0,0,0,0]
[null,30,231.88573974281735,5.6747645229698076,16.997566093548865,0,0,0,{"$f":"IF(SUM(I$554:I986)<($H$40-1),IF((F987+G987)*H987>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B987<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B987),0)","v":0},null,443.88284474438717,423.35310951539873,0.62084606126353614,101.29615285042058,0.95584122745200351,0.19120145012314294,null,0,16.997566093548865,null,16.997566093548865,{"$f":"IF(J987=0,1,1000)*AVERAGE(C$554:C987)","v":239.34587151080319},null,{"$f":"(F987+G987)*SUM(F$554:G987)","v":0},0,0,0,0,0,0,0,0]
[null,30,231.88573974281735,5.6747645229698076,16.997566093548865,0,0,0,{"$f":"IF(SUM(I$554:I987)<($H$40-1),IF((F988+G988)*H988>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B988<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B988),0)","v":0},null,443.88284474438717,423.35310951539873,0.62084606126353614,101.29615285042058,0.95584122745200351,0.19120145012314294,null,0,16.997566093548865,null,16.997566093548865,{"$f":"IF(J988=0,1,1000)*AVERAGE(C$554:C988)","v":239.32872178260095},null,{"$f":"(F988+G988)*SUM(F$554:G988)","v":0},0,0,0,0,0,0,0,0]
[null,30,231.88573974281735,5.6747645229698076,16.997566093548865,0,0,0,{"$f":"IF(SUM(I$554:I988)<($H$40-1),IF((F989+G989)*H989>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B989<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B989),0)","v":0},null,443.88284474438717,423.35310951539873,0.62084606126353614,101.29615285042058,0.95584122745200351,0.19120145012314294,null,0,16.997566093548865,null,16.997566093548865,{"$f":"IF(J989=0,1,1000)*AVERAGE(C$554:C989)","v":239.31165072287669},null,{"$f":"(F989+G989)*SUM(F$554:G989)","v":0},0,0,0,0,0,0,0,0]
[null,30,231.88573974281735,5.6747645229698076,16.997566093548865,0,0,0,{"$f":"IF(SUM(I$554:I989)<($H$40-1),IF((F990+G990)*H990>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B990<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B990),0)","v":0},null,443.88284474438717,423.35310951539873,0.62084606126353614,101.29615285042058,0.95584122745200351,0.19120145012314294,null,0,16.997566093548865,null,16.997566093548865,{"$f":"IF(J990=0,1,1000)*AVERAGE(C$554:C990)","v":239.29465779157221},null,{"$f":"(F990+G990)*SUM(F$554:G990)","v":0},0,0,0,0,0,0,0,0]
[null,30,231.88573974281735,5.6747645229698076,16.997566093548865,0,0,0,{"$f":"IF(SUM(I$554:I990)<($H$40-1),IF((F991+G991)*H991>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B991<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B991),0)","v":0},null,443.88284474438717,423.35310951539873,0.62084606126353614,101.29615285042058,0.95584122745200351,0.19120145012314294,null,0,16.997566093548865,null,16.997566093548865,{"$f":"IF(J991=0,1,1000)*AVERAGE(C$554:C991)","v":239.27774245356136},null,{"$f":"(F991+G991)*SUM(F$554:G991)","v":0},0,0,0,0,0,0,0,0]
[null,30,231.88573974281735,5.6747645229698076,16.997566093548865,0,0,0,{"$f":"IF(SUM(I$554:I991)<($H$40-1),IF((F992+G992)*H992>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B992<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B992),0)","v":0},null,443.88284474438717,423.35310951539873,0.62084606126353614,101.29615285042058,0.95584122745200351,0.19120145012314294,null,0,16.997566093548865,null,16.997566093548865,{"$f":"IF(J992=0,1,1000)*AVERAGE(C$554:C992)","v":239.26090417859385},null,{"$f":"(F992+G992)*SUM(F$554:G992)","v":0},0,0,0,0,0,0,0,0]
[null,30,231.88573974281735,5.6747645229698076,16.997566093548865,0,0,0,{"$f":"IF(SUM(I$554:I992)<($H$40-1),IF((F993+G993)*H993>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B993<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B993),0)","v":0},null,443.88284474438717,423.35310951539873,0.62084606126353614,101.29615285042058,0.95584122745200351,0.19120145012314294,null,0,16.997566093548865,null,16.997566093548865,{"$f":"IF(J993=0,1,1000)*AVERAGE(C$554:C993)","v":239.24414244123983},null,{"$f":"(F993+G993)*SUM(F$554:G993)","v":0},0,0,0,0,0,0,0,0]
[null,30,231.88573974281735,5.6747645229698076,16.997566093548865,0,0,0,{"$f":"IF(SUM(I$554:I993)<($H$40-1),IF((F994+G994)*H994>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B994<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B994),0)","v":0},null,443.88284474438717,423.35310951539873,0.62084606126353614,101.29615285042058,0.95584122745200351,0.19120145012314294,null,0,16.997566093548865,null,16.997566093548865,{"$f":"IF(J994=0,1,1000)*AVERAGE(C$554:C994)","v":239.22745672083525},null,{"$f":"(F994+G994)*SUM(F$554:G994)","v":0},0,0,0,0,0,0,0,0]
[null,30,231.88573974281735,5.6747645229698076,16.997566093548865,0,0,0,{"$f":"IF(SUM(I$554:I994)<($H$40-1),IF((F995+G995)*H995>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B995<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B995),0)","v":0},null,443.88284474438717,423.35310951539873,0.62084606126353614,101.29615285042058,0.95584122745200351,0.19120145012314294,null,0,16.997566093548865,null,16.997566093548865,{"$f":"IF(J995=0,1,1000)*AVERAGE(C$554:C995)","v":239.21084650142797},null,{"$f":"(F995+G995)*SUM(F$554:G995)","v":0},0,0,0,0,0,0,0,0]
[null,30,231.88573974281735,5.6747645229698076,16.997566093548865,0,0,0,{"$f":"IF(SUM(I$554:I995)<($H$40-1),IF((F996+G996)*H996>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B996<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B996),0)","v":0},null,443.88284474438717,423.35310951539873,0.62084606126353614,101.29615285042058,0.95584122745200351,0.19120145012314294,null,0,16.997566093548865,null,16.997566093548865,{"$f":"IF(J996=0,1,1000)*AVERAGE(C$554:C996)","v":239.19431127172459},null,{"$f":"(F996+G996)*SUM(F$554:G996)","v":0},0,0,0,0,0,0,0,0]
[null,30,231.88573974281735,5.6747645229698076,16.997566093548865,0,0,0,{"$f":"IF(SUM(I$554:I996)<($H$40-1),IF((F997+G997)*H997>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B997<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B997),0)","v":0},null,443.88284474438717,423.35310951539873,0.62084606126353614,101.29615285042058,0.95584122745200351,0.19120145012314294,null,0,16.997566093548865,null,16.997566093548865,{"$f":"IF(J997=0,1,1000)*AVERAGE(C$554:C997)","v":239.17785052503785},null,{"$f":"(F997+G997)*SUM(F$554:G997)","v":0},0,0,0,0,0,0,0,0]
[null,30,231.88573974281735,5.6747645229698076,16.997566093548865,0,0,0,{"$f":"IF(SUM(I$554:I997)<($H$40-1),IF((F998+G998)*H998>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B998<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B998),0)","v":0},null,443.88284474438717,423.35310951539873,0.62084606126353614,101.29615285042058,0.95584122745200351,0.19120145012314294,null,0,16.997566093548865,null,16.997566093548865,{"$f":"IF(J998=0,1,1000)*AVERAGE(C$554:C998)","v":239.16146375923512},null,{"$f":"(F998+G998)*SUM(F$554:G998)","v":0},0,0,0,0,0,0,0,0]
[null,30,231.88573974281735,5.6747645229698076,16.997566093548865,0,0,0,{"$f":"IF(SUM(I$554:I998)<($H$40-1),IF((F999+G999)*H999>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B999<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B999),0)","v":0},null,443.88284474438717,423.35310951539873,0.62084606126353614,101.29615285042058,0.95584122745200351,0.19120145012314294,null,0,16.997566093548865,null,16.997566093548865,{"$f":"IF(J999=0,1,1000)*AVERAGE(C$554:C999)","v":239.14515047668712},null,{"$f":"(F999+G999)*SUM(F$554:G999)","v":0},0,0,0,0,0,0,0,0]
[null,30,231.88573974281735,5.6747645229698076,16.997566093548865,0,0,0,{"$f":"IF(SUM(I$554:I999)<($H$40-1),IF((F1000+G1000)*H1000>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B1000<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1000),0)","v":0},null,443.88284474438717,423.35310951539873,0.62084606126353614,101.29615285042058,0.95584122745200351,0.19120145012314294,null,0,16.997566093548865,null,16.997566093548865,{"$f":"IF(J1000=0,1,1000)*AVERAGE(C$554:C1000)","v":239.1289101842176},null,{"$f":"(F1000+G1000)*SUM(F$554:G1000)","v":0},0,0,0,0,0,0,0,0]
[null,30,231.88573974281735,5.6747645229698076,16.997566093548865,0,0,0,{"$f":"IF(SUM(I$554:I1000)<($H$40-1),IF((F1001+G1001)*H1001>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B1001<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1001),0)","v":0},null,443.88284474438717,423.35310951539873,0.62084606126353614,101.29615285042058,0.95584122745200351,0.19120145012314294,null,0,16.997566093548865,null,16.997566093548865,{"$f":"IF(J1001=0,1,1000)*AVERAGE(C$554:C1001)","v":239.11274239305379},null,{"$f":"(F1001+G1001)*SUM(F$554:G1001)","v":0},0,0,0,0,0,0,0,0]
[null,30,231.88573974281735,5.6747645229698076,16.997566093548865,0,0,0,{"$f":"IF(SUM(I$554:I1001)<($H$40-1),IF((F1002+G1002)*H1002>0,1,0),0)","v":0},0,0,0,0,{"$f":"IF(J1002<1, B1002,N1001)","v":30},{"$f":"IF(B1002<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1002),0)","v":0},null,443.88284474438717,423.35310951539873,0.62084606126353614,101.29615285042058,0.95584122745200351,0.19120145012314294,null,0,16.997566093548865,null,{"$f":"IF(B1002<=AA$550,E1002,AA1001)","v":16.997566093548865},{"$f":"IF(J1002=0,1,1000)*AVERAGE(C$554:C1002)","v":239.0966466187771},null,{"$f":"(F1002+G1002)*SUM(F$554:G1002)","v":0},{"$f":"IF((F1002+G1002)=0,0,B1002)","v":0},0,0,0,0,0,0,0]
[null,30,231.88573974281735,5.6747645229698076,16.997566093548865,0,0,0,{"$f":"IF(SUM(I$554:I1002)<($H$40-1),IF((F1003+G1003)*H1003>0,1,0),0)","v":0},{"$f":"IF(OR(I1003=1,J1002 =1), 1,0)","v":0},0,0,0,30,{"$f":"IF(B1003<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1003),0)","v":0},null,443.88284474438717,423.35310951539873,0.62084606126353614,101.29615285042058,{"$f":"(1-($H$34+273)/(C1003+273))/(1-($H$34+273)/($H$17+273))","v":0.95584122745200351},{"$f":"( -12.447*U1003^2 + 25.389*U1003 - 11.942)*V$550","v":0.19120145012314294},null,{"$f":"IF(X1002>0,X1002,IF(J1003=0,0,B1003))","v":0},{"$f":"IF(X1002>0,Y1002,E1003)","v":16.997566093548865},null,16.997566093548865,{"$f":"IF(J1003=0,1,1000)*AVERAGE(C$554:C1003)","v":239.08062238127496},null,{"$f":"(F1003+G1003)*SUM(F$554:G1003)","v":0},0,{"$f":"IF($AD1003=1,$AE1003,0)","v":0},{"$f":"IF($AD1003=2,$AE1003,0)","v":0},{"$f":"IF($AD1003=3,$AE1003,0)","v":0},{"$f":"IF($AD1003=4,$AE1003,0)","v":0},{"$f":"IF($AD1003=5,$AE1003,0)","v":0},{"$f":"IF($AD1003=6,$AE1003,0)","v":0},{"$f":"IF($AD1003=7,$AE1003,0)","v":0}]
[null,{"$f":"IF(ROUND(B1003,1)=H$48,H$48,IF(B1003<$H$48,B1003+1/12,B1003))","v":30},{"$f":"IF(B1003<H$48,IF(I1003<1,C1003*(1-$H$22/12), $C$63),C1003)","v":231.88573974281735},5.6747645229698076,{"$f":"IF(B1004>=H$48,E1003,IF(D1004*H$23/1000000-H$32/1000<0,0,D1004*H$23/1000000-H$32/1000))","v":16.997566093548865},0,{"$f":"IF(ROUND(B1004,1)=H$48-5,IF(E1004-(E1003-E1004)*60<1,1,0),IF(E1004-(E1003-E1004)<0,1,0))","v":0},{"$f":"IF(ROUND(H$48-B1004,2)<5,0,1)","v":0},{"$f":"IF(SUM(I$554:I1003)<($H$40-1),IF((F1004+G1004)*H1004>0,1,0),0)","v":0},0,0,{"$f":"IF(B1004<H$48,E1004/((1+$H$38)^B1004),0)","v":0},{"$f":"IF(B1004<H$48,($H$33/1000)/((1+$H$38)^B1004),0)","v":0},30,{"$f":"IF(B1004<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1004),0)","v":0},null,443.88284474438717,423.35310951539873,0.62084606126353614,101.29615285042058,0.95584122745200351,0.19120145012314294,null,0,16.997566093548865,null,16.997566093548865,{"$f":"IF(J1004=0,1,1000)*AVERAGE(C$554:C1004)","v":239.06466920469305},null,{"$f":"(F1004+G1004)*SUM(F$554:G1004)","v":0},0,0,0,0,0,0,0,0]
[null,30,231.88573974281735,5.6747645229698076,16.997566093548865,0,0,0,{"$f":"IF(SUM(I$554:I1004)<($H$40-1),IF((F1005+G1005)*H1005>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B1005<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1005),0)","v":0},null,443.88284474438717,423.35310951539873,0.62084606126353614,101.29615285042058,0.95584122745200351,0.19120145012314294,null,0,16.997566093548865,null,16.997566093548865,{"$f":"IF(J1005=0,1,1000)*AVERAGE(C$554:C1005)","v":239.048786617388},null,{"$f":"(F1005+G1005)*SUM(F$554:G1005)","v":0},0,0,0,0,0,0,0,0]
[null,30,231.88573974281735,5.6747645229698076,16.997566093548865,0,0,0,{"$f":"IF(SUM(I$554:I1005)<($H$40-1),IF((F1006+G1006)*H1006>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B1006<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1006),0)","v":0},null,443.88284474438717,423.35310951539873,0.62084606126353614,101.29615285042058,0.95584122745200351,0.19120145012314294,null,0,16.997566093548865,null,16.997566093548865,{"$f":"IF(J1006=0,1,1000)*AVERAGE(C$554:C1006)","v":239.03297415188123},null,{"$f":"(F1006+G1006)*SUM(F$554:G1006)","v":0},0,0,0,0,0,0,0,0]
[null,30,231.88573974281735,5.6747645229698076,16.997566093548865,0,0,0,{"$f":"IF(SUM(I$554:I1006)<($H$40-1),IF((F1007+G1007)*H1007>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B1007<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1007),0)","v":0},null,443.88284474438717,423.35310951539873,0.62084606126353614,101.29615285042058,0.95584122745200351,0.19120145012314294,null,0,16.997566093548865,null,16.997566093548865,{"$f":"IF(J1007=0,1,1000)*AVERAGE(C$554:C1007)","v":239.01723134481284},null,{"$f":"(F1007+G1007)*SUM(F$554:G1007)","v":0},0,0,0,0,0,0,0,0]
[null,30,231.88573974281735,5.6747645229698076,16.997566093548865,0,0,0,{"$f":"IF(SUM(I$554:I1007)<($H$40-1),IF((F1008+G1008)*H1008>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B1008<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1008),0)","v":0},null,443.88284474438717,423.35310951539873,0.62084606126353614,101.29615285042058,0.95584122745200351,0.19120145012314294,null,0,16.997566093548865,null,16.997566093548865,{"$f":"IF(J1008=0,1,1000)*AVERAGE(C$554:C1008)","v":239.00155773689636},null,{"$f":"(F1008+G1008)*SUM(F$554:G1008)","v":0},0,0,0,0,0,0,0,0]
[null,30,231.88573974281735,5.6747645229698076,16.997566093548865,0,0,0,{"$f":"IF(SUM(I$554:I1008)<($H$40-1),IF((F1009+G1009)*H1009>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B1009<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1009),0)","v":0},null,443.88284474438717,423.35310951539873,0.62084606126353614,101.29615285042058,0.95584122745200351,0.19120145012314294,null,0,16.997566093548865,null,16.997566093548865,{"$f":"IF(J1009=0,1,1000)*AVERAGE(C$554:C1009)","v":238.98595287287426},null,{"$f":"(F1009+G1009)*SUM(F$554:G1009)","v":0},0,0,0,0,0,0,0,0]
[null,30,231.88573974281735,5.6747645229698076,16.997566093548865,0,0,0,{"$f":"IF(SUM(I$554:I1009)<($H$40-1),IF((F1010+G1010)*H1010>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B1010<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1010),0)","v":0},null,443.88284474438717,423.35310951539873,0.62084606126353614,101.29615285042058,0.95584122745200351,0.19120145012314294,null,0,16.997566093548865,null,16.997566093548865,{"$f":"IF(J1010=0,1,1000)*AVERAGE(C$554:C1010)","v":238.97041630147373},null,{"$f":"(F1010+G1010)*SUM(F$554:G1010)","v":0},0,0,0,0,0,0,0,0]
[null,30,231.88573974281735,5.6747645229698076,16.997566093548865,0,0,0,{"$f":"IF(SUM(I$554:I1010)<($H$40-1),IF((F1011+G1011)*H1011>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B1011<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1011),0)","v":0},null,443.88284474438717,423.35310951539873,0.62084606126353614,101.29615285042058,0.95584122745200351,0.19120145012314294,null,0,16.997566093548865,null,16.997566093548865,{"$f":"IF(J1011=0,1,1000)*AVERAGE(C$554:C1011)","v":238.95494757536312},null,{"$f":"(F1011+G1011)*SUM(F$554:G1011)","v":0},0,0,0,0,0,0,0,0]
[null,30,231.88573974281735,5.6747645229698076,16.997566093548865,0,0,0,{"$f":"IF(SUM(I$554:I1011)<($H$40-1),IF((F1012+G1012)*H1012>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B1012<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1012),0)","v":0},null,443.88284474438717,423.35310951539873,0.62084606126353614,101.29615285042058,0.95584122745200351,0.19120145012314294,null,0,16.997566093548865,null,16.997566093548865,{"$f":"IF(J1012=0,1,1000)*AVERAGE(C$554:C1012)","v":238.93954625110922},null,{"$f":"(F1012+G1012)*SUM(F$554:G1012)","v":0},0,0,0,0,0,0,0,0]
[null,30,231.88573974281735,5.6747645229698076,16.997566093548865,0,0,0,{"$f":"IF(SUM(I$554:I1012)<($H$40-1),IF((F1013+G1013)*H1013>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B1013<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1013),0)","v":0},null,443.88284474438717,423.35310951539873,0.62084606126353614,101.29615285042058,0.95584122745200351,0.19120145012314294,null,0,16.997566093548865,null,16.997566093548865,{"$f":"IF(J1013=0,1,1000)*AVERAGE(C$554:C1013)","v":238.92421188913468},null,{"$f":"(F1013+G1013)*SUM(F$554:G1013)","v":0},0,0,0,0,0,0,0,0]
[null,30,231.88573974281735,5.6747645229698076,16.997566093548865,0,0,0,{"$f":"IF(SUM(I$554:I1013)<($H$40-1),IF((F1014+G1014)*H1014>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B1014<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1014),0)","v":0},null,443.88284474438717,423.35310951539873,0.62084606126353614,101.29615285042058,0.95584122745200351,0.19120145012314294,null,0,16.997566093548865,null,16.997566093548865,{"$f":"IF(J1014=0,1,1000)*AVERAGE(C$554:C1014)","v":238.90894405367632},null,{"$f":"(F1014+G1014)*SUM(F$554:G1014)","v":0},0,0,0,0,0,0,0,0]
[null,30,231.88573974281735,5.6747645229698076,16.997566093548865,0,0,0,{"$f":"IF(SUM(I$554:I1014)<($H$40-1),IF((F1015+G1015)*H1015>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B1015<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1015),0)","v":0},null,443.88284474438717,423.35310951539873,0.62084606126353614,101.29615285042058,0.95584122745200351,0.19120145012314294,null,0,16.997566093548865,null,16.997566093548865,{"$f":"IF(J1015=0,1,1000)*AVERAGE(C$554:C1015)","v":238.89374231274374},null,{"$f":"(F1015+G1015)*SUM(F$554:G1015)","v":0},0,0,0,0,0,0,0,0]
[null,30,231.88573974281735,5.6747645229698076,16.997566093548865,0,0,0,{"$f":"IF(SUM(I$554:I1015)<($H$40-1),IF((F1016+G1016)*H1016>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B1016<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1016),0)","v":0},null,443.88284474438717,423.35310951539873,0.62084606126353614,101.29615285042058,0.95584122745200351,0.19120145012314294,null,0,16.997566093548865,null,16.997566093548865,{"$f":"IF(J1016=0,1,1000)*AVERAGE(C$554:C1016)","v":238.87860623807867},null,{"$f":"(F1016+G1016)*SUM(F$554:G1016)","v":0},0,0,0,0,0,0,0,0]
[null,30,231.88573974281735,5.6747645229698076,16.997566093548865,0,0,0,{"$f":"IF(SUM(I$554:I1016)<($H$40-1),IF((F1017+G1017)*H1017>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B1017<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1017),0)","v":0},null,443.88284474438717,423.35310951539873,0.62084606126353614,101.29615285042058,0.95584122745200351,0.19120145012314294,null,0,16.997566093548865,null,16.997566093548865,{"$f":"IF(J1017=0,1,1000)*AVERAGE(C$554:C1017)","v":238.86353540511476},null,{"$f":"(F1017+G1017)*SUM(F$554:G1017)","v":0},0,0,0,0,0,0,0,0]
[null,30,231.88573974281735,5.6747645229698076,16.997566093548865,0,0,0,{"$f":"IF(SUM(I$554:I1017)<($H$40-1),IF((F1018+G1018)*H1018>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B1018<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1018),0)","v":0},null,443.88284474438717,423.35310951539873,0.62084606126353614,101.29615285042058,0.95584122745200351,0.19120145012314294,null,0,16.997566093548865,null,16.997566093548865,{"$f":"IF(J1018=0,1,1000)*AVERAGE(C$554:C1018)","v":238.84852939293779},null,{"$f":"(F1018+G1018)*SUM(F$554:G1018)","v":0},0,0,0,0,0,0,0,0]
[null,30,231.88573974281735,5.6747645229698076,16.997566093548865,0,0,0,{"$f":"IF(SUM(I$554:I1018)<($H$40-1),IF((F1019+G1019)*H1019>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B1019<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1019),0)","v":0},null,443.88284474438717,423.35310951539873,0.62084606126353614,101.29615285042058,0.95584122745200351,0.19120145012314294,null,0,16.997566093548865,null,16.997566093548865,{"$f":"IF(J1019=0,1,1000)*AVERAGE(C$554:C1019)","v":238.83358778424653},null,{"$f":"(F1019+G1019)*SUM(F$554:G1019)","v":0},0,0,0,0,0,0,0,0]
[null,30,231.88573974281735,5.6747645229698076,16.997566093548865,0,0,0,{"$f":"IF(SUM(I$554:I1019)<($H$40-1),IF((F1020+G1020)*H1020>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B1020<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1020),0)","v":0},null,443.88284474438717,423.35310951539873,0.62084606126353614,101.29615285042058,0.95584122745200351,0.19120145012314294,null,0,16.997566093548865,null,16.997566093548865,{"$f":"IF(J1020=0,1,1000)*AVERAGE(C$554:C1020)","v":238.81871016531414},null,{"$f":"(F1020+G1020)*SUM(F$554:G1020)","v":0},0,0,0,0,0,0,0,0]
[null,30,231.88573974281735,5.6747645229698076,16.997566093548865,0,0,0,{"$f":"IF(SUM(I$554:I1020)<($H$40-1),IF((F1021+G1021)*H1021>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B1021<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1021),0)","v":0},null,443.88284474438717,423.35310951539873,0.62084606126353614,101.29615285042058,0.95584122745200351,0.19120145012314294,null,0,16.997566093548865,null,16.997566093548865,{"$f":"IF(J1021=0,1,1000)*AVERAGE(C$554:C1021)","v":238.80389612594985},null,{"$f":"(F1021+G1021)*SUM(F$554:G1021)","v":0},0,0,0,0,0,0,0,0]
[null,30,231.88573974281735,5.6747645229698076,16.997566093548865,0,0,0,{"$f":"IF(SUM(I$554:I1021)<($H$40-1),IF((F1022+G1022)*H1022>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B1022<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1022),0)","v":0},null,443.88284474438717,423.35310951539873,0.62084606126353614,101.29615285042058,0.95584122745200351,0.19120145012314294,null,0,16.997566093548865,null,16.997566093548865,{"$f":"IF(J1022=0,1,1000)*AVERAGE(C$554:C1022)","v":238.78914525946132},null,{"$f":"(F1022+G1022)*SUM(F$554:G1022)","v":0},0,0,0,0,0,0,0,0]
[null,30,231.88573974281735,5.6747645229698076,16.997566093548865,0,0,0,{"$f":"IF(SUM(I$554:I1022)<($H$40-1),IF((F1023+G1023)*H1023>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B1023<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1023),0)","v":0},null,443.88284474438717,423.35310951539873,0.62084606126353614,101.29615285042058,0.95584122745200351,0.19120145012314294,null,0,16.997566093548865,null,16.997566093548865,{"$f":"IF(J1023=0,1,1000)*AVERAGE(C$554:C1023)","v":238.77445716261741},null,{"$f":"(F1023+G1023)*SUM(F$554:G1023)","v":0},0,0,0,0,0,0,0,0]
[null,30,231.88573974281735,5.6747645229698076,16.997566093548865,0,0,0,{"$f":"IF(SUM(I$554:I1023)<($H$40-1),IF((F1024+G1024)*H1024>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B1024<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1024),0)","v":0},null,443.88284474438717,423.35310951539873,0.62084606126353614,101.29615285042058,0.95584122745200351,0.19120145012314294,null,0,16.997566093548865,null,16.997566093548865,{"$f":"IF(J1024=0,1,1000)*AVERAGE(C$554:C1024)","v":238.75983143561146},null,{"$f":"(F1024+G1024)*SUM(F$554:G1024)","v":0},0,0,0,0,0,0,0,0]
[null,30,231.88573974281735,5.6747645229698076,16.997566093548865,0,0,0,{"$f":"IF(SUM(I$554:I1024)<($H$40-1),IF((F1025+G1025)*H1025>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B1025<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1025),0)","v":0},null,443.88284474438717,423.35310951539873,0.62084606126353614,101.29615285042058,0.95584122745200351,0.19120145012314294,null,0,16.997566093548865,null,16.997566093548865,{"$f":"IF(J1025=0,1,1000)*AVERAGE(C$554:C1025)","v":238.74526768202506},null,{"$f":"(F1025+G1025)*SUM(F$554:G1025)","v":0},0,0,0,0,0,0,0,0]
[null,30,231.88573974281735,5.6747645229698076,16.997566093548865,0,0,0,{"$f":"IF(SUM(I$554:I1025)<($H$40-1),IF((F1026+G1026)*H1026>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B1026<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1026),0)","v":0},null,443.88284474438717,423.35310951539873,0.62084606126353614,101.29615285042058,0.95584122745200351,0.19120145012314294,null,0,16.997566093548865,null,16.997566093548865,{"$f":"IF(J1026=0,1,1000)*AVERAGE(C$554:C1026)","v":238.73076550879205},null,{"$f":"(F1026+G1026)*SUM(F$554:G1026)","v":0},0,0,0,0,0,0,0,0]
[null,30,231.88573974281735,5.6747645229698076,16.997566093548865,0,0,0,{"$f":"IF(SUM(I$554:I1026)<($H$40-1),IF((F1027+G1027)*H1027>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B1027<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1027),0)","v":0},null,443.88284474438717,423.35310951539873,0.62084606126353614,101.29615285042058,0.95584122745200351,0.19120145012314294,null,0,16.997566093548865,null,16.997566093548865,{"$f":"IF(J1027=0,1,1000)*AVERAGE(C$554:C1027)","v":238.71632452616342},null,{"$f":"(F1027+G1027)*SUM(F$554:G1027)","v":0},0,0,0,0,0,0,0,0]
[null,30,231.88573974281735,5.6747645229698076,16.997566093548865,0,0,0,{"$f":"IF(SUM(I$554:I1027)<($H$40-1),IF((F1028+G1028)*H1028>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B1028<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1028),0)","v":0},null,443.88284474438717,423.35310951539873,0.62084606126353614,101.29615285042058,0.95584122745200351,0.19120145012314294,null,0,16.997566093548865,null,16.997566093548865,{"$f":"IF(J1028=0,1,1000)*AVERAGE(C$554:C1028)","v":238.7019443476722},null,{"$f":"(F1028+G1028)*SUM(F$554:G1028)","v":0},0,0,0,0,0,0,0,0]
[null,30,231.88573974281735,5.6747645229698076,16.997566093548865,0,0,0,{"$f":"IF(SUM(I$554:I1028)<($H$40-1),IF((F1029+G1029)*H1029>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B1029<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1029),0)","v":0},null,443.88284474438717,423.35310951539873,0.62084606126353614,101.29615285042058,0.95584122745200351,0.19120145012314294,null,0,16.997566093548865,null,16.997566093548865,{"$f":"IF(J1029=0,1,1000)*AVERAGE(C$554:C1029)","v":238.68762459009898},null,{"$f":"(F1029+G1029)*SUM(F$554:G1029)","v":0},0,0,0,0,0,0,0,0]
[null,30,231.88573974281735,5.6747645229698076,16.997566093548865,0,0,0,{"$f":"IF(SUM(I$554:I1029)<($H$40-1),IF((F1030+G1030)*H1030>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B1030<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1030),0)","v":0},null,443.88284474438717,423.35310951539873,0.62084606126353614,101.29615285042058,0.95584122745200351,0.19120145012314294,null,0,16.997566093548865,null,16.997566093548865,{"$f":"IF(J1030=0,1,1000)*AVERAGE(C$554:C1030)","v":238.673364873438},null,{"$f":"(F1030+G1030)*SUM(F$554:G1030)","v":0},0,0,0,0,0,0,0,0]
[null,30,231.88573974281735,5.6747645229698076,16.997566093548865,0,0,0,{"$f":"IF(SUM(I$554:I1030)<($H$40-1),IF((F1031+G1031)*H1031>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B1031<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1031),0)","v":0},null,443.88284474438717,423.35310951539873,0.62084606126353614,101.29615285042058,0.95584122745200351,0.19120145012314294,null,0,16.997566093548865,null,16.997566093548865,{"$f":"IF(J1031=0,1,1000)*AVERAGE(C$554:C1031)","v":238.65916482086351},null,{"$f":"(F1031+G1031)*SUM(F$554:G1031)","v":0},0,0,0,0,0,0,0,0]
[null,30,231.88573974281735,5.6747645229698076,16.997566093548865,0,0,0,{"$f":"IF(SUM(I$554:I1031)<($H$40-1),IF((F1032+G1032)*H1032>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B1032<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1032),0)","v":0},null,443.88284474438717,423.35310951539873,0.62084606126353614,101.29615285042058,0.95584122745200351,0.19120145012314294,null,0,16.997566093548865,null,16.997566093548865,{"$f":"IF(J1032=0,1,1000)*AVERAGE(C$554:C1032)","v":238.64502405869641},null,{"$f":"(F1032+G1032)*SUM(F$554:G1032)","v":0},0,0,0,0,0,0,0,0]
[null,30,231.88573974281735,5.6747645229698076,16.997566093548865,0,0,0,{"$f":"IF(SUM(I$554:I1032)<($H$40-1),IF((F1033+G1033)*H1033>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B1033<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1033),0)","v":0},null,443.88284474438717,423.35310951539873,0.62084606126353614,101.29615285042058,0.95584122745200351,0.19120145012314294,null,0,16.997566093548865,null,16.997566093548865,{"$f":"IF(J1033=0,1,1000)*AVERAGE(C$554:C1033)","v":238.63094221637166},null,{"$f":"(F1033+G1033)*SUM(F$554:G1033)","v":0},0,0,0,0,0,0,0,0]
[null,30,231.88573974281735,5.6747645229698076,16.997566093548865,0,0,0,{"$f":"IF(SUM(I$554:I1033)<($H$40-1),IF((F1034+G1034)*H1034>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B1034<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1034),0)","v":0},null,443.88284474438717,423.35310951539873,0.62084606126353614,101.29615285042058,0.95584122745200351,0.19120145012314294,null,0,16.997566093548865,null,16.997566093548865,{"$f":"IF(J1034=0,1,1000)*AVERAGE(C$554:C1034)","v":238.61691892640587},null,{"$f":"(F1034+G1034)*SUM(F$554:G1034)","v":0},0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,"SUMS:",{"$f":"SUM(I554:I1034)","v":0},null,{"$f":"SUM(K554:K1034)","v":0},{"$f":"SUM(L554:L1034)","v":3042.752444337862},{"$f":"SUM(M554:M1034)","v":3252.2132863025427},{"$f":"N1034","v":30},{"$f":"SUM(O554:O1034)","v":12.608480703743428}]
[]
[]
[]
[null,null,"Inserted the variable delta T allowed from the fit of the NGGPP end of run.",null,null,null,null,null,null,null,"2005-05-02"]
[null,null,"Col C, Plant .Be, is function of available energy and initial 2nd law efficiency.  ",null,null,null,null,null,null,null,"2008-03-06"]
[null,null,"Change worksheet cell formatting",null,null,null,null,null,null,null,"2008-05-28"]
[null,null,"EGS Modification",null,null,null,null,null,null,null,"2008-07-28"]
[null,null,"Monthly increments",null,null,null,null,null,null,null,"2008-08-14"]
[null,null,"Modified plant efficiency vs temp",null,null,null,null,null,null,null,"2009-03-04"]
[null,null,"Changed the reservoir replacement",null,null,null,null,null,null,null,"2009-07-14"]

{"sheet":"Reservoir B2","index":26,"n_rows":800,"n_cols":66,"rows_kept":800,"cut":false,"hidden":true,"merged":[]}
[null,null,null,"GETEM -Beta:  Geothermal Electricity Technology Evaluation Model"]
[null,null,null,null,null,{"$f":"'Summary A1'!H25","v":"EGS"},{"$f":"'Summary A1'!H26","v":"FLASH-STEAM"}]
[null,null,"Well Field Makeup (EGS only) - Binary Plant: Calculation Based on Subsurface HX Performance Over Time (Carslaw-Jaeger)"]
[]
[null,null,null,null,"User input required in cells:","No user input on this sheet"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"GF Properties",null,"Property=C0+C1*T+C2*T^2+C3*T^3+C4*T^4+C5*T^5+C6*T^6"]
[null,"1. Thermal Drawdown is modeled here based on predicted reservoir performance.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"C6","C5","C4","C3","C2","C1",null,null,null,"C0"]
[null,"2. Makeup is of entire reservoirs (all producers, injectors, surface equipment).",null,null,null,null,null,null,null,null,null,null,null,null,"Pressure",null,"psia",null,-2.5517506350999999E-12,2.4121846657999999E-8,-9.1909636468000008E-6,1.9695373372000001E-3,-0.19788525656,null,null,null,8.0894106753999999]
[null,"3. Time interval used is 1 month; operating life is 30 year - Neither can be changed by user",null,null,null,null,null,null,null,null,null,null,null,null,"enthalpy",null,"btu/lb",1.0122595469000001E-14,-1.8805783302E-11,1.4924845945999999E-8,-5.9760546932999997E-6,1.3462856545E-3,0.83827719984000004,null,null,null,-24.113934501999999]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"entropy",null,"btu/lb-R",7.3991541797999994E-18,-1.2945213490999999E-14,8.8430105660999993E-12,-1.8419111147E-9,-1.2026247967E-6,2.0324314655999999E-3,null,null,null,-6.0089552413E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"specific vol",null,"ft^3/lb",1.4068205291E-18,-2.6995711458E-15,2.1775771856000002E-12,-9.1528222658000002E-10,2.2418007508000001E-7,-2.3968043944000001E-5,null,null,null,1.7070951785999999E-2]
[]
[null,null,"MAKEUP CALCULATIONS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T","h",null,null,null,"s"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ambient",{"$f":"Geofluid!H47","v":60},{"$f":"Geofluid!H48","v":28.093532960000005},null,null,null,{"$f":"Geofluid!H49","v":5.5531784907809009E-2}]
[null,"A.","BINARY SYSTEM (Calculated Drawdown - ESG System)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"design",{"$f":"F27*1.8+32","v":471.04950868120341},{"$f":"R9*V15^6+S9*V15^5+T9*V15^4+U9*V15^3+V9*V15^2+W9*V15+AA9","v":454.11983085624382},null,null,null,{"$f":"R10*V15^6+S10*V15^5+T10*V15^4+U10*V15^3+V10*V15^2+W10*V15+AA10","v":0.65390993405595255}]
[]
[null,"Module inputs:",null,null,null,"Reference",null,"Improved"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"The effect of a declining resource temperature is defined with the following relationship:"]
[null,null,null,"Initial Reservoir Temp","C",{"$f":"'Resource A1'!D17","v":250},null,{"$f":"F19","v":250}]
[null,null,null,"∆T in Production well","C",{"$f":"'Resource A1'!D39","v":6.0836062882203299},null,{"$f":"'Summary A1'!J56","v":3.0619371070467118},null,null,null,null,null,null,null,null,null,null,"2nd law eff / 2nd law eff,design =","( -12.447*CRatio^2 + 25.389*CRatio - 11.942)"]
[null,null,null,null,"F",{"$f":"F20*1.8","v":10.950491318796594},null,{"$f":"F21","v":10.950491318796594},null,null,null,null,null,null,null,null,null,"where"]
[{"$f":"'Input A1'!A75","v":1},null,null,"Tgf-Tr (EGS)","C",{"$f":"'Resource A1'!D25","v":0},null,{"$f":"F22","v":0},null,null,null,null,null,null,null,null,null,null,"Cratio =","(Carnot Efficiency)/(Carnot Efficiency at design)"]
[null,null,null,"∆T in Injection well","C",{"$f":"F20*'Summary A1'!H111","v":3.0418031441101649},null,{"$f":"H20*'Summary A1'!J111","v":1.5309685535233559}]
[null,null,null,"SiO2","ppm",{"$f":" -0.0000001334837*F19^4 + 0.0000706584462*F19^3 - 0.0036294799613*F19^2 + 0.3672417729236*F19 + 4.205944351495","v":451.79140875114507},null,{"$f":" -0.0000001334837*H19^4 + 0.0000706584462*H19^3 - 0.0036294799613*H19^2 + 0.3672417729236*H19 + 4.205944351495","v":451.79140875114507}]
[null,null,null,"T,Si Limit, initial","C",{"$f":" 0.0000000000249634*F24^4 - 0.00000000425191*F24^3 - 0.000119669*F24^2 + 0.307616*F24 - 0.294394","v":114.90552928720744},null,{"$f":" 0.0000000000249634*H24^4 - 0.00000000425191*H24^3 - 0.000119669*H24^2 + 0.307616*H24 - 0.294394","v":114.90552928720744}]
[null,null,null,"Total Flow","lb/h",{"$f":"'Summary A1'!H143","v":2018249.2723746691},null,{"$f":"'Summary A1'!J143","v":3643820.5090049473}]
[null,null,null,"Plant Design Temp","C",{"$f":"'Resource A1'!D43","v":243.91639371177968},null,{"$f":"F27","v":243.91639371177968}]
[null,null,null,"delta T","C",{"$f":"F19-F27","v":6.0836062882203237},null,{"$f":"H19-H27","v":6.0836062882203237}]
[null,null,null,"2nd law efficiency@design",null,{"$f":"'Binary B1'!D63","v":0.24179775976953488},null,{"$f":"'Binary B1'!D151","v":0.20044816558912104}]
[null,null,null,"Available Energy","w-h/lb",{"$f":"((W15-W14)-(V14+460)*(AA15-AA14))/3.413","v":33.656507570820139},null,{"$f":"((W15-W14)-(V14+460)*(AA15-AA14))/3.413","v":33.656507570820139}]
[null,"[t]",null,"Design Plant Output","kW",{"$f":"F30*F29*F26/1000","v":16424.650086531186},null,{"$f":"H30*H29*H26/1000","v":24582.616763272214}]
[null,null,null,"GF Pump Work","w-h/lb",{"$f":"'GF Pumping A2'!G308","v":0.49092183230349257},null,{"$f":"'GF Pumping A2'!M308","v":0.4789605996707052},null,null,null,null,null,null,"Reference Scenario"]
[null,null,null,null,"kW",{"$f":"F32*F26/1000","v":990.80263083936325},null,{"$f":"H32*H26/1000","v":1745.2464560854237}]
[null,null,null,"Power Sales","kW",{"$f":"F31-F33","v":15433.847455691823},null,{"$f":"H31-H33","v":22837.370307186789},null,null,null,null,null,null,"Rock Properties",null,null,"Fracture ",null,null,null,"Flow"]
[{"$f":"'Input A1'!A250","v":0},null,null,"Calc Max Temp Decline","C",{"$f":" 0.21*$F$19-12.2","v":40.299999999999997},null,{"$f":" 0.21*$H$19-12.2","v":40.299999999999997},null,null,null,null,null,null,"k","J/m-day-C",{"$f":"'Input A1'!T277","v":259200},null,"width","m",{"$f":"'Summary A1'!H185","v":" "},"m","kg/s",{"$f":"'Summary A1'!H134","v":40}]
[null,null,null," Max T Decline Used","C",{"$f":"'Summary A1'!H179","v":40.299999999999997},null,{"$f":"'Summary A1'!J179","v":40.299999999999997},null,null,null,null,null,null,"Cp","J/kg-C",{"$f":"'Input A1'!T278","v":950},null,"number of fractures",null,{"$f":"'Input A1'!T273","v":8},"T,avg","C",{"$f":"0.5*(F19+Geofluid!H92)","v":180.54022703980201}]
[null,null,null,"Min Production Fluid Temp","C",{"$f":"F19-F20-F22-F36","v":203.61639371177966},null,{"$f":"H19-H20-H22-H36","v":206.63806289295331},null,null,null,null,null,null,"rho","kg/m^3",{"$f":"'Input A1'!T279","v":2600},null,"effective length",null,{"$f":"'Summary A1'!H182","v":""},"rho","kg/m^3",{"$f":" 1/(0.00000000000013*X36^4 - 0.00000000006419*X36^3 + 0.00000001365689*X36^2 - 0.00000043857183*X36 +0.001003773308)","v":884.86619711007961}]
[null,null,null,"Calc Max Power Decline","kW",{"$f":"0.5*F34","v":7716.9237278459113},null,{"$f":"0.5*H34","v":11418.685153593395},null,null,null,null,null,null,"alpha","m^2/day",{"$f":"Q35/(Q36*Q37)","v":0.10493927125506072},null,"aperture","m",{"$f":"'Summary A1'!H184","v":" "},"Cp","J/kg-C",{"$f":"(0.00000000217642*X36^4 - 0.0000011433197*X36^3 + 0.00020328187235*X36^2 - 0.011554722573*X36 +4.301651536642)*1000","v":4425.6997888299147}]
[null,null,null," Max Power Decline Used",null,{"$f":"0.5*F34","v":7716.9237278459113},null,{"$f":"0.5*H34","v":11418.685153593395},null,null,null,null,null,null,"Well Dimensions",null,null,null,"A,cross","sq m",{"$f":"U38*U35","v":{"$error":"#VALUE!"}},"q/frcture","m^3/d",{"$f":"((X35/X37)/U36)*60*60*24","v":488.20940545687745}]
[null,null,null,"Discount Rate",null,{"$f":"'Input A1'!T44","v":7.0000000000000007E-2},null,{"$f":"'Input A1'!W44","v":7.0000000000000007E-2},null,null,null,null,null,null,"distance","m",{"$f":"'Input A1'!C248*1000","v":1000},null,"A,surface","sq m",{"$f":"U35*U37","v":{"$error":"#VALUE!"}},"V","m/d",{"$f":"X39/U39","v":{"$error":"#VALUE!"}}]
[null,null,null,"Potential Power Found","kW",{"$f":"'Input A1'!T82*1000","v":300000},null,{"$f":"'Input A1'!W82*1000","v":300000},null,null,null,null,null,null,null,null,null,null,null,null,null,"L/V","day",{"$f":"U37/X40","v":{"$error":"#VALUE!"}}]
[null,null,null,"# of Reservoirs Found",null,{"$f":"ROUNDDOWN(F41/F31,0)","v":18},null,{"$f":"ROUNDDOWN(H41/H31,0)","v":12},null,null,null,null,null,null,null,null,null,null,null,null,null,"time*","day",{"$f":"((Q35*U40/(27*X37*X38*X39))^2)/Q38+X41","v":{"$error":"#VALUE!"}}]
[null,null,null,"To","C",{"$f":"Geofluid!D46","v":15.555555555555555},null,{"$f":"F43","v":15.555555555555555},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(Q35*U40)/(X38*X37*X39*(Q38*(X42-X41))^0.5)","v":{"$error":"#VALUE!"}}]
[null,null,null,"T/To,design",null,{"$f":"(F27+273)/(F43+273)","v":1.7913929701216853},null,{"$f":"(H27+273)/(H43+273)","v":1.7913929701216853},null,null,null,null,null,null,"Improved Scenario"]
[null,null,null,"Carnot efficiency, initial)",null,{"$f":"1-(F43+273)/(F19+273)","v":0.44826853622264717},null,{"$f":"1-(H43+273)/(H19+273)","v":0.44826853622264717}]
[null,null,null,"allowed decline in Carnot eff",null,0.9,null,0.9,null,null,null,null,null,null,"Rock Properties",null,null,"Fracture ",null,null,null,"Flow"]
[null,"Module outputs",null,"dT,max (decline)","C",{"$f":"(F19+273)-(F43+273)/(1-F46*F45)","v":39.299501424501386},null,{"$f":"(H19+273)-(H43+273)/(1-H46*H45)","v":39.299501424501386},null,null,null,null,null,null,"k","J/m-day-C",{"$f":"'Input A1'!W277","v":259200},null,"width","m",{"$f":"'Summary A1'!J185","v":" "},"m","kg/s",{"$f":"'Summary A1'!J134","v":80}]
[null,null,null,null,null,null,null,null,null,null,null," ",null,null,"Cp","J/kg-C",{"$f":"'Input A1'!W278","v":950},null,"number of fractures",null,{"$f":"'Input A1'!W273","v":8},"T,avg","C",{"$f":"0.5*(H19+Geofluid!I92)","v":183.51999684683994}]
[null,null,null,"Relative Revenue",null,{"$f":"L426/M426","v":{"$error":"#VALUE!"}},null,{"$f":"L800/M800","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,"rho","kg/m^3",{"$f":"'Input A1'!W279","v":2600},null,"effective length",null,{"$f":"'Summary A1'!J182","v":" "},"rho","kg/m^3",{"$f":" 1/(0.00000000000013*X48^4 - 0.00000000006419*X48^3 + 0.00000001365689*X48^2 - 0.00000043857183*X48 +0.001003773308)","v":881.8688975074391}]
[null,null,null,"1st Replacement","yrs",{"$f":"N426","v":{"$error":"#VALUE!"}},null,{"$f":"N800","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,"alpha","m^2/day",{"$f":"Q47/(Q48*Q49)","v":0.10493927125506072},null,"aperture","m",{"$f":"'Summary A1'!J184","v":" "},"Cp","J/kg-C",{"$f":"(0.00000000217642*X48^4 - 0.0000011433197*X48^3 + 0.00020328187235*X48^2 - 0.011554722573*X48 +4.301651536642)*1000","v":4429.6044074465863}]
[null,null,null,"# Addt'nl Reservoirs used",null,{"$f":"I426","v":{"$error":"#VALUE!"}},null,{"$f":"I800","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,"Well Dimensions",null,null,null,"A,cross","sq m",{"$f":"U50*U47","v":{"$error":"#VALUE!"}},"q/frcture","m^3/d",{"$f":"((X47/X49)/U48)*60*60*24","v":979.73746714739036}]
[null,null,null,"Σ added reservoirs -discounted",null,{"$f":"K426","v":{"$error":"#VALUE!"}},null,{"$f":"K800","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,"distance","m",{"$f":"'Input A1'!W248*1000","v":1000},null,"A,surface","sq m",{"$f":"U47*U49","v":{"$error":"#VALUE!"}},"V","m/d",{"$f":"X51/U51","v":{"$error":"#VALUE!"}}]
[null,null,null,"Σ of 1 discounted",null,{"$f":"O426","v":12.885634761890916},null,{"$f":"O800","v":12.885634761890916},null,null,null,null,null,null,null,null,null,null,null,null,null,"L/V","day",{"$f":"U49/X52","v":{"$error":"#VALUE!"}}]
[null,null,null,"Time to Plant design temp","yrs",{"$f":"BN63","v":1},null,{"$f":"BN437","v":8.3333333333333329E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,"time*","day",{"$f":"((Q47*U52/(27*X49*X50*X51))^2)/Q50+X53","v":{"$error":"#VALUE!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(Q47*U52)/(X50*X49*X51*(Q50*(X54-X53))^0.5)","v":{"$error":"#VALUE!"}}]
[]
[]
[]
[null,null,"REFERENCE"]
[null,null,null,null,null,"Criteria for Replacing Res'vr",null,null,null,null,"Sums of Discounted Amounts",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(-0.00065*AJ60+1.01964)*EXP((-0.00244*AJ60-0.0567)*F$29)","v":1.005756194427915}]
[null,null,{"$f":"AVERAGE(C65:C425)","v":{"$error":"#VALUE!"}},null,null,"I","II","III","Final","Logic:",null,null,null,"System"]
[null,null,"[u]","Plant Be,","Net","T <","Power <","No change","Replace","Resvr","No.","Actual","Design","Initial",null,null,null,null,null,null,null,"Time ",null,null,null,null,null,"H2O","Prop",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2nd law eff - design",null,{"$f":"F29","v":0.24179775976953488}]
[null,null,"ResvrFlud T","fn(T,pf & ","Power,","T.o - max"," P.o/2","in final","Reservoir","has been","Reservoirs","Power","Power","Life, ","Unit",null,null,null,null,"   <------",null,"counter","T,avg*","SiO2","T,SiO2","Plant outlet","T,inj","Cp","rho","q,fracture","V","t","L/V","function","erfc","T,prod",null,null,"Ti/Tr","T,inj-be","T,si limit","T,inj",null,null,null,null,null,null,"Carnot Efficiency ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"max",{"$f":"MAX(BN65:BN425)","v":1}]
[null,"Year","Deg C","2nd law η)","MWe","?","?","5 years","?","rplc'd.","Added","Output","Output","Years","Value",null,"T,F","h","s","ae",null,null,"C","ppm","C","C","C","J/kg-C","kg/m^3","m^3/d","m/d","day","day",null,null,"C","counter",null,null,"C","C","C",null,"T","a","b","c**","c*"," Ratio","eff*","c","efficiency",null,"time","T","Thermal Penetration",null,"be used","2nd law eff","a","b","Tr",null,"Tdesign-Tgf,in","counter","time (yr)"]
[null,0,{"$f":"F19","v":250},{"$f":"T65*AZ65/3.413","v":8.1380681322907016},{"$f":"IF(D65*F$26/1000000-F$33/1000<0,0,D65*F$26/1000000-F$33/1000)","v":15.433847455691827},0,{"$f":"IF(E65<=(F$31-F$33-F$39)/1000,1,0)*0","v":0},1,0,{"$f":"IF(I65<1,0,IF(F42>0,1,0))","v":0},{"$f":"I65/(1+$F$40)^B65","v":0},{"$f":"E65/((1+$F$40)^B65)","v":15.433847455691827},{"$f":"($F$34/1000)/((1+$F$40)^B65)","v":15.433847455691822},{"$f":"IF(J65<1, B65,0)","v":0},{"$f":"(1/12)/(1+$F$40)^B65","v":8.3333333333333329E-2},null,{"$f":"C65*1.8+32-F$21-F$22*1.8","v":471.04950868120341},{"$f":"R$9*$Q65^6+S$9*$Q65^5+T$9*$Q65^4+U$9*$Q65^3+V$9*$Q65^2+W$9*$Q65+AA$9","v":454.11983085624382},{"$f":"R$10*$Q65^6+S$10*$Q65^5+T$10*$Q65^4+U$10*$Q65^3+V$10*$Q65^2+W$10*$Q65+AA$10","v":0.65390993405595255},{"$f":"(R65-W$14)-(V$14+460)*(S65-AA$14)","v":114.86966033920913},null,0,{"$f":"(F19+273)*AY65-273","v":180.53511517457042},{"$f":" 10^(- 34.188 +197.47* (C65+273)^-1 - 0.000005851*(C65+273)^2 + 12.245*LOG(C65+273))*60.08*1000","v":452.83149702135353},{"$f":"( 0.00000000000014225*X65^5 - 0.00000000063335*X65^4 + 0.0000011223*X65^3 - 0.00099104*X65^2 + 0.60315*X65 + 238.86)-273","v":116.05589357955989},{"$f":"(((C65+273)*BJ65)-273)","v":111.13560091338002},{"$f":"MAX(Y65:Z65)+F$23","v":119.09769672367005},{"$f":"(0.00000000217642*W65^4 - 0.0000011433197*W65^3 + 0.00020328187235*W65^2 - 0.011554722573*W65 +4.301651536642)*1000","v":4425.6932577398138},{"$f":" 1/(0.00000000000013*W65^4 - 0.00000000006419*W65^3 + 0.00000001365689*W65^2 - 0.00000043857183*W65 +0.001003773308)","v":884.87130394319411},{"$f":"(X$35/AC65)*3600*24/U$36","v":488.20658786753131},{"$f":"AD65/U$39","v":{"$error":"#VALUE!"}},{"$f":"(V65)*365","v":0},{"$f":"U$37/AE65","v":{"$error":"#VALUE!"}},{"$f":"(Q$35*U$40)/(AB65*AC65*AD65*(Q$38*(AF65-AG65))^0.5)","v":{"$error":"#VALUE!"}},{"$f":"ERFC(AH65)","v":{"$error":"#VALUE!"}},{"$f":"F19","v":250},{"$f":"IF(I65<1,0,IF(AJ65>F$37,0,1))","v":0},{"$f":"IF(AK65<1,AJ65,$F$19)","v":250},{"$f":"EXP((-0.42*LN(AJ65-F$20)+1.4745)*(AZ65))","v":0.81734038452187951},{"$f":"AM65*(AJ65-F$20+273)-273","v":149.49664400204921},{"$f":" 0.0000000000249634*X65^4 - 0.00000000425191*X65^3 - 0.000119669*X65^2 + 0.307616*X65 - 0.294394","v":115.11977826523564},{"$f":"MAX(AN65:AO65)","v":149.49664400204921},null,{"$f":"F19-F20","v":243.91639371177968},{"$f":"-0.0006*AR65 - 0.0681","v":-0.21444983622706779},{"$f":"-0.0004*AR65 + 1.0166","v":0.91903344251528807},{"$f":"AS65*AZ$62+AT65","v":0.86717995253263946},{"$f":" -8.3766E-16*(C65+273)^6 + 0.0000000000022967*(C65+273)^5 - 0.000000002547*(C65+273)^4 + 0.0000014456*(C65+273)^3 - 0.00043516*(C65+273)^2 + 0.063792*(C65+273) - 2.4296","v":0.87120505758349553},{"$f":"(1-($F$43+273)/(C65-$F$20+273))/(1-($F$43+273)/($F$27+273))","v":1},{"$f":"-0.001*AR65+0.55","v":0.3060836062882204},{"$f":"IF(AR65<150,AU65,IF(AZ62<AX65,AU65,AV65))","v":0.86717995253263946},{"$f":"( -12.447*AW65^2 + 25.389*AW65 - 11.942)*AZ$62","v":0.24179775976953488},null,{"$f":"V65","v":0},{"$f":"AJ65","v":250},{"$f":"4*(AF65*Q$38)^0.5","v":0},null,{"$f":"D65","v":8.1380681322907016},{"$f":"BF65/(T65/3.413)","v":0.24179775976953494},{"$f":"-0.000655*(C65-(F$19-F$27))+1.01964","v":0.85987476211878444},{"$f":"-0.00244*(C65-(F$19-F$27))-0.0567","v":-0.65185600065674232},{"$f":"BH65*EXP(BI65*BG65)","v":0.73448489658390059},null,{"$f":"F$27-AR65","v":0},{"$f":"IF(BL65<0,0,1)","v":1},{"$f":"BM65","v":1}]
[null,{"$f":"B65+1/12","v":8.3333333333333329E-2},{"$f":"AJ66","v":{"$error":"#VALUE!"}},{"$f":"T66*AZ66/3.413","v":{"$error":"#VALUE!"}},{"$f":"IF(D66*F$26/1000000-F$33/1000<0,0,D66*F$26/1000000-F$33/1000)","v":{"$error":"#VALUE!"}},{"$f":"IF(C66 <= F$19-F$36,1,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I65)<(F$42-1),IF((F66+G66)*H66>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(J65=1,1,IF(I66=1,1,0))","v":{"$error":"#VALUE!"}},{"$f":"I66/(1+H$40)^B66","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},15.347072874388923,{"$f":"IF(J66<1, B66,N65)","v":{"$error":"#VALUE!"}},8.2864803685795047E-2,null,{"$f":"C66*1.8+32-F$21-F$22*1.8","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$f":"IF(AK65<1,V65+1/12,X$42/365)","v":8.3333333333333329E-2},{"$f":"IF(V66>V65,(C65+273)*AY66-273,W$65)","v":180.53511517457042},{"$f":" 10^(- 34.188 +197.47* (C66+273)^-1 - 0.000005851*(C66+273)^2 + 12.245*LOG(C66+273))*60.08*1000","v":{"$error":"#VALUE!"}},{"$f":"( 0.00000000000014225*X66^5 - 0.00000000063335*X66^4 + 0.0000011223*X66^3 - 0.00099104*X66^2 + 0.60315*X66 + 238.86)-273","v":{"$error":"#VALUE!"}},{"$f":"(((C66+273)*BJ66)-273)","v":{"$error":"#VALUE!"}},{"$f":"MAX(Y65:Z65)+F$23","v":119.09769672367005},{"$f":"(0.00000000217642*W66^4 - 0.0000011433197*W66^3 + 0.00020328187235*W66^2 - 0.011554722573*W66 +4.301651536642)*1000","v":4425.6932577398138},{"$f":" 1/(0.00000000000013*W66^4 - 0.00000000006419*W66^3 + 0.00000001365689*W66^2 - 0.00000043857183*W66 +0.001003773308)","v":884.87130394319411},{"$f":"(X$35/AC66)*3600*24/U$36","v":488.20658786753131},{"$f":"AD66/U$39","v":{"$error":"#VALUE!"}},{"$f":"(V66)*365","v":30.416666666666664},{"$error":"#VALUE!"},{"$f":"(Q$35*U$40)/(AB66*AC66*AD66*(Q$38*(AF66-AG66))^0.5)","v":{"$error":"#VALUE!"}},{"$f":"ERFC(AH66)","v":{"$error":"#VALUE!"}},{"$f":"F$19+(AA66-F$19)*AI66","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(AK66<1,AJ66,AJ$65)","v":{"$error":"#VALUE!"}},{"$f":"EXP((-0.42*LN(AJ66-F$20)+1.4745)*(AZ66))","v":{"$error":"#VALUE!"}},{"$f":"AM66*(AJ66-F$20+273)-273","v":{"$error":"#VALUE!"}},{"$f":" 0.0000000000249634*X66^4 - 0.00000000425191*X66^3 - 0.000119669*X66^2 + 0.307616*X66 - 0.294394","v":{"$error":"#VALUE!"}},{"$f":"MAX(AN66:AO66)","v":{"$error":"#VALUE!"}},null,{"$f":"AJ65-F$20","v":243.91639371177968},-0.21444983622706779,{"$f":"-0.0004*AR66 + 1.0166","v":0.91903344251528807},0.86717995253263946,{"$f":" -8.3766E-16*(C65+273)^6 + 0.0000000000022967*(C65+273)^5 - 0.000000002547*(C65+273)^4 + 0.0000014456*(C65+273)^3 - 0.00043516*(C65+273)^2 + 0.063792*(C65+273) - 2.4296","v":0.87120505758349553},{"$f":"(1-($F$43+273)/(C66-$F$20+273))/(1-($F$43+273)/($F$27+273))","v":{"$error":"#VALUE!"}},{"$f":"-0.001*AR66+0.55","v":0.3060836062882204},{"$f":"IF(AR66<150,AU66,IF(AZ$62<AX66,AU66,AV66))","v":0.86717995253263946},{"$f":"( -12.447*AW66^2 + 25.389*AW66 - 11.942)*AZ$62","v":{"$error":"#VALUE!"}},null,{"$f":"B66","v":8.3333333333333329E-2},{"$f":"AJ66","v":{"$error":"#VALUE!"}},7.1463588871627168,null,{"$f":"D66","v":{"$error":"#VALUE!"}},{"$f":"BF66/(T66/3.413)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"BH66*EXP(BI66*BG66)","v":{"$error":"#VALUE!"}},null,{"$f":"F$27-AR66","v":0},{"$f":"IF(BM65>0,1,IF(BL66<0,0,1))","v":1},{"$f":"IF(BM65=1,0,IF(BM66=0,0,B66))","v":0}]
[null,{"$f":"B66+1/12","v":0.16666666666666666},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(C67 <= F$37,1,0)","v":{"$error":"#VALUE!"}},{"$f":"IF(E67<=(F$31-F$33-F$39)/1000,1,0)*0","v":{"$error":"#VALUE!"}},1,{"$f":"IF(SUM(I$65:I66)<(F$42-1),IF((F67+G67)*H67>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(J66=1,1,IF(I67=1,1,0))","v":{"$error":"#VALUE!"}},{"$f":"I67/(1+F$40)^B67","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},15.260786170653942,{"$f":"IF(J67<1, B67,N66)","v":{"$error":"#VALUE!"}},8.2398908278624242E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$f":"IF(V67>V66,(C66+273)*AY67-273,W$65)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"MAX(Y66:Z66)+F$23","v":{"$error":"#VALUE!"}},{"$f":"(0.00000000217642*W67^4 - 0.0000011433197*W67^3 + 0.00020328187235*W67^2 - 0.011554722573*W67 +4.301651536642)*1000","v":{"$error":"#VALUE!"}},{"$f":" 1/(0.00000000000013*W67^4 - 0.00000000006419*W67^3 + 0.00000001365689*W67^2 - 0.00000043857183*W67 +0.001003773308)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"(V67)*365","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"(Q$35*U$40)/(AB67*AC67*AD67*(Q$38*(AF67-AG67))^0.5)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"F$19+(AA67-F$19)*AI67","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(AK67<1,AJ67,AJ$65)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"MAX(AN67:AO67)","v":{"$error":"#VALUE!"}},null,{"$f":"AJ66-F$20","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"-0.0004*AR67 + 1.0166","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":" -8.3766E-16*(C66+273)^6 + 0.0000000000022967*(C66+273)^5 - 0.000000002547*(C66+273)^4 + 0.0000014456*(C66+273)^3 - 0.00043516*(C66+273)^2 + 0.063792*(C66+273) - 2.4296","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(AR67<150,AU67,IF(AZ$62<AX67,AU67,AV67))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$f":"B67","v":0.16666666666666666},{"$f":"AJ67","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$f":"IF(BM66>0,1,IF(BL67<0,0,1))","v":1},{"$f":"IF(BM66=1,0,IF(BM67=0,0,B67))","v":0}]
[null,0.25,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(C68 <= F$37,1,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I67)<(F$42-1),IF((F68+G68)*H68>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(J67=1,1,IF(I68=1,1,0))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},15.174984601465619,{"$error":"#VALUE!"},8.193563230118435E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$f":"IF(V68>V67,(C67+273)*AY68-273,W$65)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"(Q$35*U$40)/(AB68*AC68*AD68*(Q$38*(AF68-AG68))^0.5)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"F$19+(AA68-F$19)*AI68","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(AR68<150,AU68,IF(AZ$62<AX68,AU68,AV68))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,0.25,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,0.33333333333333331,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I68)<(F$42-1),IF((F69+G69)*H69>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(J68=1,1,IF(I69=1,1,0))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},15.089665439224936,{"$error":"#VALUE!"},8.1474961026109557E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,0.33333333333333331,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,0.41666666666666663,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I69)<(F$42-1),IF((F70+G70)*H70>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},15.004825971668408,{"$error":"#VALUE!"},8.1016879808836456E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"F$19+(AA70-F$19)*AI70","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,0.41666666666666663,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$f":"BF70/(T70/3.413)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,0.49999999999999994,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I70)<(F$42-1),IF((F71+G71)*H71>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(J70=1,1,IF(I71=1,1,0))","v":{"$error":"#VALUE!"}},{"$f":"I71/(1+F$40)^B71","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},14.92046350178186,{"$error":"#VALUE!"},8.0561374087138635E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,0.49999999999999994,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,0.58333333333333326,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I71)<(F$42-1),IF((F72+G72)*H72>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(J71=1,1,IF(I72=1,1,0))","v":{"$error":"#VALUE!"}},{"$f":"I72/(1+F$40)^B72","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},14.836575347714687,{"$error":"#VALUE!"},8.0108429380663662E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,0.58333333333333326,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,0.66666666666666663,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I72)<(F$42-1),IF((F73+G73)*H73>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},14.75315884269461,{"$error":"#VALUE!"},7.9658031290472858E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"MAX(Y72:Z72)+F$23","v":{"$error":"#VALUE!"}},{"$f":"(0.00000000217642*W73^4 - 0.0000011433197*W73^3 + 0.00020328187235*W73^2 - 0.011554722573*W73 +4.301651536642)*1000","v":{"$error":"#VALUE!"}},{"$f":" 1/(0.00000000000013*W73^4 - 0.00000000006419*W73^3 + 0.00000001365689*W73^2 - 0.00000043857183*W73 +0.001003773308)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"(V73)*365","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(AK73<1,AJ73,AJ$65)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"MAX(AN73:AO73)","v":{"$error":"#VALUE!"}},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"-0.0004*AR73 + 1.0166","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,0.66666666666666663,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,0.75,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I73)<(F$42-1),IF((F74+G74)*H74>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},14.670211334942879,{"$error":"#VALUE!"},7.9210165498583424E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"(0.00000000217642*W74^4 - 0.0000011433197*W74^3 + 0.00020328187235*W74^2 - 0.011554722573*W74 +4.301651536642)*1000","v":{"$error":"#VALUE!"}},{"$f":" 1/(0.00000000000013*W74^4 - 0.00000000006419*W74^3 + 0.00000001365689*W74^2 - 0.00000043857183*W74 +0.001003773308)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"(V74)*365","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(AK74<1,AJ74,AJ$65)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"MAX(AN74:AO74)","v":{"$error":"#VALUE!"}},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"-0.0004*AR74 + 1.0166","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,0.75,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,0.83333333333333337,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I74)<(F$42-1),IF((F75+G75)*H75>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},14.587730187590006,{"$error":"#VALUE!"},7.8764817767513429E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"(0.00000000217642*W75^4 - 0.0000011433197*W75^3 + 0.00020328187235*W75^2 - 0.011554722573*W75 +4.301651536642)*1000","v":{"$error":"#VALUE!"}},{"$f":" 1/(0.00000000000013*W75^4 - 0.00000000006419*W75^3 + 0.00000001365689*W75^2 - 0.00000043857183*W75 +0.001003773308)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"(V75)*365","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(AK75<1,AJ75,AJ$65)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"MAX(AN75:AO75)","v":{"$error":"#VALUE!"}},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"-0.0004*AR75 + 1.0166","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,0.83333333333333337,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,0.91666666666666674,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I75)<(F$42-1),IF((F76+G76)*H76>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},14.505712778591905,{"$error":"#VALUE!"},7.8321973939829065E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"(0.00000000217642*W76^4 - 0.0000011433197*W76^3 + 0.00020328187235*W76^2 - 0.011554722573*W76 +4.301651536642)*1000","v":{"$error":"#VALUE!"}},{"$f":" 1/(0.00000000000013*W76^4 - 0.00000000006419*W76^3 + 0.00000001365689*W76^2 - 0.00000043857183*W76 +0.001003773308)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"(V76)*365","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(AK76<1,AJ76,AJ$65)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"MAX(AN76:AO76)","v":{"$error":"#VALUE!"}},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"-0.0004*AR76 + 1.0166","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,0.91666666666666674,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,1,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I76)<(F$42-1),IF((F77+G77)*H77>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},14.424156500646562,{"$error":"#VALUE!"},7.7881619937694699E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"(0.00000000217642*W77^4 - 0.0000011433197*W77^3 + 0.00020328187235*W77^2 - 0.011554722573*W77 +4.301651536642)*1000","v":{"$error":"#VALUE!"}},{"$f":" 1/(0.00000000000013*W77^4 - 0.00000000006419*W77^3 + 0.00000001365689*W77^2 - 0.00000043857183*W77 +0.001003773308)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"(V77)*365","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"F$19+(AA77-F$19)*AI77","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(AK77<1,AJ77,AJ$65)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"MAX(AN77:AO77)","v":{"$error":"#VALUE!"}},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"-0.0004*AR77 + 1.0166","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,1,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,1.0833333333333333,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I77)<(F$42-1),IF((F78+G78)*H78>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},14.343058761111143,{"$error":"#VALUE!"},7.7443741762425272E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,1.0833333333333333,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,1.1666666666666665,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I78)<(F$42-1),IF((F79+G79)*H79>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},14.262416981919571,{"$error":"#VALUE!"},7.7008325494041338E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,1.1666666666666665,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,1.2499999999999998,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I79)<(F$42-1),IF((F80+G80)*H80>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},14.182228599500577,{"$error":"#VALUE!"},7.6575357290826498E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,1.2499999999999998,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,1.333333333333333,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I80)<(F$42-1),IF((F81+G81)*H81>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},14.102491064696201,{"$error":"#VALUE!"},7.6144823388887423E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,1.333333333333333,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,1.4166666666666663,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I81)<(F$42-1),IF((F82+G82)*H82>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},14.023201842680756,{"$error":"#VALUE!"},7.5716710101716309E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,1.4166666666666663,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,1.4999999999999996,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I82)<(F$42-1),IF((F83+G83)*H83>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},13.944358412880241,{"$error":"#VALUE!"},7.5291003819755717E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,1.4999999999999996,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,1.5833333333333328,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I83)<(F$42-1),IF((F84+G84)*H84>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},13.86595826889223,{"$error":"#VALUE!"},7.4867691009966042E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,1.5833333333333328,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,1.6666666666666661,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I84)<(F$42-1),IF((F85+G85)*H85>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},13.787998918406176,{"$error":"#VALUE!"},7.444675821539519E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,1.6666666666666661,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,1.7499999999999993,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I85)<(F$42-1),IF((F86+G86)*H86>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},13.710477883124186,{"$error":"#VALUE!"},7.4028192054750863E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,1.7499999999999993,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,1.8333333333333326,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I86)<(F$42-1),IF((F87+G87)*H87>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},13.633392698682247,{"$error":"#VALUE!"},7.3611979221975155E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(AR87<150,AU87,IF(AZ$62<AX87,AU87,AV87))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,1.8333333333333326,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,1.9166666666666659,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I87)<(F$42-1),IF((F88+G88)*H88>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},13.556740914571874,{"$error":"#VALUE!"},7.3198106485821562E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,1.9166666666666659,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,1.9999999999999991,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I88)<(F$42-1),IF((F89+G89)*H89>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},13.480520094062207,{"$error":"#VALUE!"},7.2786560689434301E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,1.9999999999999991,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,2.0833333333333326,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I89)<(F$42-1),IF((F90+G90)*H90>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},13.404727814122563,{"$error":"#VALUE!"},7.237732874993015E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(I90<1,0,IF(AJ90>F$37,0,1))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,2.0833333333333326,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,2.1666666666666661,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I90)<(F$42-1),IF((F91+G91)*H91>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},13.329361665345392,{"$error":"#VALUE!"},7.1970397657982549E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,2.1666666666666661,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,2.2499999999999996,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I91)<(F$42-1),IF((F92+G92)*H92>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},13.254419251869699,{"$error":"#VALUE!"},7.1565754477407942E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,2.2499999999999996,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,2.333333333333333,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I92)<(F$42-1),IF((F93+G93)*H93>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},13.17989819130486,{"$error":"#VALUE!"},7.1163386344754595E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,2.333333333333333,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,2.4166666666666665,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I93)<(F$42-1),IF((F94+G94)*H94>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},13.105796114654911,{"$error":"#VALUE!"},7.0763280468893741E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,2.4166666666666665,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,2.5,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I94)<(F$42-1),IF((F95+G95)*H95>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},13.032110666243216,{"$error":"#VALUE!"},7.0365424130612822E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,2.5,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,2.5833333333333335,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I95)<(F$42-1),IF((F96+G96)*H96>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},12.958839503637599,{"$error":"#VALUE!"},6.9969804682211256E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,2.5833333333333335,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,2.666666666666667,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I96)<(F$42-1),IF((F97+G97)*H97>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},12.885980297575864,{"$error":"#VALUE!"},6.9576409547098303E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"(R97-W$14)-(V$14+460)*(S97-AA$14)","v":{"$error":"#VALUE!"}},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,2.666666666666667,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,2.7500000000000004,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I97)<(F$42-1),IF((F98+G98)*H98>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},12.813530731891762,{"$error":"#VALUE!"},6.9185226219393325E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,2.7500000000000004,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,2.8333333333333339,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I98)<(F$42-1),IF((F99+G99)*H99>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},12.741488503441353,{"$error":"#VALUE!"},6.8796242263528179E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,2.8333333333333339,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,2.9166666666666674,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I99)<(F$42-1),IF((F100+G100)*H100>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},12.669851322029785,{"$error":"#VALUE!"},6.8409445313851902E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,2.9166666666666674,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,3.0000000000000009,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I100)<(F$42-1),IF((F101+G101)*H101>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},12.598616910338508,{"$error":"#VALUE!"},6.8024823074237642E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,3.0000000000000009,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,3.0833333333333344,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I101)<(F$42-1),IF((F102+G102)*H102>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},12.527783003852861,{"$error":"#VALUE!"},6.7642363317691731E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,3.0833333333333344,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,3.1666666666666679,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I102)<(F$42-1),IF((F103+G103)*H103>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},12.457347350790085,{"$error":"#VALUE!"},6.7262053885964998E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,3.1666666666666679,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,3.2500000000000013,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I103)<(F$42-1),IF((F104+G104)*H104>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},12.387307712027752,{"$error":"#VALUE!"},6.6883882689166285E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,3.2500000000000013,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,3.3333333333333348,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I104)<(F$42-1),IF((F105+G105)*H105>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},12.317661861032578,{"$error":"#VALUE!"},6.6507837705378117E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,3.3333333333333348,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,3.4166666666666683,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I105)<(F$42-1),IF((F106+G106)*H106>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},12.248407583789634,{"$error":"#VALUE!"},6.6133906980274521E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,3.4166666666666683,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,3.5000000000000018,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I106)<(F$42-1),IF((F107+G107)*H107>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},12.179542678731975,{"$error":"#VALUE!"},6.5762078626740939E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,3.5000000000000018,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,3.5833333333333353,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I107)<(F$42-1),IF((F108+G108)*H108>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},12.111064956670651,{"$error":"#VALUE!"},6.5392340824496478E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,3.5833333333333353,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,3.6666666666666687,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I108)<(F$42-1),IF((F109+G109)*H109>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},12.042972240725105,{"$error":"#VALUE!"},6.5024681819718017E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,3.6666666666666687,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,3.7500000000000022,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I109)<(F$42-1),IF((F110+G110)*H110>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},11.975262366253981,{"$error":"#VALUE!"},6.4659089924666638E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,3.7500000000000022,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,3.8333333333333357,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I110)<(F$42-1),IF((F111+G111)*H111>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},11.907933180786307,{"$error":"#VALUE!"},6.4295553517316043E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,3.8333333333333357,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,3.9166666666666692,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I111)<(F$42-1),IF((F112+G112)*H112>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},11.840982543953068,{"$error":"#VALUE!"},6.3934061040983078E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,3.9166666666666692,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,4.0000000000000027,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I112)<(F$42-1),IF((F113+G113)*H113>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},11.774408327419167,{"$error":"#VALUE!"},6.357460100396041E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,4.0000000000000027,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,4.0833333333333357,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I113)<(F$42-1),IF((F114+G114)*H114>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},11.708208414815756,{"$error":"#VALUE!"},6.3217161979151143E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,4.0833333333333357,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,4.1666666666666687,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I114)<(F$42-1),IF((F115+G115)*H115>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},11.642380701672975,{"$error":"#VALUE!"},6.2861732603705589E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,4.1666666666666687,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,4.2500000000000018,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I115)<(F$42-1),IF((F116+G116)*H116>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},11.57692309535304,{"$error":"#VALUE!"},6.250830157866008E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,4.2500000000000018,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,4.3333333333333348,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I116)<(F$42-1),IF((F117+G117)*H117>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},11.511833514983717,{"$error":"#VALUE!"},6.2156857668577682E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,4.3333333333333348,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,4.4166666666666679,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I117)<(F$42-1),IF((F118+G118)*H118>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},11.447109891392181,{"$error":"#VALUE!"},6.180738970119113E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,4.4166666666666679,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,4.5000000000000009,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I118)<(F$42-1),IF((F119+G119)*H119>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},11.38275016703923,{"$error":"#VALUE!"},6.1459886567047609E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,4.5000000000000009,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,4.5833333333333339,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I119)<(F$42-1),IF((F120+G120)*H120>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},11.318752295953878,{"$error":"#VALUE!"},6.1114337219155587E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,4.5833333333333339,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,4.666666666666667,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I120)<(F$42-1),IF((F121+G121)*H121>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},11.255114243668324,{"$error":"#VALUE!"},6.0770730672633673E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,4.666666666666667,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,4.75,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I121)<(F$42-1),IF((F122+G122)*H122>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},11.191833987153256,{"$error":"#VALUE!"},6.042905600436136E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,4.75,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,4.833333333333333,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I122)<(F$42-1),IF((F123+G123)*H123>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},11.128909514753559,{"$error":"#VALUE!"},6.0089302352631817E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,4.833333333333333,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,4.9166666666666661,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I123)<(F$42-1),IF((F124+G124)*H124>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},11.066338826124365,{"$error":"#VALUE!"},5.9751458916806631E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,4.9166666666666661,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,4.9999999999999991,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I124)<(F$42-1),IF((F125+G125)*H125>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},11.004119932167447,{"$error":"#VALUE!"},5.9415514956972351E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,4.9999999999999991,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,5.0833333333333321,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I125)<(F$42-1),IF((F126+G126)*H126>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},10.942250854967998,{"$error":"#VALUE!"},5.9081459793599203E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"-0.001*AR126+0.55","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,5.0833333333333321,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,5.1666666666666652,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I126)<(F$42-1),IF((F127+G127)*H127>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},10.880729627731753,{"$error":"#VALUE!"},5.8749282807201493E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,5.1666666666666652,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,5.2499999999999982,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I127)<(F$42-1),IF((F128+G128)*H128>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},10.819554294722467,{"$error":"#VALUE!"},5.8418973438000073E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,5.2499999999999982,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,5.3333333333333313,{"$error":"#VALUE!"},{"$f":"T129*AZ129/3.413","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(E129<=(F$31-F$33-F$39)/1000,1,0)*0","v":{"$error":"#VALUE!"}},1,{"$f":"IF(SUM(I$65:I128)<(F$42-1),IF((F129+G129)*H129>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"E129/((1+$F$40)^B129)","v":{"$error":"#VALUE!"}},{"$f":"($F$34/1000)/((1+$F$40)^B129)","v":10.758722911199737},{"$error":"#VALUE!"},{"$f":"(1/12)/(1+$F$40)^B129","v":5.8090521185586629E-2},null,{"$error":"#VALUE!"},{"$f":"R$9*$Q129^6+S$9*$Q129^5+T$9*$Q129^4+U$9*$Q129^3+V$9*$Q129^2+W$9*$Q129+AA$9","v":{"$error":"#VALUE!"}},{"$f":"R$10*$Q129^6+S$10*$Q129^5+T$10*$Q129^4+U$10*$Q129^3+V$10*$Q129^2+W$10*$Q129+AA$10","v":{"$error":"#VALUE!"}},{"$f":"(R129-W$14)-(V$14+460)*(S129-AA$14)","v":{"$error":"#VALUE!"}},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"(X$35/AC129)*3600*24/U$36","v":{"$error":"#VALUE!"}},{"$f":"AD129/U$39","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"U$37/AE129","v":{"$error":"#VALUE!"}},{"$f":"(Q$35*U$40)/(AB129*AC129*AD129*(Q$38*(AF129-AG129))^0.5)","v":{"$error":"#VALUE!"}},{"$f":"ERFC(AH129)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(I129<1,0,IF(AJ129>F$37,0,1))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$f":"-0.0006*AR129 - 0.0681","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"AS129*AZ$62+AT129","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,5.3333333333333313,{"$error":"#VALUE!"},{"$f":"4*(AF129*Q$38)^0.5","v":{"$error":"#VALUE!"}},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"-0.000655*(C129-(F$19-F$27))+1.01964","v":{"$error":"#VALUE!"}},{"$f":"-0.00244*(C129-(F$19-F$27))-0.0567","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,5.4166666666666643,{"$f":"AJ130","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(D130*F$26/1000000-F$33/1000<0,0,D130*F$26/1000000-F$33/1000)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I129)<(F$42-1),IF((F130+G130)*H130>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},10.69823354335718,{"$error":"#VALUE!"},5.7763915608589851E-2,null,{"$f":"C130*1.8+32-F$21-F$22*1.8","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$f":"IF(AK129<1,V129+1/12,X$42/365)","v":{"$error":"#VALUE!"}},{"$f":"IF(V130>V129,(C129+273)*AY130-273,W$65)","v":{"$error":"#VALUE!"}},{"$f":" 10^(- 34.188 +197.47* (C130+273)^-1 - 0.000005851*(C130+273)^2 + 12.245*LOG(C130+273))*60.08*1000","v":{"$error":"#VALUE!"}},{"$f":"( 0.00000000000014225*X130^5 - 0.00000000063335*X130^4 + 0.0000011223*X130^3 - 0.00099104*X130^2 + 0.60315*X130 + 238.86)-273","v":{"$error":"#VALUE!"}},{"$f":"(((C130+273)*BJ130)-273)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"EXP((-0.42*LN(AJ130-F$20)+1.4745)*(AZ130))","v":{"$error":"#VALUE!"}},{"$f":"AM130*(AJ130-F$20+273)-273","v":{"$error":"#VALUE!"}},{"$f":" 0.0000000000249634*X130^4 - 0.00000000425191*X130^3 - 0.000119669*X130^2 + 0.307616*X130 - 0.294394","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"(1-($F$43+273)/(C130-$F$20+273))/(1-($F$43+273)/($F$27+273))","v":{"$error":"#VALUE!"}},{"$f":"-0.001*AR130+0.55","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"( -12.447*AW130^2 + 25.389*AW130 - 11.942)*AZ$62","v":{"$error":"#VALUE!"}},null,5.4166666666666643,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$f":"D130","v":{"$error":"#VALUE!"}},{"$f":"BF130/(T130/3.413)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"BH130*EXP(BI130*BG130)","v":{"$error":"#VALUE!"}},null,{"$f":"F$27-AR130","v":{"$error":"#VALUE!"}},1,0]
[null,{"$f":"B130+1/12","v":5.4999999999999973},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I130)<(F$42-1),IF((F131+G131)*H131>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},10.638084268260963,{"$f":"IF(J131<1, B131,N130)","v":{"$error":"#VALUE!"}},5.7439146324343569E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"MAX(Y130:Z130)+F$23","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$f":"AJ130-F$20","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":" -8.3766E-16*(C130+273)^6 + 0.0000000000022967*(C130+273)^5 - 0.000000002547*(C130+273)^4 + 0.0000014456*(C130+273)^3 - 0.00043516*(C130+273)^2 + 0.063792*(C130+273) - 2.4296","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(AR131<150,AU131,IF(AZ$62<AX131,AU131,AV131))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$f":"B131","v":5.4999999999999973},{"$f":"AJ131","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$f":"IF(BM130>0,1,IF(BL131<0,0,1))","v":1},{"$f":"IF(BM130=1,0,IF(BM131=0,0,B131))","v":0}]
[null,5.5833333333333304,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(C132 <= F$37,1,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I131)<(F$42-1),IF((F132+G132)*H132>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},10.578273173788673,{"$error":"#VALUE!"},5.7116203008556639E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,5.5833333333333304,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,5.6666666666666634,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I132)<(F$42-1),IF((F133+G133)*H133>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},10.518798358568526,{"$error":"#VALUE!"},5.6795075394984747E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,5.6666666666666634,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,5.7499999999999964,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I133)<(F$42-1),IF((F134+G134)*H134>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},10.459657931918931,{"$error":"#VALUE!"},5.6475753275104082E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,5.7499999999999964,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,5.8333333333333295,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I134)<(F$42-1),IF((F135+G135)*H135>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},10.400850013788375,{"$error":"#VALUE!"},5.6158226497786762E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,5.8333333333333295,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,5.9166666666666625,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I135)<(F$42-1),IF((F136+G136)*H136>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(J135=1,1,IF(I136=1,1,0))","v":{"$error":"#VALUE!"}},{"$f":"I136/(1+F$40)^B136","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},10.342372734695671,{"$error":"#VALUE!"},5.5842484968978166E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,5.9166666666666625,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,5.9999999999999956,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I136)<(F$42-1),IF((F137+G137)*H137>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},10.284224235670512,{"$error":"#VALUE!"},5.5528518651376042E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,5.9999999999999956,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,6.0833333333333286,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I137)<(F$42-1),IF((F138+G138)*H138>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},10.226402668194392,{"$error":"#VALUE!"},5.5216317564111411E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,6.0833333333333286,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,6.1666666666666616,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I138)<(F$42-1),IF((F139+G139)*H139>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},10.16890619414183,{"$error":"#VALUE!"},5.4905871782431316E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,6.1666666666666616,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,6.2499999999999947,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I139)<(F$42-1),IF((F140+G140)*H140>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},10.111732985721936,{"$error":"#VALUE!"},5.4597171437383261E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,6.2499999999999947,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,6.3333333333333277,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I140)<(F$42-1),IF((F141+G141)*H141>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},10.054881225420317,{"$error":"#VALUE!"},5.4290206715501534E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"(0.00000000217642*W141^4 - 0.0000011433197*W141^3 + 0.00020328187235*W141^2 - 0.011554722573*W141 +4.301651536642)*1000","v":{"$error":"#VALUE!"}},{"$f":" 1/(0.00000000000013*W141^4 - 0.00000000006419*W141^3 + 0.00000001365689*W141^2 - 0.00000043857183*W141 +0.001003773308)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"(V141)*365","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"F$19+(AA141-F$19)*AI141","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(AK141<1,AJ141,AJ$65)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"MAX(AN141:AO141)","v":{"$error":"#VALUE!"}},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"-0.0004*AR141 + 1.0166","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,6.3333333333333277,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,6.4166666666666607,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I141)<(F$42-1),IF((F142+G142)*H142>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},9.9983491059412923,{"$error":"#VALUE!"},5.39849678584952E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,6.4166666666666607,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,6.4999999999999938,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I142)<(F$42-1),IF((F143+G143)*H143>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},9.9421348301504366,{"$error":"#VALUE!"},5.3681445162937928E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,6.4999999999999938,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,6.5833333333333268,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I143)<(F$42-1),IF((F144+G144)*H144>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},9.8862366110174538,{"$error":"#VALUE!"},5.3379628979959487E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,6.5833333333333268,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,6.6666666666666599,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I144)<(F$42-1),IF((F145+G145)*H145>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},9.8306526715593741,{"$error":"#VALUE!"},5.3079509714939035E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,6.6666666666666599,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,6.7499999999999929,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I145)<(F$42-1),IF((F146+G146)*H146>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},9.7753812447840502,{"$error":"#VALUE!"},5.2781077827200089E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,6.7499999999999929,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,6.8333333333333259,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I146)<(F$42-1),IF((F147+G147)*H147>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},9.7204205736339979,{"$error":"#VALUE!"},5.2484323829707268E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,6.8333333333333259,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,6.916666666666659,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I147)<(F$42-1),IF((F148+G148)*H148>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},9.6657689109305345,{"$error":"#VALUE!"},5.218923828876465E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,6.916666666666659,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,6.999999999999992,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I148)<(F$42-1),IF((F149+G149)*H149>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},9.6114245193182377,{"$error":"#VALUE!"},5.1895811823715936E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,6.999999999999992,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,7.083333333333325,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I149)<(F$42-1),IF((F150+G150)*H150>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},9.5573856712097154,{"$error":"#VALUE!"},5.1604035106646191E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,7.083333333333325,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,7.1666666666666581,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I150)<(F$42-1),IF((F151+G151)*H151>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},9.503650648730682,{"$error":"#VALUE!"},5.1313898862085351E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,7.1666666666666581,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,7.2499999999999911,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I151)<(F$42-1),IF((F152+G152)*H152>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},9.4502177436653625,{"$error":"#VALUE!"},5.1025393866713342E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,7.2499999999999911,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,7.3333333333333242,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I152)<(F$42-1),IF((F153+G153)*H153>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},9.3970852574021659,{"$error":"#VALUE!"},5.073851094906686E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,7.3333333333333242,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,7.4166666666666572,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I153)<(F$42-1),IF((F154+G154)*H154>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},9.3442515008797127,{"$error":"#VALUE!"},5.0453240989247854E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,7.4166666666666572,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,7.4999999999999902,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I154)<(F$42-1),IF((F155+G155)*H155>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},9.2917147945331191,{"$error":"#VALUE!"},5.0169574918633587E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,7.4999999999999902,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,7.5833333333333233,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I155)<(F$42-1),IF((F156+G156)*H156>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},9.2394734682406128,{"$error":"#VALUE!"},4.9887503719588305E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,7.5833333333333233,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,7.6666666666666563,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I156)<(F$42-1),IF((F157+G157)*H157>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},9.1875258612704442,{"$error":"#VALUE!"},4.9607018425176667E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,7.6666666666666563,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,7.7499999999999893,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I157)<(F$42-1),IF((F158+G158)*H158>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},9.1358703222280848,{"$error":"#VALUE!"},4.9328110118878589E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,7.7499999999999893,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,7.8333333333333224,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I158)<(F$42-1),IF((F159+G159)*H159>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},9.084505209003737,{"$error":"#VALUE!"},4.9050769934305863E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,7.8333333333333224,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,7.9166666666666554,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I159)<(F$42-1),IF((F160+G160)*H160>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},9.0334288887201275,{"$error":"#VALUE!"},4.8774989054920247E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,7.9166666666666554,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,7.9999999999999885,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I160)<(F$42-1),IF((F161+G161)*H161>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},8.9826397376805982,{"$error":"#VALUE!"},4.8500758713753221E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,7.9999999999999885,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,8.0833333333333215,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I161)<(F$42-1),IF((F162+G162)*H162>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},8.9321361413174909,{"$error":"#VALUE!"},4.822807019312729E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,8.0833333333333215,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,8.1666666666666554,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I162)<(F$42-1),IF((F163+G163)*H163>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},8.8819164941408264,{"$error":"#VALUE!"},4.7956914824378846E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,8.1666666666666554,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,8.2499999999999893,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I163)<(F$42-1),IF((F164+G164)*H164>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},8.8319791996872539,{"$error":"#VALUE!"},4.7687283987582554E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,8.2499999999999893,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,8.3333333333333233,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I164)<(F$42-1),IF((F165+G165)*H165>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},8.7823226704693145,{"$error":"#VALUE!"},4.7419169111277436E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,8.3333333333333233,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,8.4166666666666572,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I165)<(F$42-1),IF((F166+G166)*H166>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},8.7329453279249645,{"$error":"#VALUE!"},4.7152561672194254E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,8.4166666666666572,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,8.4999999999999911,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I166)<(F$42-1),IF((F167+G167)*H167>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},8.6838456023674002,{"$error":"#VALUE!"},4.6887453194984649E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,8.4999999999999911,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,8.583333333333325,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I167)<(F$42-1),IF((F168+G168)*H168>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},8.6350219329351496,{"$error":"#VALUE!"},4.6623835251951677E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,8.583333333333325,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,8.666666666666659,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I168)<(F$42-1),IF((F169+G169)*H169>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},8.5864727675424692,{"$error":"#VALUE!"},4.6361699462781923E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,8.666666666666659,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,8.7499999999999929,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I169)<(F$42-1),IF((F170+G170)*H170>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},8.5381965628299845,{"$error":"#VALUE!"},4.6101037494279046E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,8.7499999999999929,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,8.8333333333333268,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I170)<(F$42-1),IF((F171+G171)*H171>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},8.4901917841156394,{"$error":"#VALUE!"},4.584184106009892E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,8.8333333333333268,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,8.9166666666666607,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I171)<(F$42-1),IF((F172+G172)*H172>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},8.4424569053459102,{"$error":"#VALUE!"},4.5584101920486189E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,8.9166666666666607,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,8.9999999999999947,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I172)<(F$42-1),IF((F173+G173)*H173>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},8.3949904090472831,{"$error":"#VALUE!"},4.5327811882012334E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,8.9999999999999947,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,9.0833333333333286,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I173)<(F$42-1),IF((F174+G174)*H174>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},8.3477907862780238,{"$error":"#VALUE!"},4.5072962797315201E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,9.0833333333333286,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,9.1666666666666625,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I174)<(F$42-1),IF((F175+G175)*H175>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},8.3008565365802074,{"$error":"#VALUE!"},4.4819546564840017E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,9.1666666666666625,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,9.2499999999999964,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I175)<(F$42-1),IF((F176+G176)*H176>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},8.2541861679320085,{"$error":"#VALUE!"},4.4567555128581807E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,9.2499999999999964,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,9.3333333333333304,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I176)<(F$42-1),IF((F177+G177)*H177>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},8.207778196700291,{"$error":"#VALUE!"},4.4316980477829358E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,9.3333333333333304,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,9.4166666666666643,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I177)<(F$42-1),IF((F178+G178)*H178>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},8.1616311475934218,{"$error":"#VALUE!"},4.4067814646910501E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,9.4166666666666643,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,9.4999999999999982,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I178)<(F$42-1),IF((F179+G179)*H179>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},8.1157435536143883,{"$error":"#VALUE!"},4.3820049714938906E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,9.4999999999999982,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,9.5833333333333321,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I179)<(F$42-1),IF((F180+G180)*H180>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},8.0701139560141559,{"$error":"#VALUE!"},4.3573677805562303E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,9.5833333333333321,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,9.6666666666666661,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I180)<(F$42-1),IF((F181+G181)*H181>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},8.0247409042452933,{"$error":"#VALUE!"},4.3328691086712057E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,9.6666666666666661,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,9.75,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I181)<(F$42-1),IF((F182+G182)*H182>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},7.9796229559158691,{"$error":"#VALUE!"},4.3085081770354229E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,9.75,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,9.8333333333333339,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I182)<(F$42-1),IF((F183+G183)*H183>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},7.9347586767435843,{"$error":"#VALUE!"},4.2842842112241958E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,9.8333333333333339,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,9.9166666666666679,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I183)<(F$42-1),IF((F184+G184)*H184>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},7.8901466405101921,{"$error":"#VALUE!"},4.2601964411669316E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,9.9166666666666679,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,10.000000000000002,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I184)<(F$42-1),IF((F185+G185)*H185>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},7.8457854290161491,{"$error":"#VALUE!"},4.2362441011226458E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,10.000000000000002,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,10.083333333333336,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I185)<(F$42-1),IF((F186+G186)*H186>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},7.8016736320355324,{"$error":"#VALUE!"},4.2124264296556239E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,10.083333333333336,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,10.16666666666667,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I186)<(F$42-1),IF((F187+G187)*H187>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},7.7578098472712167,{"$error":"#VALUE!"},4.1887426696112139E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,10.16666666666667,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,10.250000000000004,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I187)<(F$42-1),IF((F188+G188)*H188>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},7.714192680310286,{"$error":"#VALUE!"},4.165192068091756E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,10.250000000000004,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,10.333333333333337,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I188)<(F$42-1),IF((F189+G189)*H189>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},7.6708207445797063,{"$error":"#VALUE!"},4.141773876432648E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,10.333333333333337,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,10.416666666666671,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I189)<(F$42-1),IF((F190+G190)*H190>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},7.627692661302258,{"$error":"#VALUE!"},4.1184873501785485E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,10.416666666666671,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,10.500000000000005,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I190)<(F$42-1),IF((F191+G191)*H191>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},7.5848070594526948,{"$error":"#VALUE!"},4.0953317490597087E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,10.500000000000005,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,10.583333333333339,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I191)<(F$42-1),IF((F192+G192)*H192>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},7.5421625757141593,{"$error":"#VALUE!"},4.072306336968437E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,10.583333333333339,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,10.666666666666673,{"$error":"#VALUE!"},{"$f":"T193*AZ193/3.413","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(E193<=(F$31-F$33-F$39)/1000,1,0)*0","v":{"$error":"#VALUE!"}},1,{"$f":"IF(SUM(I$65:I192)<(F$42-1),IF((F193+G193)*H193>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"E193/((1+$F$40)^B193)","v":{"$error":"#VALUE!"}},{"$f":"($F$34/1000)/((1+$F$40)^B193)","v":7.4997578544348498},{"$error":"#VALUE!"},{"$f":"(1/12)/(1+$F$40)^B193","v":4.0494103819357037E-2},null,{"$error":"#VALUE!"},{"$f":"R$9*$Q193^6+S$9*$Q193^5+T$9*$Q193^4+U$9*$Q193^3+V$9*$Q193^2+W$9*$Q193+AA$9","v":{"$error":"#VALUE!"}},{"$f":"R$10*$Q193^6+S$10*$Q193^5+T$10*$Q193^4+U$10*$Q193^3+V$10*$Q193^2+W$10*$Q193+AA$10","v":{"$error":"#VALUE!"}},{"$f":"(R193-W$14)-(V$14+460)*(S193-AA$14)","v":{"$error":"#VALUE!"}},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"(X$35/AC193)*3600*24/U$36","v":{"$error":"#VALUE!"}},{"$f":"AD193/U$39","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"U$37/AE193","v":{"$error":"#VALUE!"}},{"$f":"(Q$35*U$40)/(AB193*AC193*AD193*(Q$38*(AF193-AG193))^0.5)","v":{"$error":"#VALUE!"}},{"$f":"ERFC(AH193)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(I193<1,0,IF(AJ193>F$37,0,1))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$f":"-0.0006*AR193 - 0.0681","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"AS193*AZ$62+AT193","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,10.666666666666673,{"$error":"#VALUE!"},{"$f":"4*(AF193*Q$38)^0.5","v":{"$error":"#VALUE!"}},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"-0.000655*(C193-(F$19-F$27))+1.01964","v":{"$error":"#VALUE!"}},{"$f":"-0.00244*(C193-(F$19-F$27))-0.0567","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,10.750000000000007,{"$f":"AJ194","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(D194*F$26/1000000-F$33/1000<0,0,D194*F$26/1000000-F$33/1000)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I193)<(F$42-1),IF((F194+G194)*H194>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},7.4575915475849204,{"$error":"#VALUE!"},4.0266431561078696E-2,null,{"$f":"C194*1.8+32-F$21-F$22*1.8","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$f":"IF(AK193<1,V193+1/12,X$42/365)","v":{"$error":"#VALUE!"}},{"$f":"IF(V194>V193,(C193+273)*AY194-273,W$65)","v":{"$error":"#VALUE!"}},{"$f":" 10^(- 34.188 +197.47* (C194+273)^-1 - 0.000005851*(C194+273)^2 + 12.245*LOG(C194+273))*60.08*1000","v":{"$error":"#VALUE!"}},{"$f":"( 0.00000000000014225*X194^5 - 0.00000000063335*X194^4 + 0.0000011223*X194^3 - 0.00099104*X194^2 + 0.60315*X194 + 238.86)-273","v":{"$error":"#VALUE!"}},{"$f":"(((C194+273)*BJ194)-273)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"EXP((-0.42*LN(AJ194-F$20)+1.4745)*(AZ194))","v":{"$error":"#VALUE!"}},{"$f":"AM194*(AJ194-F$20+273)-273","v":{"$error":"#VALUE!"}},{"$f":" 0.0000000000249634*X194^4 - 0.00000000425191*X194^3 - 0.000119669*X194^2 + 0.307616*X194 - 0.294394","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"(1-($F$43+273)/(C194-$F$20+273))/(1-($F$43+273)/($F$27+273))","v":{"$error":"#VALUE!"}},{"$f":"-0.001*AR194+0.55","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"( -12.447*AW194^2 + 25.389*AW194 - 11.942)*AZ$62","v":{"$error":"#VALUE!"}},null,10.750000000000007,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$f":"D194","v":{"$error":"#VALUE!"}},{"$f":"BF194/(T194/3.413)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"BH194*EXP(BI194*BG194)","v":{"$error":"#VALUE!"}},null,{"$f":"F$27-AR194","v":{"$error":"#VALUE!"}},1,0]
[null,{"$f":"B194+1/12","v":10.833333333333341},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I194)<(F$42-1),IF((F195+G195)*H195>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},7.415662314713626,{"$f":"IF(J195<1, B195,N194)","v":{"$error":"#VALUE!"}},4.0040039357235456E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"MAX(Y194:Z194)+F$23","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$f":"AJ194-F$20","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":" -8.3766E-16*(C194+273)^6 + 0.0000000000022967*(C194+273)^5 - 0.000000002547*(C194+273)^4 + 0.0000014456*(C194+273)^3 - 0.00043516*(C194+273)^2 + 0.063792*(C194+273) - 2.4296","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(AR195<150,AU195,IF(AZ$62<AX195,AU195,AV195))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$f":"B195","v":10.833333333333341},{"$f":"AJ195","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$f":"IF(BM194>0,1,IF(BL195<0,0,1))","v":1},{"$f":"IF(BM194=1,0,IF(BM195=0,0,B195))","v":0}]
[null,10.916666666666675,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(C196 <= F$37,1,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I195)<(F$42-1),IF((F196+G196)*H196>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},7.3739688229067175,{"$error":"#VALUE!"},3.9814920010905877E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,10.916666666666675,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,11.000000000000009,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I196)<(F$42-1),IF((F197+G197)*H197>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},7.3325097467440612,{"$error":"#VALUE!"},3.9591066365632185E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,11.000000000000009,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,11.083333333333343,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I197)<(F$42-1),IF((F198+G198)*H198>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},7.2912837682575038,{"$error":"#VALUE!"},3.9368471305192727E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,11.083333333333343,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,11.166666666666677,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I198)<(F$42-1),IF((F199+G199)*H199>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},7.250289576888985,{"$error":"#VALUE!"},3.9147127753375817E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,11.166666666666677,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,11.250000000000011,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I199)<(F$42-1),IF((F200+G200)*H200>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(J199=1,1,IF(I200=1,1,0))","v":{"$error":"#VALUE!"}},{"$f":"I200/(1+F$40)^B200","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},7.2095258694488606,{"$error":"#VALUE!"},3.8927028673754707E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,11.250000000000011,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,11.333333333333345,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I200)<(F$42-1),IF((F201+G201)*H201>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},7.1689913500744877,{"$error":"#VALUE!"},3.8708167069463978E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,11.333333333333345,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,11.416666666666679,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I201)<(F$42-1),IF((F202+G202)*H202>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},7.1286847301890228,{"$error":"#VALUE!"},3.8490535982977074E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,11.416666666666679,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,11.500000000000012,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I202)<(F$42-1),IF((F203+G203)*H203>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},7.0886047284604583,{"$error":"#VALUE!"},3.8274128495885101E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,11.500000000000012,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,11.583333333333346,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I203)<(F$42-1),IF((F204+G204)*H204>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},7.0487500707608932,{"$error":"#VALUE!"},3.805893772867696E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,11.583333333333346,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,11.66666666666668,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I204)<(F$42-1),IF((F205+G205)*H205>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},7.0091194901260234,{"$error":"#VALUE!"},3.7844956840520576E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"(0.00000000217642*W205^4 - 0.0000011433197*W205^3 + 0.00020328187235*W205^2 - 0.011554722573*W205 +4.301651536642)*1000","v":{"$error":"#VALUE!"}},{"$f":" 1/(0.00000000000013*W205^4 - 0.00000000006419*W205^3 + 0.00000001365689*W205^2 - 0.00000043857183*W205 +0.001003773308)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"(V205)*365","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"F$19+(AA205-F$19)*AI205","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(AK205<1,AJ205,AJ$65)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"MAX(AN205:AO205)","v":{"$error":"#VALUE!"}},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"-0.0004*AR205 + 1.0166","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,11.66666666666668,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,11.750000000000014,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I205)<(F$42-1),IF((F206+G206)*H206>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},6.9697117267148743,{"$error":"#VALUE!"},3.763217902904549E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,11.750000000000014,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,11.833333333333348,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I206)<(F$42-1),IF((F207+G207)*H207>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},6.9305255277697402,{"$error":"#VALUE!"},3.7420597530126568E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,11.833333333333348,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,11.916666666666682,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I207)<(F$42-1),IF((F208+G208)*H208>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},6.8915596475763676,{"$error":"#VALUE!"},3.7210205617669023E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,11.916666666666682,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,12.000000000000016,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I208)<(F$42-1),IF((F209+G209)*H209>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},6.8528128474243513,{"$error":"#VALUE!"},3.7000996603394537E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,12.000000000000016,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,12.08333333333335,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I209)<(F$42-1),IF((F210+G210)*H210>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},6.8142838955677556,{"$error":"#VALUE!"},3.6792963836628695E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,12.08333333333335,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,12.166666666666684,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I210)<(F$42-1),IF((F211+G211)*H211>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},6.7759715671859624,{"$error":"#VALUE!"},3.6586100704089519E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,12.166666666666684,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,12.250000000000018,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I211)<(F$42-1),IF((F212+G212)*H212>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},6.7378746443447257,{"$error":"#VALUE!"},3.6380400629677276E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,12.250000000000018,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,12.333333333333352,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I212)<(F$42-1),IF((F213+G213)*H213>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},6.6999919159574617,{"$error":"#VALUE!"},3.6175857074265384E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,12.333333333333352,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,12.416666666666686,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I213)<(F$42-1),IF((F214+G214)*H214>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},6.6623221777467467,{"$error":"#VALUE!"},3.597246353549257E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,12.416666666666686,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,12.50000000000002,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I214)<(F$42-1),IF((F215+G215)*H215>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},6.6248642322060327,{"$error":"#VALUE!"},3.5770213547556155E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,12.50000000000002,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,12.583333333333353,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I215)<(F$42-1),IF((F216+G216)*H216>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},6.5876168885615787,{"$error":"#VALUE!"},3.556910068100648E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,12.583333333333353,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,12.666666666666687,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I216)<(F$42-1),IF((F217+G217)*H217>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},6.5505789627345985,{"$error":"#VALUE!"},3.5369118542542578E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,12.666666666666687,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,12.750000000000021,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I217)<(F$42-1),IF((F218+G218)*H218>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},6.5137492773036172,{"$error":"#VALUE!"},3.5170260774808844E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,12.750000000000021,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,12.833333333333355,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I218)<(F$42-1),IF((F219+G219)*H219>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},6.4771266614670431,{"$error":"#VALUE!"},3.4972521056193036E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,12.833333333333355,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,12.916666666666689,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I219)<(F$42-1),IF((F220+G220)*H220>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},6.4407099510059478,{"$error":"#VALUE!"},3.4775893100625239E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,12.916666666666689,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,13.000000000000023,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I220)<(F$42-1),IF((F221+G221)*H221>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},6.4044979882470541,{"$error":"#VALUE!"},3.4580370657378054E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,13.000000000000023,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,13.083333333333357,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I221)<(F$42-1),IF((F222+G222)*H222>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},6.3684896220259377,{"$error":"#VALUE!"},3.4385947510867924E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,13.083333333333357,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,13.166666666666691,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I222)<(F$42-1),IF((F223+G223)*H223>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},6.3326837076504292,{"$error":"#VALUE!"},3.4192617480457481E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,13.166666666666691,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,13.250000000000025,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I223)<(F$42-1),IF((F224+G224)*H224>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},6.297079106864226,{"$error":"#VALUE!"},3.4000374420259112E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,13.250000000000025,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,13.333333333333359,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I224)<(F$42-1),IF((F225+G225)*H225>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},6.261674687810709,{"$error":"#VALUE!"},3.3809212218939594E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,13.333333333333359,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,13.416666666666693,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I225)<(F$42-1),IF((F226+G226)*H226>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},6.2264693249969563,{"$error":"#VALUE!"},3.3619124799525751E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,13.416666666666693,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,13.500000000000027,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I226)<(F$42-1),IF((F227+G227)*H227>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},6.1914618992579706,{"$error":"#VALUE!"},3.3430106119211336E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,13.500000000000027,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,13.583333333333361,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I227)<(F$42-1),IF((F228+G228)*H228>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},6.1566512977210985,{"$error":"#VALUE!"},3.3242150169164923E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,13.583333333333361,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,13.666666666666694,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I228)<(F$42-1),IF((F229+G229)*H229>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},6.1220364137706493,{"$error":"#VALUE!"},3.305525097433884E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,13.666666666666694,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,13.750000000000028,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I229)<(F$42-1),IF((F230+G230)*H230>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},6.0876161470127235,{"$error":"#VALUE!"},3.2869402593279279E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,13.750000000000028,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,13.833333333333362,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I230)<(F$42-1),IF((F231+G231)*H231>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},6.0533894032402245,{"$error":"#VALUE!"},3.2684599117937405E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,13.833333333333362,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,13.916666666666696,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I231)<(F$42-1),IF((F232+G232)*H232>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},6.0193550943980796,{"$error":"#VALUE!"},3.250083467348152E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,13.916666666666696,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,14.00000000000003,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I232)<(F$42-1),IF((F233+G233)*H233>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},5.9855121385486454,{"$error":"#VALUE!"},3.2318103418110318E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,14.00000000000003,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,14.083333333333364,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I233)<(F$42-1),IF((F234+G234)*H234>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},5.9518594598373218,{"$error":"#VALUE!"},3.2136399542867199E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,14.083333333333364,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,14.166666666666698,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I234)<(F$42-1),IF((F235+G235)*H235>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},5.9183959884583421,{"$error":"#VALUE!"},3.1955717271455575E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,14.166666666666698,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,14.250000000000032,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I235)<(F$42-1),IF((F236+G236)*H236>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},5.8851206606207693,{"$error":"#VALUE!"},3.1776050860055235E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,14.250000000000032,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,14.333333333333366,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I236)<(F$42-1),IF((F237+G237)*H237>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},5.8520324185146775,{"$error":"#VALUE!"},3.1597394597139783E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,14.333333333333366,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,14.4166666666667,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I237)<(F$42-1),IF((F238+G238)*H238>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},5.8191302102775255,{"$error":"#VALUE!"},3.141974280329507E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,14.4166666666667,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,14.500000000000034,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I238)<(F$42-1),IF((F239+G239)*H239>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},5.7864129899607164,{"$error":"#VALUE!"},3.1243089831038615E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,14.500000000000034,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,14.583333333333368,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I239)<(F$42-1),IF((F240+G240)*H240>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},5.7538797174963499,{"$error":"#VALUE!"},3.1067430064640095E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,14.583333333333368,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,14.666666666666702,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I240)<(F$42-1),IF((F241+G241)*H241>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},5.7215293586641556,{"$error":"#VALUE!"},3.0892757919942823E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,14.666666666666702,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,14.750000000000036,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I241)<(F$42-1),IF((F242+G242)*H242>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},5.6893608850586164,{"$error":"#VALUE!"},3.0719067844186224E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,14.750000000000036,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,14.833333333333369,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I242)<(F$42-1),IF((F243+G243)*H243>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},5.6573732740562823,{"$error":"#VALUE!"},3.0546354315829336E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,14.833333333333369,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,14.916666666666703,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I243)<(F$42-1),IF((F244+G244)*H244>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},5.6255655087832483,{"$error":"#VALUE!"},3.0374611844375229E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,14.916666666666703,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,15.000000000000037,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I244)<(F$42-1),IF((F245+G245)*H245>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},5.5939365780828441,{"$error":"#VALUE!"},3.0203834970196543E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,15.000000000000037,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,15.083333333333371,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I245)<(F$42-1),IF((F246+G246)*H246>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},5.5624854764834746,{"$error":"#VALUE!"},3.0034018264361851E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,15.083333333333371,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,15.166666666666705,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I246)<(F$42-1),IF((F247+G247)*H247>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},5.5312112041666719,{"$error":"#VALUE!"},2.9865156328463136E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,15.166666666666705,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,15.250000000000039,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I247)<(F$42-1),IF((F248+G248)*H248>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},5.5001127669352945,{"$error":"#VALUE!"},2.9697243794444127E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,15.250000000000039,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,15.333333333333373,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I248)<(F$42-1),IF((F249+G249)*H249>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},5.4691891761819393,{"$error":"#VALUE!"},2.9530275324429693E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,15.333333333333373,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,15.416666666666707,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I249)<(F$42-1),IF((F250+G250)*H250>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},5.4384394488574976,{"$error":"#VALUE!"},2.9364245610556127E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,15.416666666666707,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,15.500000000000041,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I250)<(F$42-1),IF((F251+G251)*H251>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},5.4078626074399203,{"$error":"#VALUE!"},2.9199149374802436E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,15.500000000000041,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,15.583333333333375,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I251)<(F$42-1),IF((F252+G252)*H252>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},5.3774576799031282,{"$error":"#VALUE!"},2.9034981368822502E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,15.583333333333375,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,15.666666666666709,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I252)<(F$42-1),IF((F253+G253)*H253>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},5.3472236996861247,{"$error":"#VALUE!"},2.887173637377833E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,15.666666666666709,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,15.750000000000043,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I253)<(F$42-1),IF((F254+G254)*H254>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},5.3171597056622559,{"$error":"#VALUE!"},2.8709409200174028E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,15.750000000000043,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,15.833333333333377,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(D255*F$26/1000000-F$33/1000<0,0,D255*F$26/1000000-F$33/1000)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I254)<(F$42-1),IF((F255+G255)*H255>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},5.2872647421086709,{"$error":"#VALUE!"},2.8547994687690946E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,15.833333333333377,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,15.91666666666671,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I255)<(F$42-1),IF((F256+G256)*H256>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},5.2575378586759296,{"$error":"#VALUE!"},2.8387487705023563E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,15.91666666666671,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,16.000000000000043,{"$error":"#VALUE!"},{"$f":"T257*AZ257/3.413","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(E257<=(F$31-F$33-F$39)/1000,1,0)*0","v":{"$error":"#VALUE!"}},1,{"$f":"IF(SUM(I$65:I256)<(F$42-1),IF((F257+G257)*H257>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"E257/((1+$F$40)^B257)","v":{"$error":"#VALUE!"}},{"$f":"($F$34/1000)/((1+$F$40)^B257)","v":5.2279781103577951},{"$error":"#VALUE!"},{"$f":"(1/12)/(1+$F$40)^B257","v":2.822788314971638E-2},null,{"$error":"#VALUE!"},{"$f":"R$9*$Q257^6+S$9*$Q257^5+T$9*$Q257^4+U$9*$Q257^3+V$9*$Q257^2+W$9*$Q257+AA$9","v":{"$error":"#VALUE!"}},{"$f":"R$10*$Q257^6+S$10*$Q257^5+T$10*$Q257^4+U$10*$Q257^3+V$10*$Q257^2+W$10*$Q257+AA$10","v":{"$error":"#VALUE!"}},{"$f":"(R257-W$14)-(V$14+460)*(S257-AA$14)","v":{"$error":"#VALUE!"}},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"(X$35/AC257)*3600*24/U$36","v":{"$error":"#VALUE!"}},{"$f":"AD257/U$39","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"U$37/AE257","v":{"$error":"#VALUE!"}},{"$f":"(Q$35*U$40)/(AB257*AC257*AD257*(Q$38*(AF257-AG257))^0.5)","v":{"$error":"#VALUE!"}},{"$f":"ERFC(AH257)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(I257<1,0,IF(AJ257>F$37,0,1))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$f":"-0.0006*AR257 - 0.0681","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"AS257*AZ$62+AT257","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,16.000000000000043,{"$error":"#VALUE!"},{"$f":"4*(AF257*Q$38)^0.5","v":{"$error":"#VALUE!"}},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"-0.000655*(C257-(F$19-F$27))+1.01964","v":{"$error":"#VALUE!"}},{"$f":"-0.00244*(C257-(F$19-F$27))-0.0567","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,16.083333333333375,{"$f":"AJ258","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(D258*F$26/1000000-F$33/1000<0,0,D258*F$26/1000000-F$33/1000)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I257)<(F$42-1),IF((F258+G258)*H258>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},5.1985845574611904,{"$error":"#VALUE!"},2.8069175948001724E-2,null,{"$f":"C258*1.8+32-F$21-F$22*1.8","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$f":"IF(AK257<1,V257+1/12,X$42/365)","v":{"$error":"#VALUE!"}},{"$f":"IF(V258>V257,(C257+273)*AY258-273,W$65)","v":{"$error":"#VALUE!"}},{"$f":" 10^(- 34.188 +197.47* (C258+273)^-1 - 0.000005851*(C258+273)^2 + 12.245*LOG(C258+273))*60.08*1000","v":{"$error":"#VALUE!"}},{"$f":"( 0.00000000000014225*X258^5 - 0.00000000063335*X258^4 + 0.0000011223*X258^3 - 0.00099104*X258^2 + 0.60315*X258 + 238.86)-273","v":{"$error":"#VALUE!"}},{"$f":"(((C258+273)*BJ258)-273)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"EXP((-0.42*LN(AJ258-F$20)+1.4745)*(AZ258))","v":{"$error":"#VALUE!"}},{"$f":"AM258*(AJ258-F$20+273)-273","v":{"$error":"#VALUE!"}},{"$f":" 0.0000000000249634*X258^4 - 0.00000000425191*X258^3 - 0.000119669*X258^2 + 0.307616*X258 - 0.294394","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"(1-($F$43+273)/(C258-$F$20+273))/(1-($F$43+273)/($F$27+273))","v":{"$error":"#VALUE!"}},{"$f":"-0.001*AR258+0.55","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"( -12.447*AW258^2 + 25.389*AW258 - 11.942)*AZ$62","v":{"$error":"#VALUE!"}},null,16.083333333333375,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$f":"D258","v":{"$error":"#VALUE!"}},{"$f":"BF258/(T258/3.413)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"BH258*EXP(BI258*BG258)","v":{"$error":"#VALUE!"}},null,{"$f":"F$27-AR258","v":{"$error":"#VALUE!"}},1,0]
[null,{"$f":"B258+1/12","v":16.166666666666707},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I258)<(F$42-1),IF((F259+G259)*H259>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},5.1693562655763277,{"$f":"IF(J259<1, B259,N258)","v":{"$error":"#VALUE!"}},2.7911361054638439E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"MAX(Y258:Z258)+F$23","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$f":"AJ258-F$20","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":" -8.3766E-16*(C258+273)^6 + 0.0000000000022967*(C258+273)^5 - 0.000000002547*(C258+273)^4 + 0.0000014456*(C258+273)^3 - 0.00043516*(C258+273)^2 + 0.063792*(C258+273) - 2.4296","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(AR259<150,AU259,IF(AZ$62<AX259,AU259,AV259))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$f":"B259","v":16.166666666666707},{"$f":"AJ259","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$f":"IF(BM258>0,1,IF(BL259<0,0,1))","v":1},{"$f":"IF(BM258=1,0,IF(BM259=0,0,B259))","v":0}]
[null,16.250000000000039,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(C260 <= F$37,1,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I259)<(F$42-1),IF((F260+G260)*H260>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},5.1402923055470042,{"$error":"#VALUE!"},2.7754433452751519E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,16.250000000000039,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,16.333333333333371,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I260)<(F$42-1),IF((F261+G261)*H261>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},5.1113917534410644,{"$error":"#VALUE!"},2.7598388153672611E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,16.333333333333371,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,16.416666666666703,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I261)<(F$42-1),IF((F262+G262)*H262>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},5.0826536905210267,{"$error":"#VALUE!"},2.7443220196781432E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,16.416666666666703,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,16.500000000000036,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I262)<(F$42-1),IF((F263+G263)*H263>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},5.05407720321488,{"$error":"#VALUE!"},2.7288924649348074E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,16.500000000000036,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,16.583333333333368,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I263)<(F$42-1),IF((F264+G264)*H264>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(J263=1,1,IF(I264=1,1,0))","v":{"$error":"#VALUE!"}},{"$f":"I264/(1+F$40)^B264","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},5.0256613830870371,{"$error":"#VALUE!"},2.713549660637618E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,16.583333333333368,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,16.6666666666667,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I264)<(F$42-1),IF((F265+G265)*H265>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},4.9974053268094636,{"$error":"#VALUE!"},2.6982931190447045E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,16.6666666666667,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,16.750000000000032,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I265)<(F$42-1),IF((F266+G266)*H266>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},4.9693081361329519,{"$error":"#VALUE!"},2.6831223551564528E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"(Q$35*U$40)/(AB266*AC266*AD266*(Q$38*(AF266-AG266))^0.5)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,16.750000000000032,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,16.833333333333364,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I266)<(F$42-1),IF((F267+G267)*H267>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},4.9413689178585747,{"$error":"#VALUE!"},2.6680368867000905E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,16.833333333333364,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,16.916666666666696,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I267)<(F$42-1),IF((F268+G268)*H268>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},4.9135867838092846,{"$error":"#VALUE!"},2.6530362341143539E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,16.916666666666696,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,17.000000000000028,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I268)<(F$42-1),IF((F269+G269)*H269>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},4.8859608508016814,{"$error":"#VALUE!"},2.6381199205342435E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"(0.00000000217642*W269^4 - 0.0000011433197*W269^3 + 0.00020328187235*W269^2 - 0.011554722573*W269 +4.301651536642)*1000","v":{"$error":"#VALUE!"}},{"$f":" 1/(0.00000000000013*W269^4 - 0.00000000006419*W269^3 + 0.00000001365689*W269^2 - 0.00000043857183*W269 +0.001003773308)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"(V269)*365","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"F$19+(AA269-F$19)*AI269","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(AK269<1,AJ269,AJ$65)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"MAX(AN269:AO269)","v":{"$error":"#VALUE!"}},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"-0.0004*AR269 + 1.0166","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,17.000000000000028,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,17.083333333333361,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I269)<(F$42-1),IF((F270+G270)*H270>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},4.8584902406179387,{"$error":"#VALUE!"},2.623287471775864E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,17.083333333333361,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,17.166666666666693,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I270)<(F$42-1),IF((F271+G271)*H271>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},4.8311740799778802,{"$error":"#VALUE!"},2.6085384163213515E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,17.166666666666693,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,17.250000000000025,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I271)<(F$42-1),IF((F272+G272)*H272>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},4.8040115005112227,{"$error":"#VALUE!"},2.5938722853038824E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,17.250000000000025,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,17.333333333333357,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I272)<(F$42-1),IF((F273+G273)*H273>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},4.7770016387299705,{"$error":"#VALUE!"},2.5792886124927694E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,17.333333333333357,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,17.416666666666689,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I273)<(F$42-1),IF((F274+G274)*H274>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},4.7501436360009635,{"$error":"#VALUE!"},2.5647869342786407E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,17.416666666666689,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,17.500000000000021,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I274)<(F$42-1),IF((F275+G275)*H275>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},4.7234366385185842,{"$error":"#VALUE!"},2.5503667896587014E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,17.500000000000021,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,17.583333333333353,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I275)<(F$42-1),IF((F276+G276)*H276>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},4.6968797972776102,{"$error":"#VALUE!"},2.5360277202220758E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,17.583333333333353,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,17.666666666666686,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I276)<(F$42-1),IF((F277+G277)*H277>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},4.6704722680462325,{"$error":"#VALUE!"},2.5217692701352403E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,17.666666666666686,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,17.750000000000018,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I277)<(F$42-1),IF((F278+G278)*H278>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},4.6442132113392134,{"$error":"#VALUE!"},2.5075909861275288E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,17.750000000000018,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,17.83333333333335,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I278)<(F$42-1),IF((F279+G279)*H279>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},4.6181017923911964,{"$error":"#VALUE!"},2.4934924174767226E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,17.83333333333335,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,17.916666666666682,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I279)<(F$42-1),IF((F280+G280)*H280>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},4.5921371811301768,{"$error":"#VALUE!"},2.4794731159947257E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,17.916666666666682,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,18.000000000000014,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I280)<(F$42-1),IF((F281+G281)*H281>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},4.5663185521511096,{"$error":"#VALUE!"},2.4655326360133144E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,18.000000000000014,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,18.083333333333346,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I281)<(F$42-1),IF((F282+G282)*H282>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},4.5406450846896673,{"$error":"#VALUE!"},2.451670534369969E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,18.083333333333346,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,18.166666666666679,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I282)<(F$42-1),IF((F283+G283)*H283>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},4.5151159625961546,{"$error":"#VALUE!"},2.4378863703937888E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,18.166666666666679,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,18.250000000000011,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I283)<(F$42-1),IF((F284+G284)*H284>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},4.4897303743095591,{"$error":"#VALUE!"},2.4241797058914816E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,18.250000000000011,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,18.333333333333343,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I284)<(F$42-1),IF((F285+G285)*H285>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},4.4644875128317532,{"$error":"#VALUE!"},2.410550105133432E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,18.333333333333343,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,18.416666666666675,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I285)<(F$42-1),IF((F286+G286)*H286>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},4.4393865757018398,{"$error":"#VALUE!"},2.3969971348398539E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,18.416666666666675,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,18.500000000000007,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I286)<(F$42-1),IF((F287+G287)*H287>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},4.414426764970643,{"$error":"#VALUE!"},2.3835203641670126E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,18.500000000000007,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,18.583333333333339,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I287)<(F$42-1),IF((F288+G288)*H288>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},4.3896072871753402,{"$error":"#VALUE!"},2.370119364693531E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,18.583333333333339,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,18.666666666666671,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I288)<(F$42-1),IF((F289+G289)*H289>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},4.3649273533142399,{"$error":"#VALUE!"},2.3567937104067689E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,18.666666666666671,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,18.750000000000004,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I289)<(F$42-1),IF((F290+G290)*H290>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},4.3403861788216975,{"$error":"#VALUE!"},2.3435429776892811E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,18.750000000000004,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,18.833333333333336,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I290)<(F$42-1),IF((F291+G291)*H291>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},4.3159829835431776,{"$error":"#VALUE!"},2.3303667453053505E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,18.833333333333336,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,18.916666666666668,{"$f":"AJ292","v":{"$error":"#VALUE!"}},{"$f":"T292*AZ292/3.413","v":{"$error":"#VALUE!"}},{"$f":"IF(D292*F$26/1000000-F$33/1000<0,0,D292*F$26/1000000-F$33/1000)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(E292<=(F$31-F$33-F$39)/1000,1,0)*0","v":{"$error":"#VALUE!"}},1,{"$f":"IF(SUM(I$65:I291)<(F$42-1),IF((F292+G292)*H292>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"E292/((1+$F$40)^B292)","v":{"$error":"#VALUE!"}},{"$f":"($F$34/1000)/((1+$F$40)^B292)","v":4.2917169917104498},{"$f":"IF(J292<1, B292,N291)","v":{"$error":"#VALUE!"}},{"$f":"(1/12)/(1+$F$40)^B292","v":2.3172645943875962E-2},null,{"$f":"C292*1.8+32-F$21-F$22*1.8","v":{"$error":"#VALUE!"}},{"$f":"R$9*$Q292^6+S$9*$Q292^5+T$9*$Q292^4+U$9*$Q292^3+V$9*$Q292^2+W$9*$Q292+AA$9","v":{"$error":"#VALUE!"}},{"$f":"R$10*$Q292^6+S$10*$Q292^5+T$10*$Q292^4+U$10*$Q292^3+V$10*$Q292^2+W$10*$Q292+AA$10","v":{"$error":"#VALUE!"}},{"$f":"(R292-W$14)-(V$14+460)*(S292-AA$14)","v":{"$error":"#VALUE!"}},null,{"$error":"#VALUE!"},{"$f":"IF(V292>V291,(C291+273)*AY292-273,W$65)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"MAX(Y291:Z291)+F$23","v":{"$error":"#VALUE!"}},{"$f":"(0.00000000217642*W292^4 - 0.0000011433197*W292^3 + 0.00020328187235*W292^2 - 0.011554722573*W292 +4.301651536642)*1000","v":{"$error":"#VALUE!"}},{"$f":" 1/(0.00000000000013*W292^4 - 0.00000000006419*W292^3 + 0.00000001365689*W292^2 - 0.00000043857183*W292 +0.001003773308)","v":{"$error":"#VALUE!"}},{"$f":"(X$35/AC292)*3600*24/U$36","v":{"$error":"#VALUE!"}},{"$f":"AD292/U$39","v":{"$error":"#VALUE!"}},{"$f":"(V292)*365","v":{"$error":"#VALUE!"}},{"$f":"U$37/AE292","v":{"$error":"#VALUE!"}},{"$f":"(Q$35*U$40)/(AB292*AC292*AD292*(Q$38*(AF292-AG292))^0.5)","v":{"$error":"#VALUE!"}},{"$f":"ERFC(AH292)","v":{"$error":"#VALUE!"}},{"$f":"F$19+(AA292-F$19)*AI292","v":{"$error":"#VALUE!"}},{"$f":"IF(I292<1,0,IF(AJ292>F$37,0,1))","v":{"$error":"#VALUE!"}},{"$f":"IF(AK292<1,AJ292,AJ$65)","v":{"$error":"#VALUE!"}},{"$f":"EXP((-0.42*LN(AJ292-F$20)+1.4745)*(AZ292))","v":{"$error":"#VALUE!"}},{"$f":"AM292*(AJ292-F$20+273)-273","v":{"$error":"#VALUE!"}},{"$f":" 0.0000000000249634*X292^4 - 0.00000000425191*X292^3 - 0.000119669*X292^2 + 0.307616*X292 - 0.294394","v":{"$error":"#VALUE!"}},{"$f":"MAX(AN292:AO292)","v":{"$error":"#VALUE!"}},null,{"$f":"AJ291-F$20","v":{"$error":"#VALUE!"}},{"$f":"-0.0006*AR292 - 0.0681","v":{"$error":"#VALUE!"}},{"$f":"-0.0004*AR292 + 1.0166","v":{"$error":"#VALUE!"}},{"$f":"AS292*AZ$62+AT292","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"-0.001*AR292+0.55","v":{"$error":"#VALUE!"}},{"$f":"IF(AR292<150,AU292,IF(AZ$62<AX292,AU292,AV292))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$f":"B292","v":18.916666666666668},{"$f":"AJ292","v":{"$error":"#VALUE!"}},{"$f":"4*(AF292*Q$38)^0.5","v":{"$error":"#VALUE!"}},null,{"$f":"D292","v":{"$error":"#VALUE!"}},{"$f":"BF292/(T292/3.413)","v":{"$error":"#VALUE!"}},{"$f":"-0.000655*(C292-(F$19-F$27))+1.01964","v":{"$error":"#VALUE!"}},{"$f":"-0.00244*(C292-(F$19-F$27))-0.0567","v":{"$error":"#VALUE!"}},{"$f":"BH292*EXP(BI292*BG292)","v":{"$error":"#VALUE!"}},null,{"$error":"#VALUE!"},1,0]
[null,19,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I292)<(F$42-1),IF((F293+G293)*H293>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},4.2675874319169322,{"$error":"#VALUE!"},2.3042361084236622E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,19,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,19.083333333333332,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I293)<(F$42-1),IF((F294+G294)*H294>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},4.2435935370931501,{"$error":"#VALUE!"},2.2912808732429638E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,19.083333333333332,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,19.166666666666664,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I294)<(F$42-1),IF((F295+G295)*H295>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},4.2197345444823906,{"$error":"#VALUE!"},2.2783984770035428E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,19.166666666666664,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,19.249999999999996,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I295)<(F$42-1),IF((F296+G296)*H296>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},4.1960096956164135,{"$error":"#VALUE!"},2.2655885101789563E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,19.249999999999996,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,19.333333333333329,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I296)<(F$42-1),IF((F297+G297)*H297>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},4.172418236291362,{"$error":"#VALUE!"},2.2528505655452655E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,19.333333333333329,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,19.416666666666661,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I297)<(F$42-1),IF((F298+G298)*H298>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},4.1489594165437795,{"$error":"#VALUE!"},2.2401842381680897E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,19.416666666666661,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,19.499999999999993,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I298)<(F$42-1),IF((F299+G299)*H299>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},4.1256324906267725,{"$error":"#VALUE!"},2.2275891253897329E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,19.499999999999993,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,19.583333333333325,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I299)<(F$42-1),IF((F300+G300)*H300>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},4.1024367169863032,{"$error":"#VALUE!"},2.2150648268163858E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,19.583333333333325,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,19.666666666666657,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I300)<(F$42-1),IF((F301+G301)*H301>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},4.0793713582376103,{"$error":"#VALUE!"},2.2026109443053932E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,19.666666666666657,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,19.749999999999989,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I301)<(F$42-1),IF((F302+G302)*H302>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},4.0564356811417772,{"$error":"#VALUE!"},2.1902270819526008E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,19.749999999999989,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,19.833333333333321,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I302)<(F$42-1),IF((F303+G303)*H303>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},4.0336289565824126,{"$error":"#VALUE!"},2.1779128460797686E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,19.833333333333321,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,19.916666666666654,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I303)<(F$42-1),IF((F304+G304)*H304>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},4.0109504595424799,{"$error":"#VALUE!"},2.1656678452220544E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,19.916666666666654,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,19.999999999999986,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I304)<(F$42-1),IF((F305+G305)*H305>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},3.9883994690812443,{"$error":"#VALUE!"},2.1534916901155717E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,19.999999999999986,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,20.083333333333318,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I305)<(F$42-1),IF((F306+G306)*H306>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},3.9659752683113587,{"$error":"#VALUE!"},2.1413839936850147E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,20.083333333333318,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,20.16666666666665,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I306)<(F$42-1),IF((F307+G307)*H307>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},3.9436771443760694,{"$error":"#VALUE!"},2.1293443710313505E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,20.16666666666665,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,20.249999999999982,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I307)<(F$42-1),IF((F308+G308)*H308>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},3.9215043884265581,{"$error":"#VALUE!"},2.1173724394195872E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,20.249999999999982,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,20.333333333333314,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I308)<(F$42-1),IF((F309+G309)*H309>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},3.8994562955994065,{"$error":"#VALUE!"},2.1054678182666049E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,20.333333333333314,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,20.416666666666647,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I309)<(F$42-1),IF((F310+G310)*H310>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},3.8775321649941894,{"$error":"#VALUE!"},2.0936301291290572E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,20.416666666666647,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,20.499999999999979,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I310)<(F$42-1),IF((F311+G311)*H311>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},3.8557312996511932,{"$error":"#VALUE!"},2.0818589956913412E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,20.499999999999979,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,20.583333333333311,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I311)<(F$42-1),IF((F312+G312)*H312>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},3.8340530065292588,{"$error":"#VALUE!"},2.0701540437536338E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,20.583333333333311,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,20.666666666666643,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I312)<(F$42-1),IF((F313+G313)*H313>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},3.8124965964837521,{"$error":"#VALUE!"},2.0585149012199957E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,20.666666666666643,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,20.749999999999975,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I313)<(F$42-1),IF((F314+G314)*H314>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},3.7910613842446557,{"$error":"#VALUE!"},2.0469411980865451E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,20.749999999999975,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,20.833333333333307,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I314)<(F$42-1),IF((F315+G315)*H315>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},3.7697466883947821,{"$error":"#VALUE!"},2.0354325664296923E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,20.833333333333307,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,20.916666666666639,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I315)<(F$42-1),IF((F316+G316)*H316>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},3.7485518313481161,{"$error":"#VALUE!"},2.0239886403944456E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,20.916666666666639,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,20.999999999999972,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I316)<(F$42-1),IF((F317+G317)*H317>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},3.7274761393282696,{"$error":"#VALUE!"},2.0126090561827795E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,20.999999999999972,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,21.083333333333304,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I317)<(F$42-1),IF((F318+G318)*H318>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},3.7065189423470679,{"$error":"#VALUE!"},2.0012934520420717E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,21.083333333333304,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,21.166666666666636,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I318)<(F$42-1),IF((F319+G319)*H319>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},3.6856795741832462,{"$error":"#VALUE!"},1.9900414682536005E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,21.166666666666636,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,21.249999999999968,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I319)<(F$42-1),IF((F320+G320)*H320>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},3.6649573723612736,{"$error":"#VALUE!"},1.9788527471211119E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,21.249999999999968,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,21.3333333333333,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I320)<(F$42-1),IF((F321+G321)*H321>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},3.6443516781302905,{"$error":"#VALUE!"},1.967726932959446E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,21.3333333333333,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,21.416666666666632,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I321)<(F$42-1),IF((F322+G322)*H322>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},3.6238618364431714,{"$error":"#VALUE!"},1.9566636720832333E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$f":"IF(AK321<1,V321+1/12,X$42/365)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":" 10^(- 34.188 +197.47* (C322+273)^-1 - 0.000005851*(C322+273)^2 + 12.245*LOG(C322+273))*60.08*1000","v":{"$error":"#VALUE!"}},{"$f":"( 0.00000000000014225*X322^5 - 0.00000000063335*X322^4 + 0.0000011223*X322^3 - 0.00099104*X322^2 + 0.60315*X322 + 238.86)-273","v":{"$error":"#VALUE!"}},{"$f":"(((C322+273)*BJ322)-273)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"(1-($F$43+273)/(C322-$F$20+273))/(1-($F$43+273)/($F$27+273))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"( -12.447*AW322^2 + 25.389*AW322 - 11.942)*AZ$62","v":{"$error":"#VALUE!"}},null,21.416666666666632,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$f":"F$27-AR322","v":{"$error":"#VALUE!"}},1,0]
[null,{"$f":"B322+1/12","v":21.499999999999964},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I322)<(F$42-1),IF((F323+G323)*H323>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},3.6034871959356978,{"$error":"#VALUE!"},1.9456626127956476E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":" -8.3766E-16*(C322+273)^6 + 0.0000000000022967*(C322+273)^5 - 0.000000002547*(C322+273)^4 + 0.0000014456*(C322+273)^3 - 0.00043516*(C322+273)^2 + 0.063792*(C322+273) - 2.4296","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,21.499999999999964,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$f":"IF(BM322>0,1,IF(BL323<0,0,1))","v":1},{"$f":"IF(BM322=1,0,IF(BM323=0,0,B323))","v":0}]
[null,21.583333333333297,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(C324 <= F$37,1,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I323)<(F$42-1),IF((F324+G324)*H324>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},3.5832271089058527,{"$error":"#VALUE!"},1.9347234053772294E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,21.583333333333297,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,21.666666666666629,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I324)<(F$42-1),IF((F325+G325)*H325>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},3.5630809312932294,{"$error":"#VALUE!"},1.923845702074764E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,21.666666666666629,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,21.749999999999961,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I325)<(F$42-1),IF((F326+G326)*H326>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},3.5430480226585592,{"$error":"#VALUE!"},1.9130291570902305E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,21.749999999999961,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,21.833333333333293,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I326)<(F$42-1),IF((F327+G327)*H327>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},3.5231277461633508,{"$error":"#VALUE!"},1.9022734265698074E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,21.833333333333293,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,21.916666666666625,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I327)<(F$42-1),IF((F328+G328)*H328>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(J327=1,1,IF(I328=1,1,0))","v":{"$error":"#VALUE!"}},{"$f":"I328/(1+F$40)^B328","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},3.5033194685496438,{"$error":"#VALUE!"},1.891578168592941E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,21.916666666666625,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,21.999999999999957,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I328)<(F$42-1),IF((F329+G329)*H329>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},3.4836225601198816,{"$error":"#VALUE!"},1.8809430431614781E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,21.999999999999957,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,22.08333333333329,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I329)<(F$42-1),IF((F330+G330)*H330>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},3.4640363947168886,{"$error":"#VALUE!"},1.8703677121888536E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,22.08333333333329,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,22.166666666666622,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I330)<(F$42-1),IF((F331+G331)*H331>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},3.4445603497039716,{"$error":"#VALUE!"},1.859851839489348E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,22.166666666666622,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,22.249999999999954,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I331)<(F$42-1),IF((F332+G332)*H332>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},3.4251938059451179,{"$error":"#VALUE!"},1.8493950907673955E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,22.249999999999954,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,22.333333333333286,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I332)<(F$42-1),IF((F333+G333)*H333>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},3.4059361477853209,{"$error":"#VALUE!"},1.8389971336069604E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,22.333333333333286,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,22.416666666666618,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I333)<(F$42-1),IF((F334+G334)*H334>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},3.386786763031004,{"$error":"#VALUE!"},1.8286576374609669E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,22.416666666666618,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,22.49999999999995,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I334)<(F$42-1),IF((F335+G335)*H335>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},3.3677450429305615,{"$error":"#VALUE!"},1.8183762736407941E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,22.49999999999995,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,22.583333333333282,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I335)<(F$42-1),IF((F336+G336)*H336>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},3.3488103821550048,{"$error":"#VALUE!"},1.8081527153058233E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,22.583333333333282,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,22.666666666666615,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I336)<(F$42-1),IF((F337+G337)*H337>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},3.3299821787787223,{"$error":"#VALUE!"},1.7979866374530522E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,22.666666666666615,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,22.749999999999947,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I337)<(F$42-1),IF((F338+G338)*H338>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},3.3112598342603388,{"$error":"#VALUE!"},1.7878777169067592E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,22.749999999999947,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,22.833333333333279,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I338)<(F$42-1),IF((F339+G339)*H339>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},3.2926427534236953,{"$error":"#VALUE!"},1.7778256323082327E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,22.833333333333279,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,22.916666666666611,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I339)<(F$42-1),IF((F340+G340)*H340>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},3.2741303444389223,{"$error":"#VALUE!"},1.7678300641055543E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,22.916666666666611,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,22.999999999999943,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I340)<(F$42-1),IF((F341+G341)*H341>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},3.2557220188036302,{"$error":"#VALUE!"},1.7578906945434389E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,22.999999999999943,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,23.083333333333275,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I341)<(F$42-1),IF((F342+G342)*H342>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},3.2374171913241976,{"$error":"#VALUE!"},1.7480072076531357E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,23.083333333333275,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,23.166666666666607,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I342)<(F$42-1),IF((F343+G343)*H343>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},3.2192152800971723,{"$error":"#VALUE!"},1.7381792892423826E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,23.166666666666607,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,23.24999999999994,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I343)<(F$42-1),IF((F344+G344)*H344>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},3.2011157064907669,{"$error":"#VALUE!"},1.7284066268854176E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,23.24999999999994,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,23.333333333333272,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I344)<(F$42-1),IF((F345+G345)*H345>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},3.1831178951264705,{"$error":"#VALUE!"},1.7186889099130482E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,23.333333333333272,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,23.416666666666604,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I345)<(F$42-1),IF((F346+G346)*H346>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},3.1652212738607539,{"$error":"#VALUE!"},1.7090258294027744E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,23.416666666666604,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,23.499999999999936,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I346)<(F$42-1),IF((F347+G347)*H347>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},3.1474252737668826,{"$error":"#VALUE!"},1.6994170781689678E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,23.499999999999936,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,23.583333333333268,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I347)<(F$42-1),IF((F348+G348)*H348>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},3.1297293291168304,{"$error":"#VALUE!"},1.6898623507531078E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,23.583333333333268,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,23.6666666666666,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I348)<(F$42-1),IF((F349+G349)*H349>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},3.1121328773632948,{"$error":"#VALUE!"},1.6803613434140691E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,23.6666666666666,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,23.749999999999932,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I349)<(F$42-1),IF((F350+G350)*H350>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},3.0946353591218148,{"$error":"#VALUE!"},1.6709137541184679E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,23.749999999999932,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,23.833333333333265,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I350)<(F$42-1),IF((F351+G351)*H351>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},3.0772362181529891,{"$error":"#VALUE!"},1.6615192825310605E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,23.833333333333265,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,23.916666666666597,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I351)<(F$42-1),IF((F352+G352)*H352>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},3.0599349013447905,{"$error":"#VALUE!"},1.6521776300051926E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,23.916666666666597,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,23.999999999999929,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I352)<(F$42-1),IF((F353+G353)*H353>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},3.0427308586949846,{"$error":"#VALUE!"},1.6428884995733091E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,23.999999999999929,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,24.083333333333261,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I353)<(F$42-1),IF((F354+G354)*H354>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},3.025623543293646,{"$error":"#VALUE!"},1.6336515959375117E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,24.083333333333261,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,24.166666666666593,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I354)<(F$42-1),IF((F355+G355)*H355>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},3.0086124113057715,{"$error":"#VALUE!"},1.6244666254601723E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,24.166666666666593,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,24.249999999999925,{"$f":"AJ356","v":{"$error":"#VALUE!"}},{"$f":"T356*AZ356/3.413","v":{"$error":"#VALUE!"}},{"$f":"IF(D356*F$26/1000000-F$33/1000<0,0,D356*F$26/1000000-F$33/1000)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(E356<=(F$31-F$33-F$39)/1000,1,0)*0","v":{"$error":"#VALUE!"}},1,{"$f":"IF(SUM(I$65:I355)<(F$42-1),IF((F356+G356)*H356>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"E356/((1+$F$40)^B356)","v":{"$error":"#VALUE!"}},{"$f":"($F$34/1000)/((1+$F$40)^B356)","v":2.9916969219539911},{"$f":"IF(J356<1, B356,N355)","v":{"$error":"#VALUE!"}},{"$f":"(1/12)/(1+$F$40)^B356","v":1.6153332961545978E-2},null,{"$f":"C356*1.8+32-F$21-F$22*1.8","v":{"$error":"#VALUE!"}},{"$f":"R$9*$Q356^6+S$9*$Q356^5+T$9*$Q356^4+U$9*$Q356^3+V$9*$Q356^2+W$9*$Q356+AA$9","v":{"$error":"#VALUE!"}},{"$f":"R$10*$Q356^6+S$10*$Q356^5+T$10*$Q356^4+U$10*$Q356^3+V$10*$Q356^2+W$10*$Q356+AA$10","v":{"$error":"#VALUE!"}},{"$f":"(R356-W$14)-(V$14+460)*(S356-AA$14)","v":{"$error":"#VALUE!"}},null,{"$error":"#VALUE!"},{"$f":"IF(V356>V355,(C355+273)*AY356-273,W$65)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"MAX(Y355:Z355)+F$23","v":{"$error":"#VALUE!"}},{"$f":"(0.00000000217642*W356^4 - 0.0000011433197*W356^3 + 0.00020328187235*W356^2 - 0.011554722573*W356 +4.301651536642)*1000","v":{"$error":"#VALUE!"}},{"$f":" 1/(0.00000000000013*W356^4 - 0.00000000006419*W356^3 + 0.00000001365689*W356^2 - 0.00000043857183*W356 +0.001003773308)","v":{"$error":"#VALUE!"}},{"$f":"(X$35/AC356)*3600*24/U$36","v":{"$error":"#VALUE!"}},{"$f":"AD356/U$39","v":{"$error":"#VALUE!"}},{"$f":"(V356)*365","v":{"$error":"#VALUE!"}},{"$f":"U$37/AE356","v":{"$error":"#VALUE!"}},{"$f":"(Q$35*U$40)/(AB356*AC356*AD356*(Q$38*(AF356-AG356))^0.5)","v":{"$error":"#VALUE!"}},{"$f":"ERFC(AH356)","v":{"$error":"#VALUE!"}},{"$f":"F$19+(AA356-F$19)*AI356","v":{"$error":"#VALUE!"}},{"$f":"IF(I356<1,0,IF(AJ356>F$37,0,1))","v":{"$error":"#VALUE!"}},{"$f":"IF(AK356<1,AJ356,AJ$65)","v":{"$error":"#VALUE!"}},{"$f":"EXP((-0.42*LN(AJ356-F$20)+1.4745)*(AZ356))","v":{"$error":"#VALUE!"}},{"$f":"AM356*(AJ356-F$20+273)-273","v":{"$error":"#VALUE!"}},{"$f":" 0.0000000000249634*X356^4 - 0.00000000425191*X356^3 - 0.000119669*X356^2 + 0.307616*X356 - 0.294394","v":{"$error":"#VALUE!"}},{"$f":"MAX(AN356:AO356)","v":{"$error":"#VALUE!"}},null,{"$f":"AJ355-F$20","v":{"$error":"#VALUE!"}},{"$f":"-0.0006*AR356 - 0.0681","v":{"$error":"#VALUE!"}},{"$f":"-0.0004*AR356 + 1.0166","v":{"$error":"#VALUE!"}},{"$f":"AS356*AZ$62+AT356","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"-0.001*AR356+0.55","v":{"$error":"#VALUE!"}},{"$f":"IF(AR356<150,AU356,IF(AZ$62<AX356,AU356,AV356))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$f":"B356","v":24.249999999999925},{"$f":"AJ356","v":{"$error":"#VALUE!"}},{"$f":"4*(AF356*Q$38)^0.5","v":{"$error":"#VALUE!"}},null,{"$f":"D356","v":{"$error":"#VALUE!"}},{"$f":"BF356/(T356/3.413)","v":{"$error":"#VALUE!"}},{"$f":"-0.000655*(C356-(F$19-F$27))+1.01964","v":{"$error":"#VALUE!"}},{"$f":"-0.00244*(C356-(F$19-F$27))-0.0567","v":{"$error":"#VALUE!"}},{"$f":"BH356*EXP(BI356*BG356)","v":{"$error":"#VALUE!"}},null,{"$error":"#VALUE!"},1,0]
[null,24.333333333333258,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I356)<(F$42-1),IF((F357+G357)*H357>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},2.9748765375013777,{"$error":"#VALUE!"},1.6062513176757481E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,24.333333333333258,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,24.41666666666659,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I357)<(F$42-1),IF((F358+G358)*H358>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},2.9581507232343527,{"$error":"#VALUE!"},1.5972204013110058E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,24.41666666666659,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,24.499999999999922,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I358)<(F$42-1),IF((F359+G359)*H359>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},2.9415189474456875,{"$error":"#VALUE!"},1.5882402599709994E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,24.499999999999922,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,24.583333333333254,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I359)<(F$42-1),IF((F360+G360)*H360>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},2.9249806814176011,{"$error":"#VALUE!"},1.5793106081804759E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,24.583333333333254,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,24.666666666666586,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I360)<(F$42-1),IF((F361+G361)*H361>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},2.9085353994049505,{"$error":"#VALUE!"},1.5704311620692246E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,24.666666666666586,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,24.749999999999918,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I361)<(F$42-1),IF((F362+G362)*H362>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},2.8921825786185211,{"$error":"#VALUE!"},1.5616016393630555E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,24.749999999999918,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,24.83333333333325,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I362)<(F$42-1),IF((F363+G363)*H363>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},2.8759216992084031,{"$error":"#VALUE!"},1.552821759374824E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,24.83333333333325,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,24.916666666666583,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I363)<(F$42-1),IF((F364+G364)*H364>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},2.8597522442474697,{"$error":"#VALUE!"},1.5440912429955081E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,24.916666666666583,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,24.999999999999915,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I364)<(F$42-1),IF((F365+G365)*H365>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},2.843673699714941,{"$error":"#VALUE!"},1.5354098126853368E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,24.999999999999915,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,25.083333333333247,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$f":"IF(SUM(I$65:I365)<(F$42-1),IF((F366+G366)*H366>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},2.8276855544800457,{"$error":"#VALUE!"},1.5267771924649655E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,25.083333333333247,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,25.166666666666579,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$f":"IF(SUM(I$65:I366)<(F$42-1),IF((F367+G367)*H367>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},2.8117873002857703,{"$error":"#VALUE!"},1.5181931079067044E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,25.166666666666579,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,25.249999999999911,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$f":"IF(SUM(I$65:I367)<(F$42-1),IF((F368+G368)*H368>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},2.7959784317327041,{"$error":"#VALUE!"},1.5096572861257936E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,25.249999999999911,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,25.333333333333243,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$f":"IF(SUM(I$65:I368)<(F$42-1),IF((F369+G369)*H369>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},2.7802584462629722,{"$error":"#VALUE!"},1.5011694557717283E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,25.333333333333243,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,25.416666666666575,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$f":"IF(SUM(I$65:I369)<(F$42-1),IF((F370+G370)*H370>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},2.764626844144257,{"$error":"#VALUE!"},1.4927293470196328E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,25.416666666666575,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,25.499999999999908,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$f":"IF(SUM(I$65:I370)<(F$42-1),IF((F371+G371)*H371>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},2.7490831284539161,{"$error":"#VALUE!"},1.4843366915616831E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,25.499999999999908,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,25.58333333333324,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$f":"IF(SUM(I$65:I371)<(F$42-1),IF((F372+G372)*H372>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},2.7336268050631811,{"$error":"#VALUE!"},1.4759912225985768E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,25.58333333333324,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,25.666666666666572,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$f":"IF(SUM(I$65:I372)<(F$42-1),IF((F373+G373)*H373>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},2.7182573826214518,{"$error":"#VALUE!"},1.4676926748310525E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,25.666666666666572,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,25.749999999999904,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$f":"IF(SUM(I$65:I373)<(F$42-1),IF((F374+G374)*H374>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},2.7029743725406763,{"$error":"#VALUE!"},1.4594407844514552E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,25.749999999999904,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,25.833333333333236,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$f":"IF(SUM(I$65:I374)<(F$42-1),IF((F375+G375)*H375>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},2.6877772889798188,{"$error":"#VALUE!"},1.4512352891353509E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,25.833333333333236,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,25.916666666666568,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$f":"IF(SUM(I$65:I375)<(F$42-1),IF((F376+G376)*H376>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},2.6726656488294136,{"$error":"#VALUE!"},1.4430759280331865E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,25.916666666666568,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,25.999999999999901,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$f":"IF(SUM(I$65:I376)<(F$42-1),IF((F377+G377)*H377>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},2.6576389716962092,{"$error":"#VALUE!"},1.4349624417619982E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,25.999999999999901,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,26.083333333333233,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$f":"IF(SUM(I$65:I377)<(F$42-1),IF((F378+G378)*H378>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},2.6426967798878951,{"$error":"#VALUE!"},1.4268945723971652E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,26.083333333333233,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,26.166666666666565,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$f":"IF(SUM(I$65:I378)<(F$42-1),IF((F379+G379)*H379>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},2.627838598397918,{"$error":"#VALUE!"},1.4188720634642108E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,26.166666666666565,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,26.249999999999897,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$f":"IF(SUM(I$65:I379)<(F$42-1),IF((F380+G380)*H380>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},2.61306395489038,{"$error":"#VALUE!"},1.4108946599306494E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,26.249999999999897,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,26.333333333333229,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$f":"IF(SUM(I$65:I380)<(F$42-1),IF((F381+G381)*H381>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},2.5983723796850229,{"$error":"#VALUE!"},1.402962108197878E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,26.333333333333229,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,26.416666666666561,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$f":"IF(SUM(I$65:I381)<(F$42-1),IF((F382+G382)*H382>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},2.5837634057422987,{"$error":"#VALUE!"},1.395074156093116E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,26.416666666666561,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,26.499999999999893,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$f":"IF(SUM(I$65:I382)<(F$42-1),IF((F383+G383)*H383>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},2.5692365686485221,{"$error":"#VALUE!"},1.3872305528613873E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,26.499999999999893,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,26.583333333333226,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$f":"IF(SUM(I$65:I383)<(F$42-1),IF((F384+G384)*H384>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},2.5547914066011064,{"$error":"#VALUE!"},1.3794310491575498E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,26.583333333333226,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,26.666666666666558,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$f":"IF(SUM(I$65:I384)<(F$42-1),IF((F385+G385)*H385>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},2.5404274603938823,{"$error":"#VALUE!"},1.3716753970383681E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,26.666666666666558,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,26.74999999999989,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$f":"IF(SUM(I$65:I385)<(F$42-1),IF((F386+G386)*H386>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},2.5261442734025037,{"$error":"#VALUE!"},1.3639633499546323E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$f":"IF(AK385<1,V385+1/12,X$42/365)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":" 10^(- 34.188 +197.47* (C386+273)^-1 - 0.000005851*(C386+273)^2 + 12.245*LOG(C386+273))*60.08*1000","v":{"$error":"#VALUE!"}},{"$f":"( 0.00000000000014225*X386^5 - 0.00000000063335*X386^4 + 0.0000011223*X386^3 - 0.00099104*X386^2 + 0.60315*X386 + 238.86)-273","v":{"$error":"#VALUE!"}},{"$f":"(((C386+273)*BJ386)-273)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"(1-($F$43+273)/(C386-$F$20+273))/(1-($F$43+273)/($F$27+273))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"( -12.447*AW386^2 + 25.389*AW386 - 11.942)*AZ$62","v":{"$error":"#VALUE!"}},null,26.74999999999989,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$f":"F$27-AR386","v":{"$error":"#VALUE!"}},1,0]
[null,{"$f":"B386+1/12","v":26.833333333333222},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$f":"IF(SUM(I$65:I386)<(F$42-1),IF((F387+G387)*H387>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},2.5119413915699265,{"$error":"#VALUE!"},1.3562946627433198E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":" -8.3766E-16*(C386+273)^6 + 0.0000000000022967*(C386+273)^5 - 0.000000002547*(C386+273)^4 + 0.0000014456*(C386+273)^3 - 0.00043516*(C386+273)^2 + 0.063792*(C386+273) - 2.4296","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,26.833333333333222,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$f":"IF(BM386>0,1,IF(BL387<0,0,1))","v":1},{"$f":"IF(BM386=1,0,IF(BM387=0,0,B387))","v":0}]
[null,26.916666666666554,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(C388 <= F$37,1,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$f":"IF(SUM(I$65:I387)<(F$42-1),IF((F388+G388)*H388>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},2.4978183633919775,{"$error":"#VALUE!"},1.3486690916198018E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,26.916666666666554,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,26.999999999999886,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$f":"IF(SUM(I$65:I388)<(F$42-1),IF((F389+G389)*H389>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},2.4837747399030015,{"$error":"#VALUE!"},1.3410863941700931E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,26.999999999999886,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,27.083333333333218,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$f":"IF(SUM(I$65:I389)<(F$42-1),IF((F390+G390)*H390>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},2.469810074661587,{"$error":"#VALUE!"},1.3335463293431465E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,27.083333333333218,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,27.166666666666551,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$f":"IF(SUM(I$65:I390)<(F$42-1),IF((F391+G391)*H391>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},2.4559239237363748,{"$error":"#VALUE!"},1.3260486574431891E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,27.166666666666551,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,27.249999999999883,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$f":"IF(SUM(I$65:I391)<(F$42-1),IF((F392+G392)*H392>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(J391=1,1,IF(I392=1,1,0))","v":{"$error":"#VALUE!"}},{"$f":"I392/(1+F$40)^B392","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},2.4421158456919465,{"$error":"#VALUE!"},1.3185931401221037E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,27.249999999999883,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,27.333333333333215,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$f":"IF(SUM(I$65:I392)<(F$42-1),IF((F393+G393)*H393>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},2.4283854015747903,{"$error":"#VALUE!"},1.31117954037185E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,27.333333333333215,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,27.416666666666547,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$f":"IF(SUM(I$65:I393)<(F$42-1),IF((F394+G394)*H394>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},2.414732154899347,{"$error":"#VALUE!"},1.3038076225169322E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,27.416666666666547,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,27.499999999999879,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$f":"IF(SUM(I$65:I394)<(F$42-1),IF((F395+G395)*H395>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},2.4011556716341351,{"$error":"#VALUE!"},1.2964771522069053E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,27.499999999999879,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,27.583333333333211,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$f":"IF(SUM(I$65:I395)<(F$42-1),IF((F396+G396)*H396>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},2.3876555201879519,{"$error":"#VALUE!"},1.2891878964089262E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,27.583333333333211,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,27.666666666666544,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$f":"IF(SUM(I$65:I396)<(F$42-1),IF((F397+G397)*H397>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},2.374231271396154,{"$error":"#VALUE!"},1.2819396234003451E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,27.666666666666544,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,27.749999999999876,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$f":"IF(SUM(I$65:I397)<(F$42-1),IF((F398+G398)*H398>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},2.3608824985070149,{"$error":"#VALUE!"},1.2747321027613397E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,27.749999999999876,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,27.833333333333208,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$f":"IF(SUM(I$65:I398)<(F$42-1),IF((F399+G399)*H399>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},2.3476087771681575,{"$error":"#VALUE!"},1.2675651053675897E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,27.833333333333208,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,27.91666666666654,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$f":"IF(SUM(I$65:I399)<(F$42-1),IF((F400+G400)*H400>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},2.3344096854130654,{"$error":"#VALUE!"},1.2604384033829933E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,27.91666666666654,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,27.999999999999872,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$f":"IF(SUM(I$65:I400)<(F$42-1),IF((F401+G401)*H401>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},2.321284803647667,{"$error":"#VALUE!"},1.2533517702524245E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,27.999999999999872,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,28.083333333333204,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$f":"IF(SUM(I$65:I401)<(F$42-1),IF((F402+G402)*H402>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},2.3082337146369989,{"$error":"#VALUE!"},1.2463049806945304E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,28.083333333333204,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,28.166666666666536,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$f":"IF(SUM(I$65:I402)<(F$42-1),IF((F403+G403)*H403>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},2.2952560034919407,{"$error":"#VALUE!"},1.2392978106945703E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,28.166666666666536,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,28.249999999999869,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$f":"IF(SUM(I$65:I403)<(F$42-1),IF((F404+G404)*H404>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},2.2823512576560265,{"$error":"#VALUE!"},1.232330037497294E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,28.249999999999869,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,28.333333333333201,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$f":"IF(SUM(I$65:I404)<(F$42-1),IF((F405+G405)*H405>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},2.2695190668923293,{"$error":"#VALUE!"},1.2254014395998609E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,28.333333333333201,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,28.416666666666533,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$f":"IF(SUM(I$65:I405)<(F$42-1),IF((F406+G406)*H406>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},2.2567590232704196,{"$error":"#VALUE!"},1.2185117967447975E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,28.416666666666533,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,28.499999999999865,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$f":"IF(SUM(I$65:I406)<(F$42-1),IF((F407+G407)*H407>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},2.244070721153399,{"$error":"#VALUE!"},1.2116608899129966E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,28.499999999999865,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,28.583333333333197,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$f":"IF(SUM(I$65:I407)<(F$42-1),IF((F408+G408)*H408>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},2.2314537571850037,{"$error":"#VALUE!"},1.2048485013167545E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,28.583333333333197,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,28.666666666666529,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$f":"IF(SUM(I$65:I408)<(F$42-1),IF((F409+G409)*H409>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},2.218907730276781,{"$error":"#VALUE!"},1.1980744143928468E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,28.666666666666529,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,28.749999999999861,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$f":"IF(SUM(I$65:I409)<(F$42-1),IF((F410+G410)*H410>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},2.2064322415953428,{"$error":"#VALUE!"},1.1913384137956456E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,28.749999999999861,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,28.833333333333194,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$f":"IF(SUM(I$65:I410)<(F$42-1),IF((F411+G411)*H411>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},2.1940268945496819,{"$error":"#VALUE!"},1.1846402853902718E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,28.833333333333194,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,28.916666666666526,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$f":"IF(SUM(I$65:I411)<(F$42-1),IF((F412+G412)*H412>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},2.1816912947785676,{"$error":"#VALUE!"},1.1779798162457892E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,28.916666666666526,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,28.999999999999858,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$f":"IF(SUM(I$65:I412)<(F$42-1),IF((F413+G413)*H413>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},2.1694250501380083,{"$error":"#VALUE!"},1.1713567946284352E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,28.999999999999858,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,29.08333333333319,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$f":"IF(SUM(I$65:I413)<(F$42-1),IF((F414+G414)*H414>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},2.1572277706887859,{"$error":"#VALUE!"},1.1647710099948892E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,29.08333333333319,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,29.166666666666522,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$f":"IF(SUM(I$65:I414)<(F$42-1),IF((F415+G415)*H415>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},2.1450990686840585,{"$error":"#VALUE!"},1.1582222529855806E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,29.166666666666522,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,29.249999999999854,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$f":"IF(SUM(I$65:I415)<(F$42-1),IF((F416+G416)*H416>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},2.1330385585570362,{"$error":"#VALUE!"},1.1517103154180329E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,29.249999999999854,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,29.333333333333186,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$f":"IF(SUM(I$65:I416)<(F$42-1),IF((F417+G417)*H417>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},2.1210458569087205,{"$error":"#VALUE!"},1.1452349902802446E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,29.333333333333186,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,29.416666666666519,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$f":"IF(SUM(I$65:I417)<(F$42-1),IF((F418+G418)*H418>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},2.1091205824957209,{"$error":"#VALUE!"},1.1387960717241106E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,29.416666666666519,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,29.499999999999851,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$f":"IF(SUM(I$65:I418)<(F$42-1),IF((F419+G419)*H419>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},2.0972623562181316,{"$error":"#VALUE!"},1.1323933550588763E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,29.499999999999851,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,29.583333333333183,{"$f":"AJ420","v":{"$error":"#VALUE!"}},{"$f":"T420*AZ420/3.413","v":{"$error":"#VALUE!"}},{"$f":"IF(D420*F$26/1000000-F$33/1000<0,0,D420*F$26/1000000-F$33/1000)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(E420<=(F$31-F$33-F$39)/1000,1,0)*0","v":{"$error":"#VALUE!"}},0,{"$f":"IF(SUM(I$65:I419)<(F$42-1),IF((F420+G420)*H420>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"E420/((1+$F$40)^B420)","v":{"$error":"#VALUE!"}},{"$f":"($F$34/1000)/((1+$F$40)^B420)","v":2.0854708011074816},{"$f":"IF(J420<1, B420,N419)","v":{"$error":"#VALUE!"}},{"$f":"(1/12)/(1+$F$40)^B420","v":1.1260266367446311E-2},null,{"$f":"C420*1.8+32-F$21-F$22*1.8","v":{"$error":"#VALUE!"}},{"$f":"R$9*$Q420^6+S$9*$Q420^5+T$9*$Q420^4+U$9*$Q420^3+V$9*$Q420^2+W$9*$Q420+AA$9","v":{"$error":"#VALUE!"}},{"$f":"R$10*$Q420^6+S$10*$Q420^5+T$10*$Q420^4+U$10*$Q420^3+V$10*$Q420^2+W$10*$Q420+AA$10","v":{"$error":"#VALUE!"}},{"$f":"(R420-W$14)-(V$14+460)*(S420-AA$14)","v":{"$error":"#VALUE!"}},null,{"$error":"#VALUE!"},{"$f":"IF(V420>V419,(C419+273)*AY420-273,W$65)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"MAX(Y419:Z419)+F$23","v":{"$error":"#VALUE!"}},{"$f":"(0.00000000217642*W420^4 - 0.0000011433197*W420^3 + 0.00020328187235*W420^2 - 0.011554722573*W420 +4.301651536642)*1000","v":{"$error":"#VALUE!"}},{"$f":" 1/(0.00000000000013*W420^4 - 0.00000000006419*W420^3 + 0.00000001365689*W420^2 - 0.00000043857183*W420 +0.001003773308)","v":{"$error":"#VALUE!"}},{"$f":"(X$35/AC420)*3600*24/U$36","v":{"$error":"#VALUE!"}},{"$f":"AD420/U$39","v":{"$error":"#VALUE!"}},{"$f":"(V420)*365","v":{"$error":"#VALUE!"}},{"$f":"U$37/AE420","v":{"$error":"#VALUE!"}},{"$f":"(Q$35*U$40)/(AB420*AC420*AD420*(Q$38*(AF420-AG420))^0.5)","v":{"$error":"#VALUE!"}},{"$f":"ERFC(AH420)","v":{"$error":"#VALUE!"}},{"$f":"F$19+(AA420-F$19)*AI420","v":{"$error":"#VALUE!"}},{"$f":"IF(I420<1,0,IF(AJ420>F$37,0,1))","v":{"$error":"#VALUE!"}},{"$f":"IF(AK420<1,AJ420,AJ$65)","v":{"$error":"#VALUE!"}},{"$f":"EXP((-0.42*LN(AJ420-F$20)+1.4745)*(AZ420))","v":{"$error":"#VALUE!"}},{"$f":"AM420*(AJ420-F$20+273)-273","v":{"$error":"#VALUE!"}},{"$f":" 0.0000000000249634*X420^4 - 0.00000000425191*X420^3 - 0.000119669*X420^2 + 0.307616*X420 - 0.294394","v":{"$error":"#VALUE!"}},{"$f":"MAX(AN420:AO420)","v":{"$error":"#VALUE!"}},null,{"$f":"AJ419-F$20","v":{"$error":"#VALUE!"}},{"$f":"-0.0006*AR420 - 0.0681","v":{"$error":"#VALUE!"}},{"$f":"-0.0004*AR420 + 1.0166","v":{"$error":"#VALUE!"}},{"$f":"AS420*AZ$62+AT420","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"-0.001*AR420+0.55","v":{"$error":"#VALUE!"}},{"$f":"IF(AR420<150,AU420,IF(AZ$62<AX420,AU420,AV420))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$f":"B420","v":29.583333333333183},{"$f":"AJ420","v":{"$error":"#VALUE!"}},{"$f":"4*(AF420*Q$38)^0.5","v":{"$error":"#VALUE!"}},null,{"$f":"D420","v":{"$error":"#VALUE!"}},{"$f":"BF420/(T420/3.413)","v":{"$error":"#VALUE!"}},{"$f":"-0.000655*(C420-(F$19-F$27))+1.01964","v":{"$error":"#VALUE!"}},{"$f":"-0.00244*(C420-(F$19-F$27))-0.0567","v":{"$error":"#VALUE!"}},{"$f":"BH420*EXP(BI420*BG420)","v":{"$error":"#VALUE!"}},null,{"$error":"#VALUE!"},1,0]
[null,29.666666666666515,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$f":"IF(SUM(I$65:I420)<(F$42-1),IF((F421+G421)*H421>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},2.0737455423147511,{"$error":"#VALUE!"},1.1196957143858394E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,29.666666666666515,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,29.749999999999847,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$f":"IF(SUM(I$65:I421)<(F$42-1),IF((F422+G422)*H422>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},2.0620862070984529,{"$error":"#VALUE!"},1.1134003867249033E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,29.749999999999847,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,29.833333333333179,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$f":"IF(SUM(I$65:I422)<(F$42-1),IF((F423+G423)*H423>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},2.0504924248127887,{"$error":"#VALUE!"},1.1071404536357691E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,29.833333333333179,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,29.916666666666512,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$f":"IF(SUM(I$65:I423)<(F$42-1),IF((F424+G424)*H424>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},2.0389638268958592,{"$error":"#VALUE!"},1.1009157161175608E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,29.916666666666512,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,29.999999999999844,{"$error":"#VALUE!"},{"$f":"T425*AZ425/3.413","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$f":"IF(SUM(I$65:I424)<(F$42-1),IF((F425+G425)*H425>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},2.0275000468579538,{"$error":"#VALUE!"},1.0947259762882583E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,29.999999999999844,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,null,null,null,{"$f":"SUM(E65:E425)","v":{"$error":"#VALUE!"}},null,null,"SUMS:",{"$f":"SUM(I65:I425)","v":{"$error":"#VALUE!"}},null,{"$f":"SUM(K65:K425)","v":{"$error":"#VALUE!"}},{"$f":"SUM(L65:L425)","v":{"$error":"#VALUE!"}},{"$f":"SUM(M65:M425)","v":2386.4990554174115},{"$f":"N425","v":{"$error":"#VALUE!"}},{"$f":"SUM(O65:O425)","v":12.885634761890916}]
[]
[]
[]
[]
[]
[]
[null,null,"IMPROVED"]
[null,null,null,null,null,"Criteria for Replacing Res'vr",null,null,null,null,"Sums of Discounted Amounts"]
[null,null,{"$f":"AVERAGE(C439:C799)","v":{"$error":"#VALUE!"}},null,null,"I","II","III","Final","Logic:",null,null,null,"System"]
[null,null,"[u]","Plant Be,","Net","T <","Power <","No change","Replace","Resvr","No.","Actual","Design","Initial",null,null,null,null,null,null,null,"Time ",null,null,null,null,null,"H2O","Prop",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2nd law eff - design",null,{"$f":"H29","v":0.20044816558912104}]
[null,null,"Prd Fluid T","fn(T,pf & ","Power,","T.o - max"," P.o/2","in final","Reservoir","has been","Reservoirs","Power","Power","Life, ","Unit",null,null,null,null,"   <------",null,"counter","T*","SiO2","T,SiO2","Plant outlet","T,inj","Cp","rho","q,fracture","V","t","L/V","function","erfc","T,prod",null,null,"Ti/Tr","T,inj-be","T,si limit","T,inj",null,null,null,null,null,null,"Carnot Efficiency ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"max",{"$f":"MAX(BN439:BN799)","v":8.3333333333333329E-2}]
[null,"Year","Deg C","2nd law η)","MWe","?","?","5 years","?","rplc'd.","Added","Output","Output","Years","Value",null,"T,F","h","s","ae",null,null,"C","ppm","C","C","C","J/kg-C","kg/m^3","m^3/d","m/d","day","day",null,null,"C","counter",null,null,"C","C","C",null,"T","a","b","c**","c*"," Ratio","eff*","c","efficiency"]
[null,0,{"$f":"H19","v":250},{"$f":"T439*AZ439/3.413","v":6.766380161512636},{"$f":"IF(D439*H$26/1000000-H$33/1000<0,0,D439*H$26/1000000-H$33/1000)","v":22.910228348158526},{"$f":"IF(C439 <= H$37,1,0)","v":0},{"$f":"IF(E439<=(H$31-H$33-H$39)/1000,1,0)*0","v":0},1,{"$f":"(F439+G439)*H439","v":0},{"$f":"IF(I439<1,0,IF(F414>0,1,0))","v":0},{"$f":"I439/(1+$H$40)^B439","v":0},{"$f":"E439/((1+$H$40)^B439)","v":22.910228348158526},{"$f":"($H$34/1000)/((1+$H$40)^B439)","v":22.837370307186788},{"$f":"IF(J439<1, B439,0)","v":0},{"$f":"(1/12)/(1+$H$40)^B439","v":8.3333333333333329E-2},null,{"$f":"C439*1.8+32-H$21-H$22*1.8","v":471.04950868120341},{"$f":"R$9*$Q439^6+S$9*$Q439^5+T$9*$Q439^4+U$9*$Q439^3+V$9*$Q439^2+W$9*$Q439+AA$9","v":454.11983085624382},{"$f":"R$10*$Q439^6+S$10*$Q439^5+T$10*$Q439^4+U$10*$Q439^3+V$10*$Q439^2+W$10*$Q439+AA$10","v":0.65390993405595255},{"$f":"(R439-W$14)-(V$14+460)*(S439-AA$14)","v":114.86966033920913},null,0,{"$f":"(H19+273)*AY439-273","v":179.67370939706217},{"$f":" 10^(- 34.188 +197.47* (C439+273)^-1 - 0.000005851*(C439+273)^2 + 12.245*LOG(C439+273))*60.08*1000","v":452.83149702135353},{"$f":"( 0.00000000000014225*X439^5 - 0.00000000063335*X439^4 + 0.0000011223*X439^3 - 0.00099104*X439^2 + 0.60315*X439 + 238.86)-273","v":116.05589357955989},{"$f":"(((C439+273)*BJ439)-273)","v":121.47759224674576},{"$f":"MAX(Y439:Z439)+F$23","v":124.51939539085592},{"$f":"(0.00000000217642*W439^4 - 0.0000011433197*W439^3 + 0.00020328187235*W439^2 - 0.011554722573*W439 +4.301651536642)*1000","v":4424.5996416217822},{"$f":" 1/(0.00000000000013*W439^4 - 0.00000000006419*W439^3 + 0.00000001365689*W439^2 - 0.00000043857183*W439 +0.001003773308)","v":885.73019323721428},{"$f":"(X$47/AC439)*3600*24/U$48","v":975.46635148815039},{"$f":"AD439/U$51","v":{"$error":"#VALUE!"}},{"$f":"(V439)*365","v":0},{"$f":"U$49/AE439","v":{"$error":"#VALUE!"}},{"$f":"(Q$47*U$52)/(AB439*AC439*AD439*(Q$50*(AF439-AG439))^0.5)","v":{"$error":"#VALUE!"}},{"$f":"ERFC(AH439)","v":{"$error":"#VALUE!"}},{"$f":"H19","v":250},{"$f":"IF(I439<1,0,IF(AJ439>F$37,0,1))","v":0},{"$f":"IF(AK439<1,AJ439,$F$19)","v":250},{"$f":"EXP((-0.42*LN(AJ439-H$20)+1.4745)*(AZ439))","v":0.84472651272365196},{"$f":"AM439*(AJ439-F$20+273)-273","v":163.65298262983788},{"$f":" 0.0000000000249634*X439^4 - 0.00000000425191*X439^3 - 0.000119669*X439^2 + 0.307616*X439 - 0.294394","v":115.11977826523564},{"$f":"MAX(AN439:AO439)","v":163.65298262983788},null,{"$f":"H19-H20","v":246.9380628929533},{"$f":"-0.0006*AR439 - 0.0681","v":-0.21626283773577196},{"$f":"-0.0004*AR439 + 1.0166","v":0.91782477484281866},{"$f":"AS439*AZ$62+AT439","v":0.86553290515690662},{"$f":" -8.3766E-16*(C439+273)^6 + 0.0000000000022967*(C439+273)^5 - 0.000000002547*(C439+273)^4 + 0.0000014456*(C439+273)^3 - 0.00043516*(C439+273)^2 + 0.063792*(C439+273) - 2.4296","v":0.87120505758349553},{"$f":"(1-($H$43+273)/(C439-$H$20+273))/(1-($H$43+273)/($H$27+273))","v":1.0073435002696258},{"$f":"-0.001*AR439+0.55","v":0.30306193710704676},{"$f":"IF(AR439<150,AU439,IF(AZ436<AX439,AU439,AV439))","v":0.86553290515690662},{"$f":"( -12.447*AW439^2 + 25.389*AW439 - 11.942)*AZ$436","v":0.201042254526106},null,{"$f":"V439","v":0},{"$f":"AJ439","v":250},{"$f":"4*(AF439*Q$50)^0.5","v":0},null,{"$f":"D439","v":6.766380161512636},{"$f":"BF439/(T439/3.413)","v":0.201042254526106},{"$f":"-0.000655*(C439-(F$19-F$27))+1.01964","v":0.85987476211878444},{"$f":"-0.00244*(C439-(F$19-F$27))-0.0567","v":-0.65185600065674232},{"$f":"BH439*EXP(BI439*BG439)","v":0.75425925859798426},null,{"$f":"H$27-AR439","v":-3.0216691811736212},{"$f":"IF(BL439<0,0,1)","v":0},{"$f":"BM439","v":0}]
[null,{"$f":"B439+1/12","v":8.3333333333333329E-2},{"$f":"AJ440","v":{"$error":"#VALUE!"}},{"$f":"T440*AZ440/3.413","v":{"$error":"#VALUE!"}},{"$f":"IF(D440*H$26/1000000-H$33/1000<0,0,D440*H$26/1000000-H$33/1000)","v":{"$error":"#VALUE!"}},{"$f":"IF(C440 <= H$37,1,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I439)<(H$42-1),IF((F440+G440)*H440>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(J439=1,1,IF(I440=1,1,0))","v":{"$error":"#VALUE!"}},{"$f":"I440/(1+H$40)^B440","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},22.70897048645806,{"$f":"IF(J440<1, B440,N439)","v":{"$error":"#VALUE!"}},8.2864803685795047E-2,null,{"$f":"C440*1.8+32-H$21-H$22*1.8","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$f":"IF(AK439<1,V439+1/12,X$54/365)","v":8.3333333333333329E-2},{"$f":"IF(V440>V439,(C439+273)*AY440-273,W$65)","v":180.53511517457042},{"$f":" 10^(- 34.188 +197.47* (C440+273)^-1 - 0.000005851*(C440+273)^2 + 12.245*LOG(C440+273))*60.08*1000","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"(((C440+273)*BJ440)-273)","v":{"$error":"#VALUE!"}},{"$f":"MAX(Y439:Z439)+F$23","v":124.51939539085592},{"$f":"(0.00000000217642*W440^4 - 0.0000011433197*W440^3 + 0.00020328187235*W440^2 - 0.011554722573*W440 +4.301651536642)*1000","v":4425.6932577398138},{"$f":" 1/(0.00000000000013*W440^4 - 0.00000000006419*W440^3 + 0.00000001365689*W440^2 - 0.00000043857183*W440 +0.001003773308)","v":884.87130394319411},{"$f":"(X$47/AC440)*3600*24/U$48","v":976.41317573506262},{"$f":"AD440/U$51","v":{"$error":"#VALUE!"}},{"$f":"(V440)*365","v":30.416666666666664},{"$f":"U$49/AE440","v":{"$error":"#VALUE!"}},{"$f":"(Q$47*U$52)/(AB440*AC440*AD440*(Q$50*(AF440-AG440))^0.5)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"F$19+(AA440-F$19)*AI440","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(AK440<1,AJ440,AJ$65)","v":{"$error":"#VALUE!"}},{"$f":"EXP((-0.42*LN(AJ440-F$20)+1.4745)*(AZ440))","v":{"$error":"#VALUE!"}},{"$f":"AM440*(AJ440-F$20+273)-273","v":{"$error":"#VALUE!"}},{"$f":" 0.0000000000249634*X440^4 - 0.00000000425191*X440^3 - 0.000119669*X440^2 + 0.307616*X440 - 0.294394","v":{"$error":"#VALUE!"}},{"$f":"MAX(AN440:AO440)","v":{"$error":"#VALUE!"}},null,{"$f":"AJ439-F$20","v":243.91639371177968},-0.21444983622706779,{"$f":"-0.0004*AR440 + 1.0166","v":0.91903344251528807},0.86717995253263946,{"$f":" -8.3766E-16*(C439+273)^6 + 0.0000000000022967*(C439+273)^5 - 0.000000002547*(C439+273)^4 + 0.0000014456*(C439+273)^3 - 0.00043516*(C439+273)^2 + 0.063792*(C439+273) - 2.4296","v":0.87120505758349553},{"$f":"(1-($H$43+273)/(C440-$H$20+273))/(1-($H$43+273)/($H$27+273))","v":{"$error":"#VALUE!"}},{"$f":"-0.001*AR440+0.55","v":0.3060836062882204},{"$f":"IF(AR440<150,AU440,IF(AZ$62<AX440,AU440,AV440))","v":0.86717995253263946},{"$f":"( -12.447*AW440^2 + 25.389*AW440 - 11.942)*AZ$436","v":{"$error":"#VALUE!"}},null,{"$f":"B440","v":8.3333333333333329E-2},{"$f":"AJ440","v":{"$error":"#VALUE!"}},{"$f":"4*(AF440*Q$50)^0.5","v":7.1463588871627168},null,{"$f":"D440","v":{"$error":"#VALUE!"}},{"$f":"BF440/(T440/3.413)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"BH440*EXP(BI440*BG440)","v":{"$error":"#VALUE!"}},null,{"$f":"H$27-AR440","v":0},{"$f":"IF(BM439>0,1,IF(BL440<0,0,1))","v":1},{"$f":"IF(BM439=1,0,IF(BM440=0,0,B440))","v":8.3333333333333329E-2}]
[null,{"$f":"B440+1/12","v":0.16666666666666666},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I440)<(H$42-1),IF((F441+G441)*H441>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(J440=1,1,IF(I441=1,1,0))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},22.58129257520233,{"$f":"IF(J441<1, B441,N440)","v":{"$error":"#VALUE!"}},8.2398908278624242E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$f":"IF(V441>V440,(C440+273)*AY441-273,W$65)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"MAX(Y440:Z440)+F$23","v":{"$error":"#VALUE!"}},{"$f":"(0.00000000217642*W441^4 - 0.0000011433197*W441^3 + 0.00020328187235*W441^2 - 0.011554722573*W441 +4.301651536642)*1000","v":{"$error":"#VALUE!"}},{"$f":" 1/(0.00000000000013*W441^4 - 0.00000000006419*W441^3 + 0.00000001365689*W441^2 - 0.00000043857183*W441 +0.001003773308)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"(V441)*365","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(AK441<1,AJ441,AJ$65)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"MAX(AN441:AO441)","v":{"$error":"#VALUE!"}},null,{"$f":"AJ440-F$20","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"-0.0004*AR441 + 1.0166","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":" -8.3766E-16*(C440+273)^6 + 0.0000000000022967*(C440+273)^5 - 0.000000002547*(C440+273)^4 + 0.0000014456*(C440+273)^3 - 0.00043516*(C440+273)^2 + 0.063792*(C440+273) - 2.4296","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(AR441<150,AU441,IF(AZ$62<AX441,AU441,AV441))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$f":"B441","v":0.16666666666666666},{"$f":"AJ441","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$f":"IF(BM440>0,1,IF(BL441<0,0,1))","v":1},{"$f":"IF(BM440=1,0,IF(BM441=0,0,B441))","v":0}]
[null,0.25,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I441)<(H$42-1),IF((F442+G442)*H442>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(J441=1,1,IF(I442=1,1,0))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},22.454332514587708,{"$error":"#VALUE!"},8.193563230118435E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,0.25,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,0.33333333333333331,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I442)<(H$42-1),IF((F443+G443)*H443>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(J442=1,1,IF(I443=1,1,0))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},22.328086268602501,{"$error":"#VALUE!"},8.1474961026109557E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,0.33333333333333331,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,0.41666666666666663,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I443)<(H$42-1),IF((F444+G444)*H444>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},22.202549823926912,{"$error":"#VALUE!"},8.1016879808836456E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"F$19+(AA444-F$19)*AI444","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,0.41666666666666663,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,0.49999999999999994,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I444)<(H$42-1),IF((F445+G445)*H445>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},22.077719189805443,{"$error":"#VALUE!"},8.0561374087138635E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"F$19+(AA445-F$19)*AI445","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,0.49999999999999994,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,0.58333333333333326,{"$f":"AJ446","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I445)<(H$42-1),IF((F446+G446)*H446>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},21.953590397920056,{"$error":"#VALUE!"},8.0108429380663662E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,0.58333333333333326,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,0.66666666666666663,{"$f":"AJ447","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I446)<(H$42-1),IF((F447+G447)*H447>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},21.83015950226401,{"$error":"#VALUE!"},7.9658031290472858E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"(0.00000000217642*W447^4 - 0.0000011433197*W447^3 + 0.00020328187235*W447^2 - 0.011554722573*W447 +4.301651536642)*1000","v":{"$error":"#VALUE!"}},{"$f":" 1/(0.00000000000013*W447^4 - 0.00000000006419*W447^3 + 0.00000001365689*W447^2 - 0.00000043857183*W447 +0.001003773308)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"(V447)*365","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(AK447<1,AJ447,AJ$65)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"MAX(AN447:AO447)","v":{"$error":"#VALUE!"}},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"-0.0004*AR447 + 1.0166","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,0.66666666666666663,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,0.75,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I447)<(H$42-1),IF((F448+G448)*H448>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},21.707422579016406,{"$error":"#VALUE!"},7.9210165498583424E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"(0.00000000217642*W448^4 - 0.0000011433197*W448^3 + 0.00020328187235*W448^2 - 0.011554722573*W448 +4.301651536642)*1000","v":{"$error":"#VALUE!"}},{"$f":" 1/(0.00000000000013*W448^4 - 0.00000000006419*W448^3 + 0.00000001365689*W448^2 - 0.00000043857183*W448 +0.001003773308)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"(V448)*365","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(AK448<1,AJ448,AJ$65)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"MAX(AN448:AO448)","v":{"$error":"#VALUE!"}},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"-0.0004*AR448 + 1.0166","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,0.75,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,0.83333333333333337,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I448)<(H$42-1),IF((F449+G449)*H449>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},21.585375726417475,{"$error":"#VALUE!"},7.8764817767513429E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"(0.00000000217642*W449^4 - 0.0000011433197*W449^3 + 0.00020328187235*W449^2 - 0.011554722573*W449 +4.301651536642)*1000","v":{"$error":"#VALUE!"}},{"$f":" 1/(0.00000000000013*W449^4 - 0.00000000006419*W449^3 + 0.00000001365689*W449^2 - 0.00000043857183*W449 +0.001003773308)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"(V449)*365","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(AK449<1,AJ449,AJ$65)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"MAX(AN449:AO449)","v":{"$error":"#VALUE!"}},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"-0.0004*AR449 + 1.0166","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,0.83333333333333337,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,0.91666666666666674,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I449)<(H$42-1),IF((F450+G450)*H450>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},21.464015064644517,{"$error":"#VALUE!"},7.8321973939829065E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"(0.00000000217642*W450^4 - 0.0000011433197*W450^3 + 0.00020328187235*W450^2 - 0.011554722573*W450 +4.301651536642)*1000","v":{"$error":"#VALUE!"}},{"$f":" 1/(0.00000000000013*W450^4 - 0.00000000006419*W450^3 + 0.00000001365689*W450^2 - 0.00000043857183*W450 +0.001003773308)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"(V450)*365","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(AK450<1,AJ450,AJ$65)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"MAX(AN450:AO450)","v":{"$error":"#VALUE!"}},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"-0.0004*AR450 + 1.0166","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,0.91666666666666674,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,1,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I450)<(H$42-1),IF((F451+G451)*H451>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},21.343336735688585,{"$error":"#VALUE!"},7.7881619937694699E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"(0.00000000217642*W451^4 - 0.0000011433197*W451^3 + 0.00020328187235*W451^2 - 0.011554722573*W451 +4.301651536642)*1000","v":{"$error":"#VALUE!"}},{"$f":" 1/(0.00000000000013*W451^4 - 0.00000000006419*W451^3 + 0.00000001365689*W451^2 - 0.00000043857183*W451 +0.001003773308)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"(V451)*365","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(AK451<1,AJ451,AJ$65)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"MAX(AN451:AO451)","v":{"$error":"#VALUE!"}},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"-0.0004*AR451 + 1.0166","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,1,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,1.0833333333333333,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I451)<(H$42-1),IF((F452+G452)*H452>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},21.223336903231829,{"$error":"#VALUE!"},7.7443741762425272E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,1.0833333333333333,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,1.1666666666666665,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I452)<(H$42-1),IF((F453+G453)*H453>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},21.10401175252554,{"$error":"#VALUE!"},7.7008325494041338E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,1.1666666666666665,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,1.2499999999999998,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I453)<(H$42-1),IF((F454+G454)*H454>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},20.985357490268886,{"$error":"#VALUE!"},7.6575357290826498E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,1.2499999999999998,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,1.333333333333333,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I454)<(H$42-1),IF((F455+G455)*H455>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},20.867370344488318,{"$error":"#VALUE!"},7.6144823388887423E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,1.333333333333333,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,1.4166666666666663,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I455)<(H$42-1),IF((F456+G456)*H456>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},20.750046564417673,{"$error":"#VALUE!"},7.5716710101716309E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,1.4166666666666663,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,1.4999999999999996,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I456)<(H$42-1),IF((F457+G457)*H457>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},20.633382420378915,{"$error":"#VALUE!"},7.5291003819755717E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,1.4999999999999996,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,1.5833333333333328,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I457)<(H$42-1),IF((F458+G458)*H458>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},20.517374203663604,{"$error":"#VALUE!"},7.4867691009966042E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,1.5833333333333328,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,1.6666666666666661,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I458)<(H$42-1),IF((F459+G459)*H459>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},20.402018226414963,{"$error":"#VALUE!"},7.444675821539519E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,1.6666666666666661,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,1.7499999999999993,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I459)<(H$42-1),IF((F460+G460)*H460>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},20.287310821510658,{"$error":"#VALUE!"},7.4028192054750863E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,1.7499999999999993,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,1.8333333333333326,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I460)<(H$42-1),IF((F461+G461)*H461>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},20.173248342446236,{"$error":"#VALUE!"},7.3611979221975155E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,1.8333333333333326,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,1.9166666666666659,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I461)<(H$42-1),IF((F462+G462)*H462>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},20.059827163219175,{"$error":"#VALUE!"},7.3198106485821562E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,1.9166666666666659,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,1.9999999999999991,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I462)<(H$42-1),IF((F463+G463)*H463>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},19.947043678213632,{"$error":"#VALUE!"},7.2786560689434301E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,1.9999999999999991,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,2.0833333333333326,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I463)<(H$42-1),IF((F464+G464)*H464>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},19.834894302085821,{"$error":"#VALUE!"},7.237732874993015E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,2.0833333333333326,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,2.1666666666666661,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I464)<(H$42-1),IF((F465+G465)*H465>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},19.723375469650037,{"$error":"#VALUE!"},7.1970397657982549E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,2.1666666666666661,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,2.2499999999999996,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I465)<(H$42-1),IF((F466+G466)*H466>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},19.612483635765312,{"$error":"#VALUE!"},7.1565754477407942E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,2.2499999999999996,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,2.333333333333333,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I466)<(H$42-1),IF((F467+G467)*H467>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},19.502215275222724,{"$error":"#VALUE!"},7.1163386344754595E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,2.333333333333333,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,2.4166666666666665,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I467)<(H$42-1),IF((F468+G468)*H468>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},19.392566882633339,{"$error":"#VALUE!"},7.0763280468893741E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,2.4166666666666665,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,2.5,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I468)<(H$42-1),IF((F469+G469)*H469>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},19.283534972316744,{"$error":"#VALUE!"},7.0365424130612822E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,2.5,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,2.5833333333333335,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I469)<(H$42-1),IF((F470+G470)*H470>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},19.175116078190285,{"$error":"#VALUE!"},6.9969804682211256E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,2.5833333333333335,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,2.666666666666667,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I470)<(H$42-1),IF((F471+G471)*H471>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},19.067306753658841,{"$error":"#VALUE!"},6.9576409547098303E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,2.666666666666667,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,2.7500000000000004,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I471)<(H$42-1),IF((F472+G472)*H472>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},18.960103571505286,{"$error":"#VALUE!"},6.9185226219393325E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,2.7500000000000004,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,2.8333333333333339,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I472)<(H$42-1),IF((F473+G473)*H473>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},18.853503123781529,{"$error":"#VALUE!"},6.8796242263528179E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,2.8333333333333339,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,2.9166666666666674,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I473)<(H$42-1),IF((F474+G474)*H474>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},18.747502021700161,{"$error":"#VALUE!"},6.8409445313851902E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,2.9166666666666674,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,3.0000000000000009,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I474)<(H$42-1),IF((F475+G475)*H475>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},18.642096895526755,{"$error":"#VALUE!"},6.8024823074237642E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,3.0000000000000009,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,3.0833333333333344,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I475)<(H$42-1),IF((F476+G476)*H476>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},18.537284394472728,{"$error":"#VALUE!"},6.7642363317691731E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,3.0833333333333344,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,3.1666666666666679,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I476)<(H$42-1),IF((F477+G477)*H477>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},18.433061186588819,{"$error":"#VALUE!"},6.7262053885964998E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,3.1666666666666679,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,3.2500000000000013,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I477)<(H$42-1),IF((F478+G478)*H478>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},18.329423958659167,{"$error":"#VALUE!"},6.6883882689166285E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,3.2500000000000013,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,3.3333333333333348,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I478)<(H$42-1),IF((F479+G479)*H479>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},18.226369416096002,{"$error":"#VALUE!"},6.6507837705378117E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,3.3333333333333348,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,3.4166666666666683,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I479)<(H$42-1),IF((F480+G480)*H480>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},18.123894282834893,{"$error":"#VALUE!"},6.6133906980274521E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,3.4166666666666683,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,3.5000000000000018,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I480)<(H$42-1),IF((F481+G481)*H481>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},18.021995301230596,{"$error":"#VALUE!"},6.5762078626740939E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,3.5000000000000018,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,3.5833333333333353,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I481)<(H$42-1),IF((F482+G482)*H482>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},17.920669231953532,{"$error":"#VALUE!"},6.5392340824496478E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,3.5833333333333353,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,3.6666666666666687,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I482)<(H$42-1),IF((F483+G483)*H483>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},17.819912853886763,{"$error":"#VALUE!"},6.5024681819718017E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,3.6666666666666687,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,3.7500000000000022,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I483)<(H$42-1),IF((F484+G484)*H484>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},17.719722964023628,{"$error":"#VALUE!"},6.4659089924666638E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,3.7500000000000022,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,3.8333333333333357,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I484)<(H$42-1),IF((F485+G485)*H485>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},17.620096377365911,{"$error":"#VALUE!"},6.4295553517316043E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,3.8333333333333357,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,3.9166666666666692,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I485)<(H$42-1),IF((F486+G486)*H486>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},17.521029926822575,{"$error":"#VALUE!"},6.3934061040983078E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,3.9166666666666692,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,4.0000000000000027,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I486)<(H$42-1),IF((F487+G487)*H487>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},17.422520463109116,{"$error":"#VALUE!"},6.357460100396041E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,4.0000000000000027,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,4.0833333333333357,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I487)<(H$42-1),IF((F488+G488)*H488>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},17.324564854647406,{"$error":"#VALUE!"},6.3217161979151143E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,4.0833333333333357,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,4.1666666666666687,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I488)<(H$42-1),IF((F489+G489)*H489>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},17.22715998746618,{"$error":"#VALUE!"},6.2861732603705589E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,4.1666666666666687,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,4.2500000000000018,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I489)<(H$42-1),IF((F490+G490)*H490>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},17.130302765102027,{"$error":"#VALUE!"},6.250830157866008E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,4.2500000000000018,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,4.3333333333333348,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I490)<(H$42-1),IF((F491+G491)*H491>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},17.033990108500937,{"$error":"#VALUE!"},6.2156857668577682E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,4.3333333333333348,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,4.4166666666666679,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I491)<(H$42-1),IF((F492+G492)*H492>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},16.938218955920458,{"$error":"#VALUE!"},6.180738970119113E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,4.4166666666666679,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,4.5000000000000009,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I492)<(H$42-1),IF((F493+G493)*H493>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},16.842986262832337,{"$error":"#VALUE!"},6.1459886567047609E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,4.5000000000000009,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,4.5833333333333339,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I493)<(H$42-1),IF((F494+G494)*H494>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},16.748289001825732,{"$error":"#VALUE!"},6.1114337219155587E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,4.5833333333333339,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,4.666666666666667,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I494)<(H$42-1),IF((F495+G495)*H495>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},16.654124162510996,{"$error":"#VALUE!"},6.0770730672633673E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,4.666666666666667,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,4.75,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I495)<(H$42-1),IF((F496+G496)*H496>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},16.560488751423957,{"$error":"#VALUE!"},6.042905600436136E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,4.75,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,4.833333333333333,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I496)<(H$42-1),IF((F497+G497)*H497>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},16.467379791930757,{"$error":"#VALUE!"},6.0089302352631817E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,4.833333333333333,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,4.9166666666666661,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I497)<(H$42-1),IF((F498+G498)*H498>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},16.374794324133251,{"$error":"#VALUE!"},5.9751458916806631E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,4.9166666666666661,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,4.9999999999999991,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I498)<(H$42-1),IF((F499+G499)*H499>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},16.282729404774877,{"$error":"#VALUE!"},5.9415514956972351E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,4.9999999999999991,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,5.0833333333333321,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I499)<(H$42-1),IF((F500+G500)*H500>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},16.19118210714711,{"$error":"#VALUE!"},5.9081459793599203E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"-0.001*AR500+0.55","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,5.0833333333333321,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,5.1666666666666652,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I500)<(H$42-1),IF((F501+G501)*H501>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},16.100149520996432,{"$error":"#VALUE!"},5.8749282807201493E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"-0.001*AR501+0.55","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,5.1666666666666652,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,5.2499999999999982,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I501)<(H$42-1),IF((F502+G502)*H502>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},16.009628752431802,{"$error":"#VALUE!"},5.8418973438000073E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,5.2499999999999982,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,5.3333333333333313,{"$error":"#VALUE!"},{"$f":"T503*AZ503/3.413","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(E503<=(H$31-H$33-H$39)/1000,1,0)*0","v":{"$error":"#VALUE!"}},1,{"$f":"IF(SUM(I$439:I502)<(H$42-1),IF((F503+G503)*H503>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"E503/((1+$H$40)^B503)","v":{"$error":"#VALUE!"}},{"$f":"($H$34/1000)/((1+$H$40)^B503)","v":15.919616923832654},{"$error":"#VALUE!"},{"$f":"(1/12)/(1+$H$40)^B503","v":5.8090521185586629E-2},null,{"$error":"#VALUE!"},{"$f":"R$9*$Q503^6+S$9*$Q503^5+T$9*$Q503^4+U$9*$Q503^3+V$9*$Q503^2+W$9*$Q503+AA$9","v":{"$error":"#VALUE!"}},{"$f":"R$10*$Q503^6+S$10*$Q503^5+T$10*$Q503^4+U$10*$Q503^3+V$10*$Q503^2+W$10*$Q503+AA$10","v":{"$error":"#VALUE!"}},{"$f":"(R503-W$14)-(V$14+460)*(S503-AA$14)","v":{"$error":"#VALUE!"}},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"( 0.00000000000014225*X503^5 - 0.00000000063335*X503^4 + 0.0000011223*X503^3 - 0.00099104*X503^2 + 0.60315*X503 + 238.86)-273","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"ERFC(AH503)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(I503<1,0,IF(AJ503>F$37,0,1))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$f":"-0.0006*AR503 - 0.0681","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"AS503*AZ$62+AT503","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,5.3333333333333313,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"-0.000655*(C503-(F$19-F$27))+1.01964","v":{"$error":"#VALUE!"}},{"$f":"-0.00244*(C503-(F$19-F$27))-0.0567","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,5.4166666666666643,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(D504*H$26/1000000-H$33/1000<0,0,D504*H$26/1000000-H$33/1000)","v":{"$error":"#VALUE!"}},{"$f":"IF(C504 <= H$37,1,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I503)<(H$42-1),IF((F504+G504)*H504>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"I504/(1+H$40)^B504","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},15.830111173757441,{"$error":"#VALUE!"},5.7763915608589851E-2,null,{"$f":"C504*1.8+32-H$21-H$22*1.8","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$f":"IF(AK503<1,V503+1/12,X$54/365)","v":{"$error":"#VALUE!"}},{"$f":"IF(V504>V503,(C503+273)*AY504-273,W$65)","v":{"$error":"#VALUE!"}},{"$f":" 10^(- 34.188 +197.47* (C504+273)^-1 - 0.000005851*(C504+273)^2 + 12.245*LOG(C504+273))*60.08*1000","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"(((C504+273)*BJ504)-273)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"(X$47/AC504)*3600*24/U$48","v":{"$error":"#VALUE!"}},{"$f":"AD504/U$51","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"U$49/AE504","v":{"$error":"#VALUE!"}},{"$f":"(Q$47*U$52)/(AB504*AC504*AD504*(Q$50*(AF504-AG504))^0.5)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"EXP((-0.42*LN(AJ504-F$20)+1.4745)*(AZ504))","v":{"$error":"#VALUE!"}},{"$f":"AM504*(AJ504-F$20+273)-273","v":{"$error":"#VALUE!"}},{"$f":" 0.0000000000249634*X504^4 - 0.00000000425191*X504^3 - 0.000119669*X504^2 + 0.307616*X504 - 0.294394","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"(1-($H$43+273)/(C504-$H$20+273))/(1-($H$43+273)/($H$27+273))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"( -12.447*AW504^2 + 25.389*AW504 - 11.942)*AZ$436","v":{"$error":"#VALUE!"}},null,5.4166666666666643,{"$error":"#VALUE!"},{"$f":"4*(AF504*Q$50)^0.5","v":{"$error":"#VALUE!"}},null,{"$f":"D504","v":{"$error":"#VALUE!"}},{"$f":"BF504/(T504/3.413)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"BH504*EXP(BI504*BG504)","v":{"$error":"#VALUE!"}},null,{"$f":"H$27-AR504","v":{"$error":"#VALUE!"}},1,0]
[null,{"$f":"B504+1/12","v":5.4999999999999973},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I504)<(H$42-1),IF((F505+G505)*H505>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},15.741108656852651,{"$f":"IF(J505<1, B505,N504)","v":{"$error":"#VALUE!"}},5.7439146324343569E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"MAX(Y504:Z504)+F$23","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$f":"AJ504-F$20","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":" -8.3766E-16*(C504+273)^6 + 0.0000000000022967*(C504+273)^5 - 0.000000002547*(C504+273)^4 + 0.0000014456*(C504+273)^3 - 0.00043516*(C504+273)^2 + 0.063792*(C504+273) - 2.4296","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(AR505<150,AU505,IF(AZ$62<AX505,AU505,AV505))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$f":"B505","v":5.4999999999999973},{"$f":"AJ505","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$f":"IF(BM504>0,1,IF(BL505<0,0,1))","v":1},{"$f":"IF(BM504=1,0,IF(BM505=0,0,B505))","v":0}]
[null,5.5833333333333304,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I505)<(H$42-1),IF((F506+G506)*H506>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},15.652606543762369,{"$error":"#VALUE!"},5.7116203008556639E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,5.5833333333333304,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,5.6666666666666634,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I506)<(H$42-1),IF((F507+G507)*H507>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(J506=1,1,IF(I507=1,1,0))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},15.564602021038315,{"$error":"#VALUE!"},5.6795075394984747E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,5.6666666666666634,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,5.7499999999999964,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I507)<(H$42-1),IF((F508+G508)*H508>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},15.477092291050429,{"$error":"#VALUE!"},5.6475753275104082E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,5.7499999999999964,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,5.8333333333333295,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I508)<(H$42-1),IF((F509+G509)*H509>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},15.390074571897909,{"$error":"#VALUE!"},5.6158226497786762E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"F$19+(AA509-F$19)*AI509","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,5.8333333333333295,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,5.9166666666666625,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I509)<(H$42-1),IF((F510+G510)*H510>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},15.303546097320798,{"$error":"#VALUE!"},5.5842484968978166E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,5.9166666666666625,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,5.9999999999999956,{"$f":"AJ511","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I510)<(H$42-1),IF((F511+G511)*H511>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},15.217504116612036,{"$error":"#VALUE!"},5.5528518651376042E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,5.9999999999999956,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,6.0833333333333286,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I511)<(H$42-1),IF((F512+G512)*H512>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},15.131945894530013,{"$error":"#VALUE!"},5.5216317564111411E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,6.0833333333333286,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,6.1666666666666616,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I512)<(H$42-1),IF((F513+G513)*H513>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},15.046868711211623,{"$error":"#VALUE!"},5.4905871782431316E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,6.1666666666666616,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,6.2499999999999947,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I513)<(H$42-1),IF((F514+G514)*H514>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},14.962269862085799,{"$error":"#VALUE!"},5.4597171437383261E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,6.2499999999999947,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,6.3333333333333277,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I514)<(H$42-1),IF((F515+G515)*H515>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},14.87814665778753,{"$error":"#VALUE!"},5.4290206715501534E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"(0.00000000217642*W515^4 - 0.0000011433197*W515^3 + 0.00020328187235*W515^2 - 0.011554722573*W515 +4.301651536642)*1000","v":{"$error":"#VALUE!"}},{"$f":" 1/(0.00000000000013*W515^4 - 0.00000000006419*W515^3 + 0.00000001365689*W515^2 - 0.00000043857183*W515 +0.001003773308)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"(V515)*365","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(AK515<1,AJ515,AJ$65)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"MAX(AN515:AO515)","v":{"$error":"#VALUE!"}},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"-0.0004*AR515 + 1.0166","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,6.3333333333333277,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,6.4166666666666607,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I515)<(H$42-1),IF((F516+G516)*H516>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},14.794496424072378,{"$error":"#VALUE!"},5.39849678584952E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,6.4166666666666607,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,6.4999999999999938,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I516)<(H$42-1),IF((F517+G517)*H517>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},14.711316501731455,{"$error":"#VALUE!"},5.3681445162937928E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,6.4999999999999938,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,6.5833333333333268,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I517)<(H$42-1),IF((F518+G518)*H518>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},14.628604246506891,{"$error":"#VALUE!"},5.3379628979959487E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,6.5833333333333268,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,6.6666666666666599,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I518)<(H$42-1),IF((F519+G519)*H519>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},14.546357029007776,{"$error":"#VALUE!"},5.3079509714939035E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,6.6666666666666599,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,6.7499999999999929,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I519)<(H$42-1),IF((F520+G520)*H520>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},14.464572234626571,{"$error":"#VALUE!"},5.2781077827200089E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,6.7499999999999929,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,6.8333333333333259,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I520)<(H$42-1),IF((F521+G521)*H521>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},14.383247263455992,{"$error":"#VALUE!"},5.2484323829707268E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,6.8333333333333259,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,6.916666666666659,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I521)<(H$42-1),IF((F522+G522)*H522>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},14.302379530206355,{"$error":"#VALUE!"},5.218923828876465E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,6.916666666666659,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,6.999999999999992,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I522)<(H$42-1),IF((F523+G523)*H523>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},14.221966464123401,{"$error":"#VALUE!"},5.1895811823715936E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,6.999999999999992,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,7.083333333333325,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I523)<(H$42-1),IF((F524+G524)*H524>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},14.142005508906557,{"$error":"#VALUE!"},5.1604035106646191E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,7.083333333333325,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,7.1666666666666581,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I524)<(H$42-1),IF((F525+G525)*H525>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},14.062494122627687,{"$error":"#VALUE!"},5.1313898862085351E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,7.1666666666666581,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,7.2499999999999911,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I525)<(H$42-1),IF((F526+G526)*H526>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},13.983429777650281,{"$error":"#VALUE!"},5.1025393866713342E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,7.2499999999999911,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,7.3333333333333242,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I526)<(H$42-1),IF((F527+G527)*H527>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},13.904809960549095,{"$error":"#VALUE!"},5.073851094906686E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,7.3333333333333242,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,7.4166666666666572,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I527)<(H$42-1),IF((F528+G528)*H528>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},13.82663217203026,{"$error":"#VALUE!"},5.0453240989247854E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,7.4166666666666572,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,7.4999999999999902,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I528)<(H$42-1),IF((F529+G529)*H529>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},13.748893926851828,{"$error":"#VALUE!"},5.0169574918633587E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,7.4999999999999902,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,7.5833333333333233,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I529)<(H$42-1),IF((F530+G530)*H530>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},13.671592753744758,{"$error":"#VALUE!"},4.9887503719588305E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,7.5833333333333233,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,7.6666666666666563,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I530)<(H$42-1),IF((F531+G531)*H531>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},13.594726195334371,{"$error":"#VALUE!"},4.9607018425176667E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,7.6666666666666563,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,7.7499999999999893,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I531)<(H$42-1),IF((F532+G532)*H532>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},13.518291808062218,{"$error":"#VALUE!"},4.9328110118878589E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,7.7499999999999893,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,7.8333333333333224,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I532)<(H$42-1),IF((F533+G533)*H533>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},13.442287162108405,{"$error":"#VALUE!"},4.9050769934305863E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,7.8333333333333224,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,7.9166666666666554,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I533)<(H$42-1),IF((F534+G534)*H534>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},13.366709841314355,{"$error":"#VALUE!"},4.8774989054920247E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,7.9166666666666554,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,7.9999999999999885,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I534)<(H$42-1),IF((F535+G535)*H535>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},13.291557443105985,{"$error":"#VALUE!"},4.8500758713753221E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,7.9999999999999885,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,8.0833333333333215,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I535)<(H$42-1),IF((F536+G536)*H536>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},13.216827578417345,{"$error":"#VALUE!"},4.822807019312729E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,8.0833333333333215,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,8.1666666666666554,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I536)<(H$42-1),IF((F537+G537)*H537>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},13.142517871614665,{"$error":"#VALUE!"},4.7956914824378846E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,8.1666666666666554,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,8.2499999999999893,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I537)<(H$42-1),IF((F538+G538)*H538>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},13.068625960420823,{"$error":"#VALUE!"},4.7687283987582554E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,8.2499999999999893,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,8.3333333333333233,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I538)<(H$42-1),IF((F539+G539)*H539>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},12.995149495840275,{"$error":"#VALUE!"},4.7419169111277436E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,8.3333333333333233,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,8.4166666666666572,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I539)<(H$42-1),IF((F540+G540)*H540>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},12.922086142084355,{"$error":"#VALUE!"},4.7152561672194254E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,8.4166666666666572,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,8.4999999999999911,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I540)<(H$42-1),IF((F541+G541)*H541>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},12.849433576497034,{"$error":"#VALUE!"},4.6887453194984649E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,8.4999999999999911,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,8.583333333333325,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I541)<(H$42-1),IF((F542+G542)*H542>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},12.77718948948108,{"$error":"#VALUE!"},4.6623835251951677E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,8.583333333333325,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,8.666666666666659,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I542)<(H$42-1),IF((F543+G543)*H543>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},12.705351584424644,{"$error":"#VALUE!"},4.6361699462781923E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,8.666666666666659,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,8.7499999999999929,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I543)<(H$42-1),IF((F544+G544)*H544>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},12.633917577628237,{"$error":"#VALUE!"},4.6101037494279046E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,8.7499999999999929,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,8.8333333333333268,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I544)<(H$42-1),IF((F545+G545)*H545>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},12.56288519823215,{"$error":"#VALUE!"},4.584184106009892E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,8.8333333333333268,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,8.9166666666666607,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I545)<(H$42-1),IF((F546+G546)*H546>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},12.492252188144251,{"$error":"#VALUE!"},4.5584101920486189E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,8.9166666666666607,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,8.9999999999999947,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I546)<(H$42-1),IF((F547+G547)*H547>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},12.422016301968203,{"$error":"#VALUE!"},4.5327811882012334E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,8.9999999999999947,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,9.0833333333333286,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I547)<(H$42-1),IF((F548+G548)*H548>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},12.352175306932091,{"$error":"#VALUE!"},4.5072962797315201E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,9.0833333333333286,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,9.1666666666666625,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I548)<(H$42-1),IF((F549+G549)*H549>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},12.282726982817437,{"$error":"#VALUE!"},4.4819546564840017E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,9.1666666666666625,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,9.2499999999999964,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I549)<(H$42-1),IF((F550+G550)*H550>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},12.213669121888614,{"$error":"#VALUE!"},4.4567555128581807E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,9.2499999999999964,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,9.3333333333333304,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I550)<(H$42-1),IF((F551+G551)*H551>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},12.144999528822682,{"$error":"#VALUE!"},4.4316980477829358E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,9.3333333333333304,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,9.4166666666666643,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I551)<(H$42-1),IF((F552+G552)*H552>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},12.076716020639578,{"$error":"#VALUE!"},4.4067814646910501E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,9.4166666666666643,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,9.4999999999999982,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I552)<(H$42-1),IF((F553+G553)*H553>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},12.008816426632736,{"$error":"#VALUE!"},4.3820049714938906E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,9.4999999999999982,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,9.5833333333333321,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I553)<(H$42-1),IF((F554+G554)*H554>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},11.94129858830007,{"$error":"#VALUE!"},4.3573677805562303E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,9.5833333333333321,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,9.6666666666666661,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I554)<(H$42-1),IF((F555+G555)*H555>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},11.874160359275361,{"$error":"#VALUE!"},4.3328691086712057E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,9.6666666666666661,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,9.75,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I555)<(H$42-1),IF((F556+G556)*H556>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},11.807399605260029,{"$error":"#VALUE!"},4.3085081770354229E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,9.75,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,9.8333333333333339,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I556)<(H$42-1),IF((F557+G557)*H557>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},11.741014203955274,{"$error":"#VALUE!"},4.2842842112241958E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,9.8333333333333339,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,9.9166666666666679,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I557)<(H$42-1),IF((F558+G558)*H558>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},11.675002044994621,{"$error":"#VALUE!"},4.2601964411669316E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,9.9166666666666679,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,10.000000000000002,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I558)<(H$42-1),IF((F559+G559)*H559>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},11.609361029876819,{"$error":"#VALUE!"},4.2362441011226458E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,10.000000000000002,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,10.083333333333336,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I559)<(H$42-1),IF((F560+G560)*H560>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},11.544089071899144,{"$error":"#VALUE!"},4.2124264296556239E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,10.083333333333336,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,10.16666666666667,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I560)<(H$42-1),IF((F561+G561)*H561>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},11.479184096091055,{"$error":"#VALUE!"},4.1887426696112139E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,10.16666666666667,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,10.250000000000004,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I561)<(H$42-1),IF((F562+G562)*H562>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},11.414644039148232,{"$error":"#VALUE!"},4.165192068091756E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,10.250000000000004,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,10.333333333333337,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I562)<(H$42-1),IF((F563+G563)*H563>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},11.350466849366986,{"$error":"#VALUE!"},4.141773876432648E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,10.333333333333337,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,10.416666666666671,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I563)<(H$42-1),IF((F564+G564)*H564>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},11.286650486579038,{"$error":"#VALUE!"},4.1184873501785485E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,10.416666666666671,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,10.500000000000005,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I564)<(H$42-1),IF((F565+G565)*H565>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},11.223192922086662,{"$error":"#VALUE!"},4.0953317490597087E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"-0.001*AR565+0.55","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,10.500000000000005,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,10.583333333333339,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I565)<(H$42-1),IF((F566+G566)*H566>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},11.160092138598189,{"$error":"#VALUE!"},4.072306336968437E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,10.583333333333339,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,10.666666666666673,{"$error":"#VALUE!"},{"$f":"T567*AZ567/3.413","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(E567<=(H$31-H$33-H$39)/1000,1,0)*0","v":{"$error":"#VALUE!"}},1,{"$f":"IF(SUM(I$439:I566)<(H$42-1),IF((F567+G567)*H567>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"E567/((1+$H$40)^B567)","v":{"$error":"#VALUE!"}},{"$f":"($H$34/1000)/((1+$H$40)^B567)","v":11.097346130163883},{"$error":"#VALUE!"},{"$f":"(1/12)/(1+$H$40)^B567","v":4.0494103819357037E-2},null,{"$error":"#VALUE!"},{"$f":"R$9*$Q567^6+S$9*$Q567^5+T$9*$Q567^4+U$9*$Q567^3+V$9*$Q567^2+W$9*$Q567+AA$9","v":{"$error":"#VALUE!"}},{"$f":"R$10*$Q567^6+S$10*$Q567^5+T$10*$Q567^4+U$10*$Q567^3+V$10*$Q567^2+W$10*$Q567+AA$10","v":{"$error":"#VALUE!"}},{"$f":"(R567-W$14)-(V$14+460)*(S567-AA$14)","v":{"$error":"#VALUE!"}},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"( 0.00000000000014225*X567^5 - 0.00000000063335*X567^4 + 0.0000011223*X567^3 - 0.00099104*X567^2 + 0.60315*X567 + 238.86)-273","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"ERFC(AH567)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(I567<1,0,IF(AJ567>F$37,0,1))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$f":"-0.0006*AR567 - 0.0681","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"AS567*AZ$62+AT567","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,10.666666666666673,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"-0.000655*(C567-(F$19-F$27))+1.01964","v":{"$error":"#VALUE!"}},{"$f":"-0.00244*(C567-(F$19-F$27))-0.0567","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,10.750000000000007,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(D568*H$26/1000000-H$33/1000<0,0,D568*H$26/1000000-H$33/1000)","v":{"$error":"#VALUE!"}},{"$f":"IF(C568 <= H$37,1,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I567)<(H$42-1),IF((F568+G568)*H568>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"I568/(1+H$40)^B568","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},11.034952902112172,{"$error":"#VALUE!"},4.0266431561078696E-2,null,{"$f":"C568*1.8+32-H$21-H$22*1.8","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$f":"IF(AK567<1,V567+1/12,X$54/365)","v":{"$error":"#VALUE!"}},{"$f":"IF(V568>V567,(C567+273)*AY568-273,W$65)","v":{"$error":"#VALUE!"}},{"$f":" 10^(- 34.188 +197.47* (C568+273)^-1 - 0.000005851*(C568+273)^2 + 12.245*LOG(C568+273))*60.08*1000","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"(((C568+273)*BJ568)-273)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"(X$47/AC568)*3600*24/U$48","v":{"$error":"#VALUE!"}},{"$f":"AD568/U$51","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"U$49/AE568","v":{"$error":"#VALUE!"}},{"$f":"(Q$47*U$52)/(AB568*AC568*AD568*(Q$50*(AF568-AG568))^0.5)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"EXP((-0.42*LN(AJ568-F$20)+1.4745)*(AZ568))","v":{"$error":"#VALUE!"}},{"$f":"AM568*(AJ568-F$20+273)-273","v":{"$error":"#VALUE!"}},{"$f":" 0.0000000000249634*X568^4 - 0.00000000425191*X568^3 - 0.000119669*X568^2 + 0.307616*X568 - 0.294394","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"(1-($H$43+273)/(C568-$H$20+273))/(1-($H$43+273)/($H$27+273))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"( -12.447*AW568^2 + 25.389*AW568 - 11.942)*AZ$436","v":{"$error":"#VALUE!"}},null,10.750000000000007,{"$error":"#VALUE!"},{"$f":"4*(AF568*Q$50)^0.5","v":{"$error":"#VALUE!"}},null,{"$f":"D568","v":{"$error":"#VALUE!"}},{"$f":"BF568/(T568/3.413)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"BH568*EXP(BI568*BG568)","v":{"$error":"#VALUE!"}},null,{"$f":"H$27-AR568","v":{"$error":"#VALUE!"}},1,0]
[null,{"$f":"B568+1/12","v":10.833333333333341},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I568)<(H$42-1),IF((F569+G569)*H569>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},10.972910470986232,{"$f":"IF(J569<1, B569,N568)","v":{"$error":"#VALUE!"}},4.0040039357235456E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"MAX(Y568:Z568)+F$23","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$f":"AJ568-F$20","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":" -8.3766E-16*(C568+273)^6 + 0.0000000000022967*(C568+273)^5 - 0.000000002547*(C568+273)^4 + 0.0000014456*(C568+273)^3 - 0.00043516*(C568+273)^2 + 0.063792*(C568+273) - 2.4296","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(AR569<150,AU569,IF(AZ$62<AX569,AU569,AV569))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$f":"B569","v":10.833333333333341},{"$f":"AJ569","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$f":"IF(BM568>0,1,IF(BL569<0,0,1))","v":1},{"$f":"IF(BM568=1,0,IF(BM569=0,0,B569))","v":0}]
[null,10.916666666666675,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I569)<(H$42-1),IF((F570+G570)*H570>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},10.911216864480949,{"$error":"#VALUE!"},3.9814920010905877E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,10.916666666666675,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,11.000000000000009,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I570)<(H$42-1),IF((F571+G571)*H571>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(J570=1,1,IF(I571=1,1,0))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},10.849870121380201,{"$error":"#VALUE!"},3.9591066365632185E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,11.000000000000009,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,11.083333333333343,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I571)<(H$42-1),IF((F572+G572)*H572>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},10.788868291494522,{"$error":"#VALUE!"},3.9368471305192727E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,11.083333333333343,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,11.166666666666677,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I572)<(H$42-1),IF((F573+G573)*H573>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},10.728209435599112,{"$error":"#VALUE!"},3.9147127753375817E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"F$19+(AA573-F$19)*AI573","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,11.166666666666677,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,11.250000000000011,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I573)<(H$42-1),IF((F574+G574)*H574>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},10.667891625372175,{"$error":"#VALUE!"},3.8927028673754707E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,11.250000000000011,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,11.333333333333345,{"$f":"AJ575","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I574)<(H$42-1),IF((F575+G575)*H575>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},10.607912943333625,{"$error":"#VALUE!"},3.8708167069463978E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,11.333333333333345,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,11.416666666666679,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I575)<(H$42-1),IF((F576+G576)*H576>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},10.548271482784143,{"$error":"#VALUE!"},3.8490535982977074E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,11.416666666666679,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,11.500000000000012,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I576)<(H$42-1),IF((F577+G577)*H577>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},10.488965347744537,{"$error":"#VALUE!"},3.8274128495885101E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,11.500000000000012,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,11.583333333333346,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I577)<(H$42-1),IF((F578+G578)*H578>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},10.429992652895498,{"$error":"#VALUE!"},3.805893772867696E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,11.583333333333346,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,11.66666666666668,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I578)<(H$42-1),IF((F579+G579)*H579>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},10.371351523517641,{"$error":"#VALUE!"},3.7844956840520576E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"(0.00000000217642*W579^4 - 0.0000011433197*W579^3 + 0.00020328187235*W579^2 - 0.011554722573*W579 +4.301651536642)*1000","v":{"$error":"#VALUE!"}},{"$f":" 1/(0.00000000000013*W579^4 - 0.00000000006419*W579^3 + 0.00000001365689*W579^2 - 0.00000043857183*W579 +0.001003773308)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"(V579)*365","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(AK579<1,AJ579,AJ$65)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"MAX(AN579:AO579)","v":{"$error":"#VALUE!"}},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"-0.0004*AR579 + 1.0166","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,11.66666666666668,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,11.750000000000014,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I579)<(H$42-1),IF((F580+G580)*H580>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},10.31304009543193,{"$error":"#VALUE!"},3.763217902904549E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,11.750000000000014,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,11.833333333333348,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I580)<(H$42-1),IF((F581+G581)*H581>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},10.255056514940398,{"$error":"#VALUE!"},3.7420597530126568E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,11.833333333333348,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,11.916666666666682,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I581)<(H$42-1),IF((F582+G582)*H582>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},10.197398938767236,{"$error":"#VALUE!"},3.7210205617669023E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,11.916666666666682,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,12.000000000000016,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I582)<(H$42-1),IF((F583+G583)*H583>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},10.140065534000181,{"$error":"#VALUE!"},3.7000996603394537E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,12.000000000000016,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,12.08333333333335,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I583)<(H$42-1),IF((F584+G584)*H584>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},10.083054478032258,{"$error":"#VALUE!"},3.6792963836628695E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,12.08333333333335,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,12.166666666666684,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I584)<(H$42-1),IF((F585+G585)*H585>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},10.026363958503836,{"$error":"#VALUE!"},3.6586100704089519E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,12.166666666666684,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,12.250000000000018,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I585)<(H$42-1),IF((F586+G586)*H586>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},9.9699921732450161,{"$error":"#VALUE!"},3.6380400629677276E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,12.250000000000018,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,12.333333333333352,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I586)<(H$42-1),IF((F587+G587)*H587>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},9.9139373302183369,{"$error":"#VALUE!"},3.6175857074265384E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,12.333333333333352,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,12.416666666666686,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I587)<(H$42-1),IF((F588+G588)*H588>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},9.8581976474618109,{"$error":"#VALUE!"},3.597246353549257E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,12.416666666666686,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,12.50000000000002,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I588)<(H$42-1),IF((F589+G589)*H589>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},9.8027713530322735,{"$error":"#VALUE!"},3.5770213547556155E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,12.50000000000002,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,12.583333333333353,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I589)<(H$42-1),IF((F590+G590)*H590>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},9.7476566849490585,{"$error":"#VALUE!"},3.556910068100648E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,12.583333333333353,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,12.666666666666687,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I590)<(H$42-1),IF((F591+G591)*H591>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},9.6928518911379786,{"$error":"#VALUE!"},3.5369118542542578E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,12.666666666666687,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,12.750000000000021,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I591)<(H$42-1),IF((F592+G592)*H592>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},9.6383552293756303,{"$error":"#VALUE!"},3.5170260774808844E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,12.750000000000021,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,12.833333333333355,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I592)<(H$42-1),IF((F593+G593)*H593>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},9.5841649672340115,{"$error":"#VALUE!"},3.4972521056193036E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,12.833333333333355,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,12.916666666666689,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I593)<(H$42-1),IF((F594+G594)*H594>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},9.5302793820254479,{"$error":"#VALUE!"},3.4775893100625239E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,12.916666666666689,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,13.000000000000023,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I594)<(H$42-1),IF((F595+G595)*H595>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},9.4766967607478279,{"$error":"#VALUE!"},3.4580370657378054E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,13.000000000000023,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,13.083333333333357,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I595)<(H$42-1),IF((F596+G596)*H596>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},9.4234154000301427,{"$error":"#VALUE!"},3.4385947510867924E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,13.083333333333357,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,13.166666666666691,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I596)<(H$42-1),IF((F597+G597)*H597>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},9.3704336060783469,{"$error":"#VALUE!"},3.4192617480457481E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,13.166666666666691,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,13.250000000000025,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I597)<(H$42-1),IF((F598+G598)*H598>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},9.3177496946215044,{"$error":"#VALUE!"},3.4000374420259112E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,13.250000000000025,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,13.333333333333359,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I598)<(H$42-1),IF((F599+G599)*H599>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},9.2653619908582545,{"$error":"#VALUE!"},3.3809212218939594E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,13.333333333333359,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,13.416666666666693,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I599)<(H$42-1),IF((F600+G600)*H600>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},9.2132688294035567,{"$error":"#VALUE!"},3.3619124799525751E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,13.416666666666693,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,13.500000000000027,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I600)<(H$42-1),IF((F601+G601)*H601>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},9.1614685542357659,{"$error":"#VALUE!"},3.3430106119211336E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,13.500000000000027,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,13.583333333333361,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I601)<(H$42-1),IF((F602+G602)*H602>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},9.1099595186439757,{"$error":"#VALUE!"},3.3242150169164923E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,13.583333333333361,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,13.666666666666694,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I602)<(H$42-1),IF((F603+G603)*H603>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},9.0587400851756747,{"$error":"#VALUE!"},3.305525097433884E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,13.666666666666694,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,13.750000000000028,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I603)<(H$42-1),IF((F604+G604)*H604>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},9.0078086255846959,{"$error":"#VALUE!"},3.2869402593279279E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,13.750000000000028,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,13.833333333333362,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I604)<(H$42-1),IF((F605+G605)*H605>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},8.9571635207794458,{"$error":"#VALUE!"},3.2684599117937405E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,13.833333333333362,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,13.916666666666696,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I605)<(H$42-1),IF((F606+G606)*H606>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},8.9068031607714442,{"$error":"#VALUE!"},3.250083467348152E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,13.916666666666696,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,14.00000000000003,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I606)<(H$42-1),IF((F607+G607)*H607>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},8.8567259446241327,{"$error":"#VALUE!"},3.2318103418110318E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,14.00000000000003,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,14.083333333333364,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I607)<(H$42-1),IF((F608+G608)*H608>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},8.806930280401998,{"$error":"#VALUE!"},3.2136399542867199E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,14.083333333333364,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,14.166666666666698,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I608)<(H$42-1),IF((F609+G609)*H609>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},8.7574145851199461,{"$error":"#VALUE!"},3.1955717271455575E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,14.166666666666698,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,14.250000000000032,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I609)<(H$42-1),IF((F610+G610)*H610>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},8.7081772846929919,{"$error":"#VALUE!"},3.1776050860055235E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,14.250000000000032,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,14.333333333333366,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I610)<(H$42-1),IF((F611+G611)*H611>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},8.6592168138862124,{"$error":"#VALUE!"},3.1597394597139783E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,14.333333333333366,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,14.4166666666667,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I611)<(H$42-1),IF((F612+G612)*H612>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},8.6105316162649999,{"$error":"#VALUE!"},3.141974280329507E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,14.4166666666667,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,14.500000000000034,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I612)<(H$42-1),IF((F613+G613)*H613>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},8.5621201441455703,{"$error":"#VALUE!"},3.1243089831038615E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,14.500000000000034,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,14.583333333333368,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I613)<(H$42-1),IF((F614+G614)*H614>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},8.5139808585457661,{"$error":"#VALUE!"},3.1067430064640095E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,14.583333333333368,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,14.666666666666702,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I614)<(H$42-1),IF((F615+G615)*H615>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},8.4661122291361401,{"$error":"#VALUE!"},3.0892757919942823E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,14.666666666666702,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,14.750000000000036,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I615)<(H$42-1),IF((F616+G616)*H616>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},8.4185127341912995,{"$error":"#VALUE!"},3.0719067844186224E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,14.750000000000036,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,14.833333333333369,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I616)<(H$42-1),IF((F617+G617)*H617>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},8.3711808605415339,{"$error":"#VALUE!"},3.0546354315829336E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,14.833333333333369,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,14.916666666666703,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I617)<(H$42-1),IF((F618+G618)*H618>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},8.3241151035247078,{"$error":"#VALUE!"},3.0374611844375229E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,14.916666666666703,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,15.000000000000037,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I618)<(H$42-1),IF((F619+G619)*H619>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},8.2773139669384381,{"$error":"#VALUE!"},3.0203834970196543E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,15.000000000000037,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,15.083333333333371,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I619)<(H$42-1),IF((F620+G620)*H620>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},8.2307759629925172,{"$error":"#VALUE!"},3.0034018264361851E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,15.083333333333371,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,15.166666666666705,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I620)<(H$42-1),IF((F621+G621)*H621>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},8.1844996122616269,{"$error":"#VALUE!"},2.9865156328463136E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,15.166666666666705,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,15.250000000000039,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I621)<(H$42-1),IF((F622+G622)*H622>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},8.1384834436383056,{"$error":"#VALUE!"},2.9697243794444127E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,15.250000000000039,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,15.333333333333373,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I622)<(H$42-1),IF((F623+G623)*H623>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},8.0927259942861767,{"$error":"#VALUE!"},2.9530275324429693E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,15.333333333333373,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,15.416666666666707,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I623)<(H$42-1),IF((F624+G624)*H624>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},8.0472258095934546,{"$error":"#VALUE!"},2.9364245610556127E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,15.416666666666707,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,15.500000000000041,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I624)<(H$42-1),IF((F625+G625)*H625>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},8.0019814431266987,{"$error":"#VALUE!"},2.9199149374802436E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,15.500000000000041,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,15.583333333333375,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I625)<(H$42-1),IF((F626+G626)*H626>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},7.9569914565848237,{"$error":"#VALUE!"},2.9034981368822502E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,15.583333333333375,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,15.666666666666709,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I626)<(H$42-1),IF((F627+G627)*H627>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},7.9122544197533999,{"$error":"#VALUE!"},2.887173637377833E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,15.666666666666709,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,15.750000000000043,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I627)<(H$42-1),IF((F628+G628)*H628>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},7.8677689104591551,{"$error":"#VALUE!"},2.8709409200174028E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,15.750000000000043,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,15.833333333333377,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I628)<(H$42-1),IF((F629+G629)*H629>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},7.8235335145247928,{"$error":"#VALUE!"},2.8547994687690946E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"-0.001*AR629+0.55","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,15.833333333333377,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,15.91666666666671,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I629)<(H$42-1),IF((F630+G630)*H630>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},7.7795468257240223,{"$error":"#VALUE!"},2.8387487705023563E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,15.91666666666671,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,16.000000000000043,{"$error":"#VALUE!"},{"$f":"T631*AZ631/3.413","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(E631<=(H$31-H$33-H$39)/1000,1,0)*0","v":{"$error":"#VALUE!"}},1,{"$f":"IF(SUM(I$439:I630)<(H$42-1),IF((F631+G631)*H631>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"E631/((1+$H$40)^B631)","v":{"$error":"#VALUE!"}},{"$f":"($H$34/1000)/((1+$H$40)^B631)","v":7.735807445736854},{"$error":"#VALUE!"},{"$f":"(1/12)/(1+$H$40)^B631","v":2.822788314971638E-2},null,{"$error":"#VALUE!"},{"$f":"R$9*$Q631^6+S$9*$Q631^5+T$9*$Q631^4+U$9*$Q631^3+V$9*$Q631^2+W$9*$Q631+AA$9","v":{"$error":"#VALUE!"}},{"$f":"R$10*$Q631^6+S$10*$Q631^5+T$10*$Q631^4+U$10*$Q631^3+V$10*$Q631^2+W$10*$Q631+AA$10","v":{"$error":"#VALUE!"}},{"$f":"(R631-W$14)-(V$14+460)*(S631-AA$14)","v":{"$error":"#VALUE!"}},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"( 0.00000000000014225*X631^5 - 0.00000000063335*X631^4 + 0.0000011223*X631^3 - 0.00099104*X631^2 + 0.60315*X631 + 238.86)-273","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"ERFC(AH631)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(I631<1,0,IF(AJ631>F$37,0,1))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$f":"-0.0006*AR631 - 0.0681","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"AS631*AZ$62+AT631","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,16.000000000000043,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"-0.000655*(C631-(F$19-F$27))+1.01964","v":{"$error":"#VALUE!"}},{"$f":"-0.00244*(C631-(F$19-F$27))-0.0567","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,16.083333333333375,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(D632*H$26/1000000-H$33/1000<0,0,D632*H$26/1000000-H$33/1000)","v":{"$error":"#VALUE!"}},{"$f":"IF(C632 <= H$37,1,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I631)<(H$42-1),IF((F632+G632)*H632>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"I632/(1+H$40)^B632","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},7.6923139841051542,{"$error":"#VALUE!"},2.8069175948001724E-2,null,{"$f":"C632*1.8+32-H$21-H$22*1.8","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$f":"IF(AK631<1,V631+1/12,X$54/365)","v":{"$error":"#VALUE!"}},{"$f":"IF(V632>V631,(C631+273)*AY632-273,W$65)","v":{"$error":"#VALUE!"}},{"$f":" 10^(- 34.188 +197.47* (C632+273)^-1 - 0.000005851*(C632+273)^2 + 12.245*LOG(C632+273))*60.08*1000","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"(((C632+273)*BJ632)-273)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"(X$47/AC632)*3600*24/U$48","v":{"$error":"#VALUE!"}},{"$f":"AD632/U$51","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"U$49/AE632","v":{"$error":"#VALUE!"}},{"$f":"(Q$47*U$52)/(AB632*AC632*AD632*(Q$50*(AF632-AG632))^0.5)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"EXP((-0.42*LN(AJ632-F$20)+1.4745)*(AZ632))","v":{"$error":"#VALUE!"}},{"$f":"AM632*(AJ632-F$20+273)-273","v":{"$error":"#VALUE!"}},{"$f":" 0.0000000000249634*X632^4 - 0.00000000425191*X632^3 - 0.000119669*X632^2 + 0.307616*X632 - 0.294394","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"(1-($H$43+273)/(C632-$H$20+273))/(1-($H$43+273)/($H$27+273))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"( -12.447*AW632^2 + 25.389*AW632 - 11.942)*AZ$436","v":{"$error":"#VALUE!"}},null,16.083333333333375,{"$error":"#VALUE!"},{"$f":"4*(AF632*Q$50)^0.5","v":{"$error":"#VALUE!"}},null,{"$f":"D632","v":{"$error":"#VALUE!"}},{"$f":"BF632/(T632/3.413)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"BH632*EXP(BI632*BG632)","v":{"$error":"#VALUE!"}},null,{"$f":"H$27-AR632","v":{"$error":"#VALUE!"}},1,0]
[null,{"$f":"B632+1/12","v":16.166666666666707},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I632)<(H$42-1),IF((F633+G633)*H633>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},7.6490650581884356,{"$f":"IF(J633<1, B633,N632)","v":{"$error":"#VALUE!"}},2.7911361054638439E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"MAX(Y632:Z632)+F$23","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$f":"AJ632-F$20","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":" -8.3766E-16*(C632+273)^6 + 0.0000000000022967*(C632+273)^5 - 0.000000002547*(C632+273)^4 + 0.0000014456*(C632+273)^3 - 0.00043516*(C632+273)^2 + 0.063792*(C632+273) - 2.4296","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(AR633<150,AU633,IF(AZ$62<AX633,AU633,AV633))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$f":"B633","v":16.166666666666707},{"$f":"AJ633","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$f":"IF(BM632>0,1,IF(BL633<0,0,1))","v":1},{"$f":"IF(BM632=1,0,IF(BM633=0,0,B633))","v":0}]
[null,16.250000000000039,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I633)<(H$42-1),IF((F634+G634)*H634>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},7.6060592931199107,{"$error":"#VALUE!"},2.7754433452751519E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,16.250000000000039,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,16.333333333333371,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I634)<(H$42-1),IF((F635+G635)*H635>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(J634=1,1,IF(I635=1,1,0))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},7.5632953217627819,{"$error":"#VALUE!"},2.7598388153672611E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,16.333333333333371,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,16.416666666666703,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I635)<(H$42-1),IF((F636+G636)*H636>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},7.5207717846667812,{"$error":"#VALUE!"},2.7443220196781432E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,16.416666666666703,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,16.500000000000036,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I636)<(H$42-1),IF((F637+G637)*H637>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},7.4784873300249526,{"$error":"#VALUE!"},2.7288924649348074E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"F$19+(AA637-F$19)*AI637","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,16.500000000000036,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,16.583333333333368,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I637)<(H$42-1),IF((F638+G638)*H638>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},7.4364406136306798,{"$error":"#VALUE!"},2.713549660637618E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,16.583333333333368,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,16.6666666666667,{"$f":"AJ639","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I638)<(H$42-1),IF((F639+G639)*H639>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},7.3946302988349553,{"$error":"#VALUE!"},2.6982931190447045E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,16.6666666666667,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,16.750000000000032,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I639)<(H$42-1),IF((F640+G640)*H640>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},7.3530550565038872,{"$error":"#VALUE!"},2.6831223551564528E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,16.750000000000032,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,16.833333333333364,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I640)<(H$42-1),IF((F641+G641)*H641>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},7.3117135649764471,{"$error":"#VALUE!"},2.6680368867000905E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,16.833333333333364,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,16.916666666666696,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I641)<(H$42-1),IF((F642+G642)*H642>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},7.2706045100224568,{"$error":"#VALUE!"},2.6530362341143539E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,16.916666666666696,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,17.000000000000028,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I642)<(H$42-1),IF((F643+G643)*H643>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},7.2297265848008045,{"$error":"#VALUE!"},2.6381199205342435E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"(0.00000000217642*W643^4 - 0.0000011433197*W643^3 + 0.00020328187235*W643^2 - 0.011554722573*W643 +4.301651536642)*1000","v":{"$error":"#VALUE!"}},{"$f":" 1/(0.00000000000013*W643^4 - 0.00000000006419*W643^3 + 0.00000001365689*W643^2 - 0.00000043857183*W643 +0.001003773308)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"(V643)*365","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(AK643<1,AJ643,AJ$65)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"MAX(AN643:AO643)","v":{"$error":"#VALUE!"}},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"-0.0004*AR643 + 1.0166","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,17.000000000000028,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,17.083333333333361,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I643)<(H$42-1),IF((F644+G644)*H644>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},7.1890784898179065,{"$error":"#VALUE!"},2.623287471775864E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,17.083333333333361,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,17.166666666666693,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I644)<(H$42-1),IF((F645+G645)*H645>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},7.1486589328863941,{"$error":"#VALUE!"},2.6085384163213515E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,17.166666666666693,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,17.250000000000025,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I645)<(H$42-1),IF((F646+G646)*H646>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},7.1084666290840346,{"$error":"#VALUE!"},2.5938722853038824E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,17.250000000000025,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,17.333333333333357,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I646)<(H$42-1),IF((F647+G647)*H647>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},7.0685003007128859,{"$error":"#VALUE!"},2.5792886124927694E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,17.333333333333357,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,17.416666666666689,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I647)<(H$42-1),IF((F648+G648)*H648>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},7.0287586772586801,{"$error":"#VALUE!"},2.5647869342786407E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,17.416666666666689,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,17.500000000000021,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I648)<(H$42-1),IF((F649+G649)*H649>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},6.9892404953504306,{"$error":"#VALUE!"},2.5503667896587014E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,17.500000000000021,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,17.583333333333353,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I649)<(H$42-1),IF((F650+G650)*H650>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},6.949944498720269,{"$error":"#VALUE!"},2.5360277202220758E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,17.583333333333353,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,17.666666666666686,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I650)<(H$42-1),IF((F651+G651)*H651>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},6.910869438163517,{"$error":"#VALUE!"},2.5217692701352403E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,17.666666666666686,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,17.750000000000018,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I651)<(H$42-1),IF((F652+G652)*H652>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},6.8720140714989677,{"$error":"#VALUE!"},2.5075909861275288E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,17.750000000000018,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,17.83333333333335,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I652)<(H$42-1),IF((F653+G653)*H653>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},6.8333771635293976,{"$error":"#VALUE!"},2.4934924174767226E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,17.83333333333335,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,17.916666666666682,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I653)<(H$42-1),IF((F654+G654)*H654>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},6.7949574860023025,{"$error":"#VALUE!"},2.4794731159947257E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,17.916666666666682,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,18.000000000000014,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I654)<(H$42-1),IF((F655+G655)*H655>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},6.7567538175708526,{"$error":"#VALUE!"},2.4655326360133144E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,18.000000000000014,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,18.083333333333346,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I655)<(H$42-1),IF((F656+G656)*H656>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},6.7187649437550601,{"$error":"#VALUE!"},2.451670534369969E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,18.083333333333346,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,18.166666666666679,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I656)<(H$42-1),IF((F657+G657)*H657>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},6.6809896569031784,{"$error":"#VALUE!"},2.4378863703937888E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,18.166666666666679,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,18.250000000000011,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I657)<(H$42-1),IF((F658+G658)*H658>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},6.6434267561533105,{"$error":"#VALUE!"},2.4241797058914816E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,18.250000000000011,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,18.333333333333343,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I658)<(H$42-1),IF((F659+G659)*H659>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},6.6060750473952279,{"$error":"#VALUE!"},2.410550105133432E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,18.333333333333343,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,18.416666666666675,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I659)<(H$42-1),IF((F660+G660)*H660>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},6.5689333432324188,{"$error":"#VALUE!"},2.3969971348398539E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,18.416666666666675,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,18.500000000000007,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I660)<(H$42-1),IF((F661+G661)*H661>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},6.5320004629443327,{"$error":"#VALUE!"},2.3835203641670126E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,18.500000000000007,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,18.583333333333339,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I661)<(H$42-1),IF((F662+G662)*H662>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},6.4952752324488552,{"$error":"#VALUE!"},2.370119364693531E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,18.583333333333339,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,18.666666666666671,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I662)<(H$42-1),IF((F663+G663)*H663>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},6.458756484264975,{"$error":"#VALUE!"},2.3567937104067689E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,18.666666666666671,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,18.750000000000004,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I663)<(H$42-1),IF((F664+G664)*H664>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},6.4224430574756761,{"$error":"#VALUE!"},2.3435429776892811E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,18.750000000000004,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,18.833333333333336,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I664)<(H$42-1),IF((F665+G665)*H665>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},6.386333797691031,{"$error":"#VALUE!"},2.3303667453053505E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,18.833333333333336,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,18.916666666666668,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I665)<(H$42-1),IF((F666+G666)*H666>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},6.3504275570115043,{"$error":"#VALUE!"},2.3172645943875962E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,18.916666666666668,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,19,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I666)<(H$42-1),IF((F667+G667)*H667>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},6.3147231939914619,{"$error":"#VALUE!"},2.3042361084236622E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,19,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,19.083333333333332,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I667)<(H$42-1),IF((F668+G668)*H668>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},6.2792195736028651,{"$error":"#VALUE!"},2.2912808732429638E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,19.083333333333332,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,19.166666666666664,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I668)<(H$42-1),IF((F669+G669)*H669>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},6.2439155671992372,{"$error":"#VALUE!"},2.2783984770035428E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,19.166666666666664,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,19.249999999999996,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I669)<(H$42-1),IF((F670+G670)*H670>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},6.2088100524797341,{"$error":"#VALUE!"},2.2655885101789563E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,19.249999999999996,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,19.333333333333329,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I670)<(H$42-1),IF((F671+G671)*H671>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},6.1739019134534896,{"$error":"#VALUE!"},2.2528505655452655E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,19.333333333333329,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,19.416666666666661,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I671)<(H$42-1),IF((F672+G672)*H672>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},6.1391900404041344,{"$error":"#VALUE!"},2.2401842381680897E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,19.416666666666661,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,19.499999999999993,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I672)<(H$42-1),IF((F673+G673)*H673>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},6.1046733298545215,{"$error":"#VALUE!"},2.2275891253897329E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,19.499999999999993,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,19.583333333333325,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I673)<(H$42-1),IF((F674+G674)*H674>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},6.0703506845316451,{"$error":"#VALUE!"},2.2150648268163858E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,19.583333333333325,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,19.666666666666657,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I674)<(H$42-1),IF((F675+G675)*H675>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},6.0362210133317564,{"$error":"#VALUE!"},2.2026109443053932E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,19.666666666666657,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,19.749999999999989,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I675)<(H$42-1),IF((F676+G676)*H676>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},6.0022832312856833,{"$error":"#VALUE!"},2.1902270819526008E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,19.749999999999989,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,19.833333333333321,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I676)<(H$42-1),IF((F677+G677)*H677>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},5.968536259524333,{"$error":"#VALUE!"},2.1779128460797686E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,19.833333333333321,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,19.916666666666654,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I677)<(H$42-1),IF((F678+G678)*H678>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},5.9349790252444015,{"$error":"#VALUE!"},2.1656678452220544E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,19.916666666666654,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,19.999999999999986,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I678)<(H$42-1),IF((F679+G679)*H679>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},5.9016104616742631,{"$error":"#VALUE!"},2.1534916901155717E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,19.999999999999986,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,20.083333333333318,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I679)<(H$42-1),IF((F680+G680)*H680>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},5.8684295080400659,{"$error":"#VALUE!"},2.1413839936850147E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,20.083333333333318,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,20.16666666666665,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I680)<(H$42-1),IF((F681+G681)*H681>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},5.8354351095320034,{"$error":"#VALUE!"},2.1293443710313505E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,20.16666666666665,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,20.249999999999982,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I681)<(H$42-1),IF((F682+G682)*H682>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},5.8026262172707845,{"$error":"#VALUE!"},2.1173724394195872E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,20.249999999999982,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,20.333333333333314,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I682)<(H$42-1),IF((F683+G683)*H683>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},5.7700017882742936,{"$error":"#VALUE!"},2.1054678182666049E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,20.333333333333314,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,20.416666666666647,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I683)<(H$42-1),IF((F684+G684)*H684>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},5.7375607854244288,{"$error":"#VALUE!"},2.0936301291290572E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,20.416666666666647,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,20.499999999999979,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I684)<(H$42-1),IF((F685+G685)*H685>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},5.7053021774341381,{"$error":"#VALUE!"},2.0818589956913412E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,20.499999999999979,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,20.583333333333311,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I685)<(H$42-1),IF((F686+G686)*H686>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},5.6732249388146272,{"$error":"#VALUE!"},2.0701540437536338E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,20.583333333333311,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,20.666666666666643,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I686)<(H$42-1),IF((F687+G687)*H687>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},5.6413280498427687,{"$error":"#VALUE!"},2.0585149012199957E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,20.666666666666643,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,20.749999999999975,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I687)<(H$42-1),IF((F688+G688)*H688>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},5.6096104965286822,{"$error":"#VALUE!"},2.0469411980865451E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,20.749999999999975,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,20.833333333333307,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I688)<(H$42-1),IF((F689+G689)*H689>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},5.5780712705834947,{"$error":"#VALUE!"},2.0354325664296923E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,20.833333333333307,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,20.916666666666639,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I689)<(H$42-1),IF((F690+G690)*H690>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},5.5467093693872966,{"$error":"#VALUE!"},2.0239886403944456E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,20.916666666666639,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,20.999999999999972,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I690)<(H$42-1),IF((F691+G691)*H691>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},5.5155237959572609,{"$error":"#VALUE!"},2.0126090561827795E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,20.999999999999972,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,21.083333333333304,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I691)<(H$42-1),IF((F692+G692)*H692>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},5.4845135589159542,{"$error":"#VALUE!"},2.0012934520420717E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,21.083333333333304,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,21.166666666666636,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I692)<(H$42-1),IF((F693+G693)*H693>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},5.453677672459821,{"$error":"#VALUE!"},1.9900414682536005E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"-0.001*AR693+0.55","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,21.166666666666636,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,21.249999999999968,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I693)<(H$42-1),IF((F694+G694)*H694>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},5.4230151563278426,{"$error":"#VALUE!"},1.9788527471211119E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,21.249999999999968,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,21.3333333333333,{"$error":"#VALUE!"},{"$f":"T695*AZ695/3.413","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(E695<=(H$31-H$33-H$39)/1000,1,0)*0","v":{"$error":"#VALUE!"}},1,{"$f":"IF(SUM(I$439:I694)<(H$42-1),IF((F695+G695)*H695>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"E695/((1+$H$40)^B695)","v":{"$error":"#VALUE!"}},{"$f":"($H$34/1000)/((1+$H$40)^B695)","v":5.3925250357703742},{"$error":"#VALUE!"},{"$f":"(1/12)/(1+$H$40)^B695","v":1.967726932959446E-2},null,{"$error":"#VALUE!"},{"$f":"R$9*$Q695^6+S$9*$Q695^5+T$9*$Q695^4+U$9*$Q695^3+V$9*$Q695^2+W$9*$Q695+AA$9","v":{"$error":"#VALUE!"}},{"$f":"R$10*$Q695^6+S$10*$Q695^5+T$10*$Q695^4+U$10*$Q695^3+V$10*$Q695^2+W$10*$Q695+AA$10","v":{"$error":"#VALUE!"}},{"$f":"(R695-W$14)-(V$14+460)*(S695-AA$14)","v":{"$error":"#VALUE!"}},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"( 0.00000000000014225*X695^5 - 0.00000000063335*X695^4 + 0.0000011223*X695^3 - 0.00099104*X695^2 + 0.60315*X695 + 238.86)-273","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"ERFC(AH695)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(I695<1,0,IF(AJ695>F$37,0,1))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$f":"-0.0006*AR695 - 0.0681","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"AS695*AZ$62+AT695","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,21.3333333333333,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"-0.000655*(C695-(F$19-F$27))+1.01964","v":{"$error":"#VALUE!"}},{"$f":"-0.00244*(C695-(F$19-F$27))-0.0567","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,21.416666666666632,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(D696*H$26/1000000-H$33/1000<0,0,D696*H$26/1000000-H$33/1000)","v":{"$error":"#VALUE!"}},{"$f":"IF(C696 <= H$37,1,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I695)<(H$42-1),IF((F696+G696)*H696>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"I696/(1+H$40)^B696","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},5.3622063415181644,{"$error":"#VALUE!"},1.9566636720832333E-2,null,{"$f":"C696*1.8+32-H$21-H$22*1.8","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$f":"IF(AK695<1,V695+1/12,X$54/365)","v":{"$error":"#VALUE!"}},{"$f":"IF(V696>V695,(C695+273)*AY696-273,W$65)","v":{"$error":"#VALUE!"}},{"$f":" 10^(- 34.188 +197.47* (C696+273)^-1 - 0.000005851*(C696+273)^2 + 12.245*LOG(C696+273))*60.08*1000","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"(((C696+273)*BJ696)-273)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"(X$47/AC696)*3600*24/U$48","v":{"$error":"#VALUE!"}},{"$f":"AD696/U$51","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"U$49/AE696","v":{"$error":"#VALUE!"}},{"$f":"(Q$47*U$52)/(AB696*AC696*AD696*(Q$50*(AF696-AG696))^0.5)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"EXP((-0.42*LN(AJ696-F$20)+1.4745)*(AZ696))","v":{"$error":"#VALUE!"}},{"$f":"AM696*(AJ696-F$20+273)-273","v":{"$error":"#VALUE!"}},{"$f":" 0.0000000000249634*X696^4 - 0.00000000425191*X696^3 - 0.000119669*X696^2 + 0.307616*X696 - 0.294394","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"(1-($H$43+273)/(C696-$H$20+273))/(1-($H$43+273)/($H$27+273))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"( -12.447*AW696^2 + 25.389*AW696 - 11.942)*AZ$436","v":{"$error":"#VALUE!"}},null,21.416666666666632,{"$error":"#VALUE!"},{"$f":"4*(AF696*Q$50)^0.5","v":{"$error":"#VALUE!"}},null,{"$f":"D696","v":{"$error":"#VALUE!"}},{"$f":"BF696/(T696/3.413)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"BH696*EXP(BI696*BG696)","v":{"$error":"#VALUE!"}},null,{"$f":"H$27-AR696","v":{"$error":"#VALUE!"}},1,0]
[null,{"$f":"B696+1/12","v":21.499999999999964},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I696)<(H$42-1),IF((F697+G697)*H697>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},5.3320581097515349,{"$f":"IF(J697<1, B697,N696)","v":{"$error":"#VALUE!"}},1.9456626127956476E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"MAX(Y696:Z696)+F$23","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$f":"AJ696-F$20","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":" -8.3766E-16*(C696+273)^6 + 0.0000000000022967*(C696+273)^5 - 0.000000002547*(C696+273)^4 + 0.0000014456*(C696+273)^3 - 0.00043516*(C696+273)^2 + 0.063792*(C696+273) - 2.4296","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(AR697<150,AU697,IF(AZ$62<AX697,AU697,AV697))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$f":"B697","v":21.499999999999964},{"$f":"AJ697","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$f":"IF(BM696>0,1,IF(BL697<0,0,1))","v":1},{"$f":"IF(BM696=1,0,IF(BM697=0,0,B697))","v":0}]
[null,21.583333333333297,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I697)<(H$42-1),IF((F698+G698)*H698>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},5.30207938206975,{"$error":"#VALUE!"},1.9347234053772294E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,21.583333333333297,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,21.666666666666629,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I698)<(H$42-1),IF((F699+G699)*H699>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(J698=1,1,IF(I699=1,1,0))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},5.2722692054605362,{"$error":"#VALUE!"},1.923845702074764E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,21.666666666666629,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,21.749999999999961,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I699)<(H$42-1),IF((F700+G700)*H700>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},5.2426266322698005,{"$error":"#VALUE!"},1.9130291570902305E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,21.749999999999961,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,21.833333333333293,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I700)<(H$42-1),IF((F701+G701)*H701>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},5.2131507201714946,{"$error":"#VALUE!"},1.9022734265698074E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"F$19+(AA701-F$19)*AI701","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,21.833333333333293,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,21.916666666666625,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I701)<(H$42-1),IF((F702+G702)*H702>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},5.1838405321376637,{"$error":"#VALUE!"},1.891578168592941E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,21.916666666666625,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,21.999999999999957,{"$f":"AJ703","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I702)<(H$42-1),IF((F703+G703)*H703>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},5.1546951364086597,{"$error":"#VALUE!"},1.8809430431614781E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,21.999999999999957,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,22.08333333333329,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I703)<(H$42-1),IF((F704+G704)*H704>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},5.1257136064635134,{"$error":"#VALUE!"},1.8703677121888536E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,22.08333333333329,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,22.166666666666622,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I704)<(H$42-1),IF((F705+G705)*H705>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},5.096895020990492,{"$error":"#VALUE!"},1.859851839489348E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,22.166666666666622,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,22.249999999999954,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I705)<(H$42-1),IF((F706+G706)*H706>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},5.0682384638578002,{"$error":"#VALUE!"},1.8493950907673955E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,22.249999999999954,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,22.333333333333286,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I706)<(H$42-1),IF((F707+G707)*H707>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},5.0397430240844656,{"$error":"#VALUE!"},1.8389971336069604E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"(0.00000000217642*W707^4 - 0.0000011433197*W707^3 + 0.00020328187235*W707^2 - 0.011554722573*W707 +4.301651536642)*1000","v":{"$error":"#VALUE!"}},{"$f":" 1/(0.00000000000013*W707^4 - 0.00000000006419*W707^3 + 0.00000001365689*W707^2 - 0.00000043857183*W707 +0.001003773308)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"(V707)*365","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(AK707<1,AJ707,AJ$65)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"MAX(AN707:AO707)","v":{"$error":"#VALUE!"}},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"-0.0004*AR707 + 1.0166","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,22.333333333333286,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,22.416666666666618,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I707)<(H$42-1),IF((F708+G708)*H708>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},5.0114077958113716,{"$error":"#VALUE!"},1.8286576374609669E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,22.416666666666618,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,22.49999999999995,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I708)<(H$42-1),IF((F709+G709)*H709>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},4.9832318782724672,{"$error":"#VALUE!"},1.8183762736407941E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,22.49999999999995,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,22.583333333333282,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I709)<(H$42-1),IF((F710+G710)*H710>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},4.9552143757661256,{"$error":"#VALUE!"},1.8081527153058233E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,22.583333333333282,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,22.666666666666615,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I710)<(H$42-1),IF((F711+G711)*H711>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},4.927354397626674,{"$error":"#VALUE!"},1.7979866374530522E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,22.666666666666615,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,22.749999999999947,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I711)<(H$42-1),IF((F712+G712)*H712>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},4.8996510581960795,{"$error":"#VALUE!"},1.7878777169067592E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,22.749999999999947,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,22.833333333333279,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I712)<(H$42-1),IF((F713+G713)*H713>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},4.872103476795794,{"$error":"#VALUE!"},1.7778256323082327E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,22.833333333333279,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,22.916666666666611,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I713)<(H$42-1),IF((F714+G714)*H714>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},4.8447107776987561,{"$error":"#VALUE!"},1.7678300641055543E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,22.916666666666611,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,22.999999999999943,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I714)<(H$42-1),IF((F715+G715)*H715>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},4.8174720901015551,{"$error":"#VALUE!"},1.7578906945434389E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,22.999999999999943,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,23.083333333333275,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I715)<(H$42-1),IF((F716+G716)*H716>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},4.7903865480967456,{"$error":"#VALUE!"},1.7480072076531357E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,23.083333333333275,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,23.166666666666607,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I716)<(H$42-1),IF((F717+G717)*H717>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},4.7634532906453231,{"$error":"#VALUE!"},1.7381792892423826E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,23.166666666666607,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,23.24999999999994,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I717)<(H$42-1),IF((F718+G718)*H718>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},4.7366714615493501,{"$error":"#VALUE!"},1.7284066268854176E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,23.24999999999994,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,23.333333333333272,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I718)<(H$42-1),IF((F719+G719)*H719>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},4.7100402094247373,{"$error":"#VALUE!"},1.7186889099130482E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,23.333333333333272,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,23.416666666666604,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I719)<(H$42-1),IF((F720+G720)*H720>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},4.683558687674183,{"$error":"#VALUE!"},1.7090258294027744E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,23.416666666666604,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,23.499999999999936,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I720)<(H$42-1),IF((F721+G721)*H721>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},4.6572260544602537,{"$error":"#VALUE!"},1.6994170781689678E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,23.499999999999936,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,23.583333333333268,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I721)<(H$42-1),IF((F722+G722)*H722>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},4.6310414726786266,{"$error":"#VALUE!"},1.6898623507531078E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,23.583333333333268,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,23.6666666666666,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I722)<(H$42-1),IF((F723+G723)*H723>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},4.6050041099314756,{"$error":"#VALUE!"},1.6803613434140691E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,23.6666666666666,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,23.749999999999932,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I723)<(H$42-1),IF((F724+G724)*H724>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},4.5791131385010138,{"$error":"#VALUE!"},1.6709137541184679E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,23.749999999999932,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,23.833333333333265,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I724)<(H$42-1),IF((F725+G725)*H725>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},4.5533677353231763,{"$error":"#VALUE!"},1.6615192825310605E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,23.833333333333265,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,23.916666666666597,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I725)<(H$42-1),IF((F726+G726)*H726>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},4.5277670819614588,{"$error":"#VALUE!"},1.6521776300051926E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,23.916666666666597,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,23.999999999999929,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I726)<(H$42-1),IF((F727+G727)*H727>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},4.5023103645808966,{"$error":"#VALUE!"},1.6428884995733091E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,23.999999999999929,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,24.083333333333261,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I727)<(H$42-1),IF((F728+G728)*H728>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},4.4769967739221963,{"$error":"#VALUE!"},1.6336515959375117E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,24.083333333333261,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,24.166666666666593,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I728)<(H$42-1),IF((F729+G729)*H729>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},4.4518255052760081,{"$error":"#VALUE!"},1.6244666254601723E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,24.166666666666593,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,24.249999999999925,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I729)<(H$42-1),IF((F730+G730)*H730>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},4.4267957584573407,{"$error":"#VALUE!"},1.6153332961545978E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,24.249999999999925,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,24.333333333333258,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I730)<(H$42-1),IF((F731+G731)*H731>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},4.4019067377801342,{"$error":"#VALUE!"},1.6062513176757481E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,24.333333333333258,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,24.41666666666659,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I731)<(H$42-1),IF((F732+G732)*H732>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},4.3771576520319515,{"$error":"#VALUE!"},1.5972204013110058E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,24.41666666666659,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,24.499999999999922,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I732)<(H$42-1),IF((F733+G733)*H733>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},4.35254771444884,{"$error":"#VALUE!"},1.5882402599709994E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,24.499999999999922,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,24.583333333333254,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I733)<(H$42-1),IF((F734+G734)*H734>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},4.3280761426903087,{"$error":"#VALUE!"},1.5793106081804759E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,24.583333333333254,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,24.666666666666586,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I734)<(H$42-1),IF((F735+G735)*H735>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},4.3037421588144662,{"$error":"#VALUE!"},1.5704311620692246E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,24.666666666666586,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,24.749999999999918,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I735)<(H$42-1),IF((F736+G736)*H736>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},4.2795449892532869,{"$error":"#VALUE!"},1.5616016393630555E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,24.749999999999918,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,24.83333333333325,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I736)<(H$42-1),IF((F737+G737)*H737>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},4.2554838647880189,{"$error":"#VALUE!"},1.552821759374824E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,24.83333333333325,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,24.916666666666583,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I737)<(H$42-1),IF((F738+G738)*H738>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},4.231558020524731,{"$error":"#VALUE!"},1.5440912429955081E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,24.916666666666583,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,24.999999999999915,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I738)<(H$42-1),IF((F739+G739)*H739>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},4.2077666958700011,{"$error":"#VALUE!"},1.5354098126853368E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,24.999999999999915,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,25.083333333333247,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$f":"IF(SUM(I$439:I739)<(H$42-1),IF((F740+G740)*H740>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(J739=1,1,IF(I740=1,1,0))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},4.1841091345067296,{"$error":"#VALUE!"},1.5267771924649655E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,25.083333333333247,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,25.166666666666579,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$f":"IF(SUM(I$439:I740)<(H$42-1),IF((F741+G741)*H741>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(J740=1,1,IF(I741=1,1,0))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},4.1605845843701044,{"$error":"#VALUE!"},1.5181931079067044E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,25.166666666666579,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,25.249999999999911,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$f":"IF(SUM(I$439:I741)<(H$42-1),IF((F742+G742)*H742>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(J741=1,1,IF(I742=1,1,0))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},4.1371922976236863,{"$error":"#VALUE!"},1.5096572861257936E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,25.249999999999911,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,25.333333333333243,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$f":"IF(SUM(I$439:I742)<(H$42-1),IF((F743+G743)*H743>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},4.1139315306356421,{"$error":"#VALUE!"},1.5011694557717283E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,25.333333333333243,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,25.416666666666575,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$f":"IF(SUM(I$439:I743)<(H$42-1),IF((F744+G744)*H744>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},4.0908015439550987,{"$error":"#VALUE!"},1.4927293470196328E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,25.416666666666575,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,25.499999999999908,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$f":"IF(SUM(I$439:I744)<(H$42-1),IF((F745+G745)*H745>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},4.0678016022886387,{"$error":"#VALUE!"},1.4843366915616831E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,25.499999999999908,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,25.58333333333324,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$f":"IF(SUM(I$439:I745)<(H$42-1),IF((F746+G746)*H746>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},4.0449309744769275,{"$error":"#VALUE!"},1.4759912225985768E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,25.58333333333324,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,25.666666666666572,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$f":"IF(SUM(I$439:I746)<(H$42-1),IF((F747+G747)*H747>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},4.022188933471468,{"$error":"#VALUE!"},1.4676926748310525E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,25.666666666666572,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,25.749999999999904,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$f":"IF(SUM(I$439:I747)<(H$42-1),IF((F748+G748)*H748>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},3.9995747563114867,{"$error":"#VALUE!"},1.4594407844514552E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,25.749999999999904,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,25.833333333333236,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$f":"IF(SUM(I$439:I748)<(H$42-1),IF((F749+G749)*H749>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},3.9770877241009557,{"$error":"#VALUE!"},1.4512352891353509E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,25.833333333333236,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,25.916666666666568,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$f":"IF(SUM(I$439:I749)<(H$42-1),IF((F750+G750)*H750>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},3.9547271219857336,{"$error":"#VALUE!"},1.4430759280331865E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,25.916666666666568,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,25.999999999999901,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$f":"IF(SUM(I$439:I750)<(H$42-1),IF((F751+G751)*H751>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},3.9324922391308452,{"$error":"#VALUE!"},1.4349624417619982E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,25.999999999999901,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,26.083333333333233,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$f":"IF(SUM(I$439:I751)<(H$42-1),IF((F752+G752)*H752>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},3.9103823686978809,{"$error":"#VALUE!"},1.4268945723971652E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,26.083333333333233,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,26.166666666666565,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$f":"IF(SUM(I$439:I752)<(H$42-1),IF((F753+G753)*H753>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},3.8883968078225299,{"$error":"#VALUE!"},1.4188720634642108E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,26.166666666666565,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,26.249999999999897,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$f":"IF(SUM(I$439:I753)<(H$42-1),IF((F754+G754)*H754>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},3.8665348575922338,{"$error":"#VALUE!"},1.4108946599306494E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,26.249999999999897,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,26.333333333333229,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$f":"IF(SUM(I$439:I754)<(H$42-1),IF((F755+G755)*H755>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},3.8447958230239681,{"$error":"#VALUE!"},1.402962108197878E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,26.333333333333229,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,26.416666666666561,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$f":"IF(SUM(I$439:I755)<(H$42-1),IF((F756+G756)*H756>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},3.8231790130421515,{"$error":"#VALUE!"},1.395074156093116E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,26.416666666666561,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,26.499999999999893,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$f":"IF(SUM(I$439:I756)<(H$42-1),IF((F757+G757)*H757>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},3.8016837404566752,{"$error":"#VALUE!"},1.3872305528613873E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"-0.001*AR757+0.55","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,26.499999999999893,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,26.583333333333226,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$f":"IF(SUM(I$439:I757)<(H$42-1),IF((F758+G758)*H758>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},3.7803093219410577,{"$error":"#VALUE!"},1.3794310491575498E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,26.583333333333226,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,26.666666666666558,{"$error":"#VALUE!"},{"$f":"T759*AZ759/3.413","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(E759<=(H$31-H$33-H$39)/1000,1,0)*0","v":{"$error":"#VALUE!"}},0,{"$f":"IF(SUM(I$439:I758)<(H$42-1),IF((F759+G759)*H759>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"E759/((1+$H$40)^B759)","v":{"$error":"#VALUE!"}},{"$f":"($H$34/1000)/((1+$H$40)^B759)","v":3.759055078010721},{"$error":"#VALUE!"},{"$f":"(1/12)/(1+$H$40)^B759","v":1.3716753970383681E-2},null,{"$error":"#VALUE!"},{"$f":"R$9*$Q759^6+S$9*$Q759^5+T$9*$Q759^4+U$9*$Q759^3+V$9*$Q759^2+W$9*$Q759+AA$9","v":{"$error":"#VALUE!"}},{"$f":"R$10*$Q759^6+S$10*$Q759^5+T$10*$Q759^4+U$10*$Q759^3+V$10*$Q759^2+W$10*$Q759+AA$10","v":{"$error":"#VALUE!"}},{"$f":"(R759-W$14)-(V$14+460)*(S759-AA$14)","v":{"$error":"#VALUE!"}},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"( 0.00000000000014225*X759^5 - 0.00000000063335*X759^4 + 0.0000011223*X759^3 - 0.00099104*X759^2 + 0.60315*X759 + 238.86)-273","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"ERFC(AH759)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(I759<1,0,IF(AJ759>F$37,0,1))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$f":"-0.0006*AR759 - 0.0681","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"AS759*AZ$62+AT759","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,26.666666666666558,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"-0.000655*(C759-(F$19-F$27))+1.01964","v":{"$error":"#VALUE!"}},{"$f":"-0.00244*(C759-(F$19-F$27))-0.0567","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,26.74999999999989,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(D760*H$26/1000000-H$33/1000<0,0,D760*H$26/1000000-H$33/1000)","v":{"$error":"#VALUE!"}},{"$f":"IF(C760 <= H$37,1,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$f":"IF(SUM(I$439:I759)<(H$42-1),IF((F760+G760)*H760>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"I760/(1+H$40)^B760","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},3.737920333001393,{"$error":"#VALUE!"},1.3639633499546323E-2,null,{"$f":"C760*1.8+32-H$21-H$22*1.8","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$f":"IF(AK759<1,V759+1/12,X$54/365)","v":{"$error":"#VALUE!"}},{"$f":"IF(V760>V759,(C759+273)*AY760-273,W$65)","v":{"$error":"#VALUE!"}},{"$f":" 10^(- 34.188 +197.47* (C760+273)^-1 - 0.000005851*(C760+273)^2 + 12.245*LOG(C760+273))*60.08*1000","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"(((C760+273)*BJ760)-273)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"(X$47/AC760)*3600*24/U$48","v":{"$error":"#VALUE!"}},{"$f":"AD760/U$51","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"U$49/AE760","v":{"$error":"#VALUE!"}},{"$f":"(Q$47*U$52)/(AB760*AC760*AD760*(Q$50*(AF760-AG760))^0.5)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"EXP((-0.42*LN(AJ760-F$20)+1.4745)*(AZ760))","v":{"$error":"#VALUE!"}},{"$f":"AM760*(AJ760-F$20+273)-273","v":{"$error":"#VALUE!"}},{"$f":" 0.0000000000249634*X760^4 - 0.00000000425191*X760^3 - 0.000119669*X760^2 + 0.307616*X760 - 0.294394","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"(1-($H$43+273)/(C760-$H$20+273))/(1-($H$43+273)/($H$27+273))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"( -12.447*AW760^2 + 25.389*AW760 - 11.942)*AZ$436","v":{"$error":"#VALUE!"}},null,26.74999999999989,{"$error":"#VALUE!"},{"$f":"4*(AF760*Q$50)^0.5","v":{"$error":"#VALUE!"}},null,{"$f":"D760","v":{"$error":"#VALUE!"}},{"$f":"BF760/(T760/3.413)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"BH760*EXP(BI760*BG760)","v":{"$error":"#VALUE!"}},null,{"$f":"H$27-AR760","v":{"$error":"#VALUE!"}},1,0]
[null,{"$f":"B760+1/12","v":26.833333333333222},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$f":"IF(SUM(I$439:I760)<(H$42-1),IF((F761+G761)*H761>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},3.7169044150476256,{"$f":"IF(J761<1, B761,N760)","v":{"$error":"#VALUE!"}},1.3562946627433198E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"MAX(Y760:Z760)+F$23","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$f":"AJ760-F$20","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":" -8.3766E-16*(C760+273)^6 + 0.0000000000022967*(C760+273)^5 - 0.000000002547*(C760+273)^4 + 0.0000014456*(C760+273)^3 - 0.00043516*(C760+273)^2 + 0.063792*(C760+273) - 2.4296","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(AR761<150,AU761,IF(AZ$62<AX761,AU761,AV761))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$f":"B761","v":26.833333333333222},{"$f":"AJ761","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$f":"IF(BM760>0,1,IF(BL761<0,0,1))","v":1},{"$f":"IF(BM760=1,0,IF(BM761=0,0,B761))","v":0}]
[null,26.916666666666554,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$f":"IF(SUM(I$439:I761)<(H$42-1),IF((F762+G762)*H762>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},3.6960066560614369,{"$error":"#VALUE!"},1.3486690916198018E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,26.916666666666554,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,26.999999999999886,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$f":"IF(SUM(I$439:I762)<(H$42-1),IF((F763+G763)*H763>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},3.6752263917110741,{"$error":"#VALUE!"},1.3410863941700931E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,26.999999999999886,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,27.083333333333218,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$f":"IF(SUM(I$439:I763)<(H$42-1),IF((F764+G764)*H764>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},3.6545629613998929,{"$error":"#VALUE!"},1.3335463293431465E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,27.083333333333218,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,27.166666666666551,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$f":"IF(SUM(I$439:I764)<(H$42-1),IF((F765+G765)*H765>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},3.6340157082453595,{"$error":"#VALUE!"},1.3260486574431891E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"F$19+(AA765-F$19)*AI765","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,27.166666666666551,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,27.249999999999883,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$f":"IF(SUM(I$439:I765)<(H$42-1),IF((F766+G766)*H766>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},3.6135839790581663,{"$error":"#VALUE!"},1.3185931401221037E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,27.249999999999883,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,27.333333333333215,{"$f":"AJ767","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$f":"IF(SUM(I$439:I766)<(H$42-1),IF((F767+G767)*H767>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},3.5932671243214691,{"$error":"#VALUE!"},1.31117954037185E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,27.333333333333215,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,27.416666666666547,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$f":"IF(SUM(I$439:I767)<(H$42-1),IF((F768+G768)*H768>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},3.5730644981702384,{"$error":"#VALUE!"},1.3038076225169322E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,27.416666666666547,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,27.499999999999879,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$f":"IF(SUM(I$439:I768)<(H$42-1),IF((F769+G769)*H769>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},3.552975458370728,{"$error":"#VALUE!"},1.2964771522069053E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,27.499999999999879,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,27.583333333333211,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$f":"IF(SUM(I$439:I769)<(H$42-1),IF((F770+G770)*H770>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},3.5329993663000572,{"$error":"#VALUE!"},1.2891878964089262E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,27.583333333333211,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,27.666666666666544,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$f":"IF(SUM(I$439:I770)<(H$42-1),IF((F771+G771)*H771>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},3.5131355869259107,{"$error":"#VALUE!"},1.2819396234003451E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"(0.00000000217642*W771^4 - 0.0000011433197*W771^3 + 0.00020328187235*W771^2 - 0.011554722573*W771 +4.301651536642)*1000","v":{"$error":"#VALUE!"}},{"$f":" 1/(0.00000000000013*W771^4 - 0.00000000006419*W771^3 + 0.00000001365689*W771^2 - 0.00000043857183*W771 +0.001003773308)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"(V771)*365","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(AK771<1,AJ771,AJ$65)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"MAX(AN771:AO771)","v":{"$error":"#VALUE!"}},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"-0.0004*AR771 + 1.0166","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,27.666666666666544,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,27.749999999999876,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$f":"IF(SUM(I$439:I771)<(H$42-1),IF((F772+G772)*H772>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},3.493383488786352,{"$error":"#VALUE!"},1.2747321027613397E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,27.749999999999876,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,27.833333333333208,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$f":"IF(SUM(I$439:I772)<(H$42-1),IF((F773+G773)*H773>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},3.4737424439697464,{"$error":"#VALUE!"},1.2675651053675897E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,27.833333333333208,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,27.91666666666654,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$f":"IF(SUM(I$439:I773)<(H$42-1),IF((F774+G774)*H774>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},3.4542118280948038,{"$error":"#VALUE!"},1.2604384033829933E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,27.91666666666654,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,27.999999999999872,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$f":"IF(SUM(I$439:I774)<(H$42-1),IF((F775+G775)*H775>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},3.4347910202907261,{"$error":"#VALUE!"},1.2533517702524245E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,27.999999999999872,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,28.083333333333204,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$f":"IF(SUM(I$439:I775)<(H$42-1),IF((F776+G776)*H776>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},3.4154794031774727,{"$error":"#VALUE!"},1.2463049806945304E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,28.083333333333204,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,28.166666666666536,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$f":"IF(SUM(I$439:I776)<(H$42-1),IF((F777+G777)*H777>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},3.396276362846133,{"$error":"#VALUE!"},1.2392978106945703E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,28.166666666666536,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,28.249999999999869,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$f":"IF(SUM(I$439:I777)<(H$42-1),IF((F778+G778)*H778>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},3.3771812888394104,{"$error":"#VALUE!"},1.232330037497294E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,28.249999999999869,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,28.333333333333201,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$f":"IF(SUM(I$439:I778)<(H$42-1),IF((F779+G779)*H779>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},3.3581935741322173,{"$error":"#VALUE!"},1.2254014395998609E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,28.333333333333201,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,28.416666666666533,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$f":"IF(SUM(I$439:I779)<(H$42-1),IF((F780+G780)*H780>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},3.3393126151123753,{"$error":"#VALUE!"},1.2185117967447975E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,28.416666666666533,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,28.499999999999865,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$f":"IF(SUM(I$439:I780)<(H$42-1),IF((F781+G781)*H781>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},3.3205378115614308,{"$error":"#VALUE!"},1.2116608899129966E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,28.499999999999865,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,28.583333333333197,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$f":"IF(SUM(I$439:I781)<(H$42-1),IF((F782+G782)*H782>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},3.3018685666355698,{"$error":"#VALUE!"},1.2048485013167545E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,28.583333333333197,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,28.666666666666529,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$f":"IF(SUM(I$439:I782)<(H$42-1),IF((F783+G783)*H783>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},3.283304286846648,{"$error":"#VALUE!"},1.1980744143928468E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,28.666666666666529,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,28.749999999999861,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$f":"IF(SUM(I$439:I783)<(H$42-1),IF((F784+G784)*H784>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},3.2648443820433219,{"$error":"#VALUE!"},1.1913384137956456E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,28.749999999999861,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,28.833333333333194,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$f":"IF(SUM(I$439:I784)<(H$42-1),IF((F785+G785)*H785>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},3.2464882653922893,{"$error":"#VALUE!"},1.1846402853902718E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,28.833333333333194,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,28.916666666666526,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$f":"IF(SUM(I$439:I785)<(H$42-1),IF((F786+G786)*H786>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},3.2282353533596324,{"$error":"#VALUE!"},1.1779798162457892E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,28.916666666666526,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,28.999999999999858,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$f":"IF(SUM(I$439:I786)<(H$42-1),IF((F787+G787)*H787>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},3.2100850656922701,{"$error":"#VALUE!"},1.1713567946284352E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,28.999999999999858,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,29.08333333333319,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$f":"IF(SUM(I$439:I787)<(H$42-1),IF((F788+G788)*H788>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},3.1920368253995099,{"$error":"#VALUE!"},1.1647710099948892E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,29.08333333333319,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,29.166666666666522,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$f":"IF(SUM(I$439:I788)<(H$42-1),IF((F789+G789)*H789>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},3.1740900587347065,{"$error":"#VALUE!"},1.1582222529855806E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,29.166666666666522,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,29.249999999999854,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$f":"IF(SUM(I$439:I789)<(H$42-1),IF((F790+G790)*H790>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},3.1562441951770217,{"$error":"#VALUE!"},1.1517103154180329E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,29.249999999999854,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,29.333333333333186,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$f":"IF(SUM(I$439:I790)<(H$42-1),IF((F791+G791)*H791>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},3.1384986674132893,{"$error":"#VALUE!"},1.1452349902802446E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,29.333333333333186,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,29.416666666666519,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$f":"IF(SUM(I$439:I791)<(H$42-1),IF((F792+G792)*H792>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},3.1208529113199792,{"$error":"#VALUE!"},1.1387960717241106E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,29.416666666666519,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,29.499999999999851,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$f":"IF(SUM(I$439:I792)<(H$42-1),IF((F793+G793)*H793>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},3.1033063659452651,{"$error":"#VALUE!"},1.1323933550588763E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,29.499999999999851,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,29.583333333333183,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$f":"IF(SUM(I$439:I793)<(H$42-1),IF((F794+G794)*H794>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},3.0858584734911894,{"$error":"#VALUE!"},1.1260266367446311E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,29.583333333333183,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,29.666666666666515,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$f":"IF(SUM(I$439:I794)<(H$42-1),IF((F795+G795)*H795>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},3.068508679295936,{"$error":"#VALUE!"},1.1196957143858394E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,29.666666666666515,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,29.749999999999847,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$f":"IF(SUM(I$439:I795)<(H$42-1),IF((F796+G796)*H796>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},3.0512564318161912,{"$error":"#VALUE!"},1.1134003867249033E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,29.749999999999847,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,29.833333333333179,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$f":"IF(SUM(I$439:I796)<(H$42-1),IF((F797+G797)*H797>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},3.0341011826096191,{"$error":"#VALUE!"},1.1071404536357691E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,29.833333333333179,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,29.916666666666512,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$f":"IF(SUM(I$439:I797)<(H$42-1),IF((F798+G798)*H798>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},3.0170423863174158,{"$error":"#VALUE!"},1.1009157161175608E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,29.916666666666512,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,29.999999999999844,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$f":"IF(SUM(I$439:I798)<(H$42-1),IF((F799+G799)*H799>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},3.0000795006469847,{"$error":"#VALUE!"},1.0947259762882583E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,29.999999999999844,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,null,null,null,{"$f":"SUM(E439:E799)","v":{"$error":"#VALUE!"}},null,null,"SUMS:",{"$f":"SUM(I439:I799)","v":{"$error":"#VALUE!"}},null,{"$f":"SUM(K439:K799)","v":{"$error":"#VALUE!"}},{"$f":"SUM(L439:L799)","v":{"$error":"#VALUE!"}},{"$f":"SUM(M439:M799)","v":3531.2881524055369},{"$f":"N799","v":{"$error":"#VALUE!"}},{"$f":"SUM(O439:O799)","v":12.885634761890916}]

{"sheet":"Reservoir F1","index":27,"n_rows":1046,"n_cols":42,"rows_kept":1046,"cut":false,"hidden":true,"merged":[[59,26,59,27],[59,29,59,30],[550,26,550,27],[550,29,550,30]]}
[null,null,null,null,"GETEM -Beta:  Geothermal Electricity Technology Evaluation Model"]
[null,null,null,null,null,null,"Conversion System:",{"$f":"'Summary A1'!H26","v":"FLASH-STEAM"}]
[null,null,null,"Well Field Makeup - Flash Steam Plant: Calculation Based on Annual Temperature Decline Rate"]
[null,null,null,null,"User input required in cells:","No user input on this sheet"]
[]
[null,"1. Thermal Drawdown is modeled here based on user defined annual decline rate",null,null,null,null,null,null,null,null,null,null,null,null,"GF Properties",null,"Property=C0+C1*T+C2*T^2+C3*T^3+C4*T^4+C5*T^5+C6*T^6"]
[null,"2. Makeup is of entire reservoirs (all producers, injectors, surface equipment).",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"C6","C5","C4","C3","C2","C1","C0"]
[null,"3. Time interval used is 1 month; operating life is 30 year - Neither can be changed by user",null,null,null,null,null,null,null,null,null,null,null,null,"Pressure",null,"psia",-1.6573973E-14,2.8111021999999999E-11,1.3197496E-9,-4.9784986000000005E-7,1.836296E-4,-1.0938577999999999E-2,0.30919828999999999]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"enthalpy",null,"btu/lb",7.0459061999999996E-16,1.5041709000000001E-13,-5.0170088000000003E-10,5.0269721000000001E-7,-1.3079802999999999E-4,1.0112508,-32.232886000000001]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"entropy",null,"btu/lb-R",-2.2525163000000001E-18,6.2185728999999999E-15,-6.5394475000000001E-12,4.5293969000000003E-9,-2.6352004E-6,2.1979158999999998E-3,-6.7756237999999996E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ambient",{"$f":"Geofluid!H47","v":60},{"$f":"Geofluid!H48","v":28.093532960000005},{"$f":"Geofluid!H49","v":5.5531784907809009E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Geofluid!I47","v":60},{"$f":"Geofluid!I48","v":28.093532960000005},{"$f":"Geofluid!I49","v":5.5531784907809009E-2}]
[null,"A.","FLASH SYSTEM (Based on annual temperature decline rate)"]
[]
[null,null,null,null,null,"Reference",null,"Improved"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T*"," = (T) / (T,design), where T's are absolute temperatures (K or R)"]
[null,null,null,"Reservoir Temp","C",{"$f":"'Summary A1'!H50","v":250},null,{"$f":"'Summary A1'!J50","v":250}]
[null,null,null,null,"F",{"$f":"F17*1.8+32","v":482},null,{"$f":"H17*1.8+32","v":482},null,null,null,null,null,null,null,null,"2nd law eff / 2nd law eff,design =","1.10-0.1(T*)^[a(Td)^4 + b(Td)^3 + c(Td)^2 + d(Td) + e]"]
[null,null,null,"∆T in Production well","C",{"$f":"'Summary A1'!H56","v":6.0836062882203299},null,{"$f":"'Summary A1'!J56","v":3.0619371070467118},null,null,null,null,null,null,null,"Td is the plant design temperature in °K"]
[null,null,null,null,"F",{"$f":"F19*1.8","v":10.950491318796594},null,{"$f":"H19*1.8","v":5.5114867926840816},null,null,null,null,null,null,null,null,null,"a","b","c","d","e"]
[null,null,null,"T,Si Limit, initial","C",{"$f":"(IF(F17>175,0.00035129*F18^2+0.69792956*F18-159.597976,0.8229*F18-127.71)-32)/1.8","v":125.78731659999997},null,{"$f":"(IF(H17>175,0.00035129*H18^2+0.69792956*H18-159.597976,0.8229*H18-127.71)-32)/1.8","v":125.78731659999997},null,null,null,null,null,null,null,null,"single flash  ",-3.5942300000000002E-8,8.0878199999999994E-5,-6.8407200000000001E-2,25.741099999999999,-3637.06]
[null,null,null,"Drawdown Rate",null,{"$f":"'Input A1'!T268","v":5.0000000000000001E-3},null,{"$f":"'Input A1'!W268","v":2.5000000000000001E-3},null,null,null,null,null,null,null,null,"dual flash, outlet constraint ",-4.2112230000000001E-8,9.6016498999999995E-5,-8.2103497999999997E-2,31.149267999999999,-4424.6598999999997]
[null,null,null,"Total Flow","lb/h",{"$f":"'Summary A1'!H310","v":2018249.2723746691},null,{"$f":"'Summary A1'!J310","v":3643820.5090049473},null,null,null,null,null,null,null,null,"dual flash,  NO outlet constraint ",-2.2497296000000001E-8,5.3163057000000002E-5,-4.7198812999999999E-2,18.637875999999999,-2762.4047999999998]
[null,null,null,"Plant Design Temperature","C",{"$f":"'Summary A1'!H277","v":243.91639371177968},null,{"$f":"'Summary A1'!J277","v":246.9380628929533},null,null,null,null,null,null,null,null,"values used",{"$f":"IF($F$46=1,R21,IF($F$47=\"Yes\",R22,R23))","v":-4.2112230000000001E-8},{"$f":"IF($F$46=1,S21,IF($F$47=\"Yes\",S22,S23))","v":9.6016498999999995E-5},{"$f":"IF($F$46=1,T21,IF($F$47=\"Yes\",T22,T23))","v":-8.2103497999999997E-2},{"$f":"IF($F$46=1,U21,IF($F$47=\"Yes\",U22,U23))","v":31.149267999999999},{"$f":"IF($F$46=1,V21,IF($F$47=\"Yes\",V22,V23))","v":-4424.6598999999997}]
[null,null,null,"Time to reach T,design","yr",{"$f":"LN(F24/F17)/LN(1-F22)","v":4.9147520112513527},null,{"$f":"LN(H24/H17)/LN(1-H22)","v":4.9231838233583023}]
[null,null,null,"2nd law efficiency",null,{"$f":"'Flash Plant F1- Reference'!P24","v":0.38262719860940148},null,{"$f":"'Flash Plant F1- Improved'!P15","v":0.41179317066001059}]
[null,null,null,"Available Energy","w-h/lb",{"$f":"Geofluid!H52","v":33.656507570820139},null,{"$f":"Geofluid!I52","v":34.485326649220688}]
[null,null,null,"2nd law efficiency (Resource Temp)",null,{"$f":"'Summary A1'!H307/F29","v":0.36443319601032947},null,{"$f":"'Summary A1'!J307/H29","v":0.40187086982019049}]
[null,null,null,"Available Energy (Resource Temp )","w-h/lb",{"$f":"Geofluid!D52","v":35.336778723181986},null,{"$f":"Geofluid!D52","v":35.336778723181986}]
[null,"[t]",null,"Plant Output","kW",{"$f":"F27*F26*F23/1000","v":25990.802630839364},null,{"$f":"H27*H26*H23/1000","v":51745.246456085421}]
[null,null,null,"GF Pump Work","w-h/lb",{"$f":"'Summary A1'!H237","v":0.49092183230349257},null,{"$f":"'Summary A1'!J237","v":0.4789605996707052}]
[null,null,null,null,"kW",{"$f":"F31*F23/1000","v":990.80263083936325},null,{"$f":"H31*H23/1000","v":1745.2464560854237}]
[null,null,null,"Power Sales","kW",{"$f":"F30-F32","v":25000},null,{"$f":"H30-H32","v":50000}]
[null,null,null,"Sink temperature","C",{"$f":"Geofluid!H46","v":15.555555555555555},null,{"$f":"Geofluid!I46","v":15.555555555555555}]
[{"$f":"'Input A1'!A264","v":0},null,null," Max T Decline Used","C",{"$f":"'Summary A1'!H179","v":40.299999999999997},null,{"$f":"'Summary A1'!J179","v":40.299999999999997}]
[null,null,null,"Min Production Fluid Temp","C",{"$f":"F17-F35","v":209.7},null,{"$f":"H17-H35","v":209.7}]
[null,null,null," Max Power Decline Used","kW",{"$f":"0.5*F33","v":12500},null,{"$f":"0.5*H33","v":25000}]
[null,null,null,"Discount Rate",null,{"$f":"'Input A1'!T44","v":7.0000000000000007E-2},null,{"$f":"'Input A1'!W44","v":7.0000000000000007E-2}]
[null,null,null,"Potential Power Found","kW",{"$f":"'Summary A1'!H61*1000","v":300000},null,{"$f":"'Summary A1'!J61*1000","v":300000}]
[null,null,null,"# of Reservoirs Found",null,{"$f":"ROUNDDOWN(F39/F30,0)","v":11},null,{"$f":"ROUNDDOWN(H39/H30,0)","v":5}]
[null,null,null,"To","C",{"$f":"F34","v":15.555555555555555},null,{"$f":"H34","v":15.555555555555555}]
[null,null,null,"T/To,design",null,{"$f":"(F24+273)/(F41+273)","v":1.7913929701216853},null,{"$f":"(H24+273)/(H41+273)","v":1.8018646769490105}]
[null,null,null,"Carnot efficiency, initial)",null,{"$f":"1-(F41+273)/(F24+273)","v":0.44177519021297029},null,{"$f":"1-(H41+273)/(H24+273)","v":0.44501936644141327}]
[null,null,null,"allowed decline in Carnot eff",null,0.9,null,0.9]
[null,null,null,"dT,max (decline)","C",{"$f":"(F24+273)-(F41+273)/(1-F44*F43)","v":37.908359120717137},null,{"$f":"(H24+273)-(H41+273)/(1-H44*H43)","v":38.597036650982261}]
[null,null,null,"Number of flash",null,{"$f":"'Input A1'!T464","v":2},null,{"$f":"F46","v":2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"reference","improved"]
[null,null,null,"Tout constrained",null,{"$f":"'Input A1'!T463","v":"Yes"},null,{"$f":"F47","v":"Yes"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"makeup#","Year"]
[null,null,null,"Project Life","yrs",{"$f":"'Input A1'!T46","v":20},null,{"$f":"'Input A1'!W46","v":30},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(OR($AH48>$F$40-1,MAX(AI$63:AI$543)=0),1000,MAX(AI63:AI543))","v":1000},{"$f":"IF(OR($AH48>$H$40-1,MAX(AI$554:AI$1034)=0),1000,MAX(AI554:AI1034))","v":1000},{"$f":"AI48","v":1000},{"$f":"AJ48","v":1000}]
[null,null,null,"Relative Revenue",null,{"$f":"L544/M544","v":0.91156975043347077},null,{"$f":"L1035/M1035","v":0.94157284575506417},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,{"$f":"IF(OR($AH49>$F$40-1,MAX(AJ$63:AJ$543)=0),1000,MAX(AJ63:AJ543))","v":1000},{"$f":"IF(OR($AH49>$H$40-1,MAX(AJ$554:AJ$1034)=0),1000,MAX(AJ554:AJ1034))","v":1000},{"$f":"AK48+AI$48+1/12","v":2000.0833333333333},2000.0833333333333]
[null,null,null,"1st Replacement","yrs",{"$f":"IF(N544<29.99,N544,\"NA\")","v":20},null,{"$f":"IF(N1035<29.99,N1035,\"NA\")","v":"NA"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,{"$f":"IF(OR($AH50>$F$40-1,MAX(AK$63:AK$543)=0),1000,MAX(AK63:AK543))","v":1000},{"$f":"IF(OR($AH50>$H$40-1,MAX(AK$554:AK$1034)=0),1000,MAX(AK554:AK1034))","v":1000},3000.1666666666665,3000.1666666666665]
[null,null,null,"# Addt'nl Reservoirs used",null,{"$f":"I544","v":0},null,{"$f":"I1035","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4,{"$f":"IF(OR($AH51>$F$40-1,MAX(AL$63:AL$543)=0),1000,MAX(AL63:AL543))","v":1000},{"$f":"IF(OR($AH51>$H$40-1,MAX(AL$554:AL$1034)=0),1000,MAX(AL554:AL1034))","v":1000},4000.25,4000.25]
[null,null,null,"Σ of discounted reservoirs",null,{"$f":"K544","v":0},null,{"$f":"K1035","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,{"$f":"IF(OR($AH52>$F$40-1,MAX(AM$63:AM$543)=0),1000,MAX(AM63:AM543))","v":1000},{"$f":"IF(OR($AH52>$H$40-1,MAX(AM$554:AM$1034)=0),1000,MAX(AM554:AM1034))","v":1000},5000.333333333333,5000.333333333333]
[null,null,null,"Σ of 1 discounted",null,{"$f":"O544","v":10.811242037567913},null,{"$f":"O1035","v":12.608963995651742},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6,{"$f":"IF(OR($AH53>$F$40-1,MAX(AN$63:AN$543)=0),1000,MAX(AN63:AN543))","v":1000},{"$f":"IF(OR($AH53>$H$40-1,MAX(AN$554:AN$1034)=0),1000,MAX(AN554:AN1034))","v":1000},6000.4166666666661,6000.4166666666661]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7,{"$f":"IF(OR($AH54>$F$40-1,MAX(AO$63:AO$543)=0),1000,MAX(AO63:AO543))","v":1000},{"$f":"IF(OR($AH54>$H$40-1,MAX(AO$554:AO$1034)=0),1000,MAX(AO554:AO1034))","v":1000},7000.4999999999991,7000.4999999999991]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8,{"$f":"IF(OR($AH55>$F$40-1,MAX(AP$63:AP$543)=0),1000,MAX(AP63:AP543))","v":1000},{"$f":"IF(OR($AH55>$H$40-1,MAX(AP$554:AP$1034)=0),1000,MAX(AP554:AP1034))","v":1000},8000.5833333333321,8000.5833333333321]
[]
[null,null,"REFERENCE"]
[null,null,null,null,null,"Criteria for Replacing Reservoir",null,null,null,null,"Sums of Discounted Amounts"]
[null,null,null,null,null,"I","II","III","Final","Logic:",null,null,null,"System",null,null,null,null,null,null,"eff/eff,design",{"$f":"F$26","v":0.38262719860940148},null,null,null,null,null,null,null,{"$f":"F48","v":20}]
[null,null,"[u]","Plant Be,","Sales","T <","Power <","No change","Replace","Reservoir","N.","Actual","Design","Initial",null,null,{"$f":"V11","v":60},{"$f":"W11","v":28.093532960000005},{"$f":"X11","v":5.5531784907809009E-2},"   <------","ambient condition",null,null,null,null,null,"Power at replacement",null,null,"Power at plant life"]
[null,null,"Prd Fluid T","fn(DD Rate, ","Power,","T.o - max"," Pwr.o/2","in final","Reservoir","has been","Reservoirs","Power","Power","Life, ","Unit",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(MAX(AA63:AA544)=0,1000,MAX(AA63:AA544))","v":1000},{"$f":"MIN(AB63:AB544)","v":19.537602817841289},null,{"$f":"MIN(AD63:AD543)","v":19.537602817841289},{"$f":"MIN(AE63:AE543)","v":232.06690445841551}]
[null,"Year","Deg C","2nd law η)","MWe","?","?","5 years","?","rplc'd.","Added","Output","Output","Years","Value",null,"T,F","h","s","ae","T/T,design","2nd law eff",null,null,"time",null,"first ","replacement",null,null,null,null,"# replacements","Replacement","1st","2nd","3rd","4th","5th","6th","7th","8th"]
[null,0,{"$f":"F17","v":250},{"$f":"V63*T63/3.413","v":12.877793061288662},{"$f":"D63*F$23/1000000-F$32/1000","v":24.999793844898043},{"$f":"IF(C63 <= $C$63- $F$35,1,0)","v":0},{"$f":"IF(E63<=($F$30-$F$32-$F$37)/1000,1,0)*0","v":0},{"$f":"IF(F$48-B63<5,0,1)","v":1},0,0,{"$f":"I63/(1+$F$38)^B63","v":0},{"$f":"E63/((1+$F$38)^B63)","v":24.999793844898043},{"$f":"($F$33/1000)/((1+$F$38)^B63)","v":25},{"$f":"IF(J63<1, B63,0)","v":0},{"$f":"(1/12)/(1+$F$38)^B63","v":8.3333333333333329E-2},null,{"$f":"C63*1.8+32-F$20","v":471.04950868120341},{"$f":"R$9*$Q63^6+S$9*$Q63^5+T$9*$Q63^4+U$9*$Q63^3+V$9*$Q63^2+W$9*$Q63+X$9","v":454.12067119922489},{"$f":"R$10*$Q63^6+S$10*$Q63^5+T$10*$Q63^4+U$10*$Q63^3+V$10*$Q63^2+W$10*$Q63+X$10","v":0.65391330227074806},{"$f":"(R63-R$60)-(Q$60+460)*(S63-S$60)","v":114.86874921049656},{"$f":"((Q63+460)/(F$24*1.8+32+460))","v":1},{"$f":"(1.1-0.1*U63^($R$24*($F$24+273)^4 +$S$24*($F$24+273)^3 + $T$24*($F$24+273)^2 + $U$24*($F$24+273) + $V$24))*V$59","v":0.38262719860940148},{"$f":"V63/V$59","v":1},null,{"$f":"B63","v":0},null,{"$f":"IF(J63=0,0,B63)","v":0},{"$f":"E63","v":24.999793844898043},null,{"$f":"IF(B63<=AD59,E63,AB63)","v":24.999793844898043},{"$f":"IF(J63=0,1,1000)*AVERAGE(C$63:C63)","v":250},null,{"$f":"(F63+G63)*SUM(F$63:G63)","v":0},{"$f":"IF((F63+G63)=0,0,B63)","v":0},{"$f":"IF($AG63=1,$AH63,0)","v":0},{"$f":"IF($AG63=2,$AH63,0)","v":0},{"$f":"IF($AG63=3,$AH63,0)","v":0},{"$f":"IF($AG63=4,$AH63,0)","v":0},{"$f":"IF($AG63=5,$AH63,0)","v":0},{"$f":"IF($AG63=6,$AH63,0)","v":0},{"$f":"IF($AG63=7,$AH63,0)","v":0},{"$f":"IF($AG63=8,$AH63,0)","v":0}]
[null,{"$f":"IF(ROUND(B63,1)=F$48,F$48,IF(B63<$F$48,B63+1/12,B63))","v":8.3333333333333329E-2},{"$f":"IF(B63<F$48,IF(I63<1,C63*(1-$F$22/12), $C$63),C63)","v":249.89583333333334},{"$f":"V64*T64/3.413","v":12.865344185759616},{"$f":"IF(B64>=F$48,E63,IF(D64*F$23/1000000-F$32/1000<0,0,D64*F$23/1000000-F$32/1000))","v":24.974668910919664},{"$f":"IF(B64>F$48-5,0,IF(C64 <= $C$63- $F$35,1,0))","v":0},{"$f":"IF(ROUND(B64,1)=F$48-5,IF(E64-(E63-E64)*60<1,1,0),IF(E64-(E63-E64)<0,1,0))","v":0},{"$f":"IF(ROUND(F$48-B64,2)<5,0,1)","v":1},{"$f":"IF(SUM(I$63:I63)<($F$40-1),IF((F64+G64)*H64>0,1,0),0)","v":0},{"$f":"IF(OR(I64=1,J63 =1), 1,0)","v":0},0,{"$f":"IF(B64<F$48,E64/((1+$F$38)^B64),0)","v":24.834252437053042},{"$f":"IF(B64<F$48,($F$33/1000)/((1+$F$38)^B64),0)","v":24.859441105738515},{"$f":"IF(J64<1, B64,N63)","v":8.3333333333333329E-2},{"$f":"IF(B64<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B64),0)","v":8.2850041425020712E-2},null,{"$f":"C64*1.8+32-F$20","v":470.86200868120341},453.90544677968677,0.65368572503675371,114.7718649526355,{"$f":"((Q64+460)/(F$24*1.8+32+460))","v":0.9997986143612646},0.38257999662302494,{"$f":"V64/V$59","v":0.99987663713779862},null,{"$f":"B64","v":8.3333333333333329E-2},null,{"$f":"IF(AA63>0,AA63,IF(K64=0,0,B64))","v":0},{"$f":"IF(AA63>0,AB63,E64)","v":24.974668910919664},null,{"$f":"IF(B64<=AD$59,E64,AD63)","v":24.974668910919664},{"$f":"IF(J64=0,1,1000)*AVERAGE(C$63:C64)","v":249.94791666666669},null,{"$f":"(F64+G64)*SUM(F$63:G64)","v":0},{"$f":"IF((F64+G64)=0,0,B64)","v":0},{"$f":"IF($AG64=1,$AH64,0)","v":0},{"$f":"IF($AG64=2,$AH64,0)","v":0},{"$f":"IF($AG64=3,$AH64,0)","v":0},{"$f":"IF($AG64=4,$AH64,0)","v":0},{"$f":"IF($AG64=5,$AH64,0)","v":0},{"$f":"IF($AG64=6,$AH64,0)","v":0},{"$f":"IF($AG64=7,$AH64,0)","v":0},{"$f":"IF($AG64=8,$AH64,0)","v":0}]
[null,{"$f":"IF(ROUND(B64,1)=F$48,F$48,IF(B64<$F$48,B64+1/12,B64))","v":0.16666666666666666},{"$f":"IF(B64<F$48,IF(I64<1,C64*(1-$F$22/12), $C$63),C64)","v":249.79171006944446},12.852905965712111,24.949565482359148,{"$f":"IF(B65>F$48-5,0,IF(C65 <= $C$63- $F$35,1,0))","v":0},{"$f":"IF(ROUND(B65,1)=F$48-5,IF(E65-(E64-E65)*60<1,1,0),IF(E65-(E64-E65)<0,1,0))","v":0},{"$f":"IF(ROUND(F$48-B65,2)<5,0,1)","v":1},{"$f":"IF(SUM(I$63:I64)<($F$40-1),IF((F65+G65)*H65>0,1,0),0)","v":0},{"$f":"IF(OR(I65=1,J64 =1), 1,0)","v":0},0,{"$f":"IF(B65<F$48,E65/((1+$F$38)^B65),0)","v":24.669803493269288},{"$f":"IF(B65<F$48,($F$33/1000)/((1+$F$38)^B65),0)","v":24.719672483587271},{"$f":"IF(J65<1, B65,N64)","v":0.16666666666666666},{"$f":"IF(B65<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B65),0)","v":8.2369552369531779E-2},null,470.67458680620342,453.69035338711518,0.65345823523376023,114.67506625762053,0.99959731263321216,0.38253274659050246,0.99975314870651566,null,0.16666666666666666,null,{"$f":"IF(AA64>0,AA64,IF(K65=0,0,B65))","v":0},{"$f":"IF(AA64>0,AB64,E65)","v":24.949565482359148},null,{"$f":"IF(B65<=AD$59,E65,AD64)","v":24.949565482359148},{"$f":"IF(J65=0,1,1000)*AVERAGE(C$63:C65)","v":249.89584780092594},null,{"$f":"(F65+G65)*SUM(F$63:G65)","v":0},0,0,0,0,0,0,0,0,0]
[null,0.25,249.68763019024888,12.84047838927345,24.924483535254442,0,0,1,{"$f":"IF(SUM(I$63:I65)<($F$40-1),IF((F66+G66)*H66>0,1,0),0)","v":0},0,{"$f":"I66/(1+$F$38)^B66","v":0},24.506439818898379,24.580689690355307,0.25,{"$f":"IF(B66<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B66),0)","v":8.189184991171343E-2},null,470.48724302365139,453.47539087871451,0.6532308327803088,114.57835302501456,0.99939609478087976,0.38248544847753729,0.99962953461651616,null,0.25,null,0,24.924483535254442,null,{"$f":"IF(B66<=AD$59,E66,AD65)","v":24.924483535254442},{"$f":"IF(J66=0,1,1000)*AVERAGE(C$63:C66)","v":249.84379339825668},null,{"$f":"(F66+G66)*SUM(F$63:G66)","v":0},0,0,0,0,0,0,0,0,0]
[null,0.33333333333333331,249.58359367766963,12.828061444593741,24.899423045689502,0,0,1,{"$f":"IF(SUM(I$63:I66)<($F$40-1),IF((F67+G67)*H67>0,1,0),0)","v":0},0,0,24.344154266641997,24.442488307832868,0.33333333333333331,{"$f":"IF(B67<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B67),0)","v":8.1416917890684448E-2},null,470.29997730100877,453.26055911195419,0.65300351759509445,114.48172515456577,0.99919496076931902,0.38243810224982722,0.99950579477815094,null,0.33333333333333331,null,0,24.899423045689502,null,24.899423045689502,{"$f":"IF(J67=0,1,1000)*AVERAGE(C$63:C67)","v":249.79175345413927},null,{"$f":"(F67+G67)*SUM(F$63:G67)","v":0},0,0,0,0,0,0,0,0,0]
[null,0.41666666666666663,249.47960051363728,12.81565511984582,24.874383989794165,0,0,1,{"$f":"IF(SUM(I$63:I67)<($F$40-1),IF((F68+G68)*H68>0,1,0),0)","v":0},0,0,24.182939736239998,24.305063942650939,0.41666666666666663,{"$f":"IF(B68<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B68),0)","v":8.094474023928859E-2},null,470.11278960575049,453.04585794456767,0.65277628959696432,114.38518254620686,0.99899391056359643,0.38239070787306484,0.99938192910175716,null,0.41666666666666663,null,0,24.874383989794165,null,24.874383989794165,{"$f":"IF(J68=0,1,1000)*AVERAGE(C$63:C68)","v":249.73972796405562},null,{"$f":"(F68+G68)*SUM(F$63:G68)","v":0},0,0,0,0,0,0,0,0,0]
[null,0.49999999999999994,249.37565068008993,12.803259403225271,24.849366343744183,0,0,1,{"$f":"IF(SUM(I$63:I68)<($F$40-1),IF((F69+G69)*H69>0,1,0),0)","v":0},0,0,24.022789174160732,24.168412226141591,0.49999999999999994,{"$f":"IF(B69<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B69),0)","v":8.0475300983551212E-2},null,469.92567990536531,452.83128723455275,0.6525491487049192,114.28872510005544,0.99879294412879294,0.38234326531293722,0.9992579374976579,null,0.49999999999999994,null,0,24.849366343744183,null,24.849366343744183,{"$f":"IF(J69=0,1,1000)*AVERAGE(C$63:C69)","v":249.68771692348906},null,{"$f":"(F69+G69)*SUM(F$63:G69)","v":0},0,0,0,0,0,0,0,0,0]
[null,0.58333333333333326,249.27174415897323,12.790874282950149,24.824370083760641,0,0,1,{"$f":"IF(SUM(I$63:I69)<($F$40-1),IF((F70+G70)*H70>0,1,0),0)","v":0},0,0,23.863695573292787,24.0325288141991,0.58333333333333326,{"$f":"IF(B70<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B70),0)","v":8.0008584242138733E-2},null,469.73864816735522,452.61684684016973,0.65232209483811321,114.19235271641151,0.9985920614300039,0.3822957745351262,0.99913381987616201,null,0.58333333333333326,null,0,24.824370083760641,null,24.824370083760641,{"$f":"IF(J70=0,1,1000)*AVERAGE(C$63:C70)","v":249.63572032792459},null,{"$f":"(F70+G70)*SUM(F$63:G70)","v":0},0,0,0,0,0,0,0,0,0]
[null,0.66666666666666663,249.16788093224034,12.778499747261284,24.799395186110615,0,0,1,{"$f":"IF(SUM(I$63:I70)<($F$40-1),IF((F71+G71)*H71>0,1,0),0)","v":0},0,0,23.705651972640016,23.89740938714186,0.66666666666666663,{"$f":"IF(B71<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B71),0)","v":7.9544574225821438E-2},null,469.55169435923602,452.402536619942,0.652095127915851,114.09606529576013,0.99839126243233944,0.38224823550530834,0.99900957614756503,null,0.66666666666666663,null,0,24.799395186110615,null,24.799395186110615,{"$f":"IF(J71=0,1,1000)*AVERAGE(C$63:C71)","v":249.58373817284857},null,{"$f":"(F71+G71)*SUM(F$63:G71)","v":0},0,0,0,0,0,0,0,0,0]
[null,0.75,249.06406098185192,12.766135784421859,24.774441627106281,0,0,1,{"$f":"IF(SUM(I$63:I71)<($F$40-1),IF((F72+G72)*H72>0,1,0),0)","v":0},0,0,23.548651457016994,23.763049649575027,0.75,{"$f":"IF(B72<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B72),0)","v":7.9083255236939279E-2},null,469.36481844853688,452.18835643265453,0.6518682478575909,113.99986273876794,0.99819054710092392,0.38220064818915495,0.99888520622214849,null,0.75,null,0,24.774441627106281,null,24.774441627106281,{"$f":"IF(J72=0,1,1000)*AVERAGE(C$63:C72)","v":249.53177045374892},null,{"$f":"(F72+G72)*SUM(F$63:G72)","v":0},0,0,0,0,0,0,0,0,0]
[null,0.83333333333333337,248.96028428977615,12.753782382717604,24.749509383105316,0,0,1,{"$f":"IF(SUM(I$63:I72)<($F$40-1),IF((F73+G73)*H73>0,1,0),0)","v":0},0,0,23.392687156747847,23.629445330254029,0.83333333333333337,{"$f":"IF(B73<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B73),0)","v":7.8624611668870872E-2},null,469.17802040280048,451.97430613735355,0.65164145458294132,113.90374494628475,0.99798991540089654,0.38215301255233203,0.99876071001018019,null,0.83333333333333337,null,0,24.749509383105316,null,24.749509383105316,{"$f":"IF(J73=0,1,1000)*AVERAGE(C$63:C73)","v":249.47981716611503},null,{"$f":"(F73+G73)*SUM(F$63:G73)","v":0},0,0,0,0,0,0,0,0,0]
[null,0.91666666666666674,248.85655083798875,12.741439530456592,24.7245984305105,0,0,1,{"$f":"IF(SUM(I$63:I73)<($F$40-1),IF((F74+G74)*H74>0,1,0),0)","v":0},0,0,23.237752247366185,23.496592181948721,0.91666666666666674,{"$f":"IF(B74<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B74),0)","v":7.8168628005505419E-2},null,468.99130018958317,451.76038559334631,0.65141474801166377,113.80771181934182,0.99778936729741086,0.38210532856050033,0.99863608742191412,null,0.91666666666666674,null,0,24.7245984305105,null,24.7245984305105,{"$f":"IF(J74=0,1,1000)*AVERAGE(C$63:C74)","v":249.42787830543784},null,{"$f":"(F74+G74)*SUM(F$63:G74)","v":0},0,0,0,0,0,0,0,0,0]
[null,1,248.75286060847293,12.729107215969249,24.699708745769726,0,0,1,{"$f":"IF(SUM(I$63:I74)<($F$40-1),IF((F75+G75)*H75>0,1,0),0)","v":0},0,0,23.0838399493175,23.364485981308409,1,{"$f":"IF(B75<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B75),0)","v":7.7715288820717904E-2},null,468.80465777645469,451.54659466019973,0.65118812806366988,113.71176325915206,0.99758890275563483,0.38205759617931551,0.99851133836759098,null,1,null,0,24.699708745769726,null,24.699708745769726,{"$f":"IF(J75=0,1,1000)*AVERAGE(C$63:C75)","v":249.37595386720977},null,{"$f":"(F75+G75)*SUM(F$63:G75)","v":0},0,0,0,0,0,0,0,0,0]
[null,1.0833333333333333,248.64921358321942,12.71678542760838,24.674840305376048,0,0,1,{"$f":"IF(SUM(I$63:I75)<($F$40-1),IF((F76+G76)*H76>0,1,0),0)","v":0},0,0,22.930943527663509,23.233122528727584,1.0833333333333333,{"$f":"IF(B76<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B76),0)","v":7.726457877784712E-2},null,468.61809313099837,451.33293319774072,0.65096159465902159,113.61589916711017,0.99738852174075143,0.38200981537442813,0.99838646275743825,null,1.0833333333333333,null,0,24.674840305376048,null,24.674840305376048,{"$f":"IF(J76=0,1,1000)*AVERAGE(C$63:C76)","v":249.32404384692475},null,{"$f":"(F76+G76)*SUM(F$63:G76)","v":0},0,0,0,0,0,0,0,0,0]
[null,1.1666666666666665,248.54560974422643,12.704474153748865,24.649993085867074,0,0,1,{"$f":"IF(SUM(I$63:I76)<($F$40-1),IF((F77+G77)*H77>0,1,0),0)","v":0},0,0,22.779056291787843,23.102497648212402,1.1666666666666665,{"$f":"IF(B77<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B77),0)","v":7.681648262917691E-2},null,468.43160622081098,451.11940106605465,0.65073514771793295,113.52011944479017,0.9971882242179575,0.38196198611148335,0.9982614605016692,null,1.1666666666666665,null,0,24.649993085867074,null,24.649993085867074,{"$f":"IF(J77=0,1,1000)*AVERAGE(C$63:C77)","v":249.27214824007822},null,{"$f":"(F77+G77)*SUM(F$63:G77)","v":0},0,0,0,0,0,0,0,0,0]
[null,1.2499999999999998,248.44204907349967,12.692173382787901,24.625167063825462,0,0,1,{"$f":"IF(SUM(I$63:I77)<($F$40-1),IF((F78+G78)*H78>0,1,0),0)","v":0},0,0,22.628171595104732,22.972607187247952,1.2499999999999998,{"$f":"IF(B78<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B78),0)","v":7.6370985215420309E-2},null,468.24519701350283,450.90599812548555,0.65050878716076677,113.42442399394747,0.99698801015246452,0.38191410835612138,0.99813633151048409,null,1.2499999999999998,null,0,24.625167063825462,null,24.625167063825462,{"$f":"IF(J78=0,1,1000)*AVERAGE(C$63:C78)","v":249.22026704216705},null,{"$f":"(F78+G78)*SUM(F$63:G78)","v":0},0,0,0,0,0,0,0,0,0]
[null,1.333333333333333,248.33853155305241,12.679883103144734,24.600362215878356,0,0,1,{"$f":"IF(SUM(I$63:I78)<($F$40-1),IF((F79+G79)*H79>0,1,0),0)","v":0},0,0,22.478282834768603,22.843447016666229,1.333333333333333,{"$f":"IF(B79<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B79),0)","v":7.5928071465206595E-2},null,468.05886547669775,450.69272423663489,0.65028251290803663,113.3288127165165,0.9967878795094991,0.38186618207397738,0.9980110756940701,null,1.333333333333333,null,0,24.600362215878356,null,24.600362215878356,{"$f":"IF(J79=0,1,1000)*AVERAGE(C$63:C79)","v":249.16840024868972},null,{"$f":"(F79+G79)*SUM(F$63:G79)","v":0},0,0,0,0,0,0,0,0,0]
[null,1.4166666666666663,248.2350571649053,12.667603303260659,24.575578518697419,0,0,1,{"$f":"IF(SUM(I$63:I79)<($F$40-1),IF((F80+G80)*H80>0,1,0),0)","v":0},0,0,22.329383451386153,22.715013030514893,1.4166666666666663,{"$f":"IF(B80<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B80),0)","v":7.5487726394571589E-2},null,467.87261157803295,450.47957926036128,0.65005632488040577,113.23328551461094,0.99658783225430159,0.38181820723068133,0.99788569296260099,null,1.4166666666666663,null,0,24.575578518697419,null,24.575578518697419,{"$f":"IF(J80=0,1,1000)*AVERAGE(C$63:C80)","v":249.11654785514611},null,{"$f":"(F80+G80)*SUM(F$63:G80)","v":0},0,0,0,0,0,0,0,0,0]
[null,1.4999999999999996,248.1316258910866,12.655333971599042,24.550815948998835,0,0,1,{"$f":"IF(SUM(I$63:I80)<($F$40-1),IF((F81+G81)*H81>0,1,0),0)","v":0},0,0,22.181466928730291,22.587301145926716,1.4999999999999996,{"$f":"IF(B81<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B81),0)","v":7.5049935106450638E-2},null,467.68643528515929,450.26656305778005,0.64983022299868642,113.13784229052379,0.99638786835212689,0.38177018379185818,0.99776018322623694,null,1.4999999999999996,null,0,24.550815948998835,null,24.550815948998835,{"$f":"IF(J81=0,1,1000)*AVERAGE(C$63:C81)","v":249.06470985703771},null,{"$f":"(F81+G81)*SUM(F$63:G81)","v":0},0,0,0,0,0,0,0,0,0]
[null,1.5833333333333328,248.028237713632,12.643075096645152,24.526074483543017,0,0,1,{"$f":"IF(SUM(I$63:I81)<($F$40-1),IF((F82+G82)*H82>0,1,0),0)","v":0},0,0,22.034526793455733,22.460307302989811,1.5833333333333328,{"$f":"IF(B82<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B82),0)","v":7.4614682790174608E-2},null,467.50033656574101,450.05367549026232,0.64960420718384049,113.04248294672595,0.9961879877682448,0.38172211172312787,0.99763454639512561,null,1.5833333333333328,null,0,24.526074483543017,null,24.526074483543017,{"$f":"IF(J82=0,1,1000)*AVERAGE(C$63:C82)","v":249.01288624986742},null,{"$f":"(F82+G82)*SUM(F$63:G82)","v":0},0,0,0,0,0,0,0,0,0]
[null,1.6666666666666661,247.92489261458465,12.630826666906193,24.50135409913463,0,0,1,{"$f":"IF(SUM(I$63:I82)<($F$40-1),IF((F83+G83)*H83>0,1,0),0)","v":0},0,0,21.888556614816693,22.334027464618558,1.6666666666666661,{"$f":"IF(B83<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B83),0)","v":7.4181954720968959E-2},null,467.31431538745579,449.84091641943451,0.64937827735697795,112.94720738586665,0.99598819046793929,0.38167399099010541,0.99750878237940133,null,1.6666666666666661,null,0,24.50135409913463,null,24.50135409913463,{"$f":"IF(J83=0,1,1000)*AVERAGE(C$63:C83)","v":248.96107702913966},null,{"$f":"(F83+G83)*SUM(F$63:G83)","v":0},0,0,0,0,0,0,0,0,0]
[null,1.7499999999999993,247.82159057599526,12.618588670911189,24.476654772622389,0,0,1,{"$f":"IF(SUM(I$63:I83)<($F$40-1),IF((F84+G84)*H84>0,1,0),0)","v":0},0,0,21.743550004386297,22.20845761642526,1.7499999999999993,{"$f":"IF(B84<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B84),0)","v":7.3751736259455455E-2},null,467.12837171799487,449.62828570717772,0.6491524334393578,112.85201551077233,0.99578847641650914,0.38162582155840086,0.99738289108918554,null,1.7499999999999993,null,0,24.476654772622389,null,24.476654772622389,{"$f":"IF(J84=0,1,1000)*AVERAGE(C$63:C84)","v":248.90928219036039},null,{"$f":"(F84+G84)*SUM(F$63:G84)","v":0},0,0,0,0,0,0,0,0,0]
[null,1.8333333333333326,247.71833157992194,12.606361097210955,24.451976480898985,0,0,1,{"$f":"IF(SUM(I$63:I84)<($F$40-1),IF((F85+G85)*H85>0,1,0),0)","v":0},0,0,21.599500615777938,22.08359376659255,1.8333333333333326,{"$f":"IF(B85<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B85),0)","v":7.3324012851157042E-2},null,466.94250552506293,449.41578321562747,0.64892667535238757,112.75690722444659,0.99558884557926686,0.38157760339361912,0.99725687243458661,null,1.8333333333333326,null,0,24.451976480898985,null,24.451976480898985,{"$f":"IF(J85=0,1,1000)*AVERAGE(C$63:C85)","v":248.85750172903698},null,{"$f":"(F85+G85)*SUM(F$63:G85)","v":0},0,0,0,0,0,0,0,0,0]
[null,1.9166666666666659,247.6151156084303,12.594143934378042,24.427319200900975,0,0,1,{"$f":"IF(SUM(I$63:I85)<($F$40-1),IF((F86+G86)*H86>0,1,0),0)","v":0},0,0,21.45640214436844,21.95943194574647,1.9166666666666659,{"$f":"IF(B86<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B86),0)","v":7.2898770026005352E-2},null,466.75671677637797,449.20340880717248,0.64870100301762212,112.66188243006962,0.99538929792154018,0.38152933646136034,0.99713072632569988,null,1.9166666666666659,null,0,24.427319200900975,null,24.427319200900975,{"$f":"IF(J86=0,1,1000)*AVERAGE(C$63:C86)","v":248.80573564067836},null,{"$f":"(F86+G86)*SUM(F$63:G86)","v":0},0,0,0,0,0,0,0,0,0]
[null,1.9999999999999991,247.51194264359347,12.581937171006697,24.402682909608707,0,0,1,{"$f":"IF(SUM(I$63:I86)<($F$40-1),IF((F87+G87)*H87>0,1,0),0)","v":0},0,0,21.314248327023066,21.835968206830291,1.9999999999999991,{"$f":"IF(B87<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B87),0)","v":7.2475993397851213E-2},null,466.57100543967164,448.99116234445478,0.64847541635676442,112.56694103099795,0.99518983340867073,0.38148102072721979,0.99700445267260851,null,1.9999999999999991,null,0,24.402682909608707,null,24.402682909608707,{"$f":"IF(J87=0,1,1000)*AVERAGE(C$63:C87)","v":248.75398392079495},null,{"$f":"(F87+G87)*SUM(F$63:G87)","v":0},0,0,0,0,0,0,0,0,0]
[null,2.0833333333333326,247.40881266749199,12.569740795712772,24.378067584046136,0,0,1,{"$f":"IF(SUM(I$63:I87)<($F$40-1),IF((F88+G88)*H88>0,1,0),0)","v":0},0,0,21.173032941822274,21.71319862497905,2.0833333333333326,{"$f":"IF(B88<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B88),0)","v":7.2055668663978001E-2},null,466.38537148268898,448.77904369036867,0.64824991529166476,112.47208293076363,0.99499045200601521,0.38143265615678779,0.99687805138538221,null,2.0833333333333326,null,0,24.378067584046136,null,24.378067584046136,{"$f":"IF(J88=0,1,1000)*AVERAGE(C$63:C88)","v":248.7022465648987},null,{"$f":"(F88+G88)*SUM(F$63:G88)","v":0},0,0,0,0,0,0,0,0,0]
[null,2.1666666666666661,247.30572566221389,12.557554797133715,24.353473201280792,0,0,1,{"$f":"IF(SUM(I$63:I88)<($F$40-1),IF((F89+G89)*H89>0,1,0),0)","v":0},0,0,21.032749807790399,21.591119297394766,2.1666666666666661,{"$f":"IF(B89<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B89),0)","v":7.1637781604617742E-2},null,466.19981487318842,448.56705270806026,0.64802449974432041,112.37730803307431,0.99479115367894411,0.38138424271564991,0.99675152237407871,null,2.1666666666666661,null,0,24.353473201280792,null,24.353473201280792,{"$f":"IF(J89=0,1,1000)*AVERAGE(C$63:C89)","v":248.65052356850299},null,{"$f":"(F89+G89)*SUM(F$63:G89)","v":0},0,0,0,0,0,0,0,0,0]
[null,2.2499999999999996,247.20268160985464,12.545379163928459,24.328899738423583,0,0,1,{"$f":"IF(SUM(I$63:I89)<($F$40-1),IF((F90+G90)*H90>0,1,0),0)","v":0},0,0,20.893392784625956,21.469726343222383,2.2499999999999996,{"$f":"IF(B90<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B90),0)","v":7.1222318082469996E-2},null,466.01433557894177,448.35518926092669,0.64779916963687534,112.28261624181215,0.99459193839284255,0.38133578036938681,0.99662486554874274,null,2.2499999999999996,null,0,24.328899738423583,null,24.328899738423583,{"$f":"IF(J90=0,1,1000)*AVERAGE(C$63:C90)","v":248.5988149271227},null,{"$f":"(F90+G90)*SUM(F$63:G90)","v":0},0,0,0,0,0,0,0,0,0]
[null,2.333333333333333,247.09968049251719,12.533213884777423,24.304347172628773,0,0,1,{"$f":"IF(SUM(I$63:I90)<($F$40-1),IF((F91+G91)*H91>0,1,0),0)","v":0},0,0,20.754955772433906,21.34901590342638,2.333333333333333,{"$f":"IF(B91<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B91),0)","v":7.0809264042223694E-2},null,465.82893356773434,448.14345321261618,0.64757392489162069,112.18800746103409,0.99439280611311009,0.38128726908357424,0.99649808081940594,null,2.333333333333333,null,0,24.304347172628773,null,24.304347172628773,{"$f":"IF(J91=0,1,1000)*AVERAGE(C$63:C91)","v":248.54712063627423},null,{"$f":"(F91+G91)*SUM(F$63:G91)","v":0},0,0,0,0,0,0,0,0,0]
[null,2.4166666666666665,246.996722292312,12.521058948382411,24.279815481093777,0,0,1,{"$f":"IF(SUM(I$63:I91)<($F$40-1),IF((F92+G92)*H92>0,1,0),0)","v":0},0,0,20.617432711459529,21.228984140668125,2.4166666666666665,{"$f":"IF(B92<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B92),0)","v":7.0398605510081536E-2},null,465.64360880736501,447.9318444270267,0.64734876543099362,112.09348159497068,0.99419375680516109,0.38123870882378352,0.99637116809608883,null,2.4166666666666665,null,0,24.279815481093777,null,24.279815481093777,{"$f":"IF(J92=0,1,1000)*AVERAGE(C$63:C92)","v":248.49544069147549},null,{"$f":"(F92+G92)*SUM(F$63:G92)","v":0},0,0,0,0,0,0,0,0,0]
[null,2.5,246.89380699135688,12.508914343466628,24.255304641059222,0,0,1,{"$f":"IF(SUM(I$63:I92)<($F$40-1),IF((F93+G93)*H93>0,1,0),0)","v":0},0,0,20.480817581824244,21.109627239183848,2.5,{"$f":"IF(B93<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B93),0)","v":6.9990328593287368E-2},null,465.45836126564581,447.72036276830585,0.64712369117757673,111.99903854802659,0.99399479043442363,0.38119009955558092,0.99624412728879841,null,2.5,null,0,24.255304641059222,null,24.255304641059222,{"$f":"IF(J93=0,1,1000)*AVERAGE(C$63:C93)","v":248.44377508824587},null,{"$f":"(F93+G93)*SUM(F$63:G93)","v":0},0,0,0,0,0,0,0,0,0]
[null,2.5833333333333335,246.79093457177717,12.49678005877456,24.23081462980867,0,0,1,{"$f":"IF(SUM(I$63:I93)<($F$40-1),IF((F94+G94)*H94>0,1,0),0)","v":0},0,0,20.345104403262955,20.990941404663378,2.5833333333333335,{"$f":"IF(B94<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B94),0)","v":6.9584419479656046E-2},null,465.27319091040232,447.50900810085005,0.64689870205409872,111.90467822477939,0.99379590696634046,0.38114144124452803,0.99611695830752967,null,2.5833333333333335,null,0,24.23081462980867,null,24.23081462980867,{"$f":"IF(J94=0,1,1000)*AVERAGE(C$63:C94)","v":248.39212382210621},null,{"$f":"(F94+G94)*SUM(F$63:G94)","v":0},0,0,0,0,0,0,0,0,0]
[null,2.666666666666667,246.68810501570562,12.484656083071913,24.206345424668516,0,0,1,{"$f":"IF(SUM(I$63:I94)<($F$40-1),IF((F95+G95)*H95>0,1,0),0)","v":0},0,0,20.210287234863191,20.872922864129492,2.666666666666667,{"$f":"IF(B95<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B95),0)","v":6.9180864437106249E-2},null,465.08809770947352,447.29778028930417,0.64667379798343405,111.81040052997912,0.99359710636636922,0.38109273385618198,0.99598966106226561,null,2.666666666666667,null,0,24.206345424668516,null,24.206345424668516,{"$f":"IF(J95=0,1,1000)*AVERAGE(C$63:C95)","v":248.34048688857894},null,{"$f":"(F95+G95)*SUM(F$63:G95)","v":0},0,0,0,0,0,0,0,0,0]
[null,2.7500000000000004,246.58531830528241,12.472542405145614,24.181897003007979,0,0,1,{"$f":"IF(SUM(I$63:I95)<($F$40-1),IF((F96+G96)*H96>0,1,0),0)","v":0},0,0,20.076360174806116,20.755567865817998,2.7500000000000004,{"$f":"IF(B96<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B96),0)","v":6.8779649813195953E-2},null,464.90308163071177,447.08667919856083,0.6464489788886022,111.71620536854834,0.99339838859998131,0.38104397735609485,0.99586223546297648,null,2.7500000000000004,null,0,24.181897003007979,null,24.181897003007979,{"$f":"IF(J96=0,1,1000)*AVERAGE(C$63:C96)","v":248.28886428318788},null,{"$f":"(F96+G96)*SUM(F$63:G96)","v":0},0,0,0,0,0,0,0,0,0]
[null,2.8333333333333339,246.48257442265523,12.460439013803754,24.157469342239004,0,0,1,{"$f":"IF(SUM(I$63:I96)<($F$40-1),IF((F97+G97)*H97>0,1,0),0)","v":0},0,0,19.943317360109152,20.638872679058455,2.8333333333333339,{"$f":"IF(B97<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B97),0)","v":6.8380762034660425E-2},null,464.71814264198281,446.87570469375981,0.64622424469276685,111.62209264558169,0.99319975363266266,0.38099517170981445,0.99573468141962107,null,2.8333333333333339,null,0,24.157469342239004,null,24.157469342239004,{"$f":"IF(J97=0,1,1000)*AVERAGE(C$63:C97)","v":248.23725600145835},null,{"$f":"(F97+G97)*SUM(F$63:G97)","v":0},0,0,0,0,0,0,0,0,0]
[null,2.9166666666666674,246.37987334997914,12.44834589787548,24.133062419816021,0,0,1,{"$f":"IF(SUM(I$63:I97)<($F$40-1),IF((F98+G98)*H98>0,1,0),0)","v":0},0,0,19.811152966370145,20.522833594155571,2.9166666666666674,{"$f":"IF(B98<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B98),0)","v":6.7984187606953198E-2},null,464.53328071116584,446.66485664028761,0.64599959531923723,111.52806226634493,0.99300120142991366,0.38094631688288366,0.99560699884214532,null,2.9166666666666674,null,0,24.133062419816021,null,24.133062419816021,{"$f":"IF(J98=0,1,1000)*AVERAGE(C$63:C98)","v":248.18566203891726},null,{"$f":"(F98+G98)*SUM(F$63:G98)","v":0},0,0,0,0,0,0,0,0,0]
[null,3.0000000000000009,246.27721506941666,12.436263046210993,24.10867621323596,0,0,1,{"$f":"IF(SUM(I$63:I98)<($F$40-1),IF((F99+G99)*H99>0,1,0),0)","v":0},0,0,19.679861207513493,20.407446922271294,3.0000000000000009,{"$f":"IF(B99<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B99),0)","v":6.7589913113789424E-2},null,464.34849580615338,446.45413490377666,0.64577503069146613,111.43411413627496,0.99280273195724922,0.38089741284084094,0.9954791876404836,null,3.0000000000000009,null,0,24.10867621323596,null,24.10867621323596,{"$f":"IF(J99=0,1,1000)*AVERAGE(C$63:C99)","v":248.1340823910929},null,{"$f":"(F99+G99)*SUM(F$63:G99)","v":0},0,0,0,0,0,0,0,0,0]
[null,3.0833333333333344,246.17459956313775,12.424190447681472,24.084310700038085,0,0,1,{"$f":"IF(SUM(I$63:I99)<($F$40-1),IF((F100+G100)*H100>0,1,0),0)","v":0},0,0,19.549436335537759,20.292708995307521,3.0833333333333344,{"$f":"IF(B100<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B100),0)","v":6.7197925216692059E-2},null,464.16378789485134,446.2435393501051,0.6455505507330509,111.34024816097929,0.99260434518019836,0.3808484595492202,0.99535124772455841,null,3.0833333333333344,null,0,24.084310700038085,null,24.084310700038085,{"$f":"IF(J100=0,1,1000)*AVERAGE(C$63:C100)","v":248.08251705351512},null,{"$f":"(F100+G100)*SUM(F$63:G100)","v":0},0,0,0,0,0,0,0,0,0]
[null,3.1666666666666679,246.07202681331978,12.412128091179039,24.059965857803924,0,0,1,{"$f":"IF(SUM(I$63:I100)<($F$40-1),IF((F101+G101)*H101>0,1,0),0)","v":0},0,0,19.419872640265027,20.178616165789499,3.1666666666666679,{"$f":"IF(B101<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B101),0)","v":6.6808210654540554E-2},null,463.979156945179,446.03306984539569,0.64532615536773219,111.24646424623563,0.99240604106430474,0.38079945697355072,0.99522317900428037,null,3.1666666666666679,null,0,24.059965857803924,null,24.059965857803924,{"$f":"IF(J101=0,1,1000)*AVERAGE(C$63:C101)","v":248.03096602171522},null,{"$f":"(F101+G101)*SUM(F$63:G101)","v":0},0,0,0,0,0,0,0,0,0]
[null,3.2500000000000013,245.96949680214757,12.400075965616692,24.035641664157151,0,0,1,{"$f":"IF(SUM(I$63:I101)<($F$40-1),IF((F102+G102)*H102>0,1,0),0)","v":0},0,0,19.291164449091891,20.065164806749888,3.2500000000000013,{"$f":"IF(B102<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B102),0)","v":6.6420756243122353E-2},null,463.79460292506906,445.82272625601598,0.64510184451939445,111.1527622979915,0.99220781957512583,0.3807504050793572,0.99509498138954788,null,3.2500000000000013,null,0,24.035641664157151,null,24.035641664157151,{"$f":"IF(J102=0,1,1000)*AVERAGE(C$63:C102)","v":247.97942929122601},null,{"$f":"(F102+G102)*SUM(F$63:G102)","v":0},0,0,0,0,0,0,0,0,0]
[null,3.3333333333333348,245.86700951181336,12.388034059928215,24.011338096763374,0,0,1,{"$f":"IF(SUM(I$63:I102)<($F$40-1),IF((F103+G103)*H103>0,1,0),0)","v":0},0,0,19.163306126742015,19.952351311613437,3.3333333333333348,{"$f":"IF(B103<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B103),0)","v":6.603554887468667E-2},null,463.61012580246745,445.61250844857688,0.6448776181120659,111.05914222236328,0.99200968067823425,0.38070130383216005,0.99496665479024815,null,3.3333333333333348,null,0,24.011338096763374,null,24.011338096763374,{"$f":"IF(J103=0,1,1000)*AVERAGE(C$63:C103)","v":247.9279068575818},null,{"$f":"(F103+G103)*SUM(F$63:G103)","v":0},0,0,0,0,0,0,0,0,0]
[null,3.4166666666666683,245.76456492451678,12.376002363068269,23.987055133330358,0,0,1,{"$f":"IF(SUM(I$63:I103)<($F$40-1),IF((F104+G104)*H104>0,1,0),0)","v":0},0,0,19.036292075020636,19.840172094082355,3.4166666666666683,{"$f":"IF(B104<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B104),0)","v":6.5652575517501241E-2},null,463.42572554533359,445.40241628993289,0.64465347606991596,110.96560392563725,0.99181162433921621,0.38065215319747492,0.99483819911625582,null,3.4166666666666683,null,0,23.987055133330358,null,23.987055133330358,{"$f":"IF(J104=0,1,1000)*AVERAGE(C$63:C104)","v":247.87639871631836},null,{"$f":"(F104+G104)*SUM(F$63:G104)","v":0},0,0,0,0,0,0,0,0,0]
[null,3.5000000000000018,245.66216302246491,12.363980864012136,23.962792751607463,0,0,1,{"$f":"IF(SUM(I$63:I104)<($F$40-1),IF((F105+G105)*H105>0,1,0),0)","v":0},0,0,18.910116732570096,19.72862358802228,3.5000000000000018,{"$f":"IF(B105<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B105),0)","v":6.5271823215411348E-2},null,463.24140212164025,445.19244964718098,0.64442941831725842,110.87214731426724,0.99161365052367301,0.38060295314081344,0.99470961427743543,null,3.5000000000000018,null,0,23.962792751607463,null,23.962792751607463,{"$f":"IF(J105=0,1,1000)*AVERAGE(C$63:C105)","v":247.82490486297294},null,{"$f":"(F105+G105)*SUM(F$63:G105)","v":0},0,0,0,0,0,0,0,0,0]
[null,3.5833333333333353,245.55980378787223,12.35196955175584,23.938550929385929,0,0,1,{"$f":"IF(SUM(I$63:I105)<($F$40-1),IF((F106+G106)*H106>0,1,0),0)","v":0},0,0,18.784774574627662,19.617702247348944,3.5833333333333353,{"$f":"IF(B106<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B106),0)","v":6.4893279087401501E-2},null,463.05715549937344,444.98260838766038,0.64420544477854846,110.77877229487581,0.99141575919721947,0.38055370362768232,0.99458090018363843,null,3.5833333333333353,null,0,23.938550929385929,null,23.938550929385929,{"$f":"IF(J106=0,1,1000)*AVERAGE(C$63:C106)","v":247.77342529308427},null,{"$f":"(F106+G106)*SUM(F$63:G106)","v":0},0,0,0,0,0,0,0,0,0]
[null,3.6666666666666687,245.45748720296064,12.339968415315957,23.914329644498466,0,0,1,{"$f":"IF(SUM(I$63:I106)<($F$40-1),IF((F107+G107)*H107>0,1,0),0)","v":0},0,0,18.660260112784357,19.507404545915406,3.6666666666666687,{"$f":"IF(B107<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B107),0)","v":6.4516930327159744E-2},null,462.87298564653258,444.77289237895184,0.64398155537838442,110.6854787742526,0.99121795032548532,0.38050440462358426,0.9944520567447056,null,3.6666666666666687,null,0,23.914329644498466,null,23.914329644498466,{"$f":"IF(J107=0,1,1000)*AVERAGE(C$63:C107)","v":247.72196000219265},null,{"$f":"(F107+G107)*SUM(F$63:G107)","v":0},0,0,0,0,0,0,0,0,0]
[null,3.7500000000000022,245.35521324995941,12.327977443729706,23.89012887481945,0,0,1,{"$f":"IF(SUM(I$63:I107)<($F$40-1),IF((F108+G108)*H108>0,1,0),0)","v":0},0,0,18.536567894745911,19.397726977399994,3.7500000000000022,{"$f":"IF(B108<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B108),0)","v":6.4142764202644295E-2},null,462.68889253113036,444.56330148887707,0.64375775004150504,110.59226665935512,0.99102022387411437,0.38045505609401742,0.9943230838704662,null,3.7500000000000022,null,0,23.89012887481945,null,23.89012887481945,{"$f":"IF(J108=0,1,1000)*AVERAGE(C$63:C108)","v":247.67050898583975},null,{"$f":"(F108+G108)*SUM(F$63:G108)","v":0},0,0,0,0,0,0,0,0,0]
[null,3.8333333333333357,245.25298191110528,12.315996626054782,23.86594859826458,0,0,1,{"$f":"IF(SUM(I$63:I108)<($F$40-1),IF((F109+G109)*H109>0,1,0),0)","v":0},0,0,18.413692504094811,19.288666055194813,3.8333333333333357,{"$f":"IF(B109<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B109),0)","v":6.3770768055652988E-2},null,462.50487612119292,444.3538355854983,0.64353402869279142,110.49913585730741,0.99082257980876476,0.38040565800447562,0.9941939814707379,null,3.8333333333333357,null,0,23.86594859826458,null,23.86594859826458,{"$f":"IF(J109=0,1,1000)*AVERAGE(C$63:C109)","v":247.61907223956879},null,{"$f":"(F109+G109)*SUM(F$63:G109)","v":0},0,0,0,0,0,0,0,0,0]
[null,3.9166666666666692,245.15079316864234,12.304025951369333,23.84178879279084,0,0,1,{"$f":"IF(SUM(I$63:I109)<($F$40-1),IF((F110+G110)*H110>0,1,0),0)","v":0},0,0,18.291628560054189,19.180218312294922,3.9166666666666692,{"$f":"IF(B110<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B110),0)","v":6.3400929301394862E-2},null,462.32093638475965,444.14449453711768,0.64331039125726652,110.40608627539973,0.99062501809510917,0.38035621032044858,0.99406474945532763,null,3.9166666666666692,null,0,23.84178879279084,null,23.84178879279084,{"$f":"IF(J110=0,1,1000)*AVERAGE(C$63:C110)","v":247.56764975892452},null,{"$f":"(F110+G110)*SUM(F$63:G110)","v":0},0,0,0,0,0,0,0,0,0]
[null,4.0000000000000027,245.04864700482207,12.292065408771988,23.817649436396543,0,0,1,{"$f":"IF(SUM(I$63:I110)<($F$40-1),IF((F111+G111)*H111>0,1,0),0)","v":0},0,0,18.170370717253356,19.072380301188122,4.0000000000000027,{"$f":"IF(B111<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B111),0)","v":6.3033235428064494E-2},null,462.13707328988312,443.93527821227656,0.64308683766009245,110.31311782108912,0.99042753869883415,0.3803067130074213,0.99393538773403034,null,4.0000000000000027,null,0,23.817649436396543,null,23.817649436396543,{"$f":"IF(J111=0,1,1000)*AVERAGE(C$63:C111)","v":247.51624153945303},null,{"$f":"(F111+G111)*SUM(F$63:G111)","v":0},0,0,0,0,0,0,0,0,0]
[null,4.0833333333333357,244.9465434019034,12.280114987381687,23.793530507120998,0,0,1,{"$f":"IF(SUM(I$63:I111)<($F$40-1),IF((F112+G112)*H112>0,1,0),0)","v":0},0,0,18.049913665494508,18.965148593745344,4.0833333333333357,{"$f":"IF(B112<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B112),0)","v":6.2667673996418705E-2},null,461.95328680462956,443.72618647975548,0.64286336782657405,110.22023040199764,0.99023014158564104,0.38025716603087489,0.99380589621663051,null,4.0833333333333357,null,0,23.793530507120998,null,23.793530507120998,{"$f":"IF(J112=0,1,1000)*AVERAGE(C$63:C112)","v":247.46484757670206},null,{"$f":"(F112+G112)*SUM(F$63:G112)","v":0},0,0,0,0,0,0,0,0,0]
[null,4.1666666666666687,244.84448234215262,12.268174676337656,23.769431983044456,0,0,1,{"$f":"IF(SUM(I$63:I112)<($F$40-1),IF((F113+G113)*H113>0,1,0),0)","v":0},0,0,17.9302521295213,18.858519781111678,4.1666666666666687,{"$f":"IF(B113<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B113),0)","v":6.2304232639355792E-2},null,461.76957689707814,443.51721920857273,0.64263998168215597,110.1274239259123,0.99003282672124504,0.38020756935628608,0.99367627481290099,null,4.1666666666666687,null,0,23.769431983044456,null,23.769431983044456,{"$f":"IF(J113=0,1,1000)*AVERAGE(C$63:C113)","v":247.41346786622069},null,{"$f":"(F113+G113)*SUM(F$63:G113)","v":0},0,0,0,0,0,0,0,0,0]
[null,4.2500000000000018,244.74246380784339,12.256244464799437,23.745353842288168,0,0,1,{"$f":"IF(SUM(I$63:I113)<($F$40-1),IF((F114+G114)*H114>0,1,0),0)","v":0},0,0,17.811380868788923,18.752490473598023,4.2500000000000018,{"$f":"IF(B114<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B114),0)","v":6.194289906149706E-2},null,461.58594353532152,443.30837626798461,0.64241667915242273,110.03469830078546,0.98983559407137589,0.38015792294912737,0.99354652343260408,null,4.2500000000000018,null,0,23.745353842288168,null,23.745353842288168,{"$f":"IF(J114=0,1,1000)*AVERAGE(C$63:C114)","v":247.36210240355956},null,{"$f":"(F114+G114)*SUM(F$63:G114)","v":0},0,0,0,0,0,0,0,0,0]
[null,4.3333333333333348,244.64048778125681,12.244324341946795,23.721296063014208,0,0,1,{"$f":"IF(SUM(I$63:I114)<($F$40-1),IF((F115+G115)*H115>0,1,0),0)","v":0},0,0,17.693294677235595,18.647057300573305,4.3333333333333348,{"$f":"IF(B115<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B115),0)","v":6.1583661038770901E-2},null,461.40238668746565,443.09965752748451,0.64219346016309842,109.94205343473396,0.98963844360177733,0.38010822677486711,0.99341664198549096,null,4.3333333333333348,null,0,23.721296063014208,null,23.721296063014208,{"$f":"IF(J115=0,1,1000)*AVERAGE(C$63:C115)","v":247.31075118427083},null,{"$f":"(F115+G115)*SUM(F$63:G115)","v":0},0,0,0,0,0,0,0,0,0]
[null,4.4166666666666679,244.53855424468131,12.232414296979663,23.697258623425345,0,0,1,{"$f":"IF(SUM(I$63:I115)<($F$40-1),IF((F116+G116)*H116>0,1,0),0)","v":0},0,0,17.575988383055549,18.54221691035734,4.4166666666666679,{"$f":"IF(B116<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B116),0)","v":6.1226506417999232E-2},null,461.21890632162979,442.89106285680259,0.64197032464004744,109.84948923603861,0.98944137527820808,0.38005848079896948,0.99328663038130172,null,4.4166666666666679,null,0,23.697258623425345,null,23.697258623425345,{"$f":"IF(J116=0,1,1000)*AVERAGE(C$63:C116)","v":247.25941420390808},null,{"$f":"(F116+G116)*SUM(F$63:G116)","v":0},0,0,0,0,0,0,0,0,0]
[null,4.5000000000000009,244.43666318041269,12.220514319117983,23.673241501764736,0,0,1,{"$f":"IF(SUM(I$63:I116)<($F$40-1),IF((F117+G117)*H117>0,1,0),0)","v":0},0,0,17.459456848473415,18.437965970114284,4.5000000000000009,{"$f":"IF(B117<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B117),0)","v":6.0871423116486384E-2},null,461.03550240594626,442.6825921259047,0.64174727250927377,109.75700561314301,0.98924438906644019,0.38000868498689455,0.99315648852976601,null,4.5000000000000009,null,0,23.673241501764736,null,23.673241501764736,{"$f":"IF(J117=0,1,1000)*AVERAGE(C$63:C117)","v":247.20809145802636},null,{"$f":"(F117+G117)*SUM(F$63:G117)","v":0},0,0,0,0,0,0,0,0,0]
[null,4.5833333333333339,244.33481457075419,12.208624397601875,23.649244676316254,0,0,1,{"$f":"IF(SUM(I$63:I117)<($F$40-1),IF((F118+G118)*H118>0,1,0),0)","v":0},0,0,17.343694969520541,18.334301165746677,4.5833333333333339,{"$f":"IF(B118<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B118),0)","v":6.051839912161034E-2},null,460.85217490856098,442.4742452049926,0.64152430369691993,109.66460247465488,0.98904748493226036,0.37995883930409813,0.99302621634060229,null,4.5833333333333339,null,0,23.649244676316254,null,23.649244676316254,{"$f":"IF(J118=0,1,1000)*AVERAGE(C$63:C118)","v":247.15678294218222},null,{"$f":"(F118+G118)*SUM(F$63:G118)","v":0},0,0,0,0,0,0,0,0,0]
[null,4.666666666666667,244.23300839801638,12.196744521691429,23.625268125404094,0,0,1,{"$f":"IF(SUM(I$63:I118)<($F$40-1),IF((F119+G119)*H119>0,1,0),0)","v":0},0,0,17.228697675812271,18.231219201790104,4.666666666666667,{"$f":"IF(B119<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B119),0)","v":6.0167422490416241E-2},null,460.66892379763289,442.26602196450278,0.64130141812926733,109.57227972934442,0.98885066284146994,0.37990894371603218,0.99289581372351898,null,4.666666666666667,null,{"$f":"IF(AA118>0,AA118,IF(K119=0,0,B119))","v":0},23.625268125404094,null,23.625268125404094,{"$f":"IF(J119=0,1,1000)*AVERAGE(C$63:C119)","v":247.10548865193368},null,{"$f":"(F119+G119)*SUM(F$63:G119)","v":0},0,0,0,0,0,0,0,0,0]
[null,4.75,244.13124464451721,12.184874680666692,23.601311827392717,0,0,1,{"$f":"IF(SUM(I$63:I119)<($F$40-1),IF((F120+G120)*H120>0,1,0),0)","v":0},0,0,17.11445993032693,18.128716801308411,4.75,{"$f":"IF(B120<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B120),0)","v":5.9818481349212492E-2},null,460.48574904133437,442.05792227510631,0.64107861573273628,109.48003728614412,0.98865392275988406,0.3798589981881445,0.99276528058821334,null,4.75,null,0,23.601311827392717,null,23.601311827392717,{"$f":"IF(J120=0,1,1000)*AVERAGE(C$63:C120)","v":247.05420858284032},null,{"$f":"(F120+G120)*SUM(F$63:G120)","v":0},0,0,0,0,0,0,0,0,0]
[null,4.833333333333333,244.02952329258201,12.173014863827634,23.577375760686788,0,0,1,{"$f":"IF(SUM(I$63:I120)<($F$40-1),IF((F121+G121)*H121>0,1,0),0)","v":0},0,0,17.000976729186252,18.026790705789548,4.833333333333333,{"$f":"IF(B121<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B121),0)","v":5.9471563893169016E-2},null,460.30265060785104,441.84994600770824,0.64085589643388507,109.38787505414865,0.98845726465333206,0.37980900268587869,0.99263461684437204,null,4.833333333333333,null,0,23.577375760686788,null,23.577375760686788,{"$f":"IF(J121=0,1,1000)*AVERAGE(C$63:C121)","v":247.00294273046305},null,{"$f":"(F121+G121)*SUM(F$63:G121)","v":0},0,0,0,0,0,0,0,0,0]
[null,4.9166666666666661,243.92784432454346,12.161165060494081,23.553459903731067,0,0,1,{"$f":"IF(SUM(I$63:I121)<($F$40-1),IF((F122+G122)*H122>0,1,0),0)","v":0},0,0,16.888243101437268,17.925437675041991,4.9166666666666661,{"$f":"IF(B122<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B122),0)","v":5.9126658385917817E-2},null,460.11962846538165,441.64209303344683,0.64063326015941036,109.29579294261413,0.9882606884876578,0.37975895717467456,0.99250382240167168,null,4.9166666666666661,null,0,23.553459903731067,null,23.553459903731067,{"$f":"IF(J122=0,1,1000)*AVERAGE(C$63:C122)","v":246.95169109036439},null,{"$f":"(F122+G122)*SUM(F$63:G122)","v":0},0,0,0,0,0,0,0,0,0]
[null,4.9999999999999991,243.82620772274157,12.149325260005691,23.529564235010312,0,0,1,{"$f":"IF(SUM(I$63:I122)<($F$40-1),IF((F123+G123)*H123>0,1,0),0)","v":0},0,0,16.776254108835563,17.824654487091706,4.9999999999999991,{"$f":"IF(B123<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B123),0)","v":5.8783753159156078E-2},null,459.93668258213825,441.43436322369314,0.64041070683614576,109.20379086095801,0.98806419422871927,0.37970886161996792,0.99237289716977828,null,4.9999999999999991,null,0,23.529564235010312,null,23.529564235010312,{"$f":"IF(J123=0,1,1000)*AVERAGE(C$63:C123)","v":246.90045365810826},null,{"$f":"(F123+G123)*SUM(F$63:G123)","v":0},0,0,0,0,0,0,0,0,0]
[null,5.0833333333333321,243.72461346952377,12.137495451721877,23.505688733049173,0,0,1,{"$f":"IF(SUM(I$63:I123)<($F$40-1),IF((F124+G124)*H124>0,1,0),0)","v":0},0,0,16.66500484563003,17.724437938079763,5.0833333333333321,{"$f":"IF(B124<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B124),0)","v":5.8442836612251275E-2},null,459.7538129263462,441.2267564500508,0.64018823639106326,109.11186871875856,0.98786778184238866,0.37965871598719042,0.99224184105834734,null,5.0833333333333321,null,0,23.505688733049173,null,23.505688733049173,{"$f":"IF(J124=0,1,1000)*AVERAGE(C$63:C124)","v":246.84923042926013},null,{"$f":"(F124+G124)*SUM(F$63:G124)","v":0},0,0,0,0,0,0,0,0,0]
[null,5.1666666666666652,243.62306154724482,12.125675625021746,23.481833376412037,0,0,1,{"$f":"IF(SUM(I$63:I124)<($F$40-1),IF((F125+G125)*H125>0,1,0),0)","v":0},0,0,16.554490438348967,17.624784842160448,5.1666666666666652,{"$f":"IF(B125<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B125),0)","v":5.8103897211848818E-2},null,459.57101946624408,441.01927258435489,0.63996584875127194,109.02002642575417,0.98767145129455225,0.37960852024177011,0.99211065397702447,null,5.1666666666666652,null,0,23.481833376412037,null,23.481833376412037,{"$f":"IF(J125=0,1,1000)*AVERAGE(C$63:C125)","v":246.79802139938687},null,{"$f":"(F125+G125)*SUM(F$63:G125)","v":0},0,0,0,0,0,0,0,0,0]
[null,5.2499999999999982,243.52155193826681,12.113865769304098,23.457998143703044,0,0,1,{"$f":"IF(SUM(I$63:I125)<($F$40-1),IF((F126+G126)*H126>0,1,0),0)","v":0},0,0,16.444706045587719,17.525692031400023,5.2499999999999982,{"$f":"IF(B126<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B126),0)","v":5.7766923491481853E-2},null,459.38830217008365,440.81191149867186,0.63974354384401722,108.92826389184359,0.98747520255111088,0.37955827434913075,0.9919793358354444,null,5.2499999999999982,null,0,23.457998143703044,null,23.457998143703044,{"$f":"IF(J126=0,1,1000)*AVERAGE(C$63:C126)","v":246.74682656405687},null,{"$f":"(F126+G126)*SUM(F$63:G126)","v":0},0,0,0,0,0,0,0,0,0]
[null,5.3333333333333313,243.4200846249592,{"$f":"V127*T127/3.413","v":12.102065873987334},{"$f":"D127*F$23/1000000-F$32/1000","v":23.434183013565889},0,0,1,{"$f":"IF(SUM(I$63:I126)<($F$40-1),IF((F127+G127)*H127>0,1,0),0)","v":0},0,{"$f":"I127/(1+$F$38)^B127","v":0},16.335646857797563,17.42715635567599,5.3333333333333313,{"$f":"IF(B127<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B127),0)","v":5.7431904051183286E-2},null,459.20566100612996,{"$f":"R$9*$Q127^6+S$9*$Q127^5+T$9*$Q127^4+U$9*$Q127^3+V$9*$Q127^2+W$9*$Q127+X$9","v":440.6046730652991},{"$f":"R$10*$Q127^6+S$10*$Q127^5+T$10*$Q127^4+U$10*$Q127^3+V$10*$Q127^2+W$10*$Q127+X$10","v":0.63952132159668229},{"$f":"(R127-R$60)-(Q$60+460)*(S127-S$60)","v":108.83658102708495},0.98727903557797925,{"$f":"(1.1-0.1*U127^($R$24*($F$24+273)^4 +$S$24*($F$24+273)^3 + $T$24*($F$24+273)^2 + $U$24*($F$24+273) + $V$24))*V$59","v":0.37950797827469251},0.99184788654323253,null,5.3333333333333313,null,0,23.434183013565889,null,23.434183013565889,{"$f":"IF(J127=0,1,1000)*AVERAGE(C$63:C127)","v":246.69564591883997},null,{"$f":"(F127+G127)*SUM(F$63:G127)","v":0},0,0,0,0,0,0,0,0,0]
[null,5.4166666666666643,243.31865958969883,12.090275928509472,23.410387964683856,0,0,1,{"$f":"IF(SUM(I$63:I127)<($F$40-1),IF((F128+G128)*H128>0,1,0),0)","v":0},0,0,16.227308097076151,17.329174682576955,5.4166666666666643,{"$f":"IF(B128<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B128),0)","v":5.7098827557100204E-2},null,{"$f":"C128*1.8+32-F$20","v":459.02309594266131},440.39755715676375,0.63929918193678525,108.74497774169606,{"$f":"((Q128+460)/(F$24*1.8+32+460))","v":0.98708295034108651},0.37945763198387172,{"$f":"V128/V$59","v":0.99171630601000382},null,{"$f":"B128","v":5.4166666666666643},null,0,23.410387964683856,null,23.410387964683856,{"$f":"IF(J128=0,1,1000)*AVERAGE(C$63:C128)","v":246.64447945930755},null,{"$f":"(F128+G128)*SUM(F$63:G128)","v":0},{"$f":"IF((F128+G128)=0,0,B128)","v":0},{"$f":"IF($AG128=1,$AH128,0)","v":0},{"$f":"IF($AG128=2,$AH128,0)","v":0},{"$f":"IF($AG128=3,$AH128,0)","v":0},{"$f":"IF($AG128=4,$AH128,0)","v":0},{"$f":"IF($AG128=5,$AH128,0)","v":0},{"$f":"IF($AG128=6,$AH128,0)","v":0},{"$f":"IF($AG128=7,$AH128,0)","v":0},{"$f":"IF($AG128=8,$AH128,0)","v":0}]
[null,{"$f":"IF(ROUND(B128,1)=F$48,F$48,IF(B128<$F$48,B128+1/12,B128))","v":5.4999999999999973},{"$f":"IF(B128<F$48,IF(I128<1,C128*(1-$F$22/12), $C$63),C128)","v":243.21727681486979},12.078495922327971,23.386612975779471,{"$f":"IF(B129>F$48-5,0,IF(C129 <= $C$63- $F$35,1,0))","v":0},{"$f":"IF(ROUND(B129,1)=F$48-5,IF(E129-(E128-E129)*60<1,1,0),IF(E129-(E128-E129)<0,1,0))","v":0},{"$f":"IF(ROUND(F$48-B129,2)<5,0,1)","v":1},{"$f":"IF(SUM(I$63:I128)<($F$40-1),IF((F129+G129)*H129>0,1,0),0)","v":0},{"$f":"IF(OR(I129=1,J128 =1), 1,0)","v":0},0,{"$f":"IF(B129<F$48,E129/((1+$F$38)^B129),0)","v":16.119685016959068},{"$f":"IF(B129<F$48,($F$33/1000)/((1+$F$38)^B129),0)","v":17.231743897303069},{"$f":"IF(J129<1, B129,N128)","v":5.4999999999999973},{"$f":"IF(B129<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B129),0)","v":5.6767682741110388E-2},null,458.84060694796904,440.19056364582281,0.63907712479198175,108.65345394605293,0.98688694680637568,0.37940723544208055,0.99158459414536293,null,5.4999999999999973,null,{"$f":"IF(AA128>0,AA128,IF(K129=0,0,B129))","v":0},{"$f":"IF(AA128>0,AB128,E129)","v":23.386612975779471},null,{"$f":"IF(B129<=AD$59,E129,AD128)","v":23.386612975779471},{"$f":"IF(J129=0,1,1000)*AVERAGE(C$63:C129)","v":246.59332718103232},null,{"$f":"(F129+G129)*SUM(F$63:G129)","v":0},0,0,0,0,0,0,0,0,0]
[null,5.5833333333333304,243.1159362828636,12.06672584491983,23.362858025614699,0,0,1,{"$f":"IF(SUM(I$63:I129)<($F$40-1),IF((F130+G130)*H130>0,1,0),0)","v":0},0,0,16.01277290221315,17.134860902566992,5.5833333333333304,{"$f":"IF(B130<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B130),0)","v":5.6438458400441142E-2},null,458.65819399035792,439.98369240546248,0.63885515009006266,108.56200955069056,0.98669102493980432,0.37935678861472777,0.99145275085890527,null,5.5833333333333304,null,0,23.362858025614699,null,23.362858025614699,{"$f":"IF(J130=0,1,1000)*AVERAGE(C$63:C130)","v":246.54218907958864},null,{"$f":"(F130+G130)*SUM(F$63:G130)","v":0},0,0,0,0,0,0,0,0,0]
[null,5.6666666666666634,243.01463797607909,12.054965685781415,23.339123092990583,0,0,1,{"$f":"IF(SUM(I$63:I130)<($F$40-1),IF((F131+G131)*H131>0,1,0),0)","v":0},0,0,15.906567068630757,17.038522618495424,5.6666666666666634,{"$f":"IF(B131<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B131),0)","v":5.6111143397290286E-2},null,458.47585703814576,439.77694330889733,0.63863325775895463,108.47064446630156,0.9864951847073441,0.37930629146721806,0.9913207760602154,null,5.6666666666666634,null,0,23.339123092990583,null,23.339123092990583,{"$f":"IF(J131=0,1,1000)*AVERAGE(C$63:C131)","v":246.49106515055229},null,{"$f":"(F131+G131)*SUM(F$63:G131)","v":0},0,0,0,0,0,0,0,0,0]
[null,5.7499999999999964,242.91338187692239,12.043215434428536,23.315408156747417,0,0,1,{"$f":"IF(SUM(I$63:I131)<($F$40-1),IF((F132+G132)*H132>0,1,0),0)","v":0},0,0,15.801062862825798,16.942725982531226,5.7499999999999964,{"$f":"IF(B132<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B132),0)","v":5.5785726658449324E-2},null,458.29359605966368,439.57031622957027,0.63841144772671943,108.37935860373682,0.98629942607498078,0.3792557439649526,0.9911886696588692,null,5.7499999999999964,null,0,23.315408156747417,null,23.315408156747417,{"$f":"IF(J132=0,1,1000)*AVERAGE(C$63:C132)","v":246.43995538950045},null,{"$f":"(F132+G132)*SUM(F$63:G132)","v":0},0,0,0,0,0,0,0,0,0]
[null,5.8333333333333295,242.812167967807,12.03147508039628,23.291713195764395,0,0,1,{"$f":"IF(SUM(I$63:I132)<($F$40-1),IF((F133+G133)*H133>0,1,0),0)","v":0},0,0,15.696255662030708,16.847467949336028,5.8333333333333295,{"$f":"IF(B133<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B133),0)","v":5.5462197174928909E-2},null,458.11141102325604,439.36381104115168,0.63818971992155449,108.28815187400403,0.98610374900871423,0.37920514607332867,0.99105643156443213,null,5.8333333333333295,null,0,23.291713195764395,null,23.291713195764395,{"$f":"IF(J133=0,1,1000)*AVERAGE(C$63:C133)","v":246.38885979201183},null,{"$f":"(F133+G133)*SUM(F$63:G133)","v":0},0,0,0,0,0,0,0,0,0]
[null,5.9166666666666625,242.71099623115376,12.019744613239002,23.268038188959604,0,0,1,{"$f":"IF(SUM(I$63:I133)<($F$40-1),IF((F134+G134)*H134>0,1,0),0)","v":0},0,0,15.59214087389504,16.752745490693449,5.9166666666666625,{"$f":"IF(B134<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B134),0)","v":5.5140544001586328E-2},null,457.9293018972802,439.15742761753876,0.63796807427179159,108.19702418826779,0.98590815347455851,0.37915449775773991,0.99092406168645997,null,5.9166666666666625,null,0,23.268038188959604,null,23.268038188959604,{"$f":"IF(J134=0,1,1000)*AVERAGE(C$63:C134)","v":246.33777835366658},null,{"$f":"(F134+G134)*SUM(F$63:G134)","v":0},0,0,0,0,0,0,0,0,0]
[null,5.9999999999999956,242.6098666493908,12.008024022530352,23.24438311529007,0,0,1,{"$f":"IF(SUM(I$63:I134)<($F$40-1),IF((F135+G135)*H135>0,1,0),0)","v":0},0,0,15.488713936285381,16.658555595412814,5.9999999999999956,{"$f":"IF(B135<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B135),0)","v":5.482075625675524E-2},null,457.74726865010683,438.95116583285557,0.63774651070589716,108.10597545784969,0.98571263943854215,0.37910379898357638,0.9907915599344993,null,5.9999999999999956,null,0,23.24438311529007,null,23.24438311529007,{"$f":"IF(J135=0,1,1000)*AVERAGE(C$63:C135)","v":246.28671107004635},null,{"$f":"(F135+G135)*SUM(F$63:G135)","v":0},0,0,0,0,0,0,0,0,0]
[null,6.0833333333333286,242.50877920495356,11.996313297863118,23.220747953751442,0,0,1,{"$f":"IF(SUM(I$63:I135)<($F$40-1),IF((F136+G136)*H136>0,1,0),0)","v":0},0,0,15.385970317086359,16.564895269233425,6.0833333333333286,{"$f":"IF(B136<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B136),0)","v":5.4502823121877618E-2},null,457.56531125011981,438.74502556145177,0.63752502915247167,108.01500559422715,0.9855172068667073,0.37905304971622422,0.9906589262180866,null,6.0833333333333286,null,0,23.220747953751442,null,23.220747953751442,{"$f":"IF(J136=0,1,1000)*AVERAGE(C$63:C136)","v":246.23565793673427},null,{"$f":"(F136+G136)*SUM(F$63:G136)","v":0},0,0,0,0,0,0,0,0,0]
[null,6.1666666666666616,242.40773388028484,11.984612428849212,23.19713268337798,0,0,1,{"$f":"IF(SUM(I$63:I136)<($F$40-1),IF((F137+G137)*H137>0,1,0),0)","v":0},0,0,15.28390551400318,16.471761534729396,6.1666666666666616,{"$f":"IF(B137<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B137),0)","v":5.4186733841137653E-2},null,457.38342966571611,438.53900667790282,0.63730362954025066,107.92411450903313,0.98532185572511088,0.37900224992106635,0.99052616044674968,null,6.1666666666666616,null,0,23.19713268337798,null,23.19713268337798,{"$f":"IF(J137=0,1,1000)*AVERAGE(C$63:C137)","v":246.18461894931494},null,{"$f":"(F137+G137)*SUM(F$63:G137)","v":0},0,0,0,0,0,0,0,0,0]
[null,6.2499999999999947,242.30673065783472,11.97292140511969,23.173537283242556,0,0,1,{"$f":"IF(SUM(I$63:I137)<($F$40-1),IF((F138+G138)*H138>0,1,0),0)","v":0},0,0,15.182515054365441,16.379151431214979,6.2499999999999947,{"$f":"IF(B138<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B138),0)","v":5.3872477721097919E-2},null,457.20162386530592,438.33310905700898,0.63708231179810204,107.83330211405661,0.9851265859798235,0.37895139956348173,0.99039326253000604,null,6.2499999999999947,null,0,23.173537283242556,null,23.173537283242556,{"$f":"IF(J138=0,1,1000)*AVERAGE(C$63:C138)","v":246.13359410337441},null,{"$f":"(F138+G138)*SUM(F$63:G138)","v":0},0,0,0,0,0,0,0,0,0]
[null,6.3333333333333277,242.20576952006064,11.961240216324574,23.14996173245634,0,0,1,{"$f":"IF(SUM(I$63:I138)<($F$40-1),IF((F139+G139)*H139>0,1,0),0)","v":0},0,0,15.081794494932058,16.287062014650463,6.3333333333333277,{"$f":"IF(B139<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B139),0)","v":5.3560044130337617E-2},null,457.01989381731255,438.12733257379494,0.6368610758550286,107.74256832124075,0.98493139759692983,0.37890049860884595,0.9902602323773646,null,6.3333333333333277,null,0,23.14996173245634,null,23.14996173245634,{"$f":"IF(J139=0,1,1000)*AVERAGE(C$63:C139)","v":246.0825833945002},null,{"$f":"(F139+G139)*SUM(F$63:G139)","v":0},0,0,0,0,0,0,0,0,0]
[null,6.4166666666666607,242.10485044942729,11.949568852132961,23.126406010168996,0,0,1,{"$f":"IF(SUM(I$63:I139)<($F$40-1),IF((F140+G140)*H140>0,1,0),0)","v":0},0,0,14.981739421697803,16.195490357548561,6.4166666666666607,{"$f":"IF(B140<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B140),0)","v":5.3249422499092897E-2},null,456.83823949017255,437.92167710350947,0.63663992164016536,107.65191304268416,0.9847362905425292,0.37884954702253104,0.99012706989832477,null,6.4166666666666607,null,0,23.126406010168996,null,23.126406010168996,{"$f":"IF(J140=0,1,1000)*AVERAGE(C$63:C140)","v":246.03158681828134},null,{"$f":"(F140+G140)*SUM(F$63:G140)","v":0},0,0,0,0,0,0,0,0,0]
[null,6.4999999999999938,242.00397342840671,11.937907302232865,23.102870095568367,0,0,1,{"$f":"IF(SUM(I$63:I140)<($F$40-1),IF((F141+G141)*H141>0,1,0),0)","v":0},0,0,14.882345449700782,16.104433548881381,6.4999999999999938,{"$f":"IF(B141<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B141),0)","v":5.2940602318899313E-2},null,456.65666085233551,437.71614252162453,0.63641884908278035,107.56133619063939,0.98454126478273452,0.37879854476990549,0.98999377500237662,null,6.4999999999999938,null,0,23.102870095568367,null,23.102870095568367,{"$f":"IF(J141=0,1,1000)*AVERAGE(C$63:C141)","v":245.98060437030824},null,{"$f":"(F141+G141)*SUM(F$63:G141)","v":0},0,0,0,0,0,0,0,0,0]
[null,6.5833333333333268,241.90313843947823,11.926255556331157,23.079353967880351,0,0,1,{"$f":"IF(SUM(I$63:I141)<($F$40-1),IF((F142+G142)*H142>0,1,0),0)","v":0},0,0,14.783608222831308,16.013888693987845,6.5833333333333268,{"$f":"IF(B142<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B142),0)","v":5.2633573142236281E-2},null,456.47515787226422,437.51072870383507,0.63619785811227547,107.47083767751246,0.98434632028367297,0.37874749181633421,0.98986034759900121,null,6.5833333333333268,null,0,23.079353967880351,null,23.079353967880351,{"$f":"IF(J142=0,1,1000)*AVERAGE(C$63:C142)","v":245.92963604617285},null,{"$f":"(F142+G142)*SUM(F$63:G142)","v":0},0,0,0,0,0,0,0,0,0]
[null,6.6666666666666599,241.80234546512847,11.914613604153619,23.055857606369013,0,0,1,{"$f":"IF(SUM(I$63:I142)<($F$40-1),IF((F143+G143)*H143>0,1,0),0)","v":0},0,0,14.685523413642182,15.92385291448171,6.6666666666666599,{"$f":"IF(B143<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B143),0)","v":5.2328324582173597E-2},null,456.29373051843464,437.30543552605849,0.63597694865818399,107.38041741586346,0.9841514570114861,0.37869638812717882,0.98972678759767063,null,6.6666666666666599,null,0,23.055857606369013,null,23.055857606369013,{"$f":"IF(J143=0,1,1000)*AVERAGE(C$63:C143)","v":245.87868184146862},null,{"$f":"(F143+G143)*SUM(F$63:G143)","v":0},0,0,0,0,0,0,0,0,0]
[null,6.7499999999999929,241.70159448785134,11.902981435444856,23.032380990336414,0,0,1,{"$f":"IF(SUM(I$63:I143)<($F$40-1),IF((F144+G144)*H144>0,1,0),0)","v":0},0,0,14.588086723160041,15.834323348160027,6.7499999999999929,{"$f":"IF(B144<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B144),0)","v":5.2024846312020138E-2},null,456.1123787593358,437.100262864434,0.63575612065017117,107.29007531840563,0.9839566749323293,0.37864523366779745,0.98959309490784808,null,6.7499999999999929,null,0,23.032380990336414,null,23.032380990336414,{"$f":"IF(J144=0,1,1000)*AVERAGE(C$63:C144)","v":245.82774175179034},null,{"$f":"(F144+G144)*SUM(F$63:G144)","v":0},0,0,0,0,0,0,0,0,0]
[null,6.8333333333333259,241.60088549014807,11.891359039968149,23.008924099122297,0,0,1,{"$f":"IF(SUM(I$63:I144)<($F$40-1),IF((F145+G145)*H145>0,1,0),0)","v":0},0,0,14.491293880697881,15.745297148912181,6.8333333333333259,{"$f":"IF(B145<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B145),0)","v":5.1723128064974463E-2},null,455.93110256346995,436.89521059532234,0.63553537401803584,107.19981129800436,0.9837619740123722,0.37859402840354467,0.98945926943898732,null,6.8333333333333259,null,0,23.008924099122297,null,23.008924099122297,{"$f":"IF(J145=0,1,1000)*AVERAGE(C$63:C145)","v":245.77681577273444},null,{"$f":"(F145+G145)*SUM(F$63:G145)","v":0},0,0,0,0,0,0,0,0,0]
[null,6.916666666666659,241.50021845452719,11.879746407505573,22.985486912104349,0,0,1,{"$f":"IF(SUM(I$63:I145)<($F$40-1),IF((F146+G146)*H146>0,1,0),0)","v":0},0,0,14.395140643669141,15.656771486629395,6.916666666666659,{"$f":"IF(B146<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B146),0)","v":5.1423159633777416E-2},null,455.74990189935232,436.69027859530485,0.63531470869170681,107.10962526767798,0.9835673542177984,0.3785427722997719,0.9893253111005339,null,6.916666666666659,null,0,22.985486912104349,null,22.985486912104349,{"$f":"IF(J146=0,1,1000)*AVERAGE(C$63:C146)","v":245.72590389989861},null,{"$f":"(F146+G146)*SUM(F$63:G146)","v":0},0,0,0,0,0,0,0,0,0]
[null,6.999999999999992,241.39959336350447,11.868143527857843,22.962069408697868,0,0,1,{"$f":"IF(SUM(I$63:I146)<($F$40-1),IF((F147+G147)*H147>0,1,0),0)","v":0},0,0,14.299622797402668,15.568743547114781,6.999999999999992,{"$f":"IF(B147<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B147),0)","v":5.1124930870366951E-2},null,455.56877673551145,436.48546674118347,0.63509412460124515,107.01951714059663,0.9833728155148056,0.37849146532182709,0.98919121980192459,null,6.999999999999992,null,0,22.962069408697868,null,22.962069408697868,{"$f":"IF(J147=0,1,1000)*AVERAGE(C$63:C147)","v":245.67500612888222},null,{"$f":"(F147+G147)*SUM(F$63:G147)","v":0},0,0,0,0,0,0,0,0,0]
[null,7.083333333333325,241.299010199603,11.8565503908443,22.938671568355744,0,0,1,{"$f":"IF(SUM(I$63:I147)<($F$40-1),IF((F148+G148)*H148>0,1,0),0)","v":0},0,0,14.204736154959082,15.48121053199386,7.083333333333325,{"$f":"IF(B148<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B148),0)","v":5.082843168553465E-2},null,455.38772704048881,436.28077490997987,0.63487362167684291,106.92948683008223,0.98317835786960572,0.3784401074350548,0.98905699545258674,null,7.083333333333325,null,0,22.938671568355744,null,22.938671568355744,{"$f":"IF(J148=0,1,1000)*AVERAGE(C$63:C148)","v":245.62412245528597},null,{"$f":"(F148+G148)*SUM(F$63:G148)","v":0},0,0,0,0,0,0,0,0,0]
[null,7.1666666666666581,241.19846894535317,11.844966986302856,22.915293370568357,0,0,1,{"$f":"IF(SUM(I$63:I148)<($F$40-1),IF((F149+G149)*H149>0,1,0),0)","v":0},0,0,14.110476556948315,15.394169658625605,7.1666666666666581,{"$f":"IF(B149<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B149),0)","v":5.0533652048584579E-2},null,455.20675278283915,436.07620297893521,0.63465319984882329,106.83953424960777,0.98298398124842479,0.37838869860479635,0.98892263796193969,null,7.1666666666666581,null,0,22.915293370568357,null,22.915293370568357,{"$f":"IF(J149=0,1,1000)*AVERAGE(C$63:C149)","v":245.57325287471201},null,{"$f":"(F149+G149)*SUM(F$63:G149)","v":0},0,0,0,0,0,0,0,0,0]
[null,7.2499999999999911,241.09796958329261,11.833393304089961,22.891934794863481,0,0,1,{"$f":"IF(SUM(I$63:I149)<($F$40-1),IF((F150+G150)*H150>0,1,0),0)","v":0},0,0,14.016839871348346,15.307618160014004,7.2499999999999911,{"$f":"IF(B150<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B150),0)","v":5.0240581986993792E-2},null,455.02585393113009,435.87175082550931,0.63443285904763991,106.74965931279723,0.98278968561750257,0.37833723879638986,0.98878814723939434,null,7.2499999999999911,null,0,22.891934794863481,null,22.891934794863481,{"$f":"IF(J150=0,1,1000)*AVERAGE(C$63:C150)","v":245.5223973827641},null,{"$f":"(F150+G150)*SUM(F$63:G150)","v":0},0,0,0,0,0,0,0,0,0]
[null,7.3333333333333242,240.99751209596624,11.821829334080515,22.868595820806156,0,0,1,{"$f":"IF(SUM(I$63:I150)<($F$40-1),IF((F151+G151)*H151>0,1,0),0)","v":0},0,0,13.923821993325094,15.221553284720057,7.3333333333333242,{"$f":"IF(B151<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B151),0)","v":4.9949211586075015E-2},null,454.84503045394263,435.66741832738052,0.63421259920387718,106.65986193342502,0.98259547094309319,0.37828572797516996,0.98865352319435229,null,7.3333333333333242,null,0,22.868595820806156,null,22.868595820806156,{"$f":"IF(J151=0,1,1000)*AVERAGE(C$63:C151)","v":245.47155597504727},null,{"$f":"(F151+G151)*SUM(F$63:G151)","v":0},0,0,0,0,0,0,0,0,0]
[null,7.4166666666666572,240.89709646592627,11.810275066167947,22.845276427998794,0,0,1,{"$f":"IF(SUM(I$63:I151)<($F$40-1),IF((F152+G152)*H152>0,1,0),0)","v":0},0,0,13.83141884505368,15.135972296774359,7.4166666666666572,{"$f":"IF(B152<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B152),0)","v":4.9659530988641266E-2},null,454.66428231987072,435.46320536244508,0.63399242024824909,106.5701420254162,0.98240133719146494,0.37823416610646837,0.98851876573620778,null,7.4166666666666572,null,0,22.845276427998794,null,22.845276427998794,{"$f":"IF(J152=0,1,1000)*AVERAGE(C$63:C152)","v":245.42072864716818},null,{"$f":"(F152+G152)*SUM(F$63:G152)","v":0},0,0,0,0,0,0,0,0,0]
[null,7.4999999999999902,240.79672267573216,11.79873049026399,22.821976596080759,0,0,1,{"$f":"IF(SUM(I$63:I152)<($F$40-1),IF((F153+G153)*H153>0,1,0),0)","v":0},0,0,13.739626375540512,15.050872475590076,7.4999999999999902,{"$f":"IF(B153<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B153),0)","v":4.9371530394672354E-2},null,454.48360949752129,435.25911180881633,0.63377232211159973,106.48049950284513,0.98220728432889981,0.37818255315561339,0.98838387477434575,null,7.4999999999999902,null,0,22.821976596080759,null,22.821976596080759,{"$f":"IF(J153=0,1,1000)*AVERAGE(C$63:C153)","v":245.36991539473479},null,{"$f":"(F153+G153)*SUM(F$63:G153)","v":0},0,0,0,0,0,0,0,0,0]
[null,7.5833333333333233,240.6963907079506,11.787195596298767,22.798696304728526,0,0,1,{"$f":"IF(SUM(I$63:I153)<($F$40-1),IF((F154+G154)*H154>0,1,0),0)","v":0},0,0,13.648440560446904,14.966251115876492,7.5833333333333233,{"$f":"IF(B154<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B154),0)","v":4.9085200060983276E-2},null,454.30301195551448,435.05513754482473,0.63355230472490298,106.39093427993583,0.98201331232169409,0.37813088908793024,0.98824885021814346,null,7.5833333333333233,null,0,22.798696304728526,null,22.798696304728526,{"$f":"IF(J154=0,1,1000)*AVERAGE(C$63:C154)","v":245.31911621335672},null,{"$f":"(F154+G154)*SUM(F$63:G154)","v":0},0,0,0,0,0,0,0,0,0]
[null,7.6666666666666563,240.59610054515562,11.775670374220686,22.775435533655486,0,0,1,{"$f":"IF(SUM(I$63:I154)<($F$40-1),IF((F155+G155)*H155>0,1,0),0)","v":0},0,0,13.557857401913655,14.882105527553001,7.6666666666666563,{"$f":"IF(B155<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B155),0)","v":4.8800530300894727E-2},null,454.12248966248353,434.85128244901705,0.63333236801926229,106.30144627106131,0.98181942113615805,0.37807917386874085,0.98811369197696941,null,7.6666666666666563,null,0,22.775435533655486,null,22.775435533655486,{"$f":"IF(J155=0,1,1000)*AVERAGE(C$63:C155)","v":245.26833109864489},null,{"$f":"(F155+G155)*SUM(F$63:G155)","v":0},0,0,0,0,0,0,0,0,0]
[null,7.7499999999999893,240.4958521699285,11.764154813996413,22.752194262611859,0,0,1,{"$f":"IF(SUM(I$63:I155)<($F$40-1),IF((F156+G156)*H156>0,1,0),0)","v":0},0,0,13.467872928386825,14.798433035663578,7.7499999999999893,{"$f":"IF(B156<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B156),0)","v":4.8517511483905276E-2},null,453.9420425870747,434.64754640015582,0.63311251192591012,106.21203539074321,0.98162561073861598,0.37802740746336433,0.98797839996018488,null,7.7499999999999893,null,0,22.752194262611859,null,22.752194262611859,{"$f":"IF(J156=0,1,1000)*AVERAGE(C$63:C156)","v":245.21756004621176},null,{"$f":"(F156+G156)*SUM(F$63:G156)","v":0},0,0,0,0,0,0,0,0,0]
[null,7.8333333333333224,240.39564556485772,11.752648905610865,22.728972471384715,0,0,1,{"$f":"IF(SUM(I$63:I156)<($F$40-1),IF((F157+G157)*H157>0,1,0),0)","v":0},0,0,13.378483194444756,14.715230980291759,7.8333333333333224,{"$f":"IF(B157<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B157),0)","v":4.8236134035365641E-2},null,453.7616706979473,434.44392927721913,0.63289273637620724,106.12270155365201,0.98143188109540624,0.37797558983711638,0.98784297407714183,null,7.8333333333333224,null,0,22.728972471384715,null,22.728972471384715,{"$f":"IF(J157=0,1,1000)*AVERAGE(C$63:C157)","v":245.1668030516712},null,{"$f":"(F157+G157)*SUM(F$63:G157)","v":0},0,0,0,0,0,0,0,0,0]
[null,7.9166666666666554,240.29548071253905,11.741152639067085,22.705770139797707,0,0,1,{"$f":"IF(SUM(I$63:I157)<($F$40-1),IF((F158+G158)*H158>0,1,0),0)","v":0},0,0,13.289684280626018,14.632496716476075,7.9166666666666554,{"$f":"IF(B158<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B158),0)","v":4.7956388436154747E-2},null,453.58137396377367,434.24043095939982,0.63267304130164381,106.03344467460568,0.9812382321728812,0.37792372095530985,0.98770741423718522,null,7.9166666666666554,null,0,22.705770139797707,null,22.705770139797707,{"$f":"IF(J158=0,1,1000)*AVERAGE(C$63:C158)","v":245.11606011063859},null,{"$f":"(F158+G158)*SUM(F$63:G158)","v":0},0,0,0,0,0,0,0,0,0]
[null,7.9999999999999885,240.1953575955755,11.729666004386241,22.682587247711059,0,0,1,{"$f":"IF(SUM(I$63:I158)<($F$40-1),IF((F159+G159)*H159>0,1,0),0)","v":0},0,0,13.201472293258679,14.550227614125967,7.9999999999999885,{"$f":"IF(B159<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B159),0)","v":4.7678265222357651E-2},null,453.4011523532393,434.03705132610514,0.63245342663383819,105.94426466856993,0.98104466393740719,0.37787180078325444,0.98757172034965157,null,7.9999999999999885,null,0,22.682587247711059,null,22.682587247711059,{"$f":"IF(J159=0,1,1000)*AVERAGE(C$63:C159)","v":245.06533121873071},null,{"$f":"(F159+G159)*SUM(F$63:G159)","v":0},0,0,0,0,0,0,0,0,0]
[null,8.0833333333333215,240.09527619657734,11.718188991607605,22.659423775021544,0,0,1,{"$f":"IF(SUM(I$63:I159)<($F$40-1),IF((F160+G160)*H160>0,1,0),0)","v":0},0,0,13.113843364290677,14.468421057938189,8.0833333333333215,{"$f":"IF(B160<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B160),0)","v":4.740175498494547E-2},null,453.22100583504266,433.83379025695643,0.63223389230453675,105.85516145065799,0.98085117635536467,0.37781982928625679,0.98743589232386952,null,8.0833333333333215,null,0,22.659423775021544,null,22.659423775021544,{"$f":"IF(J160=0,1,1000)*AVERAGE(C$63:C160)","v":245.01461637156586},null,{"$f":"(F160+G160)*SUM(F$63:G160)","v":0},0,0,0,0,0,0,0,0,0]
[null,8.1666666666666554,239.99523649816211,11.706721590788469,22.636279701662296,0,0,1,{"$f":"IF(SUM(I$63:I160)<($F$40-1),IF((F161+G161)*H161>0,1,0),0)","v":0},0,0,13.026793651121215,14.387074447313653,8.1666666666666554,{"$f":"IF(B161<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B161),0)","v":4.7126848369456971E-2},null,453.04093437789521,433.63064763178812,0.63201443824561332,105.76613493612984,0.98065776939314786,0.37776780642962071,0.98729993006916006,null,8.1666666666666554,null,0,22.636279701662296,null,22.636279701662296,{"$f":"IF(J161=0,1,1000)*AVERAGE(C$63:C161)","v":244.96391556476382},null,{"$f":"(F161+G161)*SUM(F$63:G161)","v":0},0,0,0,0,0,0,0,0,0]
[null,8.2499999999999893,239.89523848295457,11.695263792004111,22.613155007602749,0,0,1,{"$f":"IF(SUM(I$63:I161)<($F$40-1),IF((F162+G162)*H162>0,1,0),0)","v":0},0,0,12.940319336433324,14.306185196274768,8.2499999999999893,{"$f":"IF(B162<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B162),0)","v":4.6853536075682156E-2},null,452.86093795052165,433.42762333064792,0.6317950643890704,105.67718504039198,0.98046444301716551,0.37771573217864712,0.98716383349483694,null,8.2499999999999893,null,0,22.613155007602749,null,22.613155007602749,{"$f":"IF(J162=0,1,1000)*AVERAGE(C$63:C162)","v":244.91322879394571},null,{"$f":"(F162+G162)*SUM(F$63:G162)","v":0},0,0,0,0,0,0,0,0,0]
[null,8.3333333333333233,239.79528213358668,11.683815585347775,22.5900496728486,0,0,1,{"$f":"IF(SUM(I$63:I162)<($F$40-1),IF((F163+G163)*H163>0,1,0),0)","v":0},0,0,12.854416628027584,14.225750733383231,8.3333333333333233,{"$f":"IF(B163<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B163),0)","v":4.6581808857347626E-2},null,452.68101652165944,433.22471723379579,0.63157577066703663,105.5883116789974,0.98027119719383959,0.37766360649863356,0.98702760251020494,null,8.3333333333333233,null,0,22.5900496728486,null,22.5900496728486,{"$f":"IF(J163=0,1,1000)*AVERAGE(C$63:C163)","v":244.86255605473423},null,{"$f":"(F163+G163)*SUM(F$63:G163)","v":0},0,0,0,0,0,0,0,0,0]
[null,8.4166666666666572,239.69536743269771,11.672376960930571,22.566963677441613,0,0,1,{"$f":"IF(SUM(I$63:I163)<($F$40-1),IF((F164+G164)*H164>0,1,0),0)","v":0},0,0,12.769081758656801,14.145768501658278,8.4166666666666572,{"$f":"IF(B164<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B164),0)","v":4.6311657521803773E-2},null,452.50117006005928,433.02192922170372,0.63135655701176885,105.4995147676446,0.98007803188960685,0.37761142935487513,0.98689123702456238,null,8.4166666666666572,null,0,22.566963677441613,null,22.566963677441613,{"$f":"IF(J164=0,1,1000)*AVERAGE(C$63:C164)","v":244.81189734275347},null,{"$f":"(F164+G164)*SUM(F$63:G164)","v":0},0,0,0,0,0,0,0,0,0]
[null,8.4999999999999911,239.59549436293409,11.660947908881496,22.543897001459637,0,0,1,{"$f":"IF(SUM(I$63:I164)<($F$40-1),IF((F165+G165)*H165>0,1,0),0)","v":0},0,0,12.684310985861924,14.066235958495396,8.4999999999999911,{"$f":"IF(B165<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B165),0)","v":4.6043072929713769E-2},null,452.32139853448479,432.81925917505515,0.63113742335565004,105.4107942221778,0.97988494707091756,0.37755920071266397,0.98675473694719995,null,8.4999999999999911,null,0,22.543897001459637,null,22.543897001459637,{"$f":"IF(J165=0,1,1000)*AVERAGE(C$63:C165)","v":244.76125265362901},null,{"$f":"(F165+G165)*SUM(F$63:G165)","v":0},0,0,0,0,0,0,0,0,0]
[null,8.583333333333325,239.49566290694955,11.649528419347355,22.520849625016467,0,0,1,{"$f":"IF(SUM(I$63:I165)<($F$40-1),IF((F166+G166)*H166>0,1,0),0)","v":0},0,0,12.600100591808946,13.987150575585504,8.583333333333325,{"$f":"IF(B166<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B166),0)","v":4.5776045994744434E-2},null,452.14170191371261,432.61670697474455,0.63091836963118997,105.32214995858641,0.97969194270423599,0.37750692053728907,0.98661810218739998,null,8.583333333333325,null,0,22.520849625016467,null,22.520849625016467,{"$f":"IF(J166=0,1,1000)*AVERAGE(C$63:C166)","v":244.71062198298785},null,{"$f":"(F166+G166)*SUM(F$63:G166)","v":0},0,0,0,0,0,0,0,0,0]
[null,8.666666666666659,239.39587304740499,11.638118482492715,22.497821528261749,0,0,1,{"$f":"IF(SUM(I$63:I166)<($F$40-1),IF((F167+G167)*H167>0,1,0),0)","v":0},0,0,12.516446883126918,13.908509838834577,8.666666666666659,{"$f":"IF(B167<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B167),0)","v":4.551056768325875E-2},null,451.96208016653242,432.41427250187689,0.63069939577102507,105.2335818930045,0.97949901875604051,0.37745458879403704,0.98648133265443894,null,8.666666666666659,null,0,22.497821528261749,null,22.497821528261749,{"$f":"IF(J167=0,1,1000)*AVERAGE(C$63:C167)","v":244.66000532645847},null,{"$f":"(F167+G167)*SUM(F$63:G167)","v":0},0,0,0,0,0,0,0,0,0]
[null,8.7499999999999929,239.29612476696857,11.62671808849989,22.474812691380944,0,0,1,{"$f":"IF(SUM(I$63:I167)<($F$40-1),IF((F168+G168)*H168>0,1,0),0)","v":0},0,0,12.433346190747018,13.830311248283714,8.7499999999999929,{"$f":"IF(B168<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B168),0)","v":4.5246629014010359E-2},null,451.78253326174683,432.21195563776718,0.63048050170791725,105.14508994171086,0.97930617519282348,0.37740220544819136,0.98634442825758462,null,8.7499999999999929,null,0,22.474812691380944,null,22.474812691380944,{"$f":"IF(J168=0,1,1000)*AVERAGE(C$63:C168)","v":244.60940267967086},null,{"$f":"(F168+G168)*SUM(F$63:G168)","v":0},0,0,0,0,0,0,0,0,0]
[null,8.8333333333333268,239.19641804831568,11.615327227568846,22.451823094595142,0,0,1,{"$f":"IF(SUM(I$63:I168)<($F$40-1),IF((F169+G169)*H169>0,1,0),0)","v":0},0,0,12.350794869742666,13.752552318029677,8.8333333333333268,{"$f":"IF(B169<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B169),0)","v":4.4984221057839634E-2},null,451.60306116817162,432.00975626394012,0.63026168737475508,105.05667402112812,0.97911341198109114,0.37734977046503282,0.98620738890609805,null,8.8333333333333268,null,0,22.451823094595142,null,22.451823094595142,{"$f":"IF(J169=0,1,1000)*AVERAGE(C$63:C169)","v":244.55881403825632},null,{"$f":"(F169+G169)*SUM(F$63:G169)","v":0},0,0,0,0,0,0,0,0,0]
[null,8.9166666666666607,239.0967528741289,11.603945889917211,22.428852718161082,0,0,1,{"$f":"IF(SUM(I$63:I169)<($F$40-1),IF((F170+G170)*H170>0,1,0),0)","v":0},0,0,12.268789299170741,13.675230576145857,8.9166666666666607,{"$f":"IF(B170<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B170),0)","v":4.4723334937371621E-2},null,451.42366385463544,431.8076742621293,0.63004295270455224,104.96833404782279,0.97892072908736372,0.37729728380983957,0.98607021450923338,null,8.9166666666666607,null,0,22.428852718161082,null,22.428852718161082,{"$f":"IF(J170=0,1,1000)*AVERAGE(C$63:C170)","v":244.50823939784772},null,{"$f":"(F170+G170)*SUM(F$63:G170)","v":0},0,0,0,0,0,0,0,0,0]
[null,8.9999999999999947,238.99712922709801,11.592574065780191,22.40590154237097,0,0,1,{"$f":"IF(SUM(I$63:I170)<($F$40-1),IF((F171+G171)*H171>0,1,0),0)","v":0},0,0,12.187325881913775,13.598343564603701,8.9999999999999947,{"$f":"IF(B171<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B171),0)","v":4.4463961826715782E-2},null,451.24434128997984,431.60570951427701,0.629824297630448,104.88006993850473,0.97872812647817531,0.37724474544788689,0.98593290497623731,null,8.9999999999999947,null,0,22.40590154237097,null,22.40590154237097,{"$f":"IF(J171=0,1,1000)*AVERAGE(C$63:C171)","v":244.45767875407935},null,{"$f":"(F171+G171)*SUM(F$63:G171)","v":0},0,0,0,0,0,0,0,0,0]
[null,9.0833333333333286,238.89754708992007,11.581211745410558,22.382969547552467,0,0,1,{"$f":"IF(SUM(I$63:I171)<($F$40-1),IF((F172+G172)*H172>0,1,0),0)","v":0},0,0,12.106401044523256,13.52188883919456,9.0833333333333286,{"$f":"IF(B172<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B172),0)","v":4.42060929511673E-2},null,451.06509344305954,431.40386190253366,0.62960572208570642,104.79188161002696,0.97853560412007412,0.37719215534444744,0.98579546021634934,null,9.0833333333333286,null,0,22.382969547552467,null,22.382969547552467,{"$f":"IF(J172=0,1,1000)*AVERAGE(C$63:C172)","v":244.40713210258701},null,{"$f":"(F172+G172)*SUM(F$63:G172)","v":0},0,0,0,0,0,0,0,0,0]
[null,9.1666666666666625,238.79800644529928,11.569858919078591,22.36005671406858,0,0,1,{"$f":"IF(SUM(I$63:I172)<($F$40-1),IF((F173+G173)*H173>0,1,0),0)","v":0},0,0,12.026011237063924,13.445863969452004,9.1666666666666625,{"$f":"IF(B173<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B173),0)","v":4.3949719586910324E-2},null,450.88592028274212,431.20213130925731,0.62938722600371688,104.70376897938519,0.97834316197962201,0.37713951346479124,0.98565788013880251,null,9.1666666666666625,null,0,22.36005671406858,null,22.36005671406858,{"$f":"IF(J173=0,1,1000)*AVERAGE(C$63:C173)","v":244.35659943900785},null,{"$f":"(F173+G173)*SUM(F$63:G173)","v":0},0,0,0,0,0,0,0,0,0]
[null,9.2499999999999964,238.69850727594709,11.55851557707205,22.337163022317583,0,0,1,{"$f":"IF(SUM(I$63:I173)<($F$40-1),IF((F174+G174)*H174>0,1,0),0)","v":0},0,0,11.946152932959096,13.370266538574542,9.2499999999999964,{"$f":"IF(B174<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B174),0)","v":4.3694833060722783E-2},null,450.7068217779082,431.00051761701332,0.62916880931799302,104.61573196371762,0.97815080002339527,0.37708681977418568,0.98552016465282277,null,9.2499999999999964,null,0,22.337163022317583,null,22.337163022317583,{"$f":"IF(J174=0,1,1000)*AVERAGE(C$63:C174)","v":244.3060807589805},null,{"$f":"(F174+G174)*SUM(F$63:G174)","v":0},0,0,0,0,0,0,0,0,0]
[null,9.3333333333333304,238.59904956458212,11.547181709696073,22.314288452732825,0,0,1,{"$f":"IF(SUM(I$63:I174)<($F$40-1),IF((F175+G175)*H175>0,1,0),0)","v":0},0,0,11.866822628836966,13.295094143348809,9.3333333333333304,{"$f":"IF(B175<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B175),0)","v":4.3441424749682961E-2},null,450.52779789745125,430.79902070857349,0.62895047196217313,104.52777048030413,0.97795851821798352,0.37703407423789553,0.98538231366762929,null,9.3333333333333304,null,0,22.314288452732825,null,22.314288452732825,{"$f":"IF(J175=0,1,1000)*AVERAGE(C$63:C175)","v":244.25557605814512},null,{"$f":"(F175+G175)*SUM(F$63:G175)","v":0},0,0,0,0,0,0,0,0,0]
[null,9.4166666666666643,238.49963329393023,11.535857307273249,22.291432985782883,0,0,1,{"$f":"IF(SUM(I$63:I175)<($F$40-1),IF((F176+G176)*H176>0,1,0),0)","v":0},0,0,11.788016844378083,13.22034439407315,9.4166666666666643,{"$f":"IF(B176<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B176),0)","v":4.3189486080877831E-2},null,450.34884861027786,430.59764046691629,0.62873221387001932,104.43988444656691,0.97776631652999069,0.37698127682118288,0.98524432709243404,null,9.4166666666666643,null,0,22.291432985782883,null,22.291432985782883,{"$f":"IF(J176=0,1,1000)*AVERAGE(C$63:C176)","v":244.20508533214323},null,{"$f":"(F176+G176)*SUM(F$63:G176)","v":0},0,0,0,0,0,0,0,0,0]
[null,9.4999999999999982,238.40025844672445,11.524542360143426,22.268596601971161,0,0,1,{"$f":"IF(SUM(I$63:I176)<($F$40-1),IF((F177+G177)*H177>0,1,0),0)","v":0},0,0,11.709732122163551,13.146014914481672,9.4999999999999982,{"$f":"IF(B177<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B177),0)","v":4.2939008531113008E-2},null,450.1699738853074,430.39637677522546,0.62851403497541791,104.35207378006879,0.97757419492603448,0.37692842748930738,0.98510620483644296,null,9.4999999999999982,null,0,22.268596601971161,null,22.268596601971161,{"$f":"IF(J177=0,1,1000)*AVERAGE(C$63:C177)","v":244.15460857661785},null,{"$f":"(F177+G177)*SUM(F$63:G177)","v":0},0,0,0,0,0,0,0,0,0]
[null,9.5833333333333321,238.30092500570498,11.513236858663825,22.245779281836125,0,0,1,{"$f":"IF(SUM(I$63:I177)<($F$40-1),IF((F178+G178)*H178>0,1,0),0)","v":0},0,0,11.631965027524565,13.07210334166869,9.5833333333333321,{"$f":"IF(B178<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B178),0)","v":4.2689983626624364E-2},null,449.9911736914724,430.19522951689061,0.62829593521237881,104.26433839851427,0.97738215337274659,0.37687552620752612,0.98496794680885491,null,9.5833333333333321,null,0,22.245779281836125,null,22.245779281836125,{"$f":"IF(J178=0,1,1000)*AVERAGE(C$63:C178)","v":244.10414578721341},null,{"$f":"(F178+G178)*SUM(F$63:G178)","v":0},0,0,0,0,0,0,0,0,0]
[null,9.6666666666666661,238.20163295361928,11.501940793208862,22.222981005950949,0,0,1,{"$f":"IF(SUM(I$63:I178)<($F$40-1),IF((F179+G179)*H179>0,1,0),0)","v":0},0,0,11.554712148392619,12.998607326013618,9.6666666666666661,{"$f":"IF(B179<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B179),0)","v":4.2442402942791418E-2},null,449.8124479977181,429.99419857550549,0.62807791451503492,104.176678219748,0.97719019183677269,0.37682257294109373,0.98482955291886265,null,9.6666666666666661,null,0,22.222981005950949,null,22.222981005950949,{"$f":"IF(J179=0,1,1000)*AVERAGE(C$63:C179)","v":244.05369695957586},null,{"$f":"(F179+G179)*SUM(F$63:G179)","v":0},0,0,0,0,0,0,0,0,0]
[null,9.75,238.10238227322196,11.490654154170196,22.200201754923604,0,0,1,{"$f":"IF(SUM(I$63:I179)<($F$40-1),IF((F180+G180)*H180>0,1,0),0)","v":0},0,0,11.477970095150939,12.925524531106269,9.75,{"$f":"IF(B180<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B180),0)","v":4.2196258103852274E-2},null,449.63379677300293,429.7932838348691,0.62785997281764316,104.08909316175533,0.97699831028477202,0.37676956765526226,0.98469102307565204,null,9.75,null,0,22.200201754923604,null,22.200201754923604,{"$f":"IF(J180=0,1,1000)*AVERAGE(C$63:C180)","v":244.00326208935252},null,{"$f":"(F180+G180)*SUM(F$63:G180)","v":0},0,0,0,0,0,0,0,0,0]
[null,9.8333333333333339,238.00317294727481,11.479376931956647,22.177441509396704,0,0,1,{"$f":"IF(SUM(I$63:I180)<($F$40-1),IF((F181+G181)*H181>0,1,0),0)","v":0},0,0,11.401735500486767,12.852852633672587,9.8333333333333339,{"$f":"IF(B181<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B181),0)","v":4.1951540782620318E-2},null,449.45521998629806,429.59248517898362,0.62764211005458226,104.0015831426615,0.97680650868341812,0.37671651031528142,0.98455235718840295,null,9.8333333333333339,null,0,22.177441509396704,null,22.177441509396704,{"$f":"IF(J181=0,1,1000)*AVERAGE(C$63:C181)","v":243.95284117219219},null,{"$f":"(F181+G181)*SUM(F$63:G181)","v":0},0,0,0,0,0,0,0,0,0]
[null,9.9166666666666679,237.90400495854678,11.468109116994142,22.154700250047377,0,0,1,{"$f":"IF(SUM(I$63:I181)<($F$40-1),IF((F182+G182)*H182>0,1,0),0)","v":0},0,0,11.326005019244635,12.780589323500795,9.9166666666666679,{"$f":"IF(B182<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B182),0)","v":4.1708242700202479E-2},null,449.27671760658762,429.39180249205492,0.62742432616035471,103.91414808073114,0.97661478699939808,0.37666340088639849,0.98441355516628859,null,9.9166666666666679,null,0,22.154700250047377,null,22.154700250047377,{"$f":"IF(J182=0,1,1000)*AVERAGE(C$63:C182)","v":243.90243420374514},null,{"$f":"(F182+G182)*SUM(F$63:G182)","v":0},0,0,0,0,0,0,0,0,0]
[null,10.000000000000002,237.80487828981407,11.456850699725745,22.131977957587342,0,0,1,{"$f":"IF(SUM(I$63:I182)<($F$40-1),IF((F183+G183)*H183>0,1,0),0)","v":0},0,0,11.250775328280696,12.708732303367938,10.000000000000002,{"$f":"IF(B183<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B183),0)","v":4.1466355625719119E-2},null,449.09828960286876,429.19123565849202,0.62720662106958436,103.82678789436881,0.97642314519941298,0.37661023933385823,0.98427461691847595,null,10.000000000000002,null,0,22.131977957587342,null,22.131977957587342,{"$f":"IF(J183=0,1,1000)*AVERAGE(C$63:C183)","v":243.85204117966308},null,{"$f":"(F183+G183)*SUM(F$63:G183)","v":0},0,0,0,0,0,0,0,0,0]
[null,10.083333333333336,237.70579292386,11.445601670611502,22.109274612762601,0,0,1,{"$f":"IF(SUM(I$63:I183)<($F$40-1),IF((F184+G184)*H184>0,1,0),0)","v":0},0,0,11.176043126317834,12.637279288966873,10.083333333333336,{"$f":"IF(B184<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B184),0)","v":4.1225871376025625E-2},null,448.9199359441514,428.99078456290619,0.62698899471701808,103.73950250211743,0.97623158325017778,0.37655702562290316,0.98413554235412593,null,10.083333333333336,null,0,22.109274612762601,null,22.109274612762601,{"$f":"IF(J184=0,1,1000)*AVERAGE(C$63:C184)","v":243.80166209559914},null,{"$f":"(F184+G184)*SUM(F$63:G184)","v":0},0,0,0,0,0,0,0,0,0]
[null,10.16666666666667,237.60674884347506,11.434362020128518,22.086590196353569,0,0,1,{"$f":"IF(SUM(I$63:I184)<($F$40-1),IF((F185+G185)*H185>0,1,0),0)","v":0},0,0,11.10180513380195,12.566228008833642,10.16666666666667,{"$f":"IF(B185<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B185),0)","v":4.0986781815435594E-2},null,448.74165659945851,428.790449090111,0.62677144703752419,103.65229182265909,0.97604010111842165,0.37650375971877348,0.9839963313823934,null,10.16666666666667,null,0,22.086590196353569,null,22.086590196353569,{"$f":"IF(J185=0,1,1000)*AVERAGE(C$63:C185)","v":243.75129694720789},null,{"$f":"(F185+G185)*SUM(F$63:G185)","v":0},0,0,0,0,0,0,0,0,0]
[null,10.250000000000004,237.50774603145695,11.423131738770792,22.063924689174776,0,0,1,{"$f":"IF(SUM(I$63:I185)<($F$40-1),IF((F186+G186)*H186>0,1,0),0)","v":0},0,0,11.028058092758958,12.495576204275268,10.250000000000004,{"$f":"IF(B186<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B186),0)","v":4.0749078855445486E-2},null,448.56345153782593,428.59022912512143,0.62655397796609302,103.56515577481372,0.97584869877088687,0.37645044158670693,0.98385698391242704,null,10.250000000000004,null,0,22.063924689174776,null,22.063924689174776,{"$f":"IF(J186=0,1,1000)*AVERAGE(C$63:C186)","v":243.70094573014538},null,{"$f":"(F186+G186)*SUM(F$63:G186)","v":0},0,0,0,0,0,0,0,0,0]
[null,10.333333333333337,237.40878447061053,11.411910817049321,22.041278072075048,0,0,1,{"$f":"IF(SUM(I$63:I186)<($F$40-1),IF((F187+G187)*H187>0,1,0),0)","v":0},0,0,10.954798766652985,12.425321629297946,10.333333333333337,{"$f":"IF(B187<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B187),0)","v":4.0512754454461126E-2},null,448.38532072830236,428.3901245531539,0.62633658743783616,103.47809427753975,0.97565737617433035,0.37639707119193921,0.98371749985336987,null,10.333333333333337,null,0,22.041278072075048,null,22.041278072075048,{"$f":"IF(J187=0,1,1000)*AVERAGE(C$63:C187)","v":243.65060844006911},null,{"$f":"(F187+G187)*SUM(F$63:G187)","v":0},0,0,0,0,0,0,0,0,0]
[null,10.416666666666671,237.30986414374777,11.400699245491916,22.018650325937138,0,0,1,{"$f":"IF(SUM(I$63:I187)<($F$40-1),IF((F188+G188)*H188>0,1,0),0)","v":0},0,0,10.882023940245226,12.355462050535648,10.416666666666671,{"$f":"IF(B188<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B188),0)","v":4.0277800617525561E-2},null,448.20726413994942,428.19013525962515,0.62611927538798628,103.39110724993293,0.97546613329552245,0.37634364849970353,0.98357787911435857,null,10.416666666666671,null,0,22.018650325937138,null,22.018650325937138,{"$f":"IF(J188=0,1,1000)*AVERAGE(C$63:C188)","v":243.60028507263797},null,{"$f":"(F188+G188)*SUM(F$63:G188)","v":0},0,0,0,0,0,0,0,0,0]
[null,10.500000000000005,237.21098503368788,11.389497014643245,21.996041431677835,0,0,1,{"$f":"IF(SUM(I$63:I188)<($F$40-1),IF((F189+G189)*H189>0,1,0),0)","v":0},0,0,10.809730419453961,12.285995247179127,10.500000000000005,{"$f":"IF(B189<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B189),0)","v":4.0044209396048608E-2},null,448.0292817418416,427.99026113015231,0.62590204175189734,103.30419461122636,0.97527497010124731,0.37629017347523103,0.98343812160452426,null,10.500000000000005,null,0,21.996041431677835,null,21.996041431677835,{"$f":"IF(J189=0,1,1000)*AVERAGE(C$63:C189)","v":243.54997562351238},null,{"$f":"(F189+G189)*SUM(F$63:G189)","v":0},0,0,0,0,0,0,0,0,0]
[null,10.583333333333339,237.11214712325719,11.378304115064774,21.973451370247819,0,0,1,{"$f":"IF(SUM(I$63:I189)<($F$40-1),IF((F190+G190)*H190>0,1,0),0)","v":0},0,0,10.737915031215357,12.216919010905311,10.583333333333339,{"$f":"IF(B190<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B190),0)","v":3.9811972887537982E-2},null,447.85137350306633,427.7905020505525,0.62568488646504394,103.21735628079028,0.97508388655830303,0.37623664608375046,0.98329822723299209,null,10.583333333333339,null,0,21.973451370247819,null,21.973451370247819,{"$f":"IF(J190=0,1,1000)*AVERAGE(C$63:C190)","v":243.49968008835415},null,{"$f":"(F190+G190)*SUM(F$63:G190)","v":0},0,0,0,0,0,0,0,0,0]
[null,10.666666666666673,237.01335039528917,{"$f":"V191*T191/3.413","v":11.367120537334726},{"$f":"D191*F$23/1000000-F$32/1000","v":21.950880122631606},0,0,1,{"$f":"IF(SUM(I$63:I190)<($F$40-1),IF((F191+G191)*H191>0,1,0),0)","v":0},0,{"$f":"I191/(1+$F$38)^B191","v":0},10.666574623345261,12.148231145807111,10.666666666666673,{"$f":"IF(B191<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B191),0)","v":3.9581083235331875E-2},null,447.67353939272391,{"$f":"R$9*$Q191^6+S$9*$Q191^5+T$9*$Q191^4+U$9*$Q191^3+V$9*$Q191^2+W$9*$Q191+X$9","v":427.59085790684179},{"$f":"R$10*$Q191^6+S$10*$Q191^5+T$10*$Q191^4+U$10*$Q191^3+V$10*$Q191^2+W$10*$Q191+X$10","v":0.62546780946302094},{"$f":"(R191-R$60)-(Q$60+460)*(S191-S$60)","v":103.13059217813156},0.97489288263350171,{"$f":"(1.1-0.1*U191^($R$24*($F$24+273)^4 +$S$24*($F$24+273)^3 + $T$24*($F$24+273)^2 + $U$24*($F$24+273) + $V$24))*V$59","v":0.37618306629048864},0.98315819590888198,null,10.666666666666673,null,0,21.950880122631606,null,21.950880122631606,{"$f":"IF(J191=0,1,1000)*AVERAGE(C$63:C191)","v":243.44939846282651},null,{"$f":"(F191+G191)*SUM(F$63:G191)","v":0},0,0,0,0,0,0,0,0,0]
[null,10.750000000000007,236.91459483262446,11.355946272048033,21.92832766984742,0,0,1,{"$f":"IF(SUM(I$63:I191)<($F$40-1),IF((F192+G192)*H192>0,1,0),0)","v":0},0,0,10.595706064401835,12.079929468323611,10.750000000000007,{"$f":"IF(B192<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B192),0)","v":3.9351532628333255E-2},null,{"$f":"C192*1.8+32-F$20","v":447.49577937992746},427.3913285852355,0.62525081068154365,103.04390222289345,{"$f":"((Q192+460)/(F$24*1.8+32+460))","v":0.97470195829366901},0.37612943406067006,{"$f":"V192/V$59","v":0.98301802754130774},null,{"$f":"B192","v":10.750000000000007},null,0,21.92832766984742,null,21.92832766984742,{"$f":"IF(J192=0,1,1000)*AVERAGE(C$63:C192)","v":243.3991307425942},null,{"$f":"(F192+G192)*SUM(F$63:G192)","v":0},{"$f":"IF((F192+G192)=0,0,B192)","v":0},{"$f":"IF($AG192=1,$AH192,0)","v":0},{"$f":"IF($AG192=2,$AH192,0)","v":0},{"$f":"IF($AG192=3,$AH192,0)","v":0},{"$f":"IF($AG192=4,$AH192,0)","v":0},{"$f":"IF($AG192=5,$AH192,0)","v":0},{"$f":"IF($AG192=6,$AH192,0)","v":0},{"$f":"IF($AG192=7,$AH192,0)","v":0},{"$f":"IF($AG192=8,$AH192,0)","v":0}]
[null,{"$f":"IF(ROUND(B192,1)=F$48,F$48,IF(B192<$F$48,B192+1/12,B192))","v":10.833333333333341},{"$f":"IF(B192<F$48,IF(I192<1,C192*(1-$F$22/12), $C$63),C192)","v":236.81588041811088},11.344781309816289,21.90579399294711,{"$f":"IF(B193>F$48-5,0,IF(C193 <= $C$63- $F$35,1,0))","v":0},{"$f":"IF(ROUND(B193,1)=F$48-5,IF(E193-(E192-E193)*60<1,1,0),IF(E193-(E192-E193)<0,1,0))","v":0},{"$f":"IF(ROUND(F$48-B193,2)<5,0,1)","v":1},{"$f":"IF(SUM(I$63:I192)<($F$40-1),IF((F193+G193)*H193>0,1,0),0)","v":0},{"$f":"IF(OR(I193=1,J192 =1), 1,0)","v":0},0,{"$f":"IF(B193<F$48,E193/((1+$F$38)^B193),0)","v":10.525306243549132},{"$f":"IF(B193<F$48,($F$33/1000)/((1+$F$38)^B193),0)","v":12.012011807170637},{"$f":"IF(J193<1, B193,N192)","v":10.833333333333341},{"$f":"IF(B193<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B193),0)","v":3.9123313300745581E-2},null,447.31809343380297,427.19191397214706,0.62503389005644749,102.95728633485504,0.97451111350564468,0.37607574935951721,0.98287772203937807,null,10.833333333333341,null,{"$f":"IF(AA192>0,AA192,IF(K193=0,0,B193))","v":0},{"$f":"IF(AA192>0,AB192,E193)","v":21.90579399294711},null,{"$f":"IF(B193<=AD$59,E193,AD192)","v":21.90579399294711},{"$f":"IF(J193=0,1,1000)*AVERAGE(C$63:C193)","v":243.34887692332333},null,{"$f":"(F193+G193)*SUM(F$63:G193)","v":0},0,0,0,0,0,0,0,0,0]
[null,10.916666666666675,236.71720713460334,11.333625641267741,21.883279073016148,0,0,1,{"$f":"IF(SUM(I$63:I193)<($F$40-1),IF((F194+G194)*H194>0,1,0),0)","v":0},0,0,10.455372070421623,11.944476003271765,10.916666666666675,{"$f":"IF(B194<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B194),0)","v":3.8896417531810015E-2},null,447.14048152348943,426.99261395418819,0.62481704752368739,102.87074443393141,0.974320348236282,0.3760220121522504,0.98273727931219579,null,10.916666666666675,null,0,21.883279073016148,null,21.883279073016148,{"$f":"IF(J194=0,1,1000)*AVERAGE(C$63:C194)","v":243.29863700068154},null,{"$f":"(F194+G194)*SUM(F$63:G194)","v":0},0,0,0,0,0,0,0,0,0]
[null,11.000000000000009,236.61857496496393,11.322479257047206,21.860782891173447,0,0,1,{"$f":"IF(SUM(I$63:I194)<($F$40-1),IF((F195+G195)*H195>0,1,0),0)","v":0},0,0,10.385900474989496,11.877319909689657,11.000000000000009,{"$f":"IF(B195<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B195),0)","v":3.867083764554434E-2},null,446.96294361813847,426.79342841816776,0.6246002830193379,102.78427644017273,0.97412966245244836,0.37596822240408789,0.98259669926885862,null,11.000000000000009,null,0,21.860782891173447,null,21.860782891173447,{"$f":"IF(J195=0,1,1000)*AVERAGE(C$63:C195)","v":243.24841097033777},null,{"$f":"(F195+G195)*SUM(F$63:G195)","v":0},0,0,0,0,0,0,0,0,0]
[null,11.083333333333343,236.51998389206187,11.311342147816081,21.83830542857137,0,0,1,{"$f":"IF(SUM(I$63:I195)<($F$40-1),IF((F196+G196)*H196>0,1,0),0)","v":0},0,0,10.31688840742496,11.81054139155782,11.083333333333343,{"$f":"IF(B196<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B196),0)","v":3.8446566010483185E-2},null,446.78547968691481,426.59435725109216,0.62438359647959285,102.69788227376455,0.97393905612102449,0.37591438008024597,0.98245598181845883,null,11.083333333333343,null,0,21.83830542857137,null,21.83830542857137,{"$f":"IF(J196=0,1,1000)*AVERAGE(C$63:C196)","v":243.19819882796259},null,{"$f":"(F196+G196)*SUM(F$63:G196)","v":0},0,0,0,0,0,0,0,0,0]
[null,11.166666666666677,236.42143389877353,11.300214304252208,21.815846666395483,0,0,1,{"$f":"IF(SUM(I$63:I196)<($F$40-1),IF((F197+G197)*H197>0,1,0),0)","v":0},0,0,10.248332837969302,11.744138326012745,11.166666666666677,{"$f":"IF(B197<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B197),0)","v":3.8223595039419904E-2},null,446.60808969899574,426.39540034016386,0.6241669878407653,102.61156185502654,0.97374852920890531,0.37586048514593878,0.98231512687008338,null,11.166666666666677,null,0,21.815846666395483,null,21.815846666395483,{"$f":"IF(J197=0,1,1000)*AVERAGE(C$63:C197)","v":243.14800056922789},null,{"$f":"(F197+G197)*SUM(F$63:G197)","v":0},0,0,0,0,0,0,0,0,0]
[null,11.250000000000011,236.32292496798237,11.289095717049998,21.793406585864791,0,0,1,{"$f":"IF(SUM(I$63:I197)<($F$40-1),IF((F198+G198)*H198>0,1,0),0)","v":0},0,0,10.180230756801041,11.678108602126413,11.250000000000011,{"$f":"IF(B198<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B198),0)","v":3.8001917189149866E-2},null,446.43077362357167,426.19655757278207,0.62395045703928664,102.52531510441366,0.97355808168299962,0.37580653756637866,0.9821741343328142,null,11.250000000000011,null,0,21.793406585864791,null,21.793406585864791,{"$f":"IF(J198=0,1,1000)*AVERAGE(C$63:C198)","v":243.09781618980693},null,{"$f":"(F198+G198)*SUM(F$63:G198)","v":0},0,0,0,0,0,0,0,0,0]
[null,11.333333333333345,236.22445708257905,11.277986376920209,21.770985168231281,0,0,1,{"$f":"IF(SUM(I$63:I198)<($F$40-1),IF((F199+G199)*H199>0,1,0),0)","v":0},0,0,10.112579173904626,11.612450120839195,11.333333333333345,{"$f":"IF(B199<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B199),0)","v":3.7781524960215279E-2},null,446.25353142984568,425.99782883654149,0.62373400401170764,102.4391419425142,0.97336771351022966,0.37575253730677582,0.98203300411572803,null,11.333333333333345,null,0,21.770985168231281,null,21.770985168231281,{"$f":"IF(J199=0,1,1000)*AVERAGE(C$63:C199)","v":243.04764568537462},null,{"$f":"(F199+G199)*SUM(F$63:G199)","v":0},0,0,0,0,0,0,0,0,0]
[null,11.416666666666679,236.12603022546131,11.266886274590018,21.74858239478009,0,0,1,{"$f":"IF(SUM(I$63:I199)<($F$40-1),IF((F200+G200)*H200>0,1,0),0)","v":0},0,0,10.045375118940298,11.547160794893122,11.416666666666679,{"$f":"IF(B200<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B200),0)","v":3.7562410896651473E-2},null,446.07636308703377,425.79921401923207,0.62351762869469674,102.35304229005044,0.97317742465753176,0.37569848433233882,0.98189173612789682,null,11.416666666666679,null,0,21.74858239478009,null,21.74858239478009,{"$f":"IF(J200=0,1,1000)*AVERAGE(C$63:C200)","v":242.99748905160712},null,{"$f":"(F200+G200)*SUM(F$63:G200)","v":0},0,0,0,0,0,0,0,0,0]
[null,11.500000000000012,236.02764437953405,11.25579540080294,21.72619824682932,0,0,1,{"$f":"IF(SUM(I$63:I200)<($F$40-1),IF((F201+G201)*H201>0,1,0),0)","v":0},0,0,9.9786156411146276,11.482238548765531,11.500000000000012,{"$f":"IF(B201<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B201),0)","v":3.7344567585734692E-2},null,445.89926856436472,425.60071300883874,0.62330133102504093,102.2670160678781,0.97298721509185582,0.37564437860827393,0.9817503302783871,null,11.500000000000012,null,0,21.72619824682932,null,21.72619824682932,{"$f":"IF(J201=0,1,1000)*AVERAGE(C$63:C201)","v":242.94734628418215},null,{"$f":"(F201+G201)*SUM(F$63:G201)","v":0},0,0,0,0,0,0,0,0,0]
[null,11.583333333333346,235.92929952770925,11.24471374631883,21.703832705730054,0,0,1,{"$f":"IF(SUM(I$63:I201)<($F$40-1),IF((F202+G202)*H202>0,1,0),0)","v":0},0,0,9.9122978090520313,11.417681318603089,11.583333333333346,{"$f":"IF(B202<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B202),0)","v":3.7127987657731253E-2},null,445.72224783108004,425.40232569354066,0.62308511093964447,102.1810631969862,0.97279708478016547,0.37559022009978577,0.98160878647626071,null,11.583333333333346,null,0,21.703832705730054,null,21.703832705730054,{"$f":"IF(J202=0,1,1000)*AVERAGE(C$63:C202)","v":242.89721737877875},null,{"$f":"(F202+G202)*SUM(F$63:G202)","v":0},0,0,0,0,0,0,0,0,0]
[null,11.66666666666668,235.83099565290604,11.233641301913798,21.681485752866191,0,0,1,{"$f":"IF(SUM(I$63:I202)<($F$40-1),IF((F203+G203)*H203>0,1,0),0)","v":0},0,0,9.8464187106669936,11.353487052156172,11.66666666666668,{"$f":"IF(B203<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B203),0)","v":3.6912663785648309E-2},null,445.54530085643427,425.20405196171123,0.62286896837552974,102.09518359849642,0.97260703368943846,0.37553600877207721,0.98146710463057496,null,11.66666666666668,null,0,21.681485752866191,null,21.681485752866191,{"$f":"IF(J203=0,1,1000)*AVERAGE(C$63:C203)","v":242.84710233107751},null,{"$f":"(F203+G203)*SUM(F$63:G203)","v":0},0,0,0,0,0,0,0,0,0]
[null,11.750000000000014,235.73273273805069,11.222578058380174,21.659157369654352,0,0,1,{"$f":"IF(SUM(I$63:I203)<($F$40-1),IF((F204+G204)*H204>0,1,0),0)","v":0},0,0,9.7809754530372306,11.289653708713647,11.750000000000014,{"$f":"IF(B204<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B204),0)","v":3.6698588684985878E-2},null,445.36842760969466,425.00589170191734,0.62265290326983669,102.00937719366294,0.97241706178666587,0.37548174459034911,0.98132528465038193,null,11.750000000000014,null,0,21.659157369654352,null,21.659157369654352,{"$f":"IF(J204=0,1,1000)*AVERAGE(C$63:C204)","v":242.7970011367604},null,{"$f":"(F204+G204)*SUM(F$63:G204)","v":0},0,0,0,0,0,0,0,0,0]
[null,11.833333333333348,235.63451076607652,11.211524006526483,21.636847537543851,0,0,1,{"$f":"IF(SUM(I$63:I204)<($F$40-1),IF((F205+G205)*H205>0,1,0),0)","v":0},0,0,9.7159651622776639,11.226179259037972,11.833333333333348,{"$f":"IF(B205<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B205),0)","v":3.6485755113490517E-2},null,445.19162806014117,424.80784480291874,0.62243691555982195,101.92364390387201,0.97222716903885276,0.37542742751980068,0.98118332644472939,null,11.833333333333348,null,0,21.636847537543851,null,21.636847537543851,{"$f":"IF(J205=0,1,1000)*AVERAGE(C$63:C205)","v":242.74691379151085},null,{"$f":"(F205+G205)*SUM(F$63:G205)","v":0},0,0,0,0,0,0,0,0,0]
[null,11.916666666666682,235.536329719924,11.200479137177402,21.61455623801659,0,0,1,{"$f":"IF(SUM(I$63:I205)<($F$40-1),IF((F206+G206)*H206>0,1,0),0)","v":0},0,0,9.6513849834152161,11.163061685300708,11.916666666666682,{"$f":"IF(B206<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B206),0)","v":3.6274155870910214E-2},null,445.01490217706663,424.60991115366789,0.62222100518285905,101.83798365064183,0.97203735541301794,0.37537305752562927,0.98104122992266041,null,11.916666666666682,null,0,21.61455623801659,null,21.61455623801659,{"$f":"IF(J206=0,1,1000)*AVERAGE(C$63:C206)","v":242.6968402910137},null,{"$f":"(F206+G206)*SUM(F$63:G206)","v":0},0,0,0,0,0,0,0,0,0]
[null,12.000000000000016,235.4381895825407,11.189443441173738,21.592283452587051,0,0,1,{"$f":"IF(SUM(I$63:I206)<($F$40-1),IF((F207+G207)*H207>0,1,0),0)","v":0},0,0,9.5872320802644673,11.100298981018362,12.000000000000016,{"$f":"IF(B207<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B207),0)","v":3.6063783798750838E-2},null,444.83824992977668,424.4120906433098,0.62200517207643879,101.7523963556223,0.97184762087619381,0.37531863457303055,0.98089899499321331,null,12.000000000000016,null,0,21.592283452587051,null,21.592283452587051,{"$f":"IF(J207=0,1,1000)*AVERAGE(C$63:C207)","v":242.64678063095531},null,{"$f":"(F207+G207)*SUM(F$63:G207)","v":0},0,0,0,0,0,0,0,0,0]
[null,12.08333333333335,235.34009033688133,11.178416909372345,21.570029162802072,0,0,1,{"$f":"IF(SUM(I$63:I207)<($F$40-1),IF((F208+G208)*H208>0,1,0),0)","v":0},0,0,9.523503635304035,11.037889150988608,12.08333333333335,{"$f":"IF(B208<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B208),0)","v":3.5854631780033966E-2},null,444.6616712875898,424.21438316118093,0.62178941617816796,101.66688194059424,0.9716579653954267,0.37526415862719842,0.9807566215654222,null,12.08333333333335,null,0,21.570029162802072,null,21.570029162802072,{"$f":"IF(J208=0,1,1000)*AVERAGE(C$63:C208)","v":242.5967348070233},null,{"$f":"(F208+G208)*SUM(F$63:G208)","v":0},0,0,0,0,0,0,0,0,0]
[null,12.166666666666684,235.24203196590764,11.167399532646124,21.547793350240898,0,0,1,{"$f":"IF(SUM(I$63:I208)<($F$40-1),IF((F209+G209)*H209>0,1,0),0)","v":0},0,0,9.4601968495538884,10.975830211226857,12.166666666666684,{"$f":"IF(B209<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B209),0)","v":3.5646692739056143E-2},null,444.4851662198372,424.01678859680931,0.62157373742576993,101.58144032746958,0.97146838893777665,0.37520962965332527,0.98061410954831707,null,12.166666666666684,null,0,21.547793350240898,null,21.547793350240898,{"$f":"IF(J209=0,1,1000)*AVERAGE(C$63:C209)","v":242.54670281490684},null,{"$f":"(F209+G209)*SUM(F$63:G209)","v":0},0,0,0,0,0,0,0,0,0]
[null,12.250000000000018,235.14401445258852,11.156391301883977,21.525575996515062,0,0,1,{"$f":"IF(SUM(I$63:I209)<($F$40-1),IF((F210+G210)*H210>0,1,0),0)","v":0},0,0,9.3973089424533924,10.914120188903183,12.250000000000018,{"$f":"IF(B210<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B210),0)","v":3.5439959641149432E-2},null,444.30873469586277,423.81930683991368,0.62135813575708354,101.49607143829087,0.97127889147031721,0.37515504761660162,0.98047145885092279,null,12.250000000000018,null,0,21.525575996515062,null,21.525575996515062,{"$f":"IF(J210=0,1,1000)*AVERAGE(C$63:C210)","v":242.4966846502966},null,{"$f":"(F210+G210)*SUM(F$63:G210)","v":0},0,0,0,0,0,0,0,0,0]
[null,12.333333333333352,235.04603777989996,11.145392207990767,21.503377083268312,0,0,1,{"$f":"IF(SUM(I$63:I210)<($F$40-1),IF((F211+G211)*H211>0,1,0),0)","v":0},0,0,9.334837151740178,10.852757122279616,12.333333333333352,{"$f":"IF(B211<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B211),0)","v":3.5234425492443516E-2},null,444.13237668502336,423.62193778040353,0.62114261111006386,101.410775195231,0.97108947296013592,0.37510041248221659,0.98032866938226082,null,12.333333333333352,null,0,21.503377083268312,null,21.503377083268312,{"$f":"IF(J211=0,1,1000)*AVERAGE(C$63:C211)","v":242.44668030888457},null,{"$f":"(F211+G211)*SUM(F$63:G211)","v":0},0,0,0,0,0,0,0,0,0]
[null,12.416666666666686,234.948101930825,11.134402241887237,21.481196592176438,0,0,1,{"$f":"IF(SUM(I$63:I211)<($F$40-1),IF((F212+G212)*H212>0,1,0),0)","v":0},0,0,9.2727787333297709,10.791739060647773,12.416666666666686,{"$f":"IF(B212<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B212),0)","v":3.5030083339629002E-2},null,443.95609215668844,423.42468130837818,0.62092716342278143,101.32555152059251,0.9709001333743339,0.37504572421535753,0.98018574105134815,null,12.416666666666686,null,0,21.481196592176438,null,21.481196592176438,{"$f":"IF(J212=0,1,1000)*AVERAGE(C$63:C212)","v":242.39668978636416},null,{"$f":"(F212+G212)*SUM(F$63:G212)","v":0},0,0,0,0,0,0,0,0,0]
[null,12.50000000000002,234.85020688835382,11.123421394510062,21.4590345049474,0,0,1,{"$f":"IF(SUM(I$63:I212)<($F$40-1),IF((F213+G213)*H213>0,1,0),0)","v":0},0,0,9.2111309611961332,10.731064064266846,12.50000000000002,{"$f":"IF(B213<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B213),0)","v":3.4826926269722294E-2},null,443.77988108024027,423.22753731412672,0.62071179263342169,101.24040033680808,0.97071087268002587,0.37499098278121029,0.98004267376719734,null,12.50000000000002,null,0,21.4590345049474,null,21.4590345049474,{"$f":"IF(J213=0,1,1000)*AVERAGE(C$63:C213)","v":242.3467130784303},null,{"$f":"(F213+G213)*SUM(F$63:G213)","v":0},0,0,0,0,0,0,0,0,0]
[null,12.583333333333353,234.75235263548367,11.112449656811732,21.436890803321056,0,0,1,{"$f":"IF(SUM(I$63:I213)<($F$40-1),IF((F214+G214)*H214>0,1,0),0)","v":0},0,0,9.1498911272528236,10.670730204301945,12.583333333333353,{"$f":"IF(B214<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B214),0)","v":3.4624947409831609E-2},null,443.60374342507401,423.03050568812745,0.62049649868028567,101.15532156643957,0.97052169084434059,0.37493618814495921,0.97989946743881762,null,12.583333333333353,null,0,21.436890803321056,null,21.436890803321056,{"$f":"IF(J214=0,1,1000)*AVERAGE(C$63:C214)","v":242.29675018077936},null,{"$f":"(F214+G214)*SUM(F$63:G214)","v":0},0,0,0,0,0,0,0,0,0]
[null,12.666666666666687,234.65453915521891,11.101487019760508,21.414765469069117,0,0,1,{"$f":"IF(SUM(I$63:I214)<($F$40-1),IF((F215+G215)*H215>0,1,0),0)","v":0},0,0,9.0890565412350366,10.610735562762773,12.666666666666687,{"$f":"IF(B215<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B215),0)","v":3.442413992692455E-2},null,443.42767916059745,422.83358632104739,0.62028128150178929,101.0703151321776,0.97033258783442011,0.37488134027178704,0.97975612197521367,null,12.666666666666687,null,0,21.414765469069117,null,21.414765469069117,{"$f":"IF(J215=0,1,1000)*AVERAGE(C$63:C215)","v":242.24680108910903},null,{"$f":"(F215+G215)*SUM(F$63:G215)","v":0},0,0,0,0,0,0,0,0,0]
[null,12.750000000000021,234.55676643057092,11.090533474340484,21.392658483995231,0,0,1,{"$f":"IF(SUM(I$63:I215)<($F$40-1),IF((F216+G216)*H216>0,1,0),0)","v":0},0,0,9.0286245305824711,10.551078232442654,12.750000000000021,{"$f":"IF(B216<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B216),0)","v":3.4224497027596897E-2},null,443.25168825623109,422.63677910374196,0.62006614103646251,100.98538095684211,0.97014356361742038,0.37482643912687513,0.9796126372853865,null,12.750000000000021,null,0,21.392658483995231,null,21.392658483995231,{"$f":"IF(J216=0,1,1000)*AVERAGE(C$63:C216)","v":242.19686579911851},null,{"$f":"(F216+G216)*SUM(F$63:G216)","v":0},0,0,0,0,0,0,0,0,0]
[null,12.833333333333355,234.4590344445582,11.079589011551411,21.370569829934652,0,0,1,{"$f":"IF(SUM(I$63:I216)<($F$40-1),IF((F217+G217)*H217>0,1,0),0)","v":0},0,0,8.9685924403227997,10.491756316857911,12.833333333333355,{"$f":"IF(B217<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B217),0)","v":3.4026011957842814E-2},null,443.07577068140819,422.44008392725436,0.61985107722295019,100.90051896338093,0.9699546181605111,0.37477148467540333,0.97946901327833336,null,12.833333333333355,null,0,21.370569829934652,null,21.370569829934652,{"$f":"IF(J217=0,1,1000)*AVERAGE(C$63:C217)","v":242.14694430650849},null,{"$f":"(F217+G217)*SUM(F$63:G217)","v":0},0,0,0,0,0,0,0,0,0]
[null,12.916666666666689,234.36134318020632,11.068653622408787,21.34849948875442,0,0,1,{"$f":"IF(SUM(I$63:I217)<($F$40-1),IF((F218+G218)*H218>0,1,0),0)","v":0},0,0,8.9089576329561151,10.432767930187572,12.916666666666689,{"$f":"IF(B218<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B218),0)","v":3.382867800282633E-2},null,442.89992640557477,422.24350068281558,0.61963609000001085,100.8157290748706,0.96976575143087562,0.37471647688255011,0.97932524986304781,null,12.916666666666689,null,0,21.34849948875442,null,21.34849948875442,{"$f":"IF(J218=0,1,1000)*AVERAGE(C$63:C218)","v":242.09703660698091},null,{"$f":"(F218+G218)*SUM(F$63:G218)","v":0},0,0,0,0,0,0,0,0,0]
[null,13.000000000000023,234.26369262054791,11.057727297943714,21.326447442353057,0,0,1,{"$f":"IF(SUM(I$63:I218)<($F$40-1),IF((F219+G219)*H219>0,1,0),0)","v":0},0,0,8.8497174883399321,10.374111197213418,13.000000000000023,{"$f":"IF(B219<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B219),0)","v":3.3632488486654177E-2},null,442.72415539818968,422.04702926184348,0.61942117930651752,100.73101121451504,0.96957696339571076,0.37466141571349254,0.97918134694851977,null,13.000000000000023,null,0,21.326447442353057,null,21.326447442353057,{"$f":"IF(J219=0,1,1000)*AVERAGE(C$63:C219)","v":242.04714269623926},null,{"$f":"(F219+G219)*SUM(F$63:G219)","v":0},0,0,0,0,0,0,0,0,0]
[null,13.083333333333357,234.1660827486227,11.04681002920292,21.304413672660626,0,0,1,{"$f":"IF(SUM(I$63:I219)<($F$40-1),IF((F220+G220)*H220>0,1,0),0)","v":0},0,0,8.7908694035751029,10.315784253260377,13.083333333333357,{"$f":"IF(B220<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B220),0)","v":3.343743677214997E-2},null,442.54845762872429,421.85066955594243,0.61920634508145633,100.64636530564582,0.96938825402222717,0.37460630113340621,0.97903730444373538,null,13.083333333333357,null,0,21.304413672660626,null,21.304413672660626,{"$f":"IF(J220=0,1,1000)*AVERAGE(C$63:C220)","v":241.99726256998852},null,{"$f":"(F220+G220)*SUM(F$63:G220)","v":0},0,0,0,0,0,0,0,0,0]
[null,13.166666666666691,234.06851354747744,11.035901807248718,21.28239816163866,0,0,1,{"$f":"IF(SUM(I$63:I220)<($F$40-1),IF((F221+G221)*H221>0,1,0),0)","v":0},0,0,8.7324107928924271,10.257785244137244,13.166666666666691,{"$f":"IF(B221<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B221),0)","v":3.3243516260629623E-2},null,442.37283306666279,421.65442145690344,0.61899158726392722,100.56179127172192,0.9691996232776493,0.37455113310746546,0.97889312225767744,null,13.166666666666691,null,0,21.28239816163866,null,21.28239816163866,{"$f":"IF(J221=0,1,1000)*AVERAGE(C$63:C221)","v":241.94739622393499},null,{"$f":"(F221+G221)*SUM(F$63:G221)","v":0},0,0,0,0,0,0,0,0,0]
[null,13.250000000000025,233.970985000166,11.025002623158931,21.260400891279971,0,0,1,{"$f":"IF(SUM(I$63:I221)<($F$40-1),IF((F222+G222)*H222>0,1,0),0)","v":0},0,0,8.6743390875399555,10.200112326077734,13.250000000000025,{"$f":"IF(B222<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B222),0)","v":3.3050720391678175E-2},null,442.1972816815022,421.45828485670302,0.61877690579314371,100.47728903632895,0.96901107112921492,0.37449591160084333,0.97874880029932521,null,13.250000000000025,null,0,21.260400891279971,null,21.260400891279971,{"$f":"IF(J222=0,1,1000)*AVERAGE(C$63:C222)","v":241.89754365378644},null,{"$f":"(F222+G222)*SUM(F$63:G222)","v":0},0,0,0,0,0,0,0,0,0]
[null,13.333333333333359,233.87349708974926,11.014112468026921,21.238421843608741,0,0,1,{"$f":"IF(SUM(I$63:I222)<($F$40-1),IF((F223+G223)*H223>0,1,0),0)","v":0},0,0,8.616651735671164,10.14276366568188,13.333333333333359,{"$f":"IF(B223<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B223),0)","v":3.2859042642927758E-2},null,442.02180344275212,421.26225964750324,0.61856230060843143,100.39285852317954,0.96882259754417577,0.37444063657871157,0.97860433847765482,null,13.333333333333359,null,0,21.238421843608741,null,21.238421843608741,{"$f":"IF(J223=0,1,1000)*AVERAGE(C$63:C223)","v":241.84770485525206},null,{"$f":"(F223+G223)*SUM(F$63:G223)","v":0},0,0,0,0,0,0,0,0,0]
[null,13.416666666666693,233.77604979929521,11.003231332961475,21.216461000680294,0,0,1,{"$f":"IF(SUM(I$63:I223)<($F$40-1),IF((F224+G224)*H224>0,1,0),0)","v":0},0,0,8.5593462022337015,10.085737439857725,13.416666666666693,{"$f":"IF(B224<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B224),0)","v":3.2668476529837051E-2},null,441.84639831993479,421.06634572165103,0.61834777164922949,100.30849965611236,0.96863420248979704,0.3743853080062407,0.97845973670163899,null,13.416666666666693,null,0,21.216461000680294,null,21.216461000680294,{"$f":"IF(J224=0,1,1000)*AVERAGE(C$63:C224)","v":241.79787982404244},null,{"$f":"(F224+G224)*SUM(F$63:G224)","v":0},0,0,0,0,0,0,0,0,0]
[null,13.500000000000027,233.67864311187884,10.992359209086814,21.194518344581095,0,0,1,{"$f":"IF(SUM(I$63:I224)<($F$40-1),IF((F225+G225)*H225>0,1,0),0)","v":0},0,0,8.5024199688590105,10.029031835763403,13.500000000000027,{"$f":"IF(B225<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B225),0)","v":3.2479015605471791E-2},null,441.67106628258534,420.87054297167799,0.61813331885508938,100.22421235909218,0.96844588593335756,0.37432992584859981,0.97831499488024687,null,13.500000000000027,null,0,21.194518344581095,null,21.194518344581095,{"$f":"IF(J225=0,1,1000)*AVERAGE(C$63:C225)","v":241.74806855586965},null,{"$f":"(F225+G225)*SUM(F$63:G225)","v":0},0,0,0,0,0,0,0,0,0]
[null,13.583333333333361,233.58127701058223,10.981496087542546,21.172593857428655,0,0,1,{"$f":"IF(SUM(I$63:I225)<($F$40-1),IF((F226+G226)*H226>0,1,0),0)","v":0},0,0,8.4458705337525863,9.9726450507494775,13.583333333333361,{"$f":"IF(B226<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B226),0)","v":3.2290653460286783E-2},null,441.49580730025144,420.67485129029978,0.61791894216567489,100.1399965562095,0.96825764784215007,0.37427449007095709,0.97817011292244516,null,13.583333333333361,null,0,21.172593857428655,null,21.172593857428655,{"$f":"IF(J226=0,1,1000)*AVERAGE(C$63:C226)","v":241.69827104644719},null,{"$f":"(F226+G226)*SUM(F$63:G226)","v":0},0,0,0,0,0,0,0,0,0]
[null,13.666666666666694,233.4839514784945,10.970641959483629,21.150687521371484,0,0,1,{"$f":"IF(SUM(I$63:I226)<($F$40-1),IF((F227+G227)*H227>0,1,0),0)","v":0},0,0,8.3896954115850129,9.9165752923016512,13.666666666666694,{"$f":"IF(B227<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B227),0)","v":3.2103383721908983E-2},null,441.3206213424935,420.47927057041585,0.61770464152076188,100.05585217168033,0.96806948818348038,0.37421900063847924,0.97802509073719668,null,13.666666666666694,null,0,21.150687521371484,null,21.150687521371484,{"$f":"IF(J227=0,1,1000)*AVERAGE(C$63:C227)","v":241.64848729148991},null,{"$f":"(F227+G227)*SUM(F$63:G227)","v":0},0,0,0,0,0,0,0,0,0]
[null,13.750000000000028,233.3866664987118,10.959796816080347,21.128799318589014,0,0,1,{"$f":"IF(SUM(I$63:I227)<($F$40-1),IF((F228+G228)*H228>0,1,0),0)","v":0},0,0,8.3338921333836868,9.8608207779837844,13.750000000000028,{"$f":"IF(B228<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B228),0)","v":3.1917200054921935E-2},null,441.14550837888464,420.28380070510889,0.61749041686023787,99.971779129845856,0.96788140692466862,0.37416345751633218,0.97787992823346215,null,13.750000000000028,null,0,21.128799318589014,null,21.128799318589014,{"$f":"IF(J228=0,1,1000)*AVERAGE(C$63:C228)","v":241.59871728671416},null,{"$f":"(F228+G228)*SUM(F$63:G228)","v":0},0,0,0,0,0,0,0,0,0]
[null,13.833333333333362,233.28942205433736,10.948960648518224,21.106929231291428,0,0,1,{"$f":"IF(SUM(I$63:I228)<($F$40-1),IF((F229+G229)*H229>0,1,0),0)","v":0},0,0,8.2784582464252203,9.8053797353812211,13.833333333333362,{"$f":"IF(B229<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B229),0)","v":3.1732096160651466E-2},null,440.9704683790107,420.08844158764475,0.61727626812410297,99.887777355171863,0.96769340403304815,0.37410786066968044,0.97773462532019884,null,13.833333333333362,null,0,21.106929231291428,null,21.106929231291428,{"$f":"IF(J229=0,1,1000)*AVERAGE(C$63:C229)","v":241.54896102783766},null,{"$f":"(F229+G229)*SUM(F$63:G229)","v":0},0,0,0,0,0,0,0,0,0]
[null,13.916666666666696,233.19221812848141,10.93813344799805,21.085077241719731,0,0,1,{"$f":"IF(SUM(I$63:I229)<($F$40-1),IF((F230+G230)*H230>0,1,0),0)","v":0},0,0,8.2233913141286479,9.7502504020444558,13.916666666666696,{"$f":"IF(B230<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B230),0)","v":3.1548065776952579E-2},null,440.79550131246998,419.89319311147125,0.61706219525246719,99.80384677224896,0.96750547947596566,0.3740522100636875,0.97758918190636102,null,13.916666666666696,null,0,21.085077241719731,null,21.085077241719731,{"$f":"IF(J230=0,1,1000)*AVERAGE(C$63:C230)","v":241.4992185105796},null,{"$f":"(F230+G230)*SUM(F$63:G230)","v":0},0,0,0,0,0,0,0,0,0]
[null,14.00000000000003,233.09505470426123,10.927315205735814,21.063243332145603,0,0,1,{"$f":"IF(SUM(I$63:I230)<($F$40-1),IF((F231+G231)*H231>0,1,0),0)","v":0},0,0,8.1686889159492502,9.6954310254330949,14.00000000000003,{"$f":"IF(B231<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B231),0)","v":3.1365102677997594E-2},null,440.6206071488736,419.69805517021882,0.61684819818555303,99.719987305791904,0.96731763322078201,0.37399650566351583,0.97744359790090052,null,14.00000000000003,null,0,21.063243332145603,null,21.063243332145603,{"$f":"IF(J231=0,1,1000)*AVERAGE(C$63:C231)","v":241.44948973066053},null,{"$f":"(F231+G231)*SUM(F$63:G231)","v":0},0,0,0,0,0,0,0,0,0]
[null,14.083333333333364,232.99793176480114,10.916505912962654,21.041427484871289,0,0,1,{"$f":"IF(SUM(I$63:I231)<($F$40-1),IF((F232+G232)*H232>0,1,0),0)","v":0},0,0,8.1143486472730935,9.6409198628601604,14.083333333333364,{"$f":"IF(B232<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B232),0)","v":3.1183200674065537E-2},null,440.44578585784546,419.50302765769936,0.61663427686369354,99.63619888063937,0.96712986523487143,0.37394074743432693,0.97729787321276662,null,14.083333333333364,null,0,21.041427484871289,null,21.041427484871289,{"$f":"IF(J232=0,1,1000)*AVERAGE(C$63:C232)","v":241.39977468380255},null,{"$f":"(F232+G232)*SUM(F$63:G232)","v":0},0,0,0,0,0,0,0,0,0]
[null,14.166666666666698,232.90084929323248,10.905705560924833,21.019629682229564,0,0,1,{"$f":"IF(SUM(I$63:I232)<($F$40-1),IF((F233+G233)*H233>0,1,0),0)","v":0},0,0,8.0603681193122814,9.5867151814366718,14.166666666666698,{"$f":"IF(B233<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B233),0)","v":3.1002353611332769E-2},null,440.27103740902186,419.30811046790586,0.61642043122733237,99.552481421753669,0.96694217548562145,0.37388493534128103,0.97715200775090527,null,14.166666666666698,null,0,21.019629682229564,null,21.019629682229564,{"$f":"IF(J233=0,1,1000)*AVERAGE(C$63:C233)","v":241.35007336572906},null,{"$f":"(F233+G233)*SUM(F$63:G233)","v":0},0,0,0,0,0,0,0,0,0]
[null,14.250000000000032,232.80380727269366,10.894914140883754,20.99784990658377,0,0,1,{"$f":"IF(SUM(I$63:I233)<($F$40-1),IF((F234+G234)*H234>0,1,0),0)","v":0},0,0,8.0067449590009439,9.532815258016571,14.250000000000032,{"$f":"IF(B234<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B234),0)","v":3.0822555371664725E-2},null,440.09636177205198,419.11330349501253,0.61620666121702372,99.468834854220859,0.9667545639404338,0.3738290693495378,0.97700600142426075,null,14.250000000000032,null,0,20.99784990658377,null,20.99784990658377,{"$f":"IF(J234=0,1,1000)*AVERAGE(C$63:C234)","v":241.3003857721649},null,{"$f":"(F234+G234)*SUM(F$63:G234)","v":0},0,0,0,0,0,0,0,0,0]
[null,14.333333333333366,232.70680568633006,10.884131644115818,20.976088140327498,0,0,1,{"$f":"IF(SUM(I$63:I234)<($F$40-1),IF((F235+G235)*H235>0,1,0),0)","v":0},0,0,7.9534768088917449,9.4792183791419369,14.333333333333366,{"$f":"IF(B235<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B235),0)","v":3.0643799872409005E-2},null,439.92175891659753,418.91860663337383,0.6159929667734324,99.385259103249609,0.96656703056672344,0.37377314942425571,0.97685985414177456,null,14.333333333333366,null,0,20.976088140327498,null,20.976088140327498,{"$f":"IF(J235=0,1,1000)*AVERAGE(C$63:C235)","v":241.25071189883636},null,{"$f":"(F235+G235)*SUM(F$63:G235)","v":0},0,0,0,0,0,0,0,0,0]
[null,14.4166666666667,232.60984451729411,10.873358061912448,20.954344365884676,0,0,1,{"$f":"IF(SUM(I$63:I235)<($F$40-1),IF((F236+G236)*H236>0,1,0),0)","v":0},0,0,7.9005613270532606,9.4259228409885214,14.4166666666667,{"$f":"IF(B236<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B236),0)","v":3.046608106618956E-2},null,439.74722881233282,418.72401977752406,0.61577934783733312,99.301754094171486,0.96637957533191865,0.37371717553059214,0.976713565812385,null,14.4166666666667,null,0,20.954344365884676,null,20.954344365884676,{"$f":"IF(J236=0,1,1000)*AVERAGE(C$63:C236)","v":241.20105174147119},null,{"$f":"(F236+G236)*SUM(F$63:G236)","v":0},0,0,0,0,0,0,0,0,0]
[null,14.500000000000034,232.51292374874524,10.862593385580096,20.932618565709561,0,0,1,{"$f":"IF(SUM(I$63:I236)<($F$40-1),IF((F237+G237)*H237>0,1,0),0)","v":0},0,0,7.8479961869679666,9.3729269493115854,14.500000000000034,{"$f":"IF(B237<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B237),0)","v":3.0289392940702129E-2},null,439.57277142894486,418.52954282217746,0.61556580434961006,99.218319752440891,0.96619219820346169,0.373661147633704,0.97656713634502934,null,14.500000000000034,null,0,20.932618565709561,null,20.932618565709561,{"$f":"IF(J237=0,1,1000)*AVERAGE(C$63:C237)","v":241.15140529579844},null,{"$f":"(F237+G237)*SUM(F$63:G237)","v":0},0,0,0,0,0,0,0,0,0]
[null,14.583333333333368,232.41604336384995,10.851837606440133,20.910910722286509,0,0,1,{"$f":"IF(SUM(I$63:I237)<($F$40-1),IF((F238+G238)*H238>0,1,0),0)","v":0},0,0,7.7957790774308258,9.3202290193920287,14.583333333333368,{"$f":"IF(B238<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B238),0)","v":3.011372951851082E-2},null,439.39838673613332,418.33517566222753,0.61535233625125751,99.134956003634272,0.96600489914880816,0.37360506569874696,0.97642056564864166,null,14.583333333333368,null,0,20.910910722286509,null,20.910910722286509,{"$f":"IF(J238=0,1,1000)*AVERAGE(C$63:C238)","v":241.10177255754877},null,{"$f":"(F238+G238)*SUM(F$63:G238)","v":0},0,0,0,0,0,0,0,0,0]
[null,14.666666666666702,232.31920334578169,10.841090715828786,20.889220818129864,0,0,1,{"$f":"IF(SUM(I$63:I238)<($F$40-1),IF((F239+G239)*H239>0,1,0),0)","v":0},0,0,7.7439077024485909,9.2678273759828471,14.666666666666702,{"$f":"IF(B239<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B239),0)","v":2.9939084856845887E-2},null,439.22407470361043,418.1409181927462,0.61513894348337961,99.051662773449436,0.96581767813542752,0.37354892969087622,0.9762738536321548,null,14.666666666666702,null,0,20.889220818129864,null,20.889220818129864,{"$f":"IF(J239=0,1,1000)*AVERAGE(C$63:C239)","v":241.05215352245403},null,{"$f":"(F239+G239)*SUM(F$63:G239)","v":0},0,0,0,0,0,0,0,0,0]
[null,14.750000000000036,232.22240367772096,10.830352705097278,20.867548835784252,0,0,1,{"$f":"IF(SUM(I$63:I239)<($F$40-1),IF((F240+G240)*H240>0,1,0),0)","v":0},0,0,7.6923797811399082,9.2157203532558682,14.750000000000036,{"$f":"IF(B240<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B240),0)","v":2.9765453047402697E-2},null,439.04983530110115,417.94677030898447,0.6149256259871887,98.968439987707029,0.96563053513080255,0.37349273957524581,0.97612700020449816,null,14.750000000000036,null,0,20.867548835784252,null,20.867548835784252,{"$f":"IF(J240=0,1,1000)*AVERAGE(C$63:C240)","v":241.00254818624765},null,{"$f":"(F240+G240)*SUM(F$63:G240)","v":0},0,0,0,0,0,0,0,0,0]
[null,14.833333333333369,232.12564434285525,10.819623565611558,20.845894757823988,0,0,1,{"$f":"IF(SUM(I$63:I240)<($F$40-1),IF((F241+G241)*H241>0,1,0),0)","v":0},0,0,7.6411930476357712,9.1639062947488004,14.833333333333369,{"$f":"IF(B241<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B241),0)","v":2.9592828216141873E-2},null,438.87566849834286,417.75273190637068,0.61471238370400638,98.885287572348034,0.96544347010242926,0.37343649531700907,0.97598000527459994,null,14.833333333333369,null,0,20.845894757823988,null,20.845894757823988,{"$f":"IF(J241=0,1,1000)*AVERAGE(C$63:C241)","v":240.95295654466446},null,{"$f":"(F241+G241)*SUM(F$63:G241)","v":0},0,0,0,0,0,0,0,0,0]
[null,14.916666666666703,232.02892532437909,10.808903288752411,20.824258566853359,0,0,1,{"$f":"IF(SUM(I$63:I241)<($F$40-1),IF((F242+G242)*H242>0,1,0),0)","v":0},0,0,7.5903452509809171,9.1123835533125703,14.916666666666703,{"$f":"IF(B242<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B242),0)","v":2.9421204523090508E-2},null,438.70157426508575,417.55880288051134,0.61449921657526396,98.802205453434738,0.96525648301781797,0.37338019688131885,0.97583286875138675,null,14.916666666666703,null,0,20.824258566853359,null,20.824258566853359,{"$f":"IF(J242=0,1,1000)*AVERAGE(C$63:C242)","v":240.90337859344064},null,{"$f":"(F242+G242)*SUM(F$63:G242)","v":0},0,0,0,0,0,0,0,0,0]
[null,15.000000000000037,231.93224660549393,10.798191865915429,20.802640245506524,0,0,1,{"$f":"IF(SUM(I$63:I242)<($F$40-1),IF((F243+G243)*H243>0,1,0),0)","v":0},0,0,7.5398341550357761,9.0611504910589638,15.000000000000037,{"$f":"IF(B243<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B243),0)","v":2.925057616214467E-2},null,438.52755257109249,417.36498312718976,0.61428612454249965,98.719193557150618,0.96506957384449177,0.37332384423332704,0.97568559054378257,null,15.000000000000037,null,0,20.802640245506524,null,20.802640245506524,{"$f":"IF(J243=0,1,1000)*AVERAGE(C$63:C243)","v":240.85381432831386},null,{"$f":"(F243+G243)*SUM(F$63:G243)","v":0},0,0,0,0,0,0,0,0,0]
[null,15.083333333333371,231.83560816940832,10.787489288510885,20.781039776447273,0,0,0,{"$f":"IF(SUM(I$63:I243)<($F$40-1),IF((F244+G244)*H244>0,1,0),0)","v":0},0,0,7.4896575383789701,9.0102054793085564,15.083333333333371,{"$f":"IF(B244<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B244),0)","v":2.9080937360872906E-2},null,438.35360338613839,417.17127254236647,0.61407310754736133,98.636251809799205,0.96488274254998796,0.37326743733818485,0.97553817056070968,null,15.083333333333371,null,0,20.781039776447273,null,20.781039776447273,{"$f":"IF(J244=0,1,1000)*AVERAGE(C$63:C244)","v":240.80426374502318},null,{"$f":"(F244+G244)*SUM(F$63:G244)","v":0},0,0,0,0,0,0,0,0,0]
[null,15.166666666666705,231.73900999933775,10.776795547963763,20.759457142369079,0,0,0,{"$f":"IF(SUM(I$63:I244)<($F$40-1),IF((F245+G245)*H245>0,1,0),0)","v":0},0,0,7.4398131942105978,8.9595468985389406,15.166666666666705,{"$f":"IF(B245<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B245),0)","v":2.8912282380321029E-2},null,438.17972668001136,416.97767102217813,0.6138601655316045,98.553380137804425,0.96469598910185672,0.37321097616104287,0.97539060871108907,null,15.166666666666705,null,0,20.759457142369079,null,20.759457142369079,{"$f":"IF(J245=0,1,1000)*AVERAGE(C$63:C245)","v":240.75472683930903},null,{"$f":"(F245+G245)*SUM(F$63:G245)","v":0},0,0,0,0,0,0,0,0,0]
[null,15.250000000000039,231.6424520785047,10.766110635713737,20.737892325995073,0,0,0,{"$f":"IF(SUM(I$63:I245)<($F$40-1),IF((F246+G246)*H246>0,1,0),0)","v":0},0,0,7.3902989302560922,8.9091731383332373,15.250000000000039,{"$f":"IF(B246<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B246),0)","v":2.8744605514817931E-2},null,438.0059224225119,416.78417846293763,0.61364729843709231,98.470578467710311,0.96450931346766244,0.37315446066705116,0.9752429049038398,null,15.250000000000039,null,0,20.737892325995073,null,20.737892325995073,{"$f":"IF(J246=0,1,1000)*AVERAGE(C$63:C246)","v":240.70520360691336},null,{"$f":"(F246+G246)*SUM(F$63:G246)","v":0},0,0,0,0,0,0,0,0,0]
[null,15.333333333333373,231.54593439013868,10.755434543215069,20.716345310077831,0,0,0,{"$f":"IF(SUM(I$63:I246)<($F$40-1),IF((F247+G247)*H247>0,1,0),0)","v":0},0,0,7.341112568670674,8.8590825973289089,15.333333333333373,{"$f":"IF(B247<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B247),0)","v":2.8577901091782529E-2},null,437.83219058345304,416.5907947611334,0.61343450620579565,98.387846726180328,0.96432271561498217,0.37309789082135897,0.9750950590478793,null,15.333333333333373,null,0,20.716345310077831,null,20.716345310077831,{"$f":"IF(J247=0,1,1000)*AVERAGE(C$63:C247)","v":240.65569404357944},null,{"$f":"(F247+G247)*SUM(F$63:G247)","v":0},0,0,0,0,0,0,0,0,0]
[null,15.416666666666707,231.44945691747614,10.744767261936618,20.694816077399381,0,0,0,{"$f":"IF(SUM(I$63:I247)<($F$40-1),IF((F248+G248)*H248>0,1,0),0)","v":0},0,0,7.2922519459444946,8.8092736831668397,15.416666666666707,{"$f":"IF(B248<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B248),0)","v":2.8412163471531922E-2},null,437.65853113266047,416.3975198134292,0.61322178877979339,98.30518483999731,0.96413619551140739,0.37304126658911513,0.97494707105212353,null,15.416666666666707,null,0,20.694816077399381,null,20.694816077399381,{"$f":"IF(J248=0,1,1000)*AVERAGE(C$63:C248)","v":240.60619814505202},null,{"$f":"(F248+G248)*SUM(F$63:G248)","v":0},0,0,0,0,0,0,0,0,0]
[null,15.500000000000041,231.35301964376055,10.734108783361799,20.673304610771137,0,0,0,{"$f":"IF(SUM(I$63:I248)<($F$40-1),IF((F249+G249)*H249>0,1,0),0)","v":0},0,0,7.2437149128083806,8.7597448124407311,15.500000000000041,{"$f":"IF(B249<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B249),0)","v":2.8247387047090563E-2},null,437.48494403997239,416.20435351666356,0.61300914610127111,98.222592736063234,0.96394975312454223,0.37298458793546779,0.9747989408254869,null,15.500000000000041,null,0,20.673304610771137,null,20.673304610771137,{"$f":"IF(J249=0,1,1000)*AVERAGE(C$63:C249)","v":240.55671590707723},null,{"$f":"(F249+G249)*SUM(F$63:G249)","v":0},0,0,0,0,0,0,0,0,0]
[null,15.583333333333375,231.25662255224233,10.723459098988567,20.651810893033836,0,0,0,{"$f":"IF(SUM(I$63:I249)<($F$40-1),IF((F250+G250)*H250>0,1,0),0)","v":0},0,0,7.1954993341401972,8.710494410646751,15.583333333333375,{"$f":"IF(B250<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B250),0)","v":2.808356624400056E-2},null,437.31142927523962,416.0112957678495,0.61279657811252142,98.140070341399053,0.96376338842200504,0.37292785482556479,0.97465066827688296,null,15.583333333333375,null,0,20.651810893033836,null,20.651810893033836,{"$f":"IF(J250=0,1,1000)*AVERAGE(C$63:C250)","v":240.50724732540255},null,{"$f":"(F250+G250)*SUM(F$63:G250)","v":0},0,0,0,0,0,0,0,0,0]
[null,15.666666666666709,231.1602656261789,10.71281820032932,20.630334907057399,0,0,0,{"$f":"IF(SUM(I$63:I250)<($F$40-1),IF((F251+G251)*H251>0,1,0),0)","v":0},0,0,7.1476030888718149,8.6615209121334988,15.666666666666709,{"$f":"IF(B251<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B251),0)","v":2.7920695520133119E-2},null,437.13798680832542,415.81834646417406,0.61258408475594395,98.057617583143838,0.96357710137142716,0.37287106722455327,0.97450225331522344,null,15.666666666666709,null,0,20.630334907057399,null,20.630334907057399,{"$f":"IF(J251=0,1,1000)*AVERAGE(C$63:C251)","v":240.45779239577703},null,{"$f":"(F251+G251)*SUM(F$63:G251)","v":0},0,0,0,0,0,0,0,0,0]
[null,15.750000000000043,231.06394884883466,10.702186078910977,20.60887663574103,0,0,0,{"$f":"IF(SUM(I$63:I251)<($F$40-1),IF((F252+G252)*H252>0,1,0),0)","v":0},0,0,7.1000240698967421,8.6128227600522091,15.750000000000043,{"$f":"IF(B252<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B252),0)","v":2.7758769365501024E-2},null,436.9646166091058,415.62550550299812,0.61237166597404435,97.975234388555691,0.9633908919404538,0.37281422509758,0.974353695849419,null,15.750000000000043,null,0,20.60887663574103,null,20.60887663574103,{"$f":"IF(J252=0,1,1000)*AVERAGE(C$63:C252)","v":240.40835111395106},null,{"$f":"(F252+G252)*SUM(F$63:G252)","v":0},0,0,0,0,0,0,0,0,0]
[null,15.833333333333377,230.96767220348099,10.69156272627481,20.587436062012909,0,0,0,{"$f":"IF(SUM(I$63:I252)<($F$40-1),IF((F253+G253)*H253>0,1,0),0)","v":0},0,0,7.0527601839782585,8.5643984063072836,15.833333333333377,{"$f":"IF(B253<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B253),0)","v":2.7597782302072268E-2},null,436.79131864746921,415.43277278185576,0.61215932170943543,97.892920685009983,0.96320476009674327,0.37275732840979131,0.97420499578837927,null,15.833333333333377,null,0,20.587436062012909,null,20.587436062012909,{"$f":"IF(J253=0,1,1000)*AVERAGE(C$63:C253)","v":240.35892347567633},null,{"$f":"(F253+G253)*SUM(F$63:G253)","v":0},0,0,0,0,0,0,0,0,0]
[null,15.91666666666671,230.87143567339621,10.680948133976479,20.566013168830246,0,0,0,{"$f":"IF(SUM(I$63:I253)<($F$40-1),IF((F254+G254)*H254>0,1,0),0)","v":0},0,0,7.0058093516582556,8.5162463115070697,15.91666666666671,{"$f":"IF(B254<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B254),0)","v":2.7437728883584696E-2},null,436.6180928933166,415.24014819845388,0.61194705190483567,97.810676399999977,0.96301870580796756,0.37270037712633308,0.97405615304101256,null,15.91666666666671,null,0,20.566013168830246,null,20.566013168830246,{"$f":"IF(J254=0,1,1000)*AVERAGE(C$63:C254)","v":240.30950947670613},null,{"$f":"(F254+G254)*SUM(F$63:G254)","v":0},0,0,0,0,0,0,0,0,0]
[null,16.000000000000043,230.77523924186565,{"$f":"V255*T255/3.413","v":10.67034229358603},{"$f":"D255*F$23/1000000-F$32/1000","v":20.544607939179304},0,0,0,{"$f":"IF(SUM(I$63:I254)<($F$40-1),IF((F255+G255)*H255>0,1,0),0)","v":0},0,{"$f":"I255/(1+$F$38)^B255","v":0},6.959169507166667,8.4683649449149154,16.000000000000043,{"$f":"IF(B255<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B255),0)","v":2.7278603695361753E-2},null,436.4449393165616,{"$f":"R$9*$Q255^6+S$9*$Q255^5+T$9*$Q255^4+U$9*$Q255^3+V$9*$Q255^2+W$9*$Q255+X$9","v":415.04763165067214},{"$f":"R$10*$Q255^6+S$10*$Q255^5+T$10*$Q255^4+U$10*$Q255^3+V$10*$Q255^2+W$10*$Q255+X$10","v":0.61173485650306958},{"$f":"(R255-R$60)-(Q$60+460)*(S255-S$60)","v":97.728501461136602},0.96283272904181239,{"$f":"(1.1-0.1*U255^($R$24*($F$24+273)^4 +$S$24*($F$24+273)^3 + $T$24*($F$24+273)^2 + $U$24*($F$24+273) + $V$24))*V$59","v":0.37264337121235103},0.97390716751622697,null,16.000000000000043,null,0,20.544607939179304,null,20.544607939179304,{"$f":"IF(J255=0,1,1000)*AVERAGE(C$63:C255)","v":240.26010911279502},null,{"$f":"(F255+G255)*SUM(F$63:G255)","v":0},0,0,0,0,0,0,0,0,0]
[null,16.083333333333375,230.67908289218155,10.659745196687753,20.523220356075072,0,0,0,{"$f":"IF(SUM(I$63:I255)<($F$40-1),IF((F256+G256)*H256>0,1,0),0)","v":0},0,0,6.9128385983313816,8.4207527844005181,16.083333333333375,{"$f":"IF(B256<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B256),0)","v":2.7120401354129332E-2},null,{"$f":"C256*1.8+32-F$20","v":436.27185788713024},414.85522303656194,0.61152273544706748,97.646395796147488,{"$f":"((Q256+460)/(F$24*1.8+32+460))","v":0.96264682976597615},0.37258631063299003,{"$f":"V256/V$59","v":0.97375803912292835},null,{"$f":"B256","v":16.083333333333375},null,0,20.523220356075072,null,20.523220356075072,{"$f":"IF(J256=0,1,1000)*AVERAGE(C$63:C256)","v":240.21072237969906},null,{"$f":"(F256+G256)*SUM(F$63:G256)","v":0},{"$f":"IF((F256+G256)=0,0,B256)","v":0},{"$f":"IF($AG256=1,$AH256,0)","v":0},{"$f":"IF($AG256=2,$AH256,0)","v":0},{"$f":"IF($AG256=3,$AH256,0)","v":0},{"$f":"IF($AG256=4,$AH256,0)","v":0},{"$f":"IF($AG256=5,$AH256,0)","v":0},{"$f":"IF($AG256=6,$AH256,0)","v":0},{"$f":"IF($AG256=7,$AH256,0)","v":0},{"$f":"IF($AG256=8,$AH256,0)","v":0}]
[null,{"$f":"IF(ROUND(B256,1)=F$48,F$48,IF(B256<$F$48,B256+1/12,B256))","v":16.166666666666707},{"$f":"IF(B256<F$48,IF(I256<1,C256*(1-$F$22/12), $C$63),C256)","v":230.58296660764316},10.649156834880294,20.501850402561526,{"$f":"IF(B257>F$48-5,0,IF(C257 <= $C$63- $F$35,1,0))","v":0},{"$f":"IF(ROUND(B257,1)=F$48-5,IF(E257-(E256-E257)*60<1,1,0),IF(E257-(E256-E257)<0,1,0))","v":0},{"$f":"IF(ROUND(F$48-B257,2)<5,0,1)","v":0},{"$f":"IF(SUM(I$63:I256)<($F$40-1),IF((F257+G257)*H257>0,1,0),0)","v":0},{"$f":"IF(OR(I257=1,J256 =1), 1,0)","v":0},0,{"$f":"IF(B257<F$48,E257/((1+$F$38)^B257),0)","v":6.8668145864889505},{"$f":"IF(B257<F$48,($F$33/1000)/((1+$F$38)^B257),0)","v":8.3734083163915312},{"$f":"IF(J257<1, B257,N256)","v":16.166666666666707},{"$f":"IF(B257<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B257),0)","v":2.6963116507833639E-2},null,436.0988485749611,414.66292225434671,0.61131068867986471,97.5643593328777,0.96246100794817169,0.37252919535339524,0.97360876777002303,null,16.166666666666707,null,{"$f":"IF(AA256>0,AA256,IF(K257=0,0,B257))","v":0},{"$f":"IF(AA256>0,AB256,E257)","v":20.501850402561526},null,{"$f":"IF(B257<=AD$59,E257,AD256)","v":20.501850402561526},{"$f":"IF(J257=0,1,1000)*AVERAGE(C$63:C257)","v":240.16134927317572},null,{"$f":"(F257+G257)*SUM(F$63:G257)","v":0},0,0,0,0,0,0,0,0,0]
[null,16.250000000000039,230.48689037155665,10.63857719977652,20.480498061711344,0,0,0,{"$f":"IF(SUM(I$63:I257)<($F$40-1),IF((F258+G258)*H258>0,1,0),0)","v":0},0,0,6.8210954463956881,8.3263300358254551,16.250000000000039,{"$f":"IF(B258<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B258),0)","v":2.6806743835460119E-2},null,435.92591135000538,414.47072920242135,0.61109871614460232,97.48239199928878,0.96227526355612469,0.37247202533871115,0.97345935336641587,null,16.250000000000039,null,0,20.480498061711344,null,20.480498061711344,{"$f":"IF(J258=0,1,1000)*AVERAGE(C$63:C258)","v":240.11198978898378},null,{"$f":"(F258+G258)*SUM(F$63:G258)","v":0},0,0,0,0,0,0,0,0,0]
[null,16.333333333333371,230.39085416723518,10.628006283003446,20.459163316625752,0,0,0,{"$f":"IF(SUM(I$63:I258)<($F$40-1),IF((F259+G259)*H259>0,1,0),0)","v":0},0,0,6.7756791661394091,8.2795164461017841,16.333333333333371,{"$f":"IF(B259<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B259),0)","v":2.6651278046853473E-2},null,435.75304618222674,414.27864377935134,0.6108868177845268,97.400493723458055,0.96208959655757431,0.37241480055408216,0.97330979582101151,null,16.333333333333371,null,0,20.459163316625752,null,20.459163316625752,{"$f":"IF(J259=0,1,1000)*AVERAGE(C$63:C259)","v":240.06264392288352},null,{"$f":"(F259+G259)*SUM(F$63:G259)","v":0},0,0,0,0,0,0,0,0,0]
[null,16.416666666666703,230.29485797799884,10.617444076202357,20.437846150434787,0,0,0,{"$f":"IF(SUM(I$63:I259)<($F$40-1),IF((F260+G260)*H260>0,1,0),0)","v":0},0,0,6.7305637470518835,8.23296605903443,16.416666666666703,{"$f":"IF(B260<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B260),0)","v":2.6496713882538662E-2},null,435.58025304160134,414.0866658838732,0.6106749935429886,97.318664433579784,0.96190400692027322,0.37235752096465224,0.97316009504271317,null,16.416666666666703,null,0,20.437846150434787,null,20.437846150434787,{"$f":"IF(J260=0,1,1000)*AVERAGE(C$63:C260)","v":240.01331167063663},null,{"$f":"(F260+G260)*SUM(F$63:G260)","v":0},0,0,0,0,0,0,0,0,0]
[null,16.500000000000036,230.19890178717469,10.606890571028611,20.416546546296871,0,0,0,{"$f":"IF(SUM(I$63:I260)<($F$40-1),IF((F261+G261)*H261>0,1,0),0)","v":0},0,0,6.6857472036216361,8.1866773948044234,16.500000000000036,{"$f":"IF(B261<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B261),0)","v":2.6343046113542993E-2},null,435.40753189811784,413.89479541489322,0.61046324336344326,97.236904057963386,0.96171849461198788,0.3723001865355654,0.97301025094042459,null,16.500000000000036,null,0,20.416546546296871,null,20.416546546296871,{"$f":"IF(J261=0,1,1000)*AVERAGE(C$63:C261)","v":239.96399302800617},null,{"$f":"(F261+G261)*SUM(F$63:G261)","v":0},0,0,0,0,0,0,0,0,0]
[null,16.583333333333368,230.10298557809671,10.596345759151689,20.395264487398947,0,0,0,{"$f":"IF(SUM(I$63:I261)<($F$40-1),IF((F262+G262)*H262>0,1,0),0)","v":0},0,0,6.6412275634075053,8.1406489819128556,16.583333333333368,{"$f":"IF(B262<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B262),0)","v":2.6190269541219217E-2},null,435.23488272177747,413.70303227148781,0.61025156718945095,97.15521252503396,0.96153305960049751,0.37224279723196529,0.97286026342304821,null,16.583333333333368,null,0,20.395264487398947,null,20.395264487398947,{"$f":"IF(J262=0,1,1000)*AVERAGE(C$63:C262)","v":239.91468799075662},null,{"$f":"(F262+G262)*SUM(F$63:G262)","v":0},0,0,0,0,0,0,0,0,0]
[null,16.6666666666667,230.00710933410585,10.585809632255186,20.373999956956432,0,0,0,{"$f":"IF(SUM(I$63:I262)<($F$40-1),IF((F263+G263)*H263>0,1,0),0)","v":0},0,0,6.5970028669527183,8.0948793571341149,16.6666666666667,{"$f":"IF(B263<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B263),0)","v":2.6038378997069636E-2},null,435.06230548259396,413.51137635290297,0.61003996496467583,97.073589763332222,0.9613477018535953,0.37218535301899552,0.97271013239948645,null,16.6666666666667,null,0,20.373999956956432,null,20.373999956956432,{"$f":"IF(J263=0,1,1000)*AVERAGE(C$63:C263)","v":239.86539655465387},null,{"$f":"(F263+G263)*SUM(F$63:G263)","v":0},0,0,0,0,0,0,0,0,0]
[null,16.750000000000032,229.91127303854998,10.57528218203667,20.352752938212952,0,0,0,{"$f":"IF(SUM(I$63:I263)<($F$40-1),IF((F264+G264)*H264>0,1,0),0)","v":0},0,0,6.553071167699442,8.0493670654693581,16.750000000000032,{"$f":"IF(B264<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B264),0)","v":2.5887369342571305E-2},null,434.88980015059337,413.31982755855324,0.609828436632886,96.992035701513203,0.96116242133908769,0.37212785386179958,0.97255985777864173,null,16.750000000000032,null,0,20.352752938212952,null,20.352752938212952,{"$f":"IF(J264=0,1,1000)*AVERAGE(C$63:C264)","v":239.81611871546525},null,{"$f":"(F264+G264)*SUM(F$63:G264)","v":0},0,0,0,0,0,0,0,0,0]
[null,16.833333333333364,229.81547667478392,10.56476340020777,20.331523414440507,0,0,0,{"$f":"IF(SUM(I$63:I264)<($F$40-1),IF((F265+G265)*H265>0,1,0),0)","v":0},0,0,6.5094305319040613,8.0041106601002721,16.833333333333364,{"$f":"IF(B265<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B265),0)","v":2.5737235469002126E-2},null,434.71736669581446,413.12838578802234,0.60961698213795334,96.910550268347265,0.9609772180247943,0.3720702997255208,0.97240943946941549,null,16.833333333333364,null,0,20.331523414440507,null,20.331523414440507,{"$f":"IF(J265=0,1,1000)*AVERAGE(C$63:C265)","v":239.76685446895942},null,{"$f":"(F265+G265)*SUM(F$63:G265)","v":0},0,0,0,0,0,0,0,0,0]
[null,16.916666666666696,229.71972022616944,10.554253278494064,20.310311368939249,0,0,0,{"$f":"IF(SUM(I$63:I265)<($F$40-1),IF((F266+G266)*H266>0,1,0),0)","v":0},0,0,6.4660790385528646,7.9591087023430616,16.916666666666696,{"$f":"IF(B266<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B266),0)","v":2.5587972297268061E-2},null,434.54500508830841,412.93705094106218,0.60940560142385369,96.829133392718916,0.96079209187854875,0.37201269057530251,0.9722588773807096,null,16.916666666666696,null,0,20.310311368939249,null,20.310311368939249,{"$f":"IF(J266=0,1,1000)*AVERAGE(C$63:C266)","v":239.71760381090652},null,{"$f":"(F266+G266)*SUM(F$63:G266)","v":0},0,0,0,0,0,0,0,0,0]
[null,17.000000000000028,229.6240036760752,10.543751808635069,20.289116785037468,0,0,0,{"$f":"IF(SUM(I$63:I266)<($F$40-1),IF((F267+G267)*H267>0,1,0),0)","v":0},0,0,6.4230147792783638,7.9143597616027304,17.000000000000028,{"$f":"IF(B267<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B267),0)","v":2.5439574777731299E-2},null,434.37271529813876,412.74582291759253,0.60919429443466588,96.747785003626916,0.9606070428681972,0.37195502637628797,0.9721081714214258,null,17.000000000000028,null,0,{"$f":"IF(AA266>0,AB266,E267)","v":20.289116785037468},null,20.289116785037468,{"$f":"IF(J267=0,1,1000)*AVERAGE(C$63:C267)","v":239.66836673707806},null,{"$f":"(F267+G267)*SUM(F$63:G267)","v":0},0,0,0,0,0,0,0,0,0]
[null,17.083333333333361,229.52832700787684,10.533258982384238,20.267939646091573,0,0,0,{"$f":"IF(SUM(I$63:I267)<($F$40-1),IF((F268+G268)*H268>0,1,0),0)","v":0},0,0,6.3802358582761647,7.8698624153275931,17.083333333333361,{"$f":"IF(B268<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B268),0)","v":2.5292037890039396E-2},null,434.20049729538175,412.5547016177008,0.60898306111457179,96.666505030184112,0.96042207096160026,0.37189730709362062,0.97195732150046588,null,17.083333333333361,null,0,20.267939646091573,null,20.267939646091573,{"$f":"IF(J268=0,1,1000)*AVERAGE(C$63:C268)","v":239.61914324324698},null,{"$f":"(F268+G268)*SUM(F$63:G268)","v":0},0,0,0,0,0,0,0,0,0]
[null,17.166666666666693,229.43269020495691,10.522774791508844,20.246779935485876,0,0,0,{"$f":"IF(SUM(I$63:I268)<($F$40-1),IF((F269+G269)*H269>0,1,0),0)","v":0},0,0,6.337740392222309,7.8256152489640547,17.166666666666693,{"$f":"IF(B269<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B269),0)","v":2.5145356642955488E-2},null,434.02835105012588,412.36368694164156,0.60877190140785686,96.585293401616639,0.96023717612663084,0.37183953269244358,0.97180632752673102,null,17.166666666666693,null,0,20.246779935485876,null,20.246779935485876,{"$f":"IF(J269=0,1,1000)*AVERAGE(C$63:C269)","v":239.56993332518763},null,{"$f":"(F269+G269)*SUM(F$63:G269)","v":0},0,0,0,0,0,0,0,0,0]
[null,17.250000000000025,229.33709325070487,10.512299227790052,20.225637636632708,0,0,0,{"$f":"IF(SUM(I$63:I269)<($F$40-1),IF((F270+G270)*H270>0,1,0),0)","v":0},0,0,6.2955265101912836,7.7816168559116479,17.250000000000025,{"$f":"IF(B270<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B270),0)","v":2.4999526074189388E-2},null,433.85627653247218,412.17277878983617,0.60856081525890848,96.504150047264432,0.96005235833117608,0.37178170313790027,0.97165518940912343,null,17.250000000000025,null,0,20.225637636632708,null,20.225637636632708,{"$f":"IF(J270=0,1,1000)*AVERAGE(C$63:C270)","v":239.52073697867567},null,{"$f":"(F270+G270)*SUM(F$63:G270)","v":0},0,0,0,0,0,0,0,0,0]
[null,17.333333333333357,229.24153612851708,10.501832283022798,20.204512732972209,0,0,0,{"$f":"IF(SUM(I$63:I270)<($F$40-1),IF((F271+G271)*H271>0,1,0),0)","v":0},0,0,6.2535923535744464,7.7378658374783091,17.333333333333357,{"$f":"IF(B271<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B271),0)","v":2.4854541250229713E-2},null,433.68427371253415,411.98197706287249,0.60834980261221716,96.423074896580204,0.9598676175431361,0.37172381839513424,0.97150390705654521,null,17.333333333333357,null,0,20.204512732972209,null,20.204512732972209,{"$f":"IF(J271=0,1,1000)*AVERAGE(C$63:C271)","v":239.47155419948831},null,{"$f":"(F271+G271)*SUM(F$63:G271)","v":0},0,0,0,0,0,0,0,0,0]
[null,17.416666666666689,229.14601882179687,10.491373949015811,20.183405207972356,0,0,0,{"$f":"IF(SUM(I$63:I271)<($F$40-1),IF((F272+G272)*H272>0,1,0),0)","v":0},0,0,6.2119360759990769,7.6943608028359227,17.416666666666689,{"$f":"IF(B272<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B272),0)","v":2.4710397266177013E-2},null,433.51234256043779,411.7912816615044,0.60813886341237555,96.342067879129786,0.95968295373042445,0.371665878429289,0.97135248037789867,null,17.416666666666689,null,0,20.183405207972356,null,20.183405207972356,{"$f":"IF(J272=0,1,1000)*AVERAGE(C$63:C272)","v":239.42238498340407},null,{"$f":"(F272+G272)*SUM(F$63:G272)","v":0},0,0,0,0,0,0,0,0,0]
[null,17.500000000000021,229.05054131395445,10.480924217591561,20.162315045128853,0,0,0,{"$f":"IF(SUM(I$63:I272)<($F$40-1),IF((F273+G273)*H273>0,1,0),0)","v":0},0,0,6.1705558432479126,7.6511003689761043,17.500000000000021,{"$f":"IF(B273<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B273),0)","v":2.4567089245577812E-2},null,433.34048304632142,411.6006924866515,0.60792799760407812,96.26112892459156,0.95949836686096812,0.3716078832055083,0.97120090928208669,null,17.500000000000021,null,0,20.162315045128853,null,20.162315045128853,{"$f":"IF(J273=0,1,1000)*AVERAGE(C$63:C273)","v":239.37322932620287},null,{"$f":"(F273+G273)*SUM(F$63:G273)","v":0},0,0,0,0,0,0,0,0,0]
[null,17.583333333333353,228.95510358840698,10.470483080586213,20.141242227965048,0,0,0,{"$f":"IF(SUM(I$63:I273)<($F$40-1),IF((F274+G274)*H274>0,1,0),0)","v":0},0,0,6.1294498331792164,7.6080831606662276,17.583333333333353,{"$f":"IF(B274<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B274),0)","v":2.4424612340259624E-2},null,433.16869514033601,411.41020943939878,0.6077172051321218,96.180257962756116,0.95931385690270743,0.37154983268893604,0.97104919367801246,null,17.583333333333353,null,0,20.141242227965048,null,20.141242227965048,{"$f":"IF(J274=0,1,1000)*AVERAGE(C$63:C274)","v":239.32408722366611},null,{"$f":"(F274+G274)*SUM(F$63:G274)","v":0},0,0,0,0,0,0,0,0,0]
[null,17.666666666666686,228.8597056285785,10.46005052984963,20.120186740031926,0,0,0,{"$f":"IF(SUM(I$63:I274)<($F$40-1),IF((F275+G275)*H275>0,1,0),0)","v":0},0,0,6.0886162356474065,7.565307810405721,17.666666666666686,{"$f":"IF(B275<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B275),0)","v":2.4282961730166988E-2},null,432.99697881264473,411.21983242099617,0.60750648594140477,96.099454923526366,0.95912942382359601,0.37149172684471632,0.97089733347457974,null,17.666666666666686,null,0,20.120186740031926,null,20.120186740031926,{"$f":"IF(J275=0,1,1000)*AVERAGE(C$63:C275)","v":239.27495867157651},null,{"$f":"(F275+G275)*SUM(F$63:G275)","v":0},0,0,0,0,0,0,0,0,0]
[null,17.750000000000018,228.76434741789993,10.449626557245287,20.099148564907956,0,0,0,{"$f":"IF(SUM(I$63:I275)<($F$40-1),IF((F276+G276)*H276>0,1,0),0)","v":0},0,0,6.0480532524241495,7.5227729583825864,17.750000000000018,{"$f":"IF(B276<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B276),0)","v":2.4142132623198326E-2},null,432.8253340334233,411.02956133285812,0.60729583997692693,96.018719736916751,0.95894506759160081,0.37143356563799346,0.97074532858069285,null,17.750000000000018,null,0,20.099148564907956,null,20.099148564907956,{"$f":"IF(J276=0,1,1000)*AVERAGE(C$63:C276)","v":239.2258436657182},null,{"$f":"(F276+G276)*SUM(F$63:G276)","v":0},0,0,0,0,0,0,0,0,0]
[null,17.83333333333335,228.66902893980915,10.439211154650291,20.078127686199117,0,0,0,{"$f":"IF(SUM(I$63:I276)<($F$40-1),IF((F277+G277)*H277>0,1,0),0)","v":0},0,0,6.0077590971200348,7.4804772524301679,17.83333333333335,{"$f":"IF(B277<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B277),0)","v":2.4002120255043904E-2},null,432.65376077285987,410.83939607656333,0.60708526718378952,95.938052333053463,0.95876078817470223,0.37137534903391201,0.97059317890525676,null,17.83333333333335,null,0,20.078127686199117,null,20.078127686199117,{"$f":"IF(J277=0,1,1000)*AVERAGE(C$63:C277)","v":239.17674220187675},null,{"$f":"(F277+G277)*SUM(F$63:G277)","v":0},0,0,0,0,0,0,0,0,0]
[null,17.916666666666682,228.5737501777509,10.428804313955339,20.057124087538813,0,0,0,{"$f":"IF(SUM(I$63:I277)<($F$40-1),IF((F278+G278)*H278>0,1,0),0)","v":0},0,0,5.9677319951067282,7.438419347984178,17.916666666666682,{"$f":"IF(B278<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B278),0)","v":2.38629198890246E-2},null,432.482259001155,410.64933655385448,0.60687476750719438,95.857452642174053,0.95857658554089409,0.37131707699761701,0.97044088435717768,null,17.916666666666682,null,0,20.057124087538813,null,20.057124087538813,{"$f":"IF(J278=0,1,1000)*AVERAGE(C$63:C278)","v":239.12765427583912},null,{"$f":"(F278+G278)*SUM(F$63:G278)","v":0},0,0,0,0,0,0,0,0,0]
[null,18.000000000000014,228.47851111517684,10.418406027064638,20.03613775258771,0,0,0,{"$f":"IF(SUM(I$63:I278)<($F$40-1),IF((F279+G279)*H279>0,1,0),0)","v":0},0,0,5.9279701834396148,7.3965979080399435,18.000000000000014,{"$f":"IF(B279<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B279),0)","v":2.3724526815931662E-2},null,432.31082868852172,410.45938266663762,0.60666434089244492,95.776920594626915,0.95839245965818343,0.37125874949425358,0.97028844484536192,null,18.000000000000014,null,0,20.03613775258771,null,20.03613775258771,{"$f":"IF(J279=0,1,1000)*AVERAGE(C$63:C279)","v":239.0785798833937},null,{"$f":"(F279+G279)*SUM(F$63:G279)","v":0},0,0,0,0,0,0,0,0,0]
[null,18.083333333333346,228.38331173554553,10.408016285895947,20.015168665033841,0,0,0,{"$f":"IF(SUM(I$63:I279)<($F$40-1),IF((F280+G280)*H280>0,1,0),0)","v":0},0,0,5.8884719107810293,7.3550116031099071,18.083333333333346,{"$f":"IF(B280<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B280),0)","v":2.3586936353867431E-2},null,432.1394698051854,410.26953431698206,0.60645398728494471,95.69645612087146,0.9582084104945906,0.37120036648896731,0.97013586027871723,null,18.083333333333346,null,0,20.015168665033841,null,20.015168665033841,{"$f":"IF(J280=0,1,1000)*AVERAGE(C$63:C280)","v":239.02951902033016},null,{"$f":"(F280+G280)*SUM(F$63:G280)","v":0},0,0,0,0,0,0,0,0,0]
[null,18.166666666666679,228.28815202232241,10.397635082380472,19.994216808592359,0,0,0,{"$f":"IF(SUM(I$63:I280)<($F$40-1),IF((F281+G281)*H281>0,1,0),0)","v":0},0,0,5.8492354373238857,7.3136591111813667,18.166666666666679,{"$f":"IF(B281<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B281),0)","v":2.3450143848086927E-2},null,431.96818232138372,410.07979140711961,0.60624370663019778,95.61605915147743,0.95802443801814907,0.37114192794690404,0.96998313056615193,null,18.166666666666679,null,0,19.994216808592359,null,19.994216808592359,{"$f":"IF(J281=0,1,1000)*AVERAGE(C$63:C281)","v":238.98047168243974},null,{"$f":"(F281+G281)*SUM(F$63:G281)","v":0},0,0,0,0,0,0,0,0,0]
[null,18.250000000000011,228.19303195897979,10.387262408462894,19.973282167005625,0,0,0,{"$f":"IF(SUM(I$63:I281)<($F$40-1),IF((F282+G282)*H282>0,1,0),0)","v":0},0,0,5.8102590347159122,7.2725391176744445,18.250000000000011,{"$f":"IF(B282<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B282),0)","v":2.3314144670840354E-2},null,431.79696620736701,409.89015383944479,0.60603349887380864,95.535729617124957,0.95784054219690618,0.37108343383321024,0.96983025561657599,null,18.250000000000011,null,0,19.973282167005625,null,19.973282167005625,{"$f":"IF(J282=0,1,1000)*AVERAGE(C$63:C282)","v":238.93143786551491},null,{"$f":"(F282+G282)*SUM(F$63:G282)","v":0},0,0,0,0,0,0,0,0,0]
[null,18.333333333333343,228.0979515289969,10.376898256101306,19.952364724043072,0,0,0,{"$f":"IF(SUM(I$63:I282)<($F$40-1),IF((F283+G283)*H283>0,1,0),0)","v":0},0,0,5.7715409859843128,7.2316503154002962,18.333333333333343,{"$f":"IF(B283<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B283),0)","v":2.3178934221216592E-2},null,431.62582143339785,409.70062151651416,0.60582336396148195,95.455467448604225,0.95765672299892224,0.37102488411303275,0.96967723533890038,null,18.333333333333343,null,0,19.952364724043072,null,19.952364724043072,{"$f":"IF(J283=0,1,1000)*AVERAGE(C$63:C283)","v":238.88241756534967},null,{"$f":"(F283+G283)*SUM(F$63:G283)","v":0},0,0,0,0,0,0,0,0,0]
[null,18.416666666666675,228.00291071585983,10.366542617267172,19.931464463501104,0,0,0,{"$f":"IF(SUM(I$63:I283)<($F$40-1),IF((F284+G284)*H284>0,1,0),0)","v":0},0,0,5.733079585460942,7.1909914045195622,18.416666666666675,{"$f":"IF(B284<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B284),0)","v":2.3044507924987499E-2},null,431.45474796975111,409.51119434104561,0.60561330183902151,95.375272576815064,0.95747298039227069,0.37096627875151866,0.96952406964203641,null,18.416666666666675,null,0,19.931464463501104,null,19.931464463501104,{"$f":"IF(J284=0,1,1000)*AVERAGE(C$63:C284)","v":238.83341077773937},null,{"$f":"(F284+G284)*SUM(F$63:G284)","v":0},0,0,0,0,0,0,0,0,0]
[null,18.500000000000007,227.90790950306157,10.356195483945314,19.910581369203104,0,0,0,{"$f":"IF(SUM(I$63:I284)<($F$40-1),IF((F285+G285)*H285>0,1,0),0)","v":0},0,0,5.6948731387079903,7.1505610925010377,18.500000000000007,{"$f":"IF(B285<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B285),0)","v":2.2910861234453184E-2},null,431.28374578671423,409.32187221591875,0.60540331245233181,95.295144932766846,0.95728931434503861,0.37090761771381581,0.96937075843489784,null,18.500000000000007,null,0,19.910581369203104,null,19.910581369203104,{"$f":"IF(J285=0,1,1000)*AVERAGE(C$63:C285)","v":238.78441749848071},null,{"$f":"(F285+G285)*SUM(F$63:G285)","v":0},0,0,0,0,0,0,0,0,0]
[null,18.583333333333339,227.81294787410198,10.345856848133893,19.889715424999359,0,0,0,{"$f":"IF(SUM(I$63:I285)<($F$40-1),IF((F286+G286)*H286>0,1,0),0)","v":0},0,0,5.6569199624441522,7.1103580940805928,18.583333333333339,{"$f":"IF(B286<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B286),0)","v":2.2777989628288177E-2},null,431.11281485458699,409.13265504417387,0.60519339574741582,95.215084447578306,0.95710572482532619,0.37084890096507245,0.9692173016263993,null,18.583333333333339,null,0,19.889715424999359,null,19.889715424999359,{"$f":"IF(J286=0,1,1000)*AVERAGE(C$63:C286)","v":238.73543772337189},null,{"$f":"(F286+G286)*SUM(F$63:G286)","v":0},0,0,0,0,0,0,0,0,0]
[null,18.666666666666671,227.71802581248778,10.335526701844344,19.868866614766951,0,0,0,{"$f":"IF(SUM(I$63:I286)<($F$40-1),IF((F287+G287)*H287>0,1,0),0)","v":0},0,0,5.6192183844712531,7.0703811312203069,18.666666666666671,{"$f":"IF(B287<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B287),0)","v":2.2645888611388405E-2},null,430.94195514368141,408.94354272901217,0.60498355167037643,95.135091052477094,0.95692221180124692,0.37079012847043746,0.96906369912545687,null,18.666666666666671,null,0,19.868866614766951,null,19.868866614766951,{"$f":"IF(J287=0,1,1000)*AVERAGE(C$63:C287)","v":238.68647144821239},null,{"$f":"(F287+G287)*SUM(F$63:G287)","v":0},0,0,0,0,0,0,0,0,0]
[null,18.750000000000004,227.6231433017326,10.325205037101361,19.848034922409731,0,0,0,{"$f":"IF(SUM(I$63:I287)<($F$40-1),IF((F288+G288)*H288>0,1,0),0)","v":0},0,0,5.5817667436013929,7.0306289330678435,18.750000000000004,{"$f":"IF(B288<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B288),0)","v":2.2514553714719211E-2},null,430.77116662432206,408.75453517379469,0.6047737801674149,95.055164678799599,0.95673877524092776,0.37073130019506023,0.9689099508409883,null,18.750000000000004,null,0,19.848034922409731,null,19.848034922409731,{"$f":"IF(J288=0,1,1000)*AVERAGE(C$63:C288)","v":238.63751866880318},null,{"$f":"(F288+G288)*SUM(F$63:G288)","v":0},0,0,0,0,0,0,0,0,0]
[null,18.833333333333336,227.52830032535689,10.314891845942871,19.827220331858246,0,0,0,{"$f":"IF(SUM(I$63:I288)<($F$40-1),IF((F289+G289)*H289>0,1,0),0)","v":0},0,0,5.5445633895845488,6.9911002359160515,18.833333333333336,{"$f":"IF(B289<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B289),0)","v":2.2383980495164085E-2},null,430.60044926684583,408.56563228204283,0.60456408118483196,94.97530525799084,0.95655541511250863,0.37067241610409069,0.96875605668191234,null,18.833333333333336,null,0,19.827220331858246,null,19.827220331858246,{"$f":"IF(J289=0,1,1000)*AVERAGE(C$63:C289)","v":238.58857938094658},null,{"$f":"(F289+G289)*SUM(F$63:G289)","v":0},0,0,0,0,0,0,0,0,0]
[null,18.916666666666668,227.43349686688802,10.304587120420011,19.806422827069714,0,0,0,{"$f":"IF(SUM(I$63:I289)<($F$40-1),IF((F290+G290)*H290>0,1,0),0)","v":0},0,0,5.5076066830366717,6.9517937831627892,18.916666666666668,{"$f":"IF(B290<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B290),0)","v":2.2254164535374404E-2},null,430.42980304160187,408.37683395743727,0.6043544546690266,94.895512721604121,0.95637213138414323,0.37061347616267976,0.96860201655715095,null,18.916666666666668,null,0,19.806422827069714,null,19.806422827069714,{"$f":"IF(J290=0,1,1000)*AVERAGE(C$63:C290)","v":238.53965358044633},null,{"$f":"(F290+G290)*SUM(F$63:G290)","v":0},0,0,0,0,0,0,0,0,0]
[null,19,227.33873290986017,10.29429085259703,19.785642392027803,0,0,0,{"$f":"IF(SUM(I$63:I290)<($F$40-1),IF((F291+G291)*H291>0,1,0),0)","v":0},0,0,5.4708949953682069,6.9127083252709873,19,{"$f":"IF(B291<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B291),0)","v":2.2125101443619954E-2},null,430.25922791895169,408.18814010381766,0.60414490056649617,94.815787001300293,0.9561889240239978,0.37055448033597854,0.96844783037562587,null,19,null,0,19.785642392027803,null,19.785642392027803,{"$f":"IF(J291=0,1,1000)*AVERAGE(C$63:C291)","v":238.49074126310754},null,{"$f":"(F291+G291)*SUM(F$63:G291)","v":0},0,0,0,0,0,0,0,0,0]
[null,19.083333333333332,227.24400843781441,10.284003034551386,19.764879010742863,0,0,0,{"$f":"IF(SUM(I$63:I291)<($F$40-1),IF((F292+G292)*H292>0,1,0),0)","v":0},0,0,5.4344267087131719,6.8738426197288911,19.083333333333332,{"$f":"IF(B292<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B292),0)","v":2.1996786853640385E-2},null,430.08872386926936,407.99955062518296,0.60393541882383639,94.736128028848725,0.95600579300025257,0.37049542858913931,0.9682934980462623,null,19.083333333333332,null,0,19.764879010742863,null,19.764879010742863,{"$f":"IF(J292=0,1,1000)*AVERAGE(C$63:C292)","v":238.44184242473671},null,{"$f":"(F292+G292)*SUM(F$63:G292)","v":0},0,0,0,0,0,0,0,0,0]
[null,19.166666666666664,227.14932343429868,10.273723658373555,19.744132667251492,0,0,0,{"$f":"IF(SUM(I$63:I292)<($F$40-1),IF((F293+G293)*H293>0,1,0),0)","v":0},0,0,5.398200215858604,6.8351954310106287,19.166666666666664,{"$f":"IF(B293<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B293),0)","v":2.1869216424497479E-2},null,429.91829086294103,407.81106542569023,0.60372600938774112,94.656535736125477,0.95582273828110043,0.37043632088731465,0.96813901947798631,null,19.166666666666664,null,0,19.744132667251492,null,19.744132667251492,{"$f":"IF(J293=0,1,1000)*AVERAGE(C$63:C293)","v":238.39295706114174},null,{"$f":"(F293+G293)*SUM(F$63:G293)","v":0},0,0,0,0,0,0,0,0,0]
[null,19.249999999999996,227.05467788286774,10.263452716167164,19.723403345616838,0,0,0,{"$f":"IF(SUM(I$63:I293)<($F$40-1),IF((F294+G294)*H294>0,1,0),0)","v":0},0,0,5.3622139201745638,6.7967655305368693,19.249999999999996,{"$f":"IF(B294<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B294),0)","v":2.1742385840428317E-2},null,429.74792887036534,407.62268440965482,0.60351667220500171,94.577010055114613,0.95563975983474791,0.37037715719565822,0.9679843945797264,null,19.249999999999996,null,0,19.723403345616838,null,19.723403345616838,{"$f":"IF(J294=0,1,1000)*AVERAGE(C$63:C294)","v":238.34408516813193},null,{"$f":"(F294+G294)*SUM(F$63:G294)","v":0},0,0,0,0,0,0,0,0,0]
[null,19.333333333333329,226.96007176708321,10.253190200048824,19.702691029928264,0,0,0,{"$f":"IF(SUM(I$63:I294)<($F$40-1),IF((F295+G295)*H295>0,1,0),0)","v":0},0,0,5.3264662355445029,6.7585516966357968,19.333333333333329,{"$f":"IF(B295<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B295),0)","v":2.1616290810699237E-2},null,429.57763786195318,407.43440748154978,0.60330740722250731,94.497550917906665,0.9554568576294149,0.3703179374793244,0.96782962326041344,null,19.333333333333329,null,0,19.702691029928264,null,19.702691029928264,{"$f":"IF(J295=0,1,1000)*AVERAGE(C$63:C295)","v":238.29522674151798},null,{"$f":"(F295+G295)*SUM(F$63:G295)","v":0},0,0,0,0,0,0,0,0,0]
[null,19.416666666666661,226.86550507051359,10.242936102148166,19.681995704301404,0,0,0,{"$f":"IF(SUM(I$63:I295)<($F$40-1),IF((F296+G296)*H296>0,1,0),0)","v":0},0,0,5.2909555862961666,6.7205527145042687,19.416666666666661,{"$f":"IF(B296<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B296),0)","v":2.1490927069460715E-2},null,429.40741780812789,407.24623454600567,0.60309821438724454,94.418158256699144,0.95527403163333391,0.37025866170346816,0.96767470542897938,null,19.416666666666661,null,0,19.681995704301404,null,19.681995704301404,{"$f":"IF(J296=0,1,1000)*AVERAGE(C$63:C296)","v":238.24638177711199},null,{"$f":"(F296+G296)*SUM(F$63:G296)","v":0},0,0,0,0,0,0,0,0,0]
[null,19.499999999999993,226.77097777673421,10.232690414607811,19.661317352878104,0,0,0,{"$f":"IF(SUM(I$63:I296)<($F$40-1),IF((F297+G297)*H297>0,1,0),0)","v":0},0,0,5.2556804071329264,6.682767376169199,19.499999999999993,{"$f":"IF(B297<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B297),0)","v":2.1366290375603031E-2},null,429.23726867932498,407.05816550780992,0.60288909364629706,94.338832003796085,0.95509128181475134,0.37019932983324566,0.96751964099435961,null,19.499999999999993,null,0,19.661317352878104,null,19.661317352878104,{"$f":"IF(J297=0,1,1000)*AVERAGE(C$63:C297)","v":238.19755027072742},null,{"$f":"(F297+G297)*SUM(F$63:G297)","v":0},0,0,0,0,0,0,0,0,0]
[null,19.583333333333325,226.67648986932724,10.222453129583352,19.640655959826397,0,0,0,{"$f":"IF(SUM(I$63:I297)<($F$40-1),IF((F298+G298)*H298>0,1,0),0)","v":0},0,0,5.2206391430655694,6.6451944804491578,19.583333333333325,{"$f":"IF(B298<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B298),0)","v":2.1242376512612786E-2},null,429.06719044599242,406.87020027190709,0.60268004494684557,94.25957209160805,0.95490860814192646,0.37013994183381377,0.96736442986549132,null,19.583333333333325,null,0,19.640655959826397,null,19.640655959826397,{"$f":"IF(J298=0,1,1000)*AVERAGE(C$63:C298)","v":238.14873221817911},null,{"$f":"(F298+G298)*SUM(F$63:G298)","v":0},0,0,0,0,0,0,0,0,0]
[null,19.666666666666657,226.5820413318817,10.212224239243238,19.620011509340262,0,0,0,{"$f":"IF(SUM(I$63:I298)<($F$40-1),IF((F299+G299)*H299>0,1,0),0)","v":0},0,0,5.1858302493444768,6.6078328329161797,19.666666666666657,{"$f":"IF(B299<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B299),0)","v":2.111918128843028E-2},null,428.89718307859044,406.68233874339762,0.60247106823616769,94.180378452651098,0.95472601058313189,0.3700804976703303,0.967209071951314,null,19.666666666666657,null,0,19.620011509340262,null,19.620011509340262,{"$f":"IF(J299=0,1,1000)*AVERAGE(C$63:C299)","v":238.09992761528332},null,{"$f":"(F299+G299)*SUM(F$63:G299)","v":0},0,0,0,0,0,0,0,0,0]
[null,19.749999999999989,226.48763214799342,10.202003735768828,19.599383985639733,0,0,0,{"$f":"IF(SUM(I$63:I299)<($F$40-1),IF((F300+G300)*H300>0,1,0),0)","v":0},0,0,5.1512521913923504,6.570681245857803,19.749999999999989,{"$f":"IF(B300<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B300),0)","v":2.0996700535307646E-2},null,428.72724654759156,406.49458082753836,0.60226216346163786,94.101251019547306,0.95454348910665365,0.37002099730795396,0.96705356716076962,null,19.749999999999989,null,0,19.599383985639733,null,19.599383985639733,{"$f":"IF(J300=0,1,1000)*AVERAGE(C$63:C300)","v":238.05113645785775},null,{"$f":"(F300+G300)*SUM(F$63:G300)","v":0},0,0,0,0,0,0,0,0,0]
[null,19.833333333333321,226.39326230126511,10.191791611354372,19.578773372970854,0,0,0,{"$f":"IF(SUM(I$63:I300)<($F$40-1),IF((F301+G301)*H301>0,1,0),0)","v":0},0,0,5.1169034447373294,6.5337385382393061,19.833333333333321,{"$f":"IF(B301<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B301),0)","v":2.0874930109667917E-2},null,428.55738082348063,406.30692642974157,0.6020533305707263,94.022189725024532,0.95436104368079056,0.36996144071184456,0.96689791540280301,null,19.833333333333321,null,0,19.578773372970854,null,19.578773372970854,{"$f":"IF(J301=0,1,1000)*AVERAGE(C$63:C301)","v":238.00235874172139},null,{"$f":"(F301+G301)*SUM(F$63:G301)","v":0},0,0,0,0,0,0,0,0,0]
[null,19.916666666666654,226.29893177530627,10.181587858206903,19.558179655605485,0,0,0,{"$f":"IF(SUM(I$63:I301)<($F$40-1),IF((F302+G302)*H302>0,1,0),0)","v":0},0,0,5.0827824949465148,6.4970035356661642,19.916666666666654,{"$f":"IF(B302<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B302),0)","v":2.0753865891964794E-2},null,428.38758587675471,406.1193754555751,0.60184456951100007,93.943194501915741,0.95417867427385494,0.36990182784716269,0.966742116586361,null,19.916666666666654,null,0,19.558179655605485,null,19.558179655605485,{"$f":"IF(J302=0,1,1000)*AVERAGE(C$63:C302)","v":237.95359446269467},null,{"$f":"(F302+G302)*SUM(F$63:G302)","v":0},0,0,0,0,0,0,0,0,0]
[null,19.999999999999986,226.20464055373324,10.171392468546246,19.537602817841289,0,0,0,{"$f":"IF(SUM(I$63:I302)<($F$40-1),IF((F303+G303)*H303>0,1,0),0)","v":0},0,0,0,0,19.999999999999986,{"$f":"IF(B303<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B303),0)","v":0},null,428.21786167792322,405.93192781076141,0.60163588023012171,93.864265283158772,0.95399638085417215,0.36984215867907005,0.96658617062039331,null,19.999999999999986,null,0,19.537602817841289,null,19.537602817841289,{"$f":"IF(J303=0,1,1000)*AVERAGE(C$63:C303)","v":237.90484361659941},null,{"$f":"(F303+G303)*SUM(F$63:G303)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.171392468546246,19.537602817841289,0,0,0,{"$f":"IF(SUM(I$63:I303)<($F$40-1),IF((F304+G304)*H304>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B304<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B304),0)","v":0},null,428.21786167792322,405.93192781076141,0.60163588023012171,93.864265283158772,0.95399638085417215,0.36984215867907005,0.96658617062039331,null,20,null,0,19.537602817841289,null,19.537602817841289,{"$f":"IF(J304=0,1,1000)*AVERAGE(C$63:C304)","v":237.85649567005862},null,{"$f":"(F304+G304)*SUM(F$63:G304)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.171392468546246,19.537602817841289,0,0,0,{"$f":"IF(SUM(I$63:I304)<($F$40-1),IF((F305+G305)*H305>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B305<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B305),0)","v":0},null,428.21786167792322,405.93192781076141,0.60163588023012171,93.864265283158772,0.95399638085417215,0.36984215867907005,0.96658617062039331,null,20,null,0,19.537602817841289,null,19.537602817841289,{"$f":"IF(J305=0,1,1000)*AVERAGE(C$63:C305)","v":237.80854564900378},null,{"$f":"(F305+G305)*SUM(F$63:G305)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.171392468546246,19.537602817841289,0,0,0,{"$f":"IF(SUM(I$63:I305)<($F$40-1),IF((F306+G306)*H306>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B306<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B306),0)","v":0},null,428.21786167792322,405.93192781076141,0.60163588023012171,93.864265283158772,0.95399638085417215,0.36984215867907005,0.96658617062039331,null,20,null,0,19.537602817841289,null,19.537602817841289,{"$f":"IF(J306=0,1,1000)*AVERAGE(C$63:C306)","v":237.76098866090842},null,{"$f":"(F306+G306)*SUM(F$63:G306)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.171392468546246,19.537602817841289,0,0,0,{"$f":"IF(SUM(I$63:I306)<($F$40-1),IF((F307+G307)*H307>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B307<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B307),0)","v":0},null,428.21786167792322,405.93192781076141,0.60163588023012171,93.864265283158772,0.95399638085417215,0.36984215867907005,0.96658617062039331,null,20,null,0,19.537602817841289,null,19.537602817841289,{"$f":"IF(J307=0,1,1000)*AVERAGE(C$63:C307)","v":237.71381989312403},null,{"$f":"(F307+G307)*SUM(F$63:G307)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.171392468546246,19.537602817841289,0,0,0,{"$f":"IF(SUM(I$63:I307)<($F$40-1),IF((F308+G308)*H308>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B308<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B308),0)","v":0},null,428.21786167792322,405.93192781076141,0.60163588023012171,93.864265283158772,0.95399638085417215,0.36984215867907005,0.96658617062039331,null,20,null,0,19.537602817841289,null,19.537602817841289,{"$f":"IF(J308=0,1,1000)*AVERAGE(C$63:C308)","v":237.66703461125658},null,{"$f":"(F308+G308)*SUM(F$63:G308)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.171392468546246,19.537602817841289,0,0,0,{"$f":"IF(SUM(I$63:I308)<($F$40-1),IF((F309+G309)*H309>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B309<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B309),0)","v":0},null,428.21786167792322,405.93192781076141,0.60163588023012171,93.864265283158772,0.95399638085417215,0.36984215867907005,0.96658617062039331,null,20,null,0,19.537602817841289,null,19.537602817841289,{"$f":"IF(J309=0,1,1000)*AVERAGE(C$63:C309)","v":237.62062815758239},null,{"$f":"(F309+G309)*SUM(F$63:G309)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.171392468546246,19.537602817841289,0,0,0,{"$f":"IF(SUM(I$63:I309)<($F$40-1),IF((F310+G310)*H310>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B310<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B310),0)","v":0},null,428.21786167792322,405.93192781076141,0.60163588023012171,93.864265283158772,0.95399638085417215,0.36984215867907005,0.96658617062039331,null,20,null,0,19.537602817841289,null,19.537602817841289,{"$f":"IF(J310=0,1,1000)*AVERAGE(C$63:C310)","v":237.57459594950237},null,{"$f":"(F310+G310)*SUM(F$63:G310)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.171392468546246,19.537602817841289,0,0,0,{"$f":"IF(SUM(I$63:I310)<($F$40-1),IF((F311+G311)*H311>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B311<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B311),0)","v":0},null,428.21786167792322,405.93192781076141,0.60163588023012171,93.864265283158772,0.95399638085417215,0.36984215867907005,0.96658617062039331,null,20,null,0,19.537602817841289,null,19.537602817841289,{"$f":"IF(J311=0,1,1000)*AVERAGE(C$63:C311)","v":237.52893347803342},null,{"$f":"(F311+G311)*SUM(F$63:G311)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.171392468546246,19.537602817841289,0,0,0,{"$f":"IF(SUM(I$63:I311)<($F$40-1),IF((F312+G312)*H312>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B312<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B312),0)","v":0},null,428.21786167792322,405.93192781076141,0.60163588023012171,93.864265283158772,0.95399638085417215,0.36984215867907005,0.96658617062039331,null,20,null,0,19.537602817841289,null,19.537602817841289,{"$f":"IF(J312=0,1,1000)*AVERAGE(C$63:C312)","v":237.48363630633619},null,{"$f":"(F312+G312)*SUM(F$63:G312)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.171392468546246,19.537602817841289,0,0,0,{"$f":"IF(SUM(I$63:I312)<($F$40-1),IF((F313+G313)*H313>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B313<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B313),0)","v":0},null,428.21786167792322,405.93192781076141,0.60163588023012171,93.864265283158772,0.95399638085417215,0.36984215867907005,0.96658617062039331,null,20,null,0,19.537602817841289,null,19.537602817841289,{"$f":"IF(J313=0,1,1000)*AVERAGE(C$63:C313)","v":237.43870006827802},null,{"$f":"(F313+G313)*SUM(F$63:G313)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.171392468546246,19.537602817841289,0,0,0,{"$f":"IF(SUM(I$63:I313)<($F$40-1),IF((F314+G314)*H314>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B314<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B314),0)","v":0},null,428.21786167792322,405.93192781076141,0.60163588023012171,93.864265283158772,0.95399638085417215,0.36984215867907005,0.96658617062039331,null,20,null,0,19.537602817841289,null,19.537602817841289,{"$f":"IF(J314=0,1,1000)*AVERAGE(C$63:C314)","v":237.39412046702984},null,{"$f":"(F314+G314)*SUM(F$63:G314)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.171392468546246,19.537602817841289,0,0,0,{"$f":"IF(SUM(I$63:I314)<($F$40-1),IF((F315+G315)*H315>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B315<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B315),0)","v":0},null,428.21786167792322,405.93192781076141,0.60163588023012171,93.864265283158772,0.95399638085417215,0.36984215867907005,0.96658617062039331,null,20,null,0,19.537602817841289,null,19.537602817841289,{"$f":"IF(J315=0,1,1000)*AVERAGE(C$63:C315)","v":237.34989327369664},null,{"$f":"(F315+G315)*SUM(F$63:G315)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.171392468546246,19.537602817841289,0,0,0,{"$f":"IF(SUM(I$63:I315)<($F$40-1),IF((F316+G316)*H316>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B316<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B316),0)","v":0},null,428.21786167792322,405.93192781076141,0.60163588023012171,93.864265283158772,0.95399638085417215,0.36984215867907005,0.96658617062039331,null,20,null,0,19.537602817841289,null,19.537602817841289,{"$f":"IF(J316=0,1,1000)*AVERAGE(C$63:C316)","v":237.30601432598024},null,{"$f":"(F316+G316)*SUM(F$63:G316)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.171392468546246,19.537602817841289,0,0,0,{"$f":"IF(SUM(I$63:I316)<($F$40-1),IF((F317+G317)*H317>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B317<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B317),0)","v":0},null,428.21786167792322,405.93192781076141,0.60163588023012171,93.864265283158772,0.95399638085417215,0.36984215867907005,0.96658617062039331,null,20,null,0,19.537602817841289,null,19.537602817841289,{"$f":"IF(J317=0,1,1000)*AVERAGE(C$63:C317)","v":237.26247952687339},null,{"$f":"(F317+G317)*SUM(F$63:G317)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.171392468546246,19.537602817841289,0,0,0,{"$f":"IF(SUM(I$63:I317)<($F$40-1),IF((F318+G318)*H318>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B318<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B318),0)","v":0},null,428.21786167792322,405.93192781076141,0.60163588023012171,93.864265283158772,0.95399638085417215,0.36984215867907005,0.96658617062039331,null,20,null,0,19.537602817841289,null,19.537602817841289,{"$f":"IF(J318=0,1,1000)*AVERAGE(C$63:C318)","v":237.21928484338457},null,{"$f":"(F318+G318)*SUM(F$63:G318)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,{"$f":"V319*T319/3.413","v":10.171392468546246},{"$f":"D319*F$23/1000000-F$32/1000","v":19.537602817841289},0,0,0,{"$f":"IF(SUM(I$63:I318)<($F$40-1),IF((F319+G319)*H319>0,1,0),0)","v":0},0,{"$f":"I319/(1+$F$38)^B319","v":0},0,0,20,{"$f":"IF(B319<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B319),0)","v":0},null,428.21786167792322,{"$f":"R$9*$Q319^6+S$9*$Q319^5+T$9*$Q319^4+U$9*$Q319^3+V$9*$Q319^2+W$9*$Q319+X$9","v":405.93192781076141},{"$f":"R$10*$Q319^6+S$10*$Q319^5+T$10*$Q319^4+U$10*$Q319^3+V$10*$Q319^2+W$10*$Q319+X$10","v":0.60163588023012171},{"$f":"(R319-R$60)-(Q$60+460)*(S319-S$60)","v":93.864265283158772},0.95399638085417215,{"$f":"(1.1-0.1*U319^($R$24*($F$24+273)^4 +$S$24*($F$24+273)^3 + $T$24*($F$24+273)^2 + $U$24*($F$24+273) + $V$24))*V$59","v":0.36984215867907005},0.96658617062039331,null,20,null,0,19.537602817841289,null,19.537602817841289,{"$f":"IF(J319=0,1,1000)*AVERAGE(C$63:C319)","v":237.17642630529255},null,{"$f":"(F319+G319)*SUM(F$63:G319)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.171392468546246,19.537602817841289,0,0,0,{"$f":"IF(SUM(I$63:I319)<($F$40-1),IF((F320+G320)*H320>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B320<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B320),0)","v":0},null,{"$f":"C320*1.8+32-F$20","v":428.21786167792322},405.93192781076141,0.60163588023012171,93.864265283158772,{"$f":"((Q320+460)/(F$24*1.8+32+460))","v":0.95399638085417215},0.36984215867907005,{"$f":"V320/V$59","v":0.96658617062039331},null,{"$f":"B320","v":20},null,0,19.537602817841289,null,19.537602817841289,{"$f":"IF(J320=0,1,1000)*AVERAGE(C$63:C320)","v":237.13390000392991},null,{"$f":"(F320+G320)*SUM(F$63:G320)","v":0},{"$f":"IF((F320+G320)=0,0,B320)","v":0},{"$f":"IF($AG320=1,$AH320,0)","v":0},{"$f":"IF($AG320=2,$AH320,0)","v":0},{"$f":"IF($AG320=3,$AH320,0)","v":0},{"$f":"IF($AG320=4,$AH320,0)","v":0},{"$f":"IF($AG320=5,$AH320,0)","v":0},{"$f":"IF($AG320=6,$AH320,0)","v":0},{"$f":"IF($AG320=7,$AH320,0)","v":0},{"$f":"IF($AG320=8,$AH320,0)","v":0}]
[null,{"$f":"IF(ROUND(B320,1)=F$48,F$48,IF(B320<$F$48,B320+1/12,B320))","v":20},{"$f":"IF(B320<F$48,IF(I320<1,C320*(1-$F$22/12), $C$63),C320)","v":226.20464055373324},10.171392468546246,19.537602817841289,{"$f":"IF(B321>F$48-5,0,IF(C321 <= $C$63- $F$35,1,0))","v":0},{"$f":"IF(ROUND(B321,1)=F$48-5,IF(E321-(E320-E321)*60<1,1,0),IF(E321-(E320-E321)<0,1,0))","v":0},{"$f":"IF(ROUND(F$48-B321,2)<5,0,1)","v":0},{"$f":"IF(SUM(I$63:I320)<($F$40-1),IF((F321+G321)*H321>0,1,0),0)","v":0},{"$f":"IF(OR(I321=1,J320 =1), 1,0)","v":0},0,{"$f":"IF(B321<F$48,E321/((1+$F$38)^B321),0)","v":0},{"$f":"IF(B321<F$48,($F$33/1000)/((1+$F$38)^B321),0)","v":0},{"$f":"IF(J321<1, B321,N320)","v":20},{"$f":"IF(B321<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B321),0)","v":0},null,428.21786167792322,405.93192781076141,0.60163588023012171,93.864265283158772,0.95399638085417215,0.36984215867907005,0.96658617062039331,null,20,null,{"$f":"IF(AA320>0,AA320,IF(K321=0,0,B321))","v":0},{"$f":"IF(AA320>0,AB320,E321)","v":19.537602817841289},null,{"$f":"IF(B321<=AD$59,E321,AD320)","v":19.537602817841289},{"$f":"IF(J321=0,1,1000)*AVERAGE(C$63:C321)","v":237.09170209099477},null,{"$f":"(F321+G321)*SUM(F$63:G321)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.171392468546246,19.537602817841289,0,0,0,{"$f":"IF(SUM(I$63:I321)<($F$40-1),IF((F322+G322)*H322>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B322<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B322),0)","v":0},null,428.21786167792322,405.93192781076141,0.60163588023012171,93.864265283158772,0.95399638085417215,0.36984215867907005,0.96658617062039331,null,20,null,0,19.537602817841289,null,19.537602817841289,{"$f":"IF(J322=0,1,1000)*AVERAGE(C$63:C322)","v":237.04982877738993},null,{"$f":"(F322+G322)*SUM(F$63:G322)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.171392468546246,19.537602817841289,0,0,0,{"$f":"IF(SUM(I$63:I322)<($F$40-1),IF((F323+G323)*H323>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B323<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B323),0)","v":0},null,428.21786167792322,405.93192781076141,0.60163588023012171,93.864265283158772,0.95399638085417215,0.36984215867907005,0.96658617062039331,null,20,null,0,19.537602817841289,null,19.537602817841289,{"$f":"IF(J323=0,1,1000)*AVERAGE(C$63:C323)","v":237.00827633208857},null,{"$f":"(F323+G323)*SUM(F$63:G323)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.171392468546246,19.537602817841289,0,0,0,{"$f":"IF(SUM(I$63:I323)<($F$40-1),IF((F324+G324)*H324>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B324<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B324),0)","v":0},null,428.21786167792322,405.93192781076141,0.60163588023012171,93.864265283158772,0.95399638085417215,0.36984215867907005,0.96658617062039331,null,20,null,0,19.537602817841289,null,19.537602817841289,{"$f":"IF(J324=0,1,1000)*AVERAGE(C$63:C324)","v":236.96704108102614},null,{"$f":"(F324+G324)*SUM(F$63:G324)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.171392468546246,19.537602817841289,0,0,0,{"$f":"IF(SUM(I$63:I324)<($F$40-1),IF((F325+G325)*H325>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B325<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B325),0)","v":0},null,428.21786167792322,405.93192781076141,0.60163588023012171,93.864265283158772,0.95399638085417215,0.36984215867907005,0.96658617062039331,null,20,null,0,19.537602817841289,null,19.537602817841289,{"$f":"IF(J325=0,1,1000)*AVERAGE(C$63:C325)","v":236.92611940601742},null,{"$f":"(F325+G325)*SUM(F$63:G325)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.171392468546246,19.537602817841289,0,0,0,{"$f":"IF(SUM(I$63:I325)<($F$40-1),IF((F326+G326)*H326>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B326<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B326),0)","v":0},null,428.21786167792322,405.93192781076141,0.60163588023012171,93.864265283158772,0.95399638085417215,0.36984215867907005,0.96658617062039331,null,20,null,0,19.537602817841289,null,19.537602817841289,{"$f":"IF(J326=0,1,1000)*AVERAGE(C$63:C326)","v":236.88550774369816},null,{"$f":"(F326+G326)*SUM(F$63:G326)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.171392468546246,19.537602817841289,0,0,0,{"$f":"IF(SUM(I$63:I326)<($F$40-1),IF((F327+G327)*H327>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B327<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B327),0)","v":0},null,428.21786167792322,405.93192781076141,0.60163588023012171,93.864265283158772,0.95399638085417215,0.36984215867907005,0.96658617062039331,null,20,null,0,19.537602817841289,null,19.537602817841289,{"$f":"IF(J327=0,1,1000)*AVERAGE(C$63:C327)","v":236.84520258449075},null,{"$f":"(F327+G327)*SUM(F$63:G327)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.171392468546246,19.537602817841289,0,0,0,{"$f":"IF(SUM(I$63:I327)<($F$40-1),IF((F328+G328)*H328>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B328<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B328),0)","v":0},null,428.21786167792322,405.93192781076141,0.60163588023012171,93.864265283158772,0.95399638085417215,0.36984215867907005,0.96658617062039331,null,20,null,0,19.537602817841289,null,19.537602817841289,{"$f":"IF(J328=0,1,1000)*AVERAGE(C$63:C328)","v":236.80520047159317},null,{"$f":"(F328+G328)*SUM(F$63:G328)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.171392468546246,19.537602817841289,0,0,0,{"$f":"IF(SUM(I$63:I328)<($F$40-1),IF((F329+G329)*H329>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B329<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B329),0)","v":0},null,428.21786167792322,405.93192781076141,0.60163588023012171,93.864265283158772,0.95399638085417215,0.36984215867907005,0.96658617062039331,null,20,null,0,19.537602817841289,null,19.537602817841289,{"$f":"IF(J329=0,1,1000)*AVERAGE(C$63:C329)","v":236.76549799999069},null,{"$f":"(F329+G329)*SUM(F$63:G329)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.171392468546246,19.537602817841289,0,0,0,{"$f":"IF(SUM(I$63:I329)<($F$40-1),IF((F330+G330)*H330>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B330<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B330),0)","v":0},null,428.21786167792322,405.93192781076141,0.60163588023012171,93.864265283158772,0.95399638085417215,0.36984215867907005,0.96658617062039331,null,20,null,0,19.537602817841289,null,19.537602817841289,{"$f":"IF(J330=0,1,1000)*AVERAGE(C$63:C330)","v":236.72609181548972},null,{"$f":"(F330+G330)*SUM(F$63:G330)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.171392468546246,19.537602817841289,0,0,0,{"$f":"IF(SUM(I$63:I330)<($F$40-1),IF((F331+G331)*H331>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B331<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B331),0)","v":0},null,428.21786167792322,405.93192781076141,0.60163588023012171,93.864265283158772,0.95399638085417215,0.36984215867907005,0.96658617062039331,null,20,null,0,19.537602817841289,null,19.537602817841289,{"$f":"IF(J331=0,1,1000)*AVERAGE(C$63:C331)","v":236.68697861377316},null,{"$f":"(F331+G331)*SUM(F$63:G331)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.171392468546246,19.537602817841289,0,0,0,{"$f":"IF(SUM(I$63:I331)<($F$40-1),IF((F332+G332)*H332>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B332<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B332),0)","v":0},null,428.21786167792322,405.93192781076141,0.60163588023012171,93.864265283158772,0.95399638085417215,0.36984215867907005,0.96658617062039331,null,20,null,0,19.537602817841289,null,19.537602817841289,{"$f":"IF(J332=0,1,1000)*AVERAGE(C$63:C332)","v":236.64815513947673},null,{"$f":"(F332+G332)*SUM(F$63:G332)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.171392468546246,19.537602817841289,0,0,0,{"$f":"IF(SUM(I$63:I332)<($F$40-1),IF((F333+G333)*H333>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B333<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B333),0)","v":0},null,428.21786167792322,405.93192781076141,0.60163588023012171,93.864265283158772,0.95399638085417215,0.36984215867907005,0.96658617062039331,null,20,null,0,19.537602817841289,null,19.537602817841289,{"$f":"IF(J333=0,1,1000)*AVERAGE(C$63:C333)","v":236.60961818528577},null,{"$f":"(F333+G333)*SUM(F$63:G333)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.171392468546246,19.537602817841289,0,0,0,{"$f":"IF(SUM(I$63:I333)<($F$40-1),IF((F334+G334)*H334>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B334<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B334),0)","v":0},null,428.21786167792322,405.93192781076141,0.60163588023012171,93.864265283158772,0.95399638085417215,0.36984215867907005,0.96658617062039331,null,20,null,0,19.537602817841289,null,19.537602817841289,{"$f":"IF(J334=0,1,1000)*AVERAGE(C$63:C334)","v":236.57136459105212},null,{"$f":"(F334+G334)*SUM(F$63:G334)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.171392468546246,19.537602817841289,0,0,0,{"$f":"IF(SUM(I$63:I334)<($F$40-1),IF((F335+G335)*H335>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B335<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B335),0)","v":0},null,428.21786167792322,405.93192781076141,0.60163588023012171,93.864265283158772,0.95399638085417215,0.36984215867907005,0.96658617062039331,null,20,null,0,19.537602817841289,null,19.537602817841289,{"$f":"IF(J335=0,1,1000)*AVERAGE(C$63:C335)","v":236.53339124293009},null,{"$f":"(F335+G335)*SUM(F$63:G335)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.171392468546246,19.537602817841289,0,0,0,{"$f":"IF(SUM(I$63:I335)<($F$40-1),IF((F336+G336)*H336>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B336<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B336),0)","v":0},null,428.21786167792322,405.93192781076141,0.60163588023012171,93.864265283158772,0.95399638085417215,0.36984215867907005,0.96658617062039331,null,20,null,0,19.537602817841289,null,19.537602817841289,{"$f":"IF(J336=0,1,1000)*AVERAGE(C$63:C336)","v":236.49569507253156},null,{"$f":"(F336+G336)*SUM(F$63:G336)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.171392468546246,19.537602817841289,0,0,0,{"$f":"IF(SUM(I$63:I336)<($F$40-1),IF((F337+G337)*H337>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B337<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B337),0)","v":0},null,428.21786167792322,405.93192781076141,0.60163588023012171,93.864265283158772,0.95399638085417215,0.36984215867907005,0.96658617062039331,null,20,null,0,19.537602817841289,null,19.537602817841289,{"$f":"IF(J337=0,1,1000)*AVERAGE(C$63:C337)","v":236.45827305609956},null,{"$f":"(F337+G337)*SUM(F$63:G337)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.171392468546246,19.537602817841289,0,0,0,{"$f":"IF(SUM(I$63:I337)<($F$40-1),IF((F338+G338)*H338>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B338<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B338),0)","v":0},null,428.21786167792322,405.93192781076141,0.60163588023012171,93.864265283158772,0.95399638085417215,0.36984215867907005,0.96658617062039331,null,20,null,0,19.537602817841289,null,19.537602817841289,{"$f":"IF(J338=0,1,1000)*AVERAGE(C$63:C338)","v":236.42112221369968},null,{"$f":"(F338+G338)*SUM(F$63:G338)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.171392468546246,19.537602817841289,0,0,0,{"$f":"IF(SUM(I$63:I338)<($F$40-1),IF((F339+G339)*H339>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B339<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B339),0)","v":0},null,428.21786167792322,405.93192781076141,0.60163588023012171,93.864265283158772,0.95399638085417215,0.36984215867907005,0.96658617062039331,null,20,null,0,19.537602817841289,null,19.537602817841289,{"$f":"IF(J339=0,1,1000)*AVERAGE(C$63:C339)","v":236.38423960842903},null,{"$f":"(F339+G339)*SUM(F$63:G339)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.171392468546246,19.537602817841289,0,0,0,{"$f":"IF(SUM(I$63:I339)<($F$40-1),IF((F340+G340)*H340>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B340<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B340),0)","v":0},null,428.21786167792322,405.93192781076141,0.60163588023012171,93.864265283158772,0.95399638085417215,0.36984215867907005,0.96658617062039331,null,20,null,0,19.537602817841289,null,19.537602817841289,{"$f":"IF(J340=0,1,1000)*AVERAGE(C$63:C340)","v":236.34762234564235},null,{"$f":"(F340+G340)*SUM(F$63:G340)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.171392468546246,19.537602817841289,0,0,0,{"$f":"IF(SUM(I$63:I340)<($F$40-1),IF((F341+G341)*H341>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B341<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B341),0)","v":0},null,428.21786167792322,405.93192781076141,0.60163588023012171,93.864265283158772,0.95399638085417215,0.36984215867907005,0.96658617062039331,null,20,null,0,19.537602817841289,null,19.537602817841289,{"$f":"IF(J341=0,1,1000)*AVERAGE(C$63:C341)","v":236.31126757219468},null,{"$f":"(F341+G341)*SUM(F$63:G341)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.171392468546246,19.537602817841289,0,0,0,{"$f":"IF(SUM(I$63:I341)<($F$40-1),IF((F342+G342)*H342>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B342<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B342),0)","v":0},null,428.21786167792322,405.93192781076141,0.60163588023012171,93.864265283158772,0.95399638085417215,0.36984215867907005,0.96658617062039331,null,20,null,0,19.537602817841289,null,19.537602817841289,{"$f":"IF(J342=0,1,1000)*AVERAGE(C$63:C342)","v":236.2751724757002},null,{"$f":"(F342+G342)*SUM(F$63:G342)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.171392468546246,19.537602817841289,0,0,0,{"$f":"IF(SUM(I$63:I342)<($F$40-1),IF((F343+G343)*H343>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B343<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B343),0)","v":0},null,428.21786167792322,405.93192781076141,0.60163588023012171,93.864265283158772,0.95399638085417215,0.36984215867907005,0.96658617062039331,null,20,null,0,19.537602817841289,null,19.537602817841289,{"$f":"IF(J343=0,1,1000)*AVERAGE(C$63:C343)","v":236.23933428380712},null,{"$f":"(F343+G343)*SUM(F$63:G343)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.171392468546246,19.537602817841289,0,0,0,{"$f":"IF(SUM(I$63:I343)<($F$40-1),IF((F344+G344)*H344>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B344<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B344),0)","v":0},null,428.21786167792322,405.93192781076141,0.60163588023012171,93.864265283158772,0.95399638085417215,0.36984215867907005,0.96658617062039331,null,20,null,0,19.537602817841289,null,19.537602817841289,{"$f":"IF(J344=0,1,1000)*AVERAGE(C$63:C344)","v":236.20375026348773},null,{"$f":"(F344+G344)*SUM(F$63:G344)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.171392468546246,19.537602817841289,0,0,0,{"$f":"IF(SUM(I$63:I344)<($F$40-1),IF((F345+G345)*H345>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B345<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B345),0)","v":0},null,428.21786167792322,405.93192781076141,0.60163588023012171,93.864265283158772,0.95399638085417215,0.36984215867907005,0.96658617062039331,null,20,null,0,19.537602817841289,null,19.537602817841289,{"$f":"IF(J345=0,1,1000)*AVERAGE(C$63:C345)","v":236.16841772034374},null,{"$f":"(F345+G345)*SUM(F$63:G345)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.171392468546246,19.537602817841289,0,0,0,{"$f":"IF(SUM(I$63:I345)<($F$40-1),IF((F346+G346)*H346>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B346<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B346),0)","v":0},null,428.21786167792322,405.93192781076141,0.60163588023012171,93.864265283158772,0.95399638085417215,0.36984215867907005,0.96658617062039331,null,20,null,0,19.537602817841289,null,19.537602817841289,{"$f":"IF(J346=0,1,1000)*AVERAGE(C$63:C346)","v":236.13333399792612},null,{"$f":"(F346+G346)*SUM(F$63:G346)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.171392468546246,19.537602817841289,0,0,0,{"$f":"IF(SUM(I$63:I346)<($F$40-1),IF((F347+G347)*H347>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B347<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B347),0)","v":0},null,428.21786167792322,405.93192781076141,0.60163588023012171,93.864265283158772,0.95399638085417215,0.36984215867907005,0.96658617062039331,null,20,null,0,19.537602817841289,null,19.537602817841289,{"$f":"IF(J347=0,1,1000)*AVERAGE(C$63:C347)","v":236.09849647706932},null,{"$f":"(F347+G347)*SUM(F$63:G347)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.171392468546246,19.537602817841289,0,0,0,{"$f":"IF(SUM(I$63:I347)<($F$40-1),IF((F348+G348)*H348>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B348<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B348),0)","v":0},null,428.21786167792322,405.93192781076141,0.60163588023012171,93.864265283158772,0.95399638085417215,0.36984215867907005,0.96658617062039331,null,20,null,0,19.537602817841289,null,19.537602817841289,{"$f":"IF(J348=0,1,1000)*AVERAGE(C$63:C348)","v":236.0639025752395},null,{"$f":"(F348+G348)*SUM(F$63:G348)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.171392468546246,19.537602817841289,0,0,0,{"$f":"IF(SUM(I$63:I348)<($F$40-1),IF((F349+G349)*H349>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B349<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B349),0)","v":0},null,428.21786167792322,405.93192781076141,0.60163588023012171,93.864265283158772,0.95399638085417215,0.36984215867907005,0.96658617062039331,null,20,null,0,19.537602817841289,null,19.537602817841289,{"$f":"IF(J349=0,1,1000)*AVERAGE(C$63:C349)","v":236.0295497458963},null,{"$f":"(F349+G349)*SUM(F$63:G349)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.171392468546246,19.537602817841289,0,0,0,{"$f":"IF(SUM(I$63:I349)<($F$40-1),IF((F350+G350)*H350>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B350<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B350),0)","v":0},null,428.21786167792322,405.93192781076141,0.60163588023012171,93.864265283158772,0.95399638085417215,0.36984215867907005,0.96658617062039331,null,20,null,0,19.537602817841289,null,19.537602817841289,{"$f":"IF(J350=0,1,1000)*AVERAGE(C$63:C350)","v":235.995435477868},null,{"$f":"(F350+G350)*SUM(F$63:G350)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.171392468546246,19.537602817841289,0,0,0,{"$f":"IF(SUM(I$63:I350)<($F$40-1),IF((F351+G351)*H351>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B351<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B351),0)","v":0},null,428.21786167792322,405.93192781076141,0.60163588023012171,93.864265283158772,0.95399638085417215,0.36984215867907005,0.96658617062039331,null,20,null,0,19.537602817841289,null,19.537602817841289,{"$f":"IF(J351=0,1,1000)*AVERAGE(C$63:C351)","v":235.96155729473952},null,{"$f":"(F351+G351)*SUM(F$63:G351)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.171392468546246,19.537602817841289,0,0,0,{"$f":"IF(SUM(I$63:I351)<($F$40-1),IF((F352+G352)*H352>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B352<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B352),0)","v":0},null,428.21786167792322,405.93192781076141,0.60163588023012171,93.864265283158772,0.95399638085417215,0.36984215867907005,0.96658617062039331,null,20,null,0,19.537602817841289,null,19.537602817841289,{"$f":"IF(J352=0,1,1000)*AVERAGE(C$63:C352)","v":235.92791275425333},null,{"$f":"(F352+G352)*SUM(F$63:G352)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.171392468546246,19.537602817841289,0,0,0,{"$f":"IF(SUM(I$63:I352)<($F$40-1),IF((F353+G353)*H353>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B353<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B353),0)","v":0},null,428.21786167792322,405.93192781076141,0.60163588023012171,93.864265283158772,0.95399638085417215,0.36984215867907005,0.96658617062039331,null,20,null,0,19.537602817841289,null,19.537602817841289,{"$f":"IF(J353=0,1,1000)*AVERAGE(C$63:C353)","v":235.89449944772235},null,{"$f":"(F353+G353)*SUM(F$63:G353)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.171392468546246,19.537602817841289,0,0,0,{"$f":"IF(SUM(I$63:I353)<($F$40-1),IF((F354+G354)*H354>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B354<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B354),0)","v":0},null,428.21786167792322,405.93192781076141,0.60163588023012171,93.864265283158772,0.95399638085417215,0.36984215867907005,0.96658617062039331,null,20,null,0,19.537602817841289,null,19.537602817841289,{"$f":"IF(J354=0,1,1000)*AVERAGE(C$63:C354)","v":235.86131499945529},null,{"$f":"(F354+G354)*SUM(F$63:G354)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.171392468546246,19.537602817841289,0,0,0,{"$f":"IF(SUM(I$63:I354)<($F$40-1),IF((F355+G355)*H355>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B355<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B355),0)","v":0},null,428.21786167792322,405.93192781076141,0.60163588023012171,93.864265283158772,0.95399638085417215,0.36984215867907005,0.96658617062039331,null,20,null,0,19.537602817841289,null,19.537602817841289,{"$f":"IF(J355=0,1,1000)*AVERAGE(C$63:C355)","v":235.82835706619346},null,{"$f":"(F355+G355)*SUM(F$63:G355)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.171392468546246,19.537602817841289,0,0,0,{"$f":"IF(SUM(I$63:I355)<($F$40-1),IF((F356+G356)*H356>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B356<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B356),0)","v":0},null,428.21786167792322,405.93192781076141,0.60163588023012171,93.864265283158772,0.95399638085417215,0.36984215867907005,0.96658617062039331,null,20,null,0,19.537602817841289,null,19.537602817841289,{"$f":"IF(J356=0,1,1000)*AVERAGE(C$63:C356)","v":235.79562333655926},null,{"$f":"(F356+G356)*SUM(F$63:G356)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.171392468546246,19.537602817841289,0,0,0,{"$f":"IF(SUM(I$63:I356)<($F$40-1),IF((F357+G357)*H357>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B357<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B357),0)","v":0},null,428.21786167792322,405.93192781076141,0.60163588023012171,93.864265283158772,0.95399638085417215,0.36984215867907005,0.96658617062039331,null,20,null,0,19.537602817841289,null,19.537602817841289,{"$f":"IF(J357=0,1,1000)*AVERAGE(C$63:C357)","v":235.7631115305158},null,{"$f":"(F357+G357)*SUM(F$63:G357)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.171392468546246,19.537602817841289,0,0,0,{"$f":"IF(SUM(I$63:I357)<($F$40-1),IF((F358+G358)*H358>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B358<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B358),0)","v":0},null,428.21786167792322,405.93192781076141,0.60163588023012171,93.864265283158772,0.95399638085417215,0.36984215867907005,0.96658617062039331,null,20,null,0,19.537602817841289,null,19.537602817841289,{"$f":"IF(J358=0,1,1000)*AVERAGE(C$63:C358)","v":235.7308193988375},null,{"$f":"(F358+G358)*SUM(F$63:G358)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.171392468546246,19.537602817841289,0,0,0,{"$f":"IF(SUM(I$63:I358)<($F$40-1),IF((F359+G359)*H359>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B359<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B359),0)","v":0},null,428.21786167792322,405.93192781076141,0.60163588023012171,93.864265283158772,0.95399638085417215,0.36984215867907005,0.96658617062039331,null,20,null,0,19.537602817841289,null,19.537602817841289,{"$f":"IF(J359=0,1,1000)*AVERAGE(C$63:C359)","v":235.69874472259139},null,{"$f":"(F359+G359)*SUM(F$63:G359)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.171392468546246,19.537602817841289,0,0,0,{"$f":"IF(SUM(I$63:I359)<($F$40-1),IF((F360+G360)*H360>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B360<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B360),0)","v":0},null,428.21786167792322,405.93192781076141,0.60163588023012171,93.864265283158772,0.95399638085417215,0.36984215867907005,0.96658617062039331,null,20,null,0,19.537602817841289,null,19.537602817841289,{"$f":"IF(J360=0,1,1000)*AVERAGE(C$63:C360)","v":235.66688531262881},null,{"$f":"(F360+G360)*SUM(F$63:G360)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.171392468546246,19.537602817841289,0,0,0,{"$f":"IF(SUM(I$63:I360)<($F$40-1),IF((F361+G361)*H361>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B361<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B361),0)","v":0},null,428.21786167792322,405.93192781076141,0.60163588023012171,93.864265283158772,0.95399638085417215,0.36984215867907005,0.96658617062039331,null,20,null,0,19.537602817841289,null,19.537602817841289,{"$f":"IF(J361=0,1,1000)*AVERAGE(C$63:C361)","v":235.63523900908737},null,{"$f":"(F361+G361)*SUM(F$63:G361)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.171392468546246,19.537602817841289,0,0,0,{"$f":"IF(SUM(I$63:I361)<($F$40-1),IF((F362+G362)*H362>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B362<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B362),0)","v":0},null,428.21786167792322,405.93192781076141,0.60163588023012171,93.864265283158772,0.95399638085417215,0.36984215867907005,0.96658617062039331,null,20,null,0,19.537602817841289,null,19.537602817841289,{"$f":"IF(J362=0,1,1000)*AVERAGE(C$63:C362)","v":235.60380368090287},null,{"$f":"(F362+G362)*SUM(F$63:G362)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.171392468546246,19.537602817841289,0,0,0,{"$f":"IF(SUM(I$63:I362)<($F$40-1),IF((F363+G363)*H363>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B363<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B363),0)","v":0},null,428.21786167792322,405.93192781076141,0.60163588023012171,93.864265283158772,0.95399638085417215,0.36984215867907005,0.96658617062039331,null,20,null,0,19.537602817841289,null,19.537602817841289,{"$f":"IF(J363=0,1,1000)*AVERAGE(C$63:C363)","v":235.57257722533092},null,{"$f":"(F363+G363)*SUM(F$63:G363)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.171392468546246,19.537602817841289,0,0,0,{"$f":"IF(SUM(I$63:I363)<($F$40-1),IF((F364+G364)*H364>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B364<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B364),0)","v":0},null,428.21786167792322,405.93192781076141,0.60163588023012171,93.864265283158772,0.95399638085417215,0.36984215867907005,0.96658617062039331,null,20,null,0,19.537602817841289,null,19.537602817841289,{"$f":"IF(J364=0,1,1000)*AVERAGE(C$63:C364)","v":235.54155756747795},null,{"$f":"(F364+G364)*SUM(F$63:G364)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.171392468546246,19.537602817841289,0,0,0,{"$f":"IF(SUM(I$63:I364)<($F$40-1),IF((F365+G365)*H365>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B365<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B365),0)","v":0},null,428.21786167792322,405.93192781076141,0.60163588023012171,93.864265283158772,0.95399638085417215,0.36984215867907005,0.96658617062039331,null,20,null,0,19.537602817841289,null,19.537602817841289,{"$f":"IF(J365=0,1,1000)*AVERAGE(C$63:C365)","v":235.51074265984187},null,{"$f":"(F365+G365)*SUM(F$63:G365)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.171392468546246,19.537602817841289,0,0,0,{"$f":"IF(SUM(I$63:I365)<($F$40-1),IF((F366+G366)*H366>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B366<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B366),0)","v":0},null,428.21786167792322,405.93192781076141,0.60163588023012171,93.864265283158772,0.95399638085417215,0.36984215867907005,0.96658617062039331,null,20,null,0,19.537602817841289,null,19.537602817841289,{"$f":"IF(J366=0,1,1000)*AVERAGE(C$63:C366)","v":235.48013048186127},null,{"$f":"(F366+G366)*SUM(F$63:G366)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.171392468546246,19.537602817841289,0,0,0,{"$f":"IF(SUM(I$63:I366)<($F$40-1),IF((F367+G367)*H367>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B367<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B367),0)","v":0},null,428.21786167792322,405.93192781076141,0.60163588023012171,93.864265283158772,0.95399638085417215,0.36984215867907005,0.96658617062039331,null,20,null,0,19.537602817841289,null,19.537602817841289,{"$f":"IF(J367=0,1,1000)*AVERAGE(C$63:C367)","v":235.44971903947399},null,{"$f":"(F367+G367)*SUM(F$63:G367)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.171392468546246,19.537602817841289,0,0,0,{"$f":"IF(SUM(I$63:I367)<($F$40-1),IF((F368+G368)*H368>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B368<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B368),0)","v":0},null,428.21786167792322,405.93192781076141,0.60163588023012171,93.864265283158772,0.95399638085417215,0.36984215867907005,0.96658617062039331,null,20,null,0,19.537602817841289,null,19.537602817841289,{"$f":"IF(J368=0,1,1000)*AVERAGE(C$63:C368)","v":235.419506364684},null,{"$f":"(F368+G368)*SUM(F$63:G368)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.171392468546246,19.537602817841289,0,0,0,{"$f":"IF(SUM(I$63:I368)<($F$40-1),IF((F369+G369)*H369>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B369<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B369),0)","v":0},null,428.21786167792322,405.93192781076141,0.60163588023012171,93.864265283158772,0.95399638085417215,0.36984215867907005,0.96658617062039331,null,20,null,0,19.537602817841289,null,19.537602817841289,{"$f":"IF(J369=0,1,1000)*AVERAGE(C$63:C369)","v":235.38949051513697},null,{"$f":"(F369+G369)*SUM(F$63:G369)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.171392468546246,19.537602817841289,0,0,0,{"$f":"IF(SUM(I$63:I369)<($F$40-1),IF((F370+G370)*H370>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B370<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B370),0)","v":0},null,428.21786167792322,405.93192781076141,0.60163588023012171,93.864265283158772,0.95399638085417215,0.36984215867907005,0.96658617062039331,null,20,null,0,19.537602817841289,null,19.537602817841289,{"$f":"IF(J370=0,1,1000)*AVERAGE(C$63:C370)","v":235.35966957370385},null,{"$f":"(F370+G370)*SUM(F$63:G370)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.171392468546246,19.537602817841289,0,0,0,{"$f":"IF(SUM(I$63:I370)<($F$40-1),IF((F371+G371)*H371>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B371<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B371),0)","v":0},null,428.21786167792322,405.93192781076141,0.60163588023012171,93.864265283158772,0.95399638085417215,0.36984215867907005,0.96658617062039331,null,20,null,0,19.537602817841289,null,19.537602817841289,{"$f":"IF(J371=0,1,1000)*AVERAGE(C$63:C371)","v":235.33004164807289},null,{"$f":"(F371+G371)*SUM(F$63:G371)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.171392468546246,19.537602817841289,0,0,0,{"$f":"IF(SUM(I$63:I371)<($F$40-1),IF((F372+G372)*H372>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B372<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B372),0)","v":0},null,428.21786167792322,405.93192781076141,0.60163588023012171,93.864265283158772,0.95399638085417215,0.36984215867907005,0.96658617062039331,null,20,null,0,19.537602817841289,null,19.537602817841289,{"$f":"IF(J372=0,1,1000)*AVERAGE(C$63:C372)","v":235.30060487034925},null,{"$f":"(F372+G372)*SUM(F$63:G372)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.171392468546246,19.537602817841289,0,0,0,{"$f":"IF(SUM(I$63:I372)<($F$40-1),IF((F373+G373)*H373>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B373<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B373),0)","v":0},null,428.21786167792322,405.93192781076141,0.60163588023012171,93.864265283158772,0.95399638085417215,0.36984215867907005,0.96658617062039331,null,20,null,0,19.537602817841289,null,19.537602817841289,{"$f":"IF(J373=0,1,1000)*AVERAGE(C$63:C373)","v":235.27135739666241},null,{"$f":"(F373+G373)*SUM(F$63:G373)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.171392468546246,19.537602817841289,0,0,0,{"$f":"IF(SUM(I$63:I373)<($F$40-1),IF((F374+G374)*H374>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B374<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B374),0)","v":0},null,428.21786167792322,405.93192781076141,0.60163588023012171,93.864265283158772,0.95399638085417215,0.36984215867907005,0.96658617062039331,null,20,null,0,19.537602817841289,null,19.537602817841289,{"$f":"IF(J374=0,1,1000)*AVERAGE(C$63:C374)","v":235.24229740678123},null,{"$f":"(F374+G374)*SUM(F$63:G374)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.171392468546246,19.537602817841289,0,0,0,{"$f":"IF(SUM(I$63:I374)<($F$40-1),IF((F375+G375)*H375>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B375<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B375),0)","v":0},null,428.21786167792322,405.93192781076141,0.60163588023012171,93.864265283158772,0.95399638085417215,0.36984215867907005,0.96658617062039331,null,20,null,0,19.537602817841289,null,19.537602817841289,{"$f":"IF(J375=0,1,1000)*AVERAGE(C$63:C375)","v":235.21342310373637},null,{"$f":"(F375+G375)*SUM(F$63:G375)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.171392468546246,19.537602817841289,0,0,0,{"$f":"IF(SUM(I$63:I375)<($F$40-1),IF((F376+G376)*H376>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B376<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B376),0)","v":0},null,428.21786167792322,405.93192781076141,0.60163588023012171,93.864265283158772,0.95399638085417215,0.36984215867907005,0.96658617062039331,null,20,null,0,19.537602817841289,null,19.537602817841289,{"$f":"IF(J376=0,1,1000)*AVERAGE(C$63:C376)","v":235.18473271344976},null,{"$f":"(F376+G376)*SUM(F$63:G376)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.171392468546246,19.537602817841289,0,0,0,{"$f":"IF(SUM(I$63:I376)<($F$40-1),IF((F377+G377)*H377>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B377<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B377),0)","v":0},null,428.21786167792322,405.93192781076141,0.60163588023012171,93.864265283158772,0.95399638085417215,0.36984215867907005,0.96658617062039331,null,20,null,0,19.537602817841289,null,19.537602817841289,{"$f":"IF(J377=0,1,1000)*AVERAGE(C$63:C377)","v":235.15622448437134},null,{"$f":"(F377+G377)*SUM(F$63:G377)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.171392468546246,19.537602817841289,0,0,0,{"$f":"IF(SUM(I$63:I377)<($F$40-1),IF((F378+G378)*H378>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B378<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B378),0)","v":0},null,428.21786167792322,405.93192781076141,0.60163588023012171,93.864265283158772,0.95399638085417215,0.36984215867907005,0.96658617062039331,null,20,null,0,19.537602817841289,null,19.537602817841289,{"$f":"IF(J378=0,1,1000)*AVERAGE(C$63:C378)","v":235.1278966871225},null,{"$f":"(F378+G378)*SUM(F$63:G378)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.171392468546246,19.537602817841289,0,0,0,{"$f":"IF(SUM(I$63:I378)<($F$40-1),IF((F379+G379)*H379>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B379<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B379),0)","v":0},null,428.21786167792322,405.93192781076141,0.60163588023012171,93.864265283158772,0.95399638085417215,0.36984215867907005,0.96658617062039331,null,20,null,0,19.537602817841289,null,19.537602817841289,{"$f":"IF(J379=0,1,1000)*AVERAGE(C$63:C379)","v":235.09974761414654},null,{"$f":"(F379+G379)*SUM(F$63:G379)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.171392468546246,19.537602817841289,0,0,0,{"$f":"IF(SUM(I$63:I379)<($F$40-1),IF((F380+G380)*H380>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B380<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B380),0)","v":0},null,428.21786167792322,405.93192781076141,0.60163588023012171,93.864265283158772,0.95399638085417215,0.36984215867907005,0.96658617062039331,null,20,null,0,19.537602817841289,null,19.537602817841289,{"$f":"IF(J380=0,1,1000)*AVERAGE(C$63:C380)","v":235.07177557936538},null,{"$f":"(F380+G380)*SUM(F$63:G380)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.171392468546246,19.537602817841289,0,0,0,{"$f":"IF(SUM(I$63:I380)<($F$40-1),IF((F381+G381)*H381>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B381<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B381),0)","v":0},null,428.21786167792322,405.93192781076141,0.60163588023012171,93.864265283158772,0.95399638085417215,0.36984215867907005,0.96658617062039331,null,20,null,0,19.537602817841289,null,19.537602817841289,{"$f":"IF(J381=0,1,1000)*AVERAGE(C$63:C381)","v":235.04397891784305},null,{"$f":"(F381+G381)*SUM(F$63:G381)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.171392468546246,19.537602817841289,0,0,0,{"$f":"IF(SUM(I$63:I381)<($F$40-1),IF((F382+G382)*H382>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B382<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B382),0)","v":0},null,428.21786167792322,405.93192781076141,0.60163588023012171,93.864265283158772,0.95399638085417215,0.36984215867907005,0.96658617062039331,null,20,null,0,19.537602817841289,null,19.537602817841289,{"$f":"IF(J382=0,1,1000)*AVERAGE(C$63:C382)","v":235.01635598545522},null,{"$f":"(F382+G382)*SUM(F$63:G382)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,{"$f":"V383*T383/3.413","v":10.171392468546246},{"$f":"D383*F$23/1000000-F$32/1000","v":19.537602817841289},0,0,0,{"$f":"IF(SUM(I$63:I382)<($F$40-1),IF((F383+G383)*H383>0,1,0),0)","v":0},0,{"$f":"I383/(1+$F$38)^B383","v":0},0,0,20,{"$f":"IF(B383<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B383),0)","v":0},null,428.21786167792322,{"$f":"R$9*$Q383^6+S$9*$Q383^5+T$9*$Q383^4+U$9*$Q383^3+V$9*$Q383^2+W$9*$Q383+X$9","v":405.93192781076141},{"$f":"R$10*$Q383^6+S$10*$Q383^5+T$10*$Q383^4+U$10*$Q383^3+V$10*$Q383^2+W$10*$Q383+X$10","v":0.60163588023012171},{"$f":"(R383-R$60)-(Q$60+460)*(S383-S$60)","v":93.864265283158772},0.95399638085417215,{"$f":"(1.1-0.1*U383^($R$24*($F$24+273)^4 +$S$24*($F$24+273)^3 + $T$24*($F$24+273)^2 + $U$24*($F$24+273) + $V$24))*V$59","v":0.36984215867907005},0.96658617062039331,null,20,null,0,19.537602817841289,null,19.537602817841289,{"$f":"IF(J383=0,1,1000)*AVERAGE(C$63:C383)","v":234.98890515856513},null,{"$f":"(F383+G383)*SUM(F$63:G383)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.171392468546246,19.537602817841289,0,0,0,{"$f":"IF(SUM(I$63:I383)<($F$40-1),IF((F384+G384)*H384>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B384<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B384),0)","v":0},null,{"$f":"C384*1.8+32-F$20","v":428.21786167792322},405.93192781076141,0.60163588023012171,93.864265283158772,{"$f":"((Q384+460)/(F$24*1.8+32+460))","v":0.95399638085417215},0.36984215867907005,{"$f":"V384/V$59","v":0.96658617062039331},null,{"$f":"B384","v":20},null,0,19.537602817841289,null,19.537602817841289,{"$f":"IF(J384=0,1,1000)*AVERAGE(C$63:C384)","v":234.96162483370543},null,{"$f":"(F384+G384)*SUM(F$63:G384)","v":0},{"$f":"IF((F384+G384)=0,0,B384)","v":0},{"$f":"IF($AG384=1,$AH384,0)","v":0},{"$f":"IF($AG384=2,$AH384,0)","v":0},{"$f":"IF($AG384=3,$AH384,0)","v":0},{"$f":"IF($AG384=4,$AH384,0)","v":0},{"$f":"IF($AG384=5,$AH384,0)","v":0},{"$f":"IF($AG384=6,$AH384,0)","v":0},{"$f":"IF($AG384=7,$AH384,0)","v":0},{"$f":"IF($AG384=8,$AH384,0)","v":0}]
[null,{"$f":"IF(ROUND(B384,1)=F$48,F$48,IF(B384<$F$48,B384+1/12,B384))","v":20},{"$f":"IF(B384<F$48,IF(I384<1,C384*(1-$F$22/12), $C$63),C384)","v":226.20464055373324},10.171392468546246,19.537602817841289,{"$f":"IF(B385>F$48-5,0,IF(C385 <= $C$63- $F$35,1,0))","v":0},{"$f":"IF(ROUND(B385,1)=F$48-5,IF(E385-(E384-E385)*60<1,1,0),IF(E385-(E384-E385)<0,1,0))","v":0},{"$f":"IF(ROUND(F$48-B385,2)<5,0,1)","v":0},{"$f":"IF(SUM(I$63:I384)<($F$40-1),IF((F385+G385)*H385>0,1,0),0)","v":0},{"$f":"IF(OR(I385=1,J384 =1), 1,0)","v":0},0,{"$f":"IF(B385<F$48,E385/((1+$F$38)^B385),0)","v":0},{"$f":"IF(B385<F$48,($F$33/1000)/((1+$F$38)^B385),0)","v":0},{"$f":"IF(J385<1, B385,N384)","v":20},{"$f":"IF(B385<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B385),0)","v":0},null,428.21786167792322,405.93192781076141,0.60163588023012171,93.864265283158772,0.95399638085417215,0.36984215867907005,0.96658617062039331,null,20,null,{"$f":"IF(AA384>0,AA384,IF(K385=0,0,B385))","v":0},{"$f":"IF(AA384>0,AB384,E385)","v":19.537602817841289},null,{"$f":"IF(B385<=AD$59,E385,AD384)","v":19.537602817841289},{"$f":"IF(J385=0,1,1000)*AVERAGE(C$63:C385)","v":234.93451342726593},null,{"$f":"(F385+G385)*SUM(F$63:G385)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.171392468546246,19.537602817841289,0,0,0,{"$f":"IF(SUM(I$63:I385)<($F$40-1),IF((F386+G386)*H386>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B386<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B386),0)","v":0},null,428.21786167792322,405.93192781076141,0.60163588023012171,93.864265283158772,0.95399638085417215,0.36984215867907005,0.96658617062039331,null,20,null,0,19.537602817841289,null,19.537602817841289,{"$f":"IF(J386=0,1,1000)*AVERAGE(C$63:C386)","v":234.90756937518714},null,{"$f":"(F386+G386)*SUM(F$63:G386)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.171392468546246,19.537602817841289,0,0,0,{"$f":"IF(SUM(I$63:I386)<($F$40-1),IF((F387+G387)*H387>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B387<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B387),0)","v":0},null,428.21786167792322,405.93192781076141,0.60163588023012171,93.864265283158772,0.95399638085417215,0.36984215867907005,0.96658617062039331,null,20,null,0,19.537602817841289,null,19.537602817841289,{"$f":"IF(J387=0,1,1000)*AVERAGE(C$63:C387)","v":234.8807911326596},null,{"$f":"(F387+G387)*SUM(F$63:G387)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.171392468546246,19.537602817841289,0,0,0,{"$f":"IF(SUM(I$63:I387)<($F$40-1),IF((F388+G388)*H388>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B388<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B388),0)","v":0},null,428.21786167792322,405.93192781076141,0.60163588023012171,93.864265283158772,0.95399638085417215,0.36984215867907005,0.96658617062039331,null,20,null,0,19.537602817841289,null,19.537602817841289,{"$f":"IF(J388=0,1,1000)*AVERAGE(C$63:C388)","v":234.85417717382856},null,{"$f":"(F388+G388)*SUM(F$63:G388)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.171392468546246,19.537602817841289,0,0,0,{"$f":"IF(SUM(I$63:I388)<($F$40-1),IF((F389+G389)*H389>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B389<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B389),0)","v":0},null,428.21786167792322,405.93192781076141,0.60163588023012171,93.864265283158772,0.95399638085417215,0.36984215867907005,0.96658617062039331,null,20,null,0,19.537602817841289,null,19.537602817841289,{"$f":"IF(J389=0,1,1000)*AVERAGE(C$63:C389)","v":234.82772599150414},null,{"$f":"(F389+G389)*SUM(F$63:G389)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.171392468546246,19.537602817841289,0,0,0,{"$f":"IF(SUM(I$63:I389)<($F$40-1),IF((F390+G390)*H390>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B390<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B390),0)","v":0},null,428.21786167792322,405.93192781076141,0.60163588023012171,93.864265283158772,0.95399638085417215,0.36984215867907005,0.96658617062039331,null,20,null,0,19.537602817841289,null,19.537602817841289,{"$f":"IF(J390=0,1,1000)*AVERAGE(C$63:C390)","v":234.80143609687681},null,{"$f":"(F390+G390)*SUM(F$63:G390)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.171392468546246,19.537602817841289,0,0,0,{"$f":"IF(SUM(I$63:I390)<($F$40-1),IF((F391+G391)*H391>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B391<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B391),0)","v":0},null,428.21786167792322,405.93192781076141,0.60163588023012171,93.864265283158772,0.95399638085417215,0.36984215867907005,0.96658617062039331,null,20,null,0,19.537602817841289,null,19.537602817841289,{"$f":"IF(J391=0,1,1000)*AVERAGE(C$63:C391)","v":234.77530601923809},null,{"$f":"(F391+G391)*SUM(F$63:G391)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.171392468546246,19.537602817841289,0,0,0,{"$f":"IF(SUM(I$63:I391)<($F$40-1),IF((F392+G392)*H392>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B392<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B392),0)","v":0},null,428.21786167792322,405.93192781076141,0.60163588023012171,93.864265283158772,0.95399638085417215,0.36984215867907005,0.96658617062039331,null,20,null,0,19.537602817841289,null,19.537602817841289,{"$f":"IF(J392=0,1,1000)*AVERAGE(C$63:C392)","v":234.74933430570627},null,{"$f":"(F392+G392)*SUM(F$63:G392)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.171392468546246,19.537602817841289,0,0,0,{"$f":"IF(SUM(I$63:I392)<($F$40-1),IF((F393+G393)*H393>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B393<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B393),0)","v":0},null,428.21786167792322,405.93192781076141,0.60163588023012171,93.864265283158772,0.95399638085417215,0.36984215867907005,0.96658617062039331,null,20,null,0,19.537602817841289,null,19.537602817841289,{"$f":"IF(J393=0,1,1000)*AVERAGE(C$63:C393)","v":234.72351952095715},null,{"$f":"(F393+G393)*SUM(F$63:G393)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.171392468546246,19.537602817841289,0,0,0,{"$f":"IF(SUM(I$63:I393)<($F$40-1),IF((F394+G394)*H394>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B394<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B394),0)","v":0},null,428.21786167792322,405.93192781076141,0.60163588023012171,93.864265283158772,0.95399638085417215,0.36984215867907005,0.96658617062039331,null,20,null,0,19.537602817841289,null,19.537602817841289,{"$f":"IF(J394=0,1,1000)*AVERAGE(C$63:C394)","v":234.69786024695949},null,{"$f":"(F394+G394)*SUM(F$63:G394)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.171392468546246,19.537602817841289,0,0,0,{"$f":"IF(SUM(I$63:I394)<($F$40-1),IF((F395+G395)*H395>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B395<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B395),0)","v":0},null,428.21786167792322,405.93192781076141,0.60163588023012171,93.864265283158772,0.95399638085417215,0.36984215867907005,0.96658617062039331,null,20,null,0,19.537602817841289,null,19.537602817841289,{"$f":"IF(J395=0,1,1000)*AVERAGE(C$63:C395)","v":234.6723550827156},null,{"$f":"(F395+G395)*SUM(F$63:G395)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.171392468546246,19.537602817841289,0,0,0,{"$f":"IF(SUM(I$63:I395)<($F$40-1),IF((F396+G396)*H396>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B396<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B396),0)","v":0},null,428.21786167792322,405.93192781076141,0.60163588023012171,93.864265283158772,0.95399638085417215,0.36984215867907005,0.96658617062039331,null,20,null,0,19.537602817841289,null,19.537602817841289,{"$f":"IF(J396=0,1,1000)*AVERAGE(C$63:C396)","v":234.64700264400608},null,{"$f":"(F396+G396)*SUM(F$63:G396)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.171392468546246,19.537602817841289,0,0,0,{"$f":"IF(SUM(I$63:I396)<($F$40-1),IF((F397+G397)*H397>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B397<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B397),0)","v":0},null,428.21786167792322,405.93192781076141,0.60163588023012171,93.864265283158772,0.95399638085417215,0.36984215867907005,0.96658617062039331,null,20,null,0,19.537602817841289,null,19.537602817841289,{"$f":"IF(J397=0,1,1000)*AVERAGE(C$63:C397)","v":234.62180156313963},null,{"$f":"(F397+G397)*SUM(F$63:G397)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.171392468546246,19.537602817841289,0,0,0,{"$f":"IF(SUM(I$63:I397)<($F$40-1),IF((F398+G398)*H398>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B398<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B398),0)","v":0},null,428.21786167792322,405.93192781076141,0.60163588023012171,93.864265283158772,0.95399638085417215,0.36984215867907005,0.96658617062039331,null,20,null,0,19.537602817841289,null,19.537602817841289,{"$f":"IF(J398=0,1,1000)*AVERAGE(C$63:C398)","v":234.5967504887069},null,{"$f":"(F398+G398)*SUM(F$63:G398)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.171392468546246,19.537602817841289,0,0,0,{"$f":"IF(SUM(I$63:I398)<($F$40-1),IF((F399+G399)*H399>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B399<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B399),0)","v":0},null,428.21786167792322,405.93192781076141,0.60163588023012171,93.864265283158772,0.95399638085417215,0.36984215867907005,0.96658617062039331,null,20,null,0,19.537602817841289,null,19.537602817841289,{"$f":"IF(J399=0,1,1000)*AVERAGE(C$63:C399)","v":234.57184808533904},null,{"$f":"(F399+G399)*SUM(F$63:G399)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.171392468546246,19.537602817841289,0,0,0,{"$f":"IF(SUM(I$63:I399)<($F$40-1),IF((F400+G400)*H400>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B400<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B400),0)","v":0},null,428.21786167792322,405.93192781076141,0.60163588023012171,93.864265283158772,0.95399638085417215,0.36984215867907005,0.96658617062039331,null,20,null,0,19.537602817841289,null,19.537602817841289,{"$f":"IF(J400=0,1,1000)*AVERAGE(C$63:C400)","v":234.54709303347039},null,{"$f":"(F400+G400)*SUM(F$63:G400)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.171392468546246,19.537602817841289,0,0,0,{"$f":"IF(SUM(I$63:I400)<($F$40-1),IF((F401+G401)*H401>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B401<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B401),0)","v":0},null,428.21786167792322,405.93192781076141,0.60163588023012171,93.864265283158772,0.95399638085417215,0.36984215867907005,0.96658617062039331,null,20,null,0,19.537602817841289,null,19.537602817841289,{"$f":"IF(J401=0,1,1000)*AVERAGE(C$63:C401)","v":234.52248402910541},null,{"$f":"(F401+G401)*SUM(F$63:G401)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.171392468546246,19.537602817841289,0,0,0,{"$f":"IF(SUM(I$63:I401)<($F$40-1),IF((F402+G402)*H402>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B402<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B402),0)","v":0},null,428.21786167792322,405.93192781076141,0.60163588023012171,93.864265283158772,0.95399638085417215,0.36984215867907005,0.96658617062039331,null,20,null,0,19.537602817841289,null,19.537602817841289,{"$f":"IF(J402=0,1,1000)*AVERAGE(C$63:C402)","v":234.49801978358963},null,{"$f":"(F402+G402)*SUM(F$63:G402)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.171392468546246,19.537602817841289,0,0,0,{"$f":"IF(SUM(I$63:I402)<($F$40-1),IF((F403+G403)*H403>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B403<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B403),0)","v":0},null,428.21786167792322,405.93192781076141,0.60163588023012171,93.864265283158772,0.95399638085417215,0.36984215867907005,0.96658617062039331,null,20,null,0,19.537602817841289,null,19.537602817841289,{"$f":"IF(J403=0,1,1000)*AVERAGE(C$63:C403)","v":234.4736990233848},null,{"$f":"(F403+G403)*SUM(F$63:G403)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.171392468546246,19.537602817841289,0,0,0,{"$f":"IF(SUM(I$63:I403)<($F$40-1),IF((F404+G404)*H404>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B404<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B404),0)","v":0},null,428.21786167792322,405.93192781076141,0.60163588023012171,93.864265283158772,0.95399638085417215,0.36984215867907005,0.96658617062039331,null,20,null,0,19.537602817841289,null,19.537602817841289,{"$f":"IF(J404=0,1,1000)*AVERAGE(C$63:C404)","v":234.44952048984783},null,{"$f":"(F404+G404)*SUM(F$63:G404)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.171392468546246,19.537602817841289,0,0,0,{"$f":"IF(SUM(I$63:I404)<($F$40-1),IF((F405+G405)*H405>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B405<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B405),0)","v":0},null,428.21786167792322,405.93192781076141,0.60163588023012171,93.864265283158772,0.95399638085417215,0.36984215867907005,0.96658617062039331,null,20,null,0,19.537602817841289,null,19.537602817841289,{"$f":"IF(J405=0,1,1000)*AVERAGE(C$63:C405)","v":234.4254829390137},null,{"$f":"(F405+G405)*SUM(F$63:G405)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.171392468546246,19.537602817841289,0,0,0,{"$f":"IF(SUM(I$63:I405)<($F$40-1),IF((F406+G406)*H406>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B406<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B406),0)","v":0},null,428.21786167792322,405.93192781076141,0.60163588023012171,93.864265283158772,0.95399638085417215,0.36984215867907005,0.96658617062039331,null,20,null,0,19.537602817841289,null,19.537602817841289,{"$f":"IF(J406=0,1,1000)*AVERAGE(C$63:C406)","v":234.4015851413821},null,{"$f":"(F406+G406)*SUM(F$63:G406)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.171392468546246,19.537602817841289,0,0,0,{"$f":"IF(SUM(I$63:I406)<($F$40-1),IF((F407+G407)*H407>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B407<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B407),0)","v":0},null,428.21786167792322,405.93192781076141,0.60163588023012171,93.864265283158772,0.95399638085417215,0.36984215867907005,0.96658617062039331,null,20,null,0,19.537602817841289,null,19.537602817841289,{"$f":"IF(J407=0,1,1000)*AVERAGE(C$63:C407)","v":234.37782588170776},null,{"$f":"(F407+G407)*SUM(F$63:G407)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.171392468546246,19.537602817841289,0,0,0,{"$f":"IF(SUM(I$63:I407)<($F$40-1),IF((F408+G408)*H408>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B408<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B408),0)","v":0},null,428.21786167792322,405.93192781076141,0.60163588023012171,93.864265283158772,0.95399638085417215,0.36984215867907005,0.96658617062039331,null,20,null,0,19.537602817841289,null,19.537602817841289,{"$f":"IF(J408=0,1,1000)*AVERAGE(C$63:C408)","v":234.35420395879456},null,{"$f":"(F408+G408)*SUM(F$63:G408)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.171392468546246,19.537602817841289,0,0,0,{"$f":"IF(SUM(I$63:I408)<($F$40-1),IF((F409+G409)*H409>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B409<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B409),0)","v":0},null,428.21786167792322,405.93192781076141,0.60163588023012171,93.864265283158772,0.95399638085417215,0.36984215867907005,0.96658617062039331,null,20,null,0,19.537602817841289,null,19.537602817841289,{"$f":"IF(J409=0,1,1000)*AVERAGE(C$63:C409)","v":234.33071818529297},null,{"$f":"(F409+G409)*SUM(F$63:G409)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.171392468546246,19.537602817841289,0,0,0,{"$f":"IF(SUM(I$63:I409)<($F$40-1),IF((F410+G410)*H410>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B410<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B410),0)","v":0},null,428.21786167792322,405.93192781076141,0.60163588023012171,93.864265283158772,0.95399638085417215,0.36984215867907005,0.96658617062039331,null,20,null,0,19.537602817841289,null,19.537602817841289,{"$f":"IF(J410=0,1,1000)*AVERAGE(C$63:C410)","v":234.30736738750116},null,{"$f":"(F410+G410)*SUM(F$63:G410)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.171392468546246,19.537602817841289,0,0,0,{"$f":"IF(SUM(I$63:I410)<($F$40-1),IF((F411+G411)*H411>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B411<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B411),0)","v":0},null,428.21786167792322,405.93192781076141,0.60163588023012171,93.864265283158772,0.95399638085417215,0.36984215867907005,0.96658617062039331,null,20,null,0,19.537602817841289,null,19.537602817841289,{"$f":"IF(J411=0,1,1000)*AVERAGE(C$63:C411)","v":234.28415040516944},null,{"$f":"(F411+G411)*SUM(F$63:G411)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.171392468546246,19.537602817841289,0,0,0,{"$f":"IF(SUM(I$63:I411)<($F$40-1),IF((F412+G412)*H412>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B412<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B412),0)","v":0},null,428.21786167792322,405.93192781076141,0.60163588023012171,93.864265283158772,0.95399638085417215,0.36984215867907005,0.96658617062039331,null,20,null,0,19.537602817841289,null,19.537602817841289,{"$f":"IF(J412=0,1,1000)*AVERAGE(C$63:C412)","v":234.26106609130824},null,{"$f":"(F412+G412)*SUM(F$63:G412)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.171392468546246,19.537602817841289,0,0,0,{"$f":"IF(SUM(I$63:I412)<($F$40-1),IF((F413+G413)*H413>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B413<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B413),0)","v":0},null,428.21786167792322,405.93192781076141,0.60163588023012171,93.864265283158772,0.95399638085417215,0.36984215867907005,0.96658617062039331,null,20,null,0,19.537602817841289,null,19.537602817841289,{"$f":"IF(J413=0,1,1000)*AVERAGE(C$63:C413)","v":234.23811331199892},null,{"$f":"(F413+G413)*SUM(F$63:G413)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.171392468546246,19.537602817841289,0,0,0,{"$f":"IF(SUM(I$63:I413)<($F$40-1),IF((F414+G414)*H414>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B414<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B414),0)","v":0},null,428.21786167792322,405.93192781076141,0.60163588023012171,93.864265283158772,0.95399638085417215,0.36984215867907005,0.96658617062039331,null,20,null,0,19.537602817841289,null,19.537602817841289,{"$f":"IF(J414=0,1,1000)*AVERAGE(C$63:C414)","v":234.2152909462084},null,{"$f":"(F414+G414)*SUM(F$63:G414)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.171392468546246,19.537602817841289,0,0,0,{"$f":"IF(SUM(I$63:I414)<($F$40-1),IF((F415+G415)*H415>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B415<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B415),0)","v":0},null,428.21786167792322,405.93192781076141,0.60163588023012171,93.864265283158772,0.95399638085417215,0.36984215867907005,0.96658617062039331,null,20,null,0,19.537602817841289,null,19.537602817841289,{"$f":"IF(J415=0,1,1000)*AVERAGE(C$63:C415)","v":234.19259788560652},null,{"$f":"(F415+G415)*SUM(F$63:G415)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.171392468546246,19.537602817841289,0,0,0,{"$f":"IF(SUM(I$63:I415)<($F$40-1),IF((F416+G416)*H416>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B416<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B416),0)","v":0},null,428.21786167792322,405.93192781076141,0.60163588023012171,93.864265283158772,0.95399638085417215,0.36984215867907005,0.96658617062039331,null,20,null,0,19.537602817841289,null,19.537602817841289,{"$f":"IF(J416=0,1,1000)*AVERAGE(C$63:C416)","v":234.17003303438656},null,{"$f":"(F416+G416)*SUM(F$63:G416)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.171392468546246,19.537602817841289,0,0,0,{"$f":"IF(SUM(I$63:I416)<($F$40-1),IF((F417+G417)*H417>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B417<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B417),0)","v":0},null,428.21786167792322,405.93192781076141,0.60163588023012171,93.864265283158772,0.95399638085417215,0.36984215867907005,0.96658617062039331,null,20,null,0,19.537602817841289,null,19.537602817841289,{"$f":"IF(J417=0,1,1000)*AVERAGE(C$63:C417)","v":234.14759530908896},null,{"$f":"(F417+G417)*SUM(F$63:G417)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.171392468546246,19.537602817841289,0,0,0,{"$f":"IF(SUM(I$63:I417)<($F$40-1),IF((F418+G418)*H418>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B418<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B418),0)","v":0},null,428.21786167792322,405.93192781076141,0.60163588023012171,93.864265283158772,0.95399638085417215,0.36984215867907005,0.96658617062039331,null,20,null,0,19.537602817841289,null,19.537602817841289,{"$f":"IF(J418=0,1,1000)*AVERAGE(C$63:C418)","v":234.12528363842787},null,{"$f":"(F418+G418)*SUM(F$63:G418)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.171392468546246,19.537602817841289,0,0,0,{"$f":"IF(SUM(I$63:I418)<($F$40-1),IF((F419+G419)*H419>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B419<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B419),0)","v":0},null,428.21786167792322,405.93192781076141,0.60163588023012171,93.864265283158772,0.95399638085417215,0.36984215867907005,0.96658617062039331,null,20,null,0,19.537602817841289,null,19.537602817841289,{"$f":"IF(J419=0,1,1000)*AVERAGE(C$63:C419)","v":234.10309696312063},null,{"$f":"(F419+G419)*SUM(F$63:G419)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.171392468546246,19.537602817841289,0,0,0,{"$f":"IF(SUM(I$63:I419)<($F$40-1),IF((F420+G420)*H420>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B420<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B420),0)","v":0},null,428.21786167792322,405.93192781076141,0.60163588023012171,93.864265283158772,0.95399638085417215,0.36984215867907005,0.96658617062039331,null,20,null,0,19.537602817841289,null,19.537602817841289,{"$f":"IF(J420=0,1,1000)*AVERAGE(C$63:C420)","v":234.08103423572013},null,{"$f":"(F420+G420)*SUM(F$63:G420)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.171392468546246,19.537602817841289,0,0,0,{"$f":"IF(SUM(I$63:I420)<($F$40-1),IF((F421+G421)*H421>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B421<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B421),0)","v":0},null,428.21786167792322,405.93192781076141,0.60163588023012171,93.864265283158772,0.95399638085417215,0.36984215867907005,0.96658617062039331,null,20,null,0,19.537602817841289,null,19.537602817841289,{"$f":"IF(J421=0,1,1000)*AVERAGE(C$63:C421)","v":234.05909442044998},null,{"$f":"(F421+G421)*SUM(F$63:G421)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.171392468546246,19.537602817841289,0,0,0,{"$f":"IF(SUM(I$63:I421)<($F$40-1),IF((F422+G422)*H422>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B422<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B422),0)","v":0},null,428.21786167792322,405.93192781076141,0.60163588023012171,93.864265283158772,0.95399638085417215,0.36984215867907005,0.96658617062039331,null,20,null,0,19.537602817841289,null,19.537602817841289,{"$f":"IF(J422=0,1,1000)*AVERAGE(C$63:C422)","v":234.03727649304244},null,{"$f":"(F422+G422)*SUM(F$63:G422)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.171392468546246,19.537602817841289,0,0,0,{"$f":"IF(SUM(I$63:I422)<($F$40-1),IF((F423+G423)*H423>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B423<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B423),0)","v":0},null,428.21786167792322,405.93192781076141,0.60163588023012171,93.864265283158772,0.95399638085417215,0.36984215867907005,0.96658617062039331,null,20,null,0,19.537602817841289,null,19.537602817841289,{"$f":"IF(J423=0,1,1000)*AVERAGE(C$63:C423)","v":234.01557944057902},null,{"$f":"(F423+G423)*SUM(F$63:G423)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,{"$f":"V424*T424/3.413","v":10.171392468546246},{"$f":"D424*F$23/1000000-F$32/1000","v":19.537602817841289},{"$f":"IF(B424>F$48-5,0,IF(C424 <= $C$63- $F$35,1,0))","v":0},0,0,{"$f":"IF(SUM(I$63:I423)<($F$40-1),IF((F424+G424)*H424>0,1,0),0)","v":0},0,{"$f":"I424/(1+$F$38)^B424","v":0},0,0,20,{"$f":"IF(B424<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B424),0)","v":0},null,{"$f":"C424*1.8+32-F$20","v":428.21786167792322},{"$f":"R$9*$Q424^6+S$9*$Q424^5+T$9*$Q424^4+U$9*$Q424^3+V$9*$Q424^2+W$9*$Q424+X$9","v":405.93192781076141},{"$f":"R$10*$Q424^6+S$10*$Q424^5+T$10*$Q424^4+U$10*$Q424^3+V$10*$Q424^2+W$10*$Q424+X$10","v":0.60163588023012171},{"$f":"(R424-R$60)-(Q$60+460)*(S424-S$60)","v":93.864265283158772},{"$f":"((Q424+460)/(F$24*1.8+32+460))","v":0.95399638085417215},0.36984215867907005,{"$f":"V424/V$59","v":0.96658617062039331},null,{"$f":"B424","v":20},null,{"$f":"IF(AA423>0,AA423,IF(K424=0,0,B424))","v":0},{"$f":"IF(AA423>0,AB423,E424)","v":19.537602817841289},null,{"$f":"IF(B424<=AD$59,E424,AD423)","v":19.537602817841289},{"$f":"IF(J424=0,1,1000)*AVERAGE(C$63:C424)","v":233.99400226133361},null,{"$f":"(F424+G424)*SUM(F$63:G424)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.171392468546246,19.537602817841289,0,0,0,{"$f":"IF(SUM(I$63:I424)<($F$40-1),IF((F425+G425)*H425>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B425<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B425),0)","v":0},null,428.21786167792322,405.93192781076141,0.60163588023012171,93.864265283158772,0.95399638085417215,0.36984215867907005,0.96658617062039331,null,20,null,0,19.537602817841289,null,19.537602817841289,{"$f":"IF(J425=0,1,1000)*AVERAGE(C$63:C425)","v":233.97254396461847},null,{"$f":"(F425+G425)*SUM(F$63:G425)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.171392468546246,19.537602817841289,0,0,0,{"$f":"IF(SUM(I$63:I425)<($F$40-1),IF((F426+G426)*H426>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B426<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B426),0)","v":0},null,428.21786167792322,405.93192781076141,0.60163588023012171,93.864265283158772,0.95399638085417215,0.36984215867907005,0.96658617062039331,null,20,null,0,19.537602817841289,null,19.537602817841289,{"$f":"IF(J426=0,1,1000)*AVERAGE(C$63:C426)","v":233.95120357063254},null,{"$f":"(F426+G426)*SUM(F$63:G426)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.171392468546246,19.537602817841289,0,0,0,{"$f":"IF(SUM(I$63:I426)<($F$40-1),IF((F427+G427)*H427>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B427<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B427),0)","v":0},null,428.21786167792322,405.93192781076141,0.60163588023012171,93.864265283158772,0.95399638085417215,0.36984215867907005,0.96658617062039331,null,20,null,0,19.537602817841289,null,19.537602817841289,{"$f":"IF(J427=0,1,1000)*AVERAGE(C$63:C427)","v":233.9299801103123},null,{"$f":"(F427+G427)*SUM(F$63:G427)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.171392468546246,19.537602817841289,0,0,0,{"$f":"IF(SUM(I$63:I427)<($F$40-1),IF((F428+G428)*H428>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B428<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B428),0)","v":0},null,428.21786167792322,405.93192781076141,0.60163588023012171,93.864265283158772,0.95399638085417215,0.36984215867907005,0.96658617062039331,null,20,null,0,19.537602817841289,null,19.537602817841289,{"$f":"IF(J428=0,1,1000)*AVERAGE(C$63:C428)","v":233.90887262518504},null,{"$f":"(F428+G428)*SUM(F$63:G428)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.171392468546246,19.537602817841289,0,0,0,{"$f":"IF(SUM(I$63:I428)<($F$40-1),IF((F429+G429)*H429>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B429<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B429),0)","v":0},null,428.21786167792322,405.93192781076141,0.60163588023012171,93.864265283158772,0.95399638085417215,0.36984215867907005,0.96658617062039331,null,20,null,0,19.537602817841289,null,19.537602817841289,{"$f":"IF(J429=0,1,1000)*AVERAGE(C$63:C429)","v":233.88788016722469},null,{"$f":"(F429+G429)*SUM(F$63:G429)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.171392468546246,19.537602817841289,0,0,0,{"$f":"IF(SUM(I$63:I429)<($F$40-1),IF((F430+G430)*H430>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B430<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B430),0)","v":0},null,428.21786167792322,405.93192781076141,0.60163588023012171,93.864265283158772,0.95399638085417215,0.36984215867907005,0.96658617062039331,null,20,null,0,19.537602817841289,null,19.537602817841289,{"$f":"IF(J430=0,1,1000)*AVERAGE(C$63:C430)","v":233.86700179870979},null,{"$f":"(F430+G430)*SUM(F$63:G430)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.171392468546246,19.537602817841289,0,0,0,{"$f":"IF(SUM(I$63:I430)<($F$40-1),IF((F431+G431)*H431>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B431<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B431),0)","v":0},null,428.21786167792322,405.93192781076141,0.60163588023012171,93.864265283158772,0.95399638085417215,0.36984215867907005,0.96658617062039331,null,20,null,0,19.537602817841289,null,19.537602817841289,{"$f":"IF(J431=0,1,1000)*AVERAGE(C$63:C431)","v":233.84623659208387},null,{"$f":"(F431+G431)*SUM(F$63:G431)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.171392468546246,19.537602817841289,0,0,0,{"$f":"IF(SUM(I$63:I431)<($F$40-1),IF((F432+G432)*H432>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B432<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B432),0)","v":0},null,428.21786167792322,405.93192781076141,0.60163588023012171,93.864265283158772,0.95399638085417215,0.36984215867907005,0.96658617062039331,null,20,null,0,19.537602817841289,null,19.537602817841289,{"$f":"IF(J432=0,1,1000)*AVERAGE(C$63:C432)","v":233.82558362981808},null,{"$f":"(F432+G432)*SUM(F$63:G432)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.171392468546246,19.537602817841289,0,0,0,{"$f":"IF(SUM(I$63:I432)<($F$40-1),IF((F433+G433)*H433>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B433<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B433),0)","v":0},null,428.21786167792322,405.93192781076141,0.60163588023012171,93.864265283158772,0.95399638085417215,0.36984215867907005,0.96658617062039331,null,20,null,0,19.537602817841289,null,19.537602817841289,{"$f":"IF(J433=0,1,1000)*AVERAGE(C$63:C433)","v":233.80504200427609},null,{"$f":"(F433+G433)*SUM(F$63:G433)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.171392468546246,19.537602817841289,0,0,0,{"$f":"IF(SUM(I$63:I433)<($F$40-1),IF((F434+G434)*H434>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B434<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B434),0)","v":0},null,428.21786167792322,405.93192781076141,0.60163588023012171,93.864265283158772,0.95399638085417215,0.36984215867907005,0.96658617062039331,null,20,null,0,19.537602817841289,null,19.537602817841289,{"$f":"IF(J434=0,1,1000)*AVERAGE(C$63:C434)","v":233.7846108175811},null,{"$f":"(F434+G434)*SUM(F$63:G434)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.171392468546246,19.537602817841289,0,0,0,{"$f":"IF(SUM(I$63:I434)<($F$40-1),IF((F435+G435)*H435>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B435<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B435),0)","v":0},null,428.21786167792322,405.93192781076141,0.60163588023012171,93.864265283158772,0.95399638085417215,0.36984215867907005,0.96658617062039331,null,20,null,0,19.537602817841289,null,19.537602817841289,{"$f":"IF(J435=0,1,1000)*AVERAGE(C$63:C435)","v":233.764289181485},null,{"$f":"(F435+G435)*SUM(F$63:G435)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.171392468546246,19.537602817841289,0,0,0,{"$f":"IF(SUM(I$63:I435)<($F$40-1),IF((F436+G436)*H436>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B436<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B436),0)","v":0},null,428.21786167792322,405.93192781076141,0.60163588023012171,93.864265283158772,0.95399638085417215,0.36984215867907005,0.96658617062039331,null,20,null,0,19.537602817841289,null,19.537602817841289,{"$f":"IF(J436=0,1,1000)*AVERAGE(C$63:C436)","v":233.74407621723969},null,{"$f":"(F436+G436)*SUM(F$63:G436)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.171392468546246,19.537602817841289,0,0,0,{"$f":"IF(SUM(I$63:I436)<($F$40-1),IF((F437+G437)*H437>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B437<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B437),0)","v":0},null,428.21786167792322,405.93192781076141,0.60163588023012171,93.864265283158772,0.95399638085417215,0.36984215867907005,0.96658617062039331,null,20,null,0,19.537602817841289,null,19.537602817841289,{"$f":"IF(J437=0,1,1000)*AVERAGE(C$63:C437)","v":233.72397105547037},null,{"$f":"(F437+G437)*SUM(F$63:G437)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.171392468546246,19.537602817841289,0,0,0,{"$f":"IF(SUM(I$63:I437)<($F$40-1),IF((F438+G438)*H438>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B438<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B438),0)","v":0},null,428.21786167792322,405.93192781076141,0.60163588023012171,93.864265283158772,0.95399638085417215,0.36984215867907005,0.96658617062039331,null,20,null,0,19.537602817841289,null,19.537602817841289,{"$f":"IF(J438=0,1,1000)*AVERAGE(C$63:C438)","v":233.70397283605087},null,{"$f":"(F438+G438)*SUM(F$63:G438)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.171392468546246,19.537602817841289,0,0,0,{"$f":"IF(SUM(I$63:I438)<($F$40-1),IF((F439+G439)*H439>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B439<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B439),0)","v":0},null,428.21786167792322,405.93192781076141,0.60163588023012171,93.864265283158772,0.95399638085417215,0.36984215867907005,0.96658617062039331,null,20,null,0,19.537602817841289,null,19.537602817841289,{"$f":"IF(J439=0,1,1000)*AVERAGE(C$63:C439)","v":233.68408070798108},null,{"$f":"(F439+G439)*SUM(F$63:G439)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.171392468546246,19.537602817841289,0,0,0,{"$f":"IF(SUM(I$63:I439)<($F$40-1),IF((F440+G440)*H440>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B440<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B440),0)","v":0},null,428.21786167792322,405.93192781076141,0.60163588023012171,93.864265283158772,0.95399638085417215,0.36984215867907005,0.96658617062039331,null,20,null,0,19.537602817841289,null,19.537602817841289,{"$f":"IF(J440=0,1,1000)*AVERAGE(C$63:C440)","v":233.66429382926617},null,{"$f":"(F440+G440)*SUM(F$63:G440)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.171392468546246,19.537602817841289,0,0,0,{"$f":"IF(SUM(I$63:I440)<($F$40-1),IF((F441+G441)*H441>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B441<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B441),0)","v":0},null,428.21786167792322,405.93192781076141,0.60163588023012171,93.864265283158772,0.95399638085417215,0.36984215867907005,0.96658617062039331,null,20,null,0,19.537602817841289,null,19.537602817841289,{"$f":"IF(J441=0,1,1000)*AVERAGE(C$63:C441)","v":233.64461136679776},null,{"$f":"(F441+G441)*SUM(F$63:G441)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.171392468546246,19.537602817841289,0,0,0,{"$f":"IF(SUM(I$63:I441)<($F$40-1),IF((F442+G442)*H442>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B442<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B442),0)","v":0},null,428.21786167792322,405.93192781076141,0.60163588023012171,93.864265283158772,0.95399638085417215,0.36984215867907005,0.96658617062039331,null,20,null,0,19.537602817841289,null,19.537602817841289,{"$f":"IF(J442=0,1,1000)*AVERAGE(C$63:C442)","v":233.62503249623708},null,{"$f":"(F442+G442)*SUM(F$63:G442)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.171392468546246,19.537602817841289,0,0,0,{"$f":"IF(SUM(I$63:I442)<($F$40-1),IF((F443+G443)*H443>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B443<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B443),0)","v":0},null,428.21786167792322,405.93192781076141,0.60163588023012171,93.864265283158772,0.95399638085417215,0.36984215867907005,0.96658617062039331,null,20,null,0,19.537602817841289,null,19.537602817841289,{"$f":"IF(J443=0,1,1000)*AVERAGE(C$63:C443)","v":233.6055564018998},null,{"$f":"(F443+G443)*SUM(F$63:G443)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.171392468546246,19.537602817841289,0,0,0,{"$f":"IF(SUM(I$63:I443)<($F$40-1),IF((F444+G444)*H444>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B444<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B444),0)","v":0},null,428.21786167792322,405.93192781076141,0.60163588023012171,93.864265283158772,0.95399638085417215,0.36984215867907005,0.96658617062039331,null,20,null,0,19.537602817841289,null,19.537602817841289,{"$f":"IF(J444=0,1,1000)*AVERAGE(C$63:C444)","v":233.58618227664286},null,{"$f":"(F444+G444)*SUM(F$63:G444)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.171392468546246,19.537602817841289,0,0,0,{"$f":"IF(SUM(I$63:I444)<($F$40-1),IF((F445+G445)*H445>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B445<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B445),0)","v":0},null,428.21786167792322,405.93192781076141,0.60163588023012171,93.864265283158772,0.95399638085417215,0.36984215867907005,0.96658617062039331,null,20,null,0,19.537602817841289,null,19.537602817841289,{"$f":"IF(J445=0,1,1000)*AVERAGE(C$63:C445)","v":233.56690932175277},null,{"$f":"(F445+G445)*SUM(F$63:G445)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.171392468546246,19.537602817841289,0,0,0,{"$f":"IF(SUM(I$63:I445)<($F$40-1),IF((F446+G446)*H446>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B446<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B446),0)","v":0},null,428.21786167792322,405.93192781076141,0.60163588023012171,93.864265283158772,0.95399638085417215,0.36984215867907005,0.96658617062039331,null,20,null,0,19.537602817841289,null,19.537602817841289,{"$f":"IF(J446=0,1,1000)*AVERAGE(C$63:C446)","v":233.54773674683608},null,{"$f":"(F446+G446)*SUM(F$63:G446)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.171392468546246,19.537602817841289,0,0,0,{"$f":"IF(SUM(I$63:I446)<($F$40-1),IF((F447+G447)*H447>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B447<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B447),0)","v":0},null,428.21786167792322,405.93192781076141,0.60163588023012171,93.864265283158772,0.95399638085417215,{"$f":"(1.1-0.1*U447^($R$24*($F$24+273)^4 +$S$24*($F$24+273)^3 + $T$24*($F$24+273)^2 + $U$24*($F$24+273) + $V$24))*V$59","v":0.36984215867907005},0.96658617062039331,null,20,null,0,19.537602817841289,null,19.537602817841289,{"$f":"IF(J447=0,1,1000)*AVERAGE(C$63:C447)","v":233.52866376971116},null,{"$f":"(F447+G447)*SUM(F$63:G447)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.171392468546246,19.537602817841289,0,0,0,{"$f":"IF(SUM(I$63:I447)<($F$40-1),IF((F448+G448)*H448>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B448<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B448),0)","v":0},null,428.21786167792322,405.93192781076141,0.60163588023012171,93.864265283158772,0.95399638085417215,0.36984215867907005,0.96658617062039331,null,20,null,0,19.537602817841289,null,19.537602817841289,{"$f":"IF(J448=0,1,1000)*AVERAGE(C$63:C448)","v":233.5096896163019},null,{"$f":"(F448+G448)*SUM(F$63:G448)","v":0},{"$f":"IF((F448+G448)=0,0,B448)","v":0},{"$f":"IF($AG448=1,$AH448,0)","v":0},{"$f":"IF($AG448=2,$AH448,0)","v":0},{"$f":"IF($AG448=3,$AH448,0)","v":0},{"$f":"IF($AG448=4,$AH448,0)","v":0},{"$f":"IF($AG448=5,$AH448,0)","v":0},{"$f":"IF($AG448=6,$AH448,0)","v":0},{"$f":"IF($AG448=7,$AH448,0)","v":0},{"$f":"IF($AG448=8,$AH448,0)","v":0}]
[null,{"$f":"IF(ROUND(B448,1)=F$48,F$48,IF(B448<$F$48,B448+1/12,B448))","v":20},{"$f":"IF(B448<F$48,IF(I448<1,C448*(1-$F$22/12), $C$63),C448)","v":226.20464055373324},10.171392468546246,19.537602817841289,0,{"$f":"IF(ROUND(B449,1)=F$48-5,IF(E449-(E448-E449)*60<1,1,0),IF(E449-(E448-E449)<0,1,0))","v":0},{"$f":"IF(ROUND(F$48-B449,2)<5,0,1)","v":0},{"$f":"IF(SUM(I$63:I448)<($F$40-1),IF((F449+G449)*H449>0,1,0),0)","v":0},{"$f":"IF(OR(I449=1,J448 =1), 1,0)","v":0},0,{"$f":"IF(B449<F$48,E449/((1+$F$38)^B449),0)","v":0},{"$f":"IF(B449<F$48,($F$33/1000)/((1+$F$38)^B449),0)","v":0},{"$f":"IF(J449<1, B449,N448)","v":20},{"$f":"IF(B449<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B449),0)","v":0},null,428.21786167792322,405.93192781076141,0.60163588023012171,93.864265283158772,0.95399638085417215,0.36984215867907005,0.96658617062039331,null,20,null,0,19.537602817841289,null,19.537602817841289,{"$f":"IF(J449=0,1,1000)*AVERAGE(C$63:C449)","v":233.49081352053301},null,{"$f":"(F449+G449)*SUM(F$63:G449)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.171392468546246,19.537602817841289,0,0,0,{"$f":"IF(SUM(I$63:I449)<($F$40-1),IF((F450+G450)*H450>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B450<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B450),0)","v":0},null,428.21786167792322,405.93192781076141,0.60163588023012171,93.864265283158772,0.95399638085417215,0.36984215867907005,0.96658617062039331,null,20,null,0,19.537602817841289,null,19.537602817841289,{"$f":"IF(J450=0,1,1000)*AVERAGE(C$63:C450)","v":233.47203472422683},null,{"$f":"(F450+G450)*SUM(F$63:G450)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.171392468546246,19.537602817841289,0,0,0,{"$f":"IF(SUM(I$63:I450)<($F$40-1),IF((F451+G451)*H451>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B451<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B451),0)","v":0},null,428.21786167792322,405.93192781076141,0.60163588023012171,93.864265283158772,0.95399638085417215,0.36984215867907005,0.96658617062039331,null,20,null,0,19.537602817841289,null,19.537602817841289,{"$f":"IF(J451=0,1,1000)*AVERAGE(C$63:C451)","v":233.45335247700194},null,{"$f":"(F451+G451)*SUM(F$63:G451)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.171392468546246,19.537602817841289,0,0,0,{"$f":"IF(SUM(I$63:I451)<($F$40-1),IF((F452+G452)*H452>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B452<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B452),0)","v":0},null,428.21786167792322,405.93192781076141,0.60163588023012171,93.864265283158772,0.95399638085417215,0.36984215867907005,0.96658617062039331,null,20,null,0,19.537602817841289,null,19.537602817841289,{"$f":"IF(J452=0,1,1000)*AVERAGE(C$63:C452)","v":233.43476603617304},null,{"$f":"(F452+G452)*SUM(F$63:G452)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.171392468546246,19.537602817841289,0,0,0,{"$f":"IF(SUM(I$63:I452)<($F$40-1),IF((F453+G453)*H453>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B453<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B453),0)","v":0},null,428.21786167792322,405.93192781076141,0.60163588023012171,93.864265283158772,0.95399638085417215,0.36984215867907005,0.96658617062039331,null,20,null,0,19.537602817841289,null,19.537602817841289,{"$f":"IF(J453=0,1,1000)*AVERAGE(C$63:C453)","v":233.41627466665278},null,{"$f":"(F453+G453)*SUM(F$63:G453)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.171392468546246,19.537602817841289,0,0,0,{"$f":"IF(SUM(I$63:I453)<($F$40-1),IF((F454+G454)*H454>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B454<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B454),0)","v":0},null,428.21786167792322,405.93192781076141,0.60163588023012171,93.864265283158772,0.95399638085417215,0.36984215867907005,0.96658617062039331,null,20,null,0,19.537602817841289,null,19.537602817841289,{"$f":"IF(J454=0,1,1000)*AVERAGE(C$63:C454)","v":233.39787764085452},null,{"$f":"(F454+G454)*SUM(F$63:G454)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.171392468546246,19.537602817841289,0,0,0,{"$f":"IF(SUM(I$63:I454)<($F$40-1),IF((F455+G455)*H455>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B455<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B455),0)","v":0},null,428.21786167792322,405.93192781076141,0.60163588023012171,93.864265283158772,0.95399638085417215,0.36984215867907005,0.96658617062039331,null,20,null,0,19.537602817841289,null,19.537602817841289,{"$f":"IF(J455=0,1,1000)*AVERAGE(C$63:C455)","v":233.37957423859723},null,{"$f":"(F455+G455)*SUM(F$63:G455)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.171392468546246,19.537602817841289,0,0,0,{"$f":"IF(SUM(I$63:I455)<($F$40-1),IF((F456+G456)*H456>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B456<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B456),0)","v":0},null,428.21786167792322,405.93192781076141,0.60163588023012171,93.864265283158772,0.95399638085417215,0.36984215867907005,0.96658617062039331,null,20,null,0,19.537602817841289,null,19.537602817841289,{"$f":"IF(J456=0,1,1000)*AVERAGE(C$63:C456)","v":233.3613637470113},null,{"$f":"(F456+G456)*SUM(F$63:G456)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.171392468546246,19.537602817841289,0,0,0,{"$f":"IF(SUM(I$63:I456)<($F$40-1),IF((F457+G457)*H457>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B457<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B457),0)","v":0},null,428.21786167792322,405.93192781076141,0.60163588023012171,93.864265283158772,0.95399638085417215,0.36984215867907005,0.96658617062039331,null,20,null,0,19.537602817841289,null,19.537602817841289,{"$f":"IF(J457=0,1,1000)*AVERAGE(C$63:C457)","v":233.34324546044607},null,{"$f":"(F457+G457)*SUM(F$63:G457)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.171392468546246,19.537602817841289,0,0,0,{"$f":"IF(SUM(I$63:I457)<($F$40-1),IF((F458+G458)*H458>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B458<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B458),0)","v":0},null,428.21786167792322,405.93192781076141,0.60163588023012171,93.864265283158772,0.95399638085417215,0.36984215867907005,0.96658617062039331,null,20,null,0,19.537602817841289,null,19.537602817841289,{"$f":"IF(J458=0,1,1000)*AVERAGE(C$63:C458)","v":233.32521868037861},null,{"$f":"(F458+G458)*SUM(F$63:G458)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.171392468546246,19.537602817841289,0,0,0,{"$f":"IF(SUM(I$63:I458)<($F$40-1),IF((F459+G459)*H459>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B459<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B459),0)","v":0},null,428.21786167792322,405.93192781076141,0.60163588023012171,93.864265283158772,0.95399638085417215,0.36984215867907005,0.96658617062039331,null,20,null,0,19.537602817841289,null,19.537602817841289,{"$f":"IF(J459=0,1,1000)*AVERAGE(C$63:C459)","v":233.30728271532411},null,{"$f":"(F459+G459)*SUM(F$63:G459)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.171392468546246,19.537602817841289,0,0,0,{"$f":"IF(SUM(I$63:I459)<($F$40-1),IF((F460+G460)*H460>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B460<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B460),0)","v":0},null,428.21786167792322,405.93192781076141,0.60163588023012171,93.864265283158772,0.95399638085417215,0.36984215867907005,0.96658617062039331,null,20,null,0,19.537602817841289,null,19.537602817841289,{"$f":"IF(J460=0,1,1000)*AVERAGE(C$63:C460)","v":233.28943688074727},null,{"$f":"(F460+G460)*SUM(F$63:G460)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.171392468546246,19.537602817841289,0,0,0,{"$f":"IF(SUM(I$63:I460)<($F$40-1),IF((F461+G461)*H461>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B461<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B461),0)","v":0},null,428.21786167792322,405.93192781076141,0.60163588023012171,93.864265283158772,0.95399638085417215,0.36984215867907005,0.96658617062039331,null,20,null,0,19.537602817841289,null,19.537602817841289,{"$f":"IF(J461=0,1,1000)*AVERAGE(C$63:C461)","v":233.27168049897531},null,{"$f":"(F461+G461)*SUM(F$63:G461)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.171392468546246,19.537602817841289,0,0,0,{"$f":"IF(SUM(I$63:I461)<($F$40-1),IF((F462+G462)*H462>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B462<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B462),0)","v":0},null,428.21786167792322,405.93192781076141,0.60163588023012171,93.864265283158772,0.95399638085417215,0.36984215867907005,0.96658617062039331,null,20,null,0,19.537602817841289,null,19.537602817841289,{"$f":"IF(J462=0,1,1000)*AVERAGE(C$63:C462)","v":233.25401289911224},null,{"$f":"(F462+G462)*SUM(F$63:G462)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.171392468546246,19.537602817841289,0,0,0,{"$f":"IF(SUM(I$63:I462)<($F$40-1),IF((F463+G463)*H463>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B463<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B463),0)","v":0},null,428.21786167792322,405.93192781076141,0.60163588023012171,93.864265283158772,0.95399638085417215,0.36984215867907005,0.96658617062039331,null,20,null,0,19.537602817841289,null,19.537602817841289,{"$f":"IF(J463=0,1,1000)*AVERAGE(C$63:C463)","v":233.23643341695421},null,{"$f":"(F463+G463)*SUM(F$63:G463)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.171392468546246,19.537602817841289,0,0,0,{"$f":"IF(SUM(I$63:I463)<($F$40-1),IF((F464+G464)*H464>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B464<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B464),0)","v":0},null,428.21786167792322,405.93192781076141,0.60163588023012171,93.864265283158772,0.95399638085417215,0.36984215867907005,0.96658617062039331,null,20,null,0,19.537602817841289,null,19.537602817841289,{"$f":"IF(J464=0,1,1000)*AVERAGE(C$63:C464)","v":233.21894139490641},null,{"$f":"(F464+G464)*SUM(F$63:G464)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.171392468546246,19.537602817841289,0,0,0,{"$f":"IF(SUM(I$63:I464)<($F$40-1),IF((F465+G465)*H465>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B465<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B465),0)","v":0},null,428.21786167792322,405.93192781076141,0.60163588023012171,93.864265283158772,0.95399638085417215,0.36984215867907005,0.96658617062039331,null,20,null,0,19.537602817841289,null,19.537602817841289,{"$f":"IF(J465=0,1,1000)*AVERAGE(C$63:C465)","v":233.20153618190105},null,{"$f":"(F465+G465)*SUM(F$63:G465)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.171392468546246,19.537602817841289,0,0,0,{"$f":"IF(SUM(I$63:I465)<($F$40-1),IF((F466+G466)*H466>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B466<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B466),0)","v":0},null,428.21786167792322,405.93192781076141,0.60163588023012171,93.864265283158772,0.95399638085417215,0.36984215867907005,0.96658617062039331,null,20,null,0,19.537602817841289,null,19.537602817841289,{"$f":"IF(J466=0,1,1000)*AVERAGE(C$63:C466)","v":233.18421713331648},null,{"$f":"(F466+G466)*SUM(F$63:G466)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.171392468546246,19.537602817841289,0,0,0,{"$f":"IF(SUM(I$63:I466)<($F$40-1),IF((F467+G467)*H467>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B467<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B467),0)","v":0},null,428.21786167792322,405.93192781076141,0.60163588023012171,93.864265283158772,0.95399638085417215,0.36984215867907005,0.96658617062039331,null,20,null,0,19.537602817841289,null,19.537602817841289,{"$f":"IF(J467=0,1,1000)*AVERAGE(C$63:C467)","v":233.16698361089777},null,{"$f":"(F467+G467)*SUM(F$63:G467)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.171392468546246,19.537602817841289,0,0,0,{"$f":"IF(SUM(I$63:I467)<($F$40-1),IF((F468+G468)*H468>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B468<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B468),0)","v":0},null,428.21786167792322,405.93192781076141,0.60163588023012171,93.864265283158772,0.95399638085417215,0.36984215867907005,0.96658617062039331,null,20,null,0,19.537602817841289,null,19.537602817841289,{"$f":"IF(J468=0,1,1000)*AVERAGE(C$63:C468)","v":233.14983498267819},null,{"$f":"(F468+G468)*SUM(F$63:G468)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.171392468546246,19.537602817841289,0,0,0,{"$f":"IF(SUM(I$63:I468)<($F$40-1),IF((F469+G469)*H469>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B469<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B469),0)","v":0},null,428.21786167792322,405.93192781076141,0.60163588023012171,93.864265283158772,0.95399638085417215,0.36984215867907005,0.96658617062039331,null,20,null,0,19.537602817841289,null,19.537602817841289,{"$f":"IF(J469=0,1,1000)*AVERAGE(C$63:C469)","v":233.13277062290192},null,{"$f":"(F469+G469)*SUM(F$63:G469)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.171392468546246,19.537602817841289,0,0,0,{"$f":"IF(SUM(I$63:I469)<($F$40-1),IF((F470+G470)*H470>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B470<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B470),0)","v":0},null,428.21786167792322,405.93192781076141,0.60163588023012171,93.864265283158772,0.95399638085417215,0.36984215867907005,0.96658617062039331,null,20,null,0,19.537602817841289,null,19.537602817841289,{"$f":"IF(J470=0,1,1000)*AVERAGE(C$63:C470)","v":233.1157899119481},null,{"$f":"(F470+G470)*SUM(F$63:G470)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.171392468546246,19.537602817841289,0,0,0,{"$f":"IF(SUM(I$63:I470)<($F$40-1),IF((F471+G471)*H471>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B471<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B471),0)","v":0},null,428.21786167792322,405.93192781076141,0.60163588023012171,93.864265283158772,0.95399638085417215,0.36984215867907005,0.96658617062039331,null,20,null,0,19.537602817841289,null,19.537602817841289,{"$f":"IF(J471=0,1,1000)*AVERAGE(C$63:C471)","v":233.09889223625564},null,{"$f":"(F471+G471)*SUM(F$63:G471)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.171392468546246,19.537602817841289,0,0,0,{"$f":"IF(SUM(I$63:I471)<($F$40-1),IF((F472+G472)*H472>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B472<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B472),0)","v":0},null,428.21786167792322,405.93192781076141,0.60163588023012171,93.864265283158772,0.95399638085417215,0.36984215867907005,0.96658617062039331,null,20,null,0,19.537602817841289,null,19.537602817841289,{"$f":"IF(J472=0,1,1000)*AVERAGE(C$63:C472)","v":233.0820769882495},null,{"$f":"(F472+G472)*SUM(F$63:G472)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.171392468546246,19.537602817841289,0,0,0,{"$f":"IF(SUM(I$63:I472)<($F$40-1),IF((F473+G473)*H473>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B473<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B473),0)","v":0},null,428.21786167792322,405.93192781076141,0.60163588023012171,93.864265283158772,0.95399638085417215,0.36984215867907005,0.96658617062039331,null,20,null,0,19.537602817841289,null,19.537602817841289,{"$f":"IF(J473=0,1,1000)*AVERAGE(C$63:C473)","v":233.06534356626773},null,{"$f":"(F473+G473)*SUM(F$63:G473)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.171392468546246,19.537602817841289,0,0,0,{"$f":"IF(SUM(I$63:I473)<($F$40-1),IF((F474+G474)*H474>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B474<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B474),0)","v":0},null,428.21786167792322,405.93192781076141,0.60163588023012171,93.864265283158772,0.95399638085417215,0.36984215867907005,0.96658617062039331,null,20,null,0,19.537602817841289,null,19.537602817841289,{"$f":"IF(J474=0,1,1000)*AVERAGE(C$63:C474)","v":233.04869137448975},null,{"$f":"(F474+G474)*SUM(F$63:G474)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.171392468546246,19.537602817841289,0,0,0,{"$f":"IF(SUM(I$63:I474)<($F$40-1),IF((F475+G475)*H475>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B475<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B475),0)","v":0},null,428.21786167792322,405.93192781076141,0.60163588023012171,93.864265283158772,0.95399638085417215,0.36984215867907005,0.96658617062039331,null,20,null,0,19.537602817841289,null,19.537602817841289,{"$f":"IF(J475=0,1,1000)*AVERAGE(C$63:C475)","v":233.03211982286567},null,{"$f":"(F475+G475)*SUM(F$63:G475)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.171392468546246,19.537602817841289,0,0,0,{"$f":"IF(SUM(I$63:I475)<($F$40-1),IF((F476+G476)*H476>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B476<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B476),0)","v":0},null,428.21786167792322,405.93192781076141,0.60163588023012171,93.864265283158772,0.95399638085417215,0.36984215867907005,0.96658617062039331,null,20,null,0,19.537602817841289,null,19.537602817841289,{"$f":"IF(J476=0,1,1000)*AVERAGE(C$63:C476)","v":233.01562832704653},null,{"$f":"(F476+G476)*SUM(F$63:G476)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.171392468546246,19.537602817841289,0,0,0,{"$f":"IF(SUM(I$63:I476)<($F$40-1),IF((F477+G477)*H477>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B477<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B477),0)","v":0},null,428.21786167792322,405.93192781076141,0.60163588023012171,93.864265283158772,0.95399638085417215,0.36984215867907005,0.96658617062039331,null,20,null,0,19.537602817841289,null,19.537602817841289,{"$f":"IF(J477=0,1,1000)*AVERAGE(C$63:C477)","v":232.99921630831565},null,{"$f":"(F477+G477)*SUM(F$63:G477)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.171392468546246,19.537602817841289,0,0,0,{"$f":"IF(SUM(I$63:I477)<($F$40-1),IF((F478+G478)*H478>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B478<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B478),0)","v":0},null,428.21786167792322,405.93192781076141,0.60163588023012171,93.864265283158772,0.95399638085417215,0.36984215867907005,0.96658617062039331,null,20,null,0,19.537602817841289,null,19.537602817841289,{"$f":"IF(J478=0,1,1000)*AVERAGE(C$63:C478)","v":232.98288319352102},null,{"$f":"(F478+G478)*SUM(F$63:G478)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.171392468546246,19.537602817841289,0,0,0,{"$f":"IF(SUM(I$63:I478)<($F$40-1),IF((F479+G479)*H479>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B479<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B479),0)","v":0},null,428.21786167792322,405.93192781076141,0.60163588023012171,93.864265283158772,0.95399638085417215,0.36984215867907005,0.96658617062039331,null,20,null,0,19.537602817841289,null,19.537602817841289,{"$f":"IF(J479=0,1,1000)*AVERAGE(C$63:C479)","v":232.96662841500836},null,{"$f":"(F479+G479)*SUM(F$63:G479)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.171392468546246,19.537602817841289,0,0,0,{"$f":"IF(SUM(I$63:I479)<($F$40-1),IF((F480+G480)*H480>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B480<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B480),0)","v":0},null,428.21786167792322,405.93192781076141,0.60163588023012171,93.864265283158772,0.95399638085417215,0.36984215867907005,0.96658617062039331,null,20,null,0,19.537602817841289,null,19.537602817841289,{"$f":"IF(J480=0,1,1000)*AVERAGE(C$63:C480)","v":232.95045141055556},null,{"$f":"(F480+G480)*SUM(F$63:G480)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.171392468546246,19.537602817841289,0,0,0,{"$f":"IF(SUM(I$63:I480)<($F$40-1),IF((F481+G481)*H481>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B481<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B481),0)","v":0},null,428.21786167792322,405.93192781076141,0.60163588023012171,93.864265283158772,0.95399638085417215,0.36984215867907005,0.96658617062039331,null,20,null,0,19.537602817841289,null,19.537602817841289,{"$f":"IF(J481=0,1,1000)*AVERAGE(C$63:C481)","v":232.93435162330778},null,{"$f":"(F481+G481)*SUM(F$63:G481)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.171392468546246,19.537602817841289,0,0,0,{"$f":"IF(SUM(I$63:I481)<($F$40-1),IF((F482+G482)*H482>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B482<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B482),0)","v":0},null,428.21786167792322,405.93192781076141,0.60163588023012171,93.864265283158772,0.95399638085417215,0.36984215867907005,0.96658617062039331,null,20,null,0,19.537602817841289,null,19.537602817841289,{"$f":"IF(J482=0,1,1000)*AVERAGE(C$63:C482)","v":232.91832850171357},null,{"$f":"(F482+G482)*SUM(F$63:G482)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.171392468546246,19.537602817841289,0,0,0,{"$f":"IF(SUM(I$63:I482)<($F$40-1),IF((F483+G483)*H483>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B483<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B483),0)","v":0},null,428.21786167792322,405.93192781076141,0.60163588023012171,93.864265283158772,0.95399638085417215,0.36984215867907005,0.96658617062039331,null,20,null,0,19.537602817841289,null,19.537602817841289,{"$f":"IF(J483=0,1,1000)*AVERAGE(C$63:C483)","v":232.90238149946185},null,{"$f":"(F483+G483)*SUM(F$63:G483)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.171392468546246,19.537602817841289,0,0,0,{"$f":"IF(SUM(I$63:I483)<($F$40-1),IF((F484+G484)*H484>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B484<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B484),0)","v":0},null,428.21786167792322,405.93192781076141,0.60163588023012171,93.864265283158772,0.95399638085417215,0.36984215867907005,0.96658617062039331,null,20,null,0,19.537602817841289,null,19.537602817841289,{"$f":"IF(J484=0,1,1000)*AVERAGE(C$63:C484)","v":232.88651007541986},null,{"$f":"(F484+G484)*SUM(F$63:G484)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.171392468546246,19.537602817841289,0,0,0,{"$f":"IF(SUM(I$63:I484)<($F$40-1),IF((F485+G485)*H485>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B485<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B485),0)","v":0},null,428.21786167792322,405.93192781076141,0.60163588023012171,93.864265283158772,0.95399638085417215,0.36984215867907005,0.96658617062039331,null,20,null,0,19.537602817841289,null,19.537602817841289,{"$f":"IF(J485=0,1,1000)*AVERAGE(C$63:C485)","v":232.87071369357193},null,{"$f":"(F485+G485)*SUM(F$63:G485)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.171392468546246,19.537602817841289,0,0,0,{"$f":"IF(SUM(I$63:I485)<($F$40-1),IF((F486+G486)*H486>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B486<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B486),0)","v":0},null,428.21786167792322,405.93192781076141,0.60163588023012171,93.864265283158772,0.95399638085417215,0.36984215867907005,0.96658617062039331,null,20,null,0,19.537602817841289,null,19.537602817841289,{"$f":"IF(J486=0,1,1000)*AVERAGE(C$63:C486)","v":232.85499182295911},null,{"$f":"(F486+G486)*SUM(F$63:G486)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.171392468546246,19.537602817841289,0,0,0,{"$f":"IF(SUM(I$63:I486)<($F$40-1),IF((F487+G487)*H487>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B487<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B487),0)","v":0},null,428.21786167792322,405.93192781076141,0.60163588023012171,93.864265283158772,0.95399638085417215,0.36984215867907005,0.96658617062039331,null,20,null,0,19.537602817841289,null,19.537602817841289,{"$f":"IF(J487=0,1,1000)*AVERAGE(C$63:C487)","v":232.83934393761979},null,{"$f":"(F487+G487)*SUM(F$63:G487)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,{"$f":"V488*T488/3.413","v":10.171392468546246},{"$f":"D488*F$23/1000000-F$32/1000","v":19.537602817841289},{"$f":"IF(B488>F$48-5,0,IF(C488 <= $C$63- $F$35,1,0))","v":0},0,0,{"$f":"IF(SUM(I$63:I487)<($F$40-1),IF((F488+G488)*H488>0,1,0),0)","v":0},0,{"$f":"I488/(1+$F$38)^B488","v":0},0,0,20,{"$f":"IF(B488<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B488),0)","v":0},null,{"$f":"C488*1.8+32-F$20","v":428.21786167792322},{"$f":"R$9*$Q488^6+S$9*$Q488^5+T$9*$Q488^4+U$9*$Q488^3+V$9*$Q488^2+W$9*$Q488+X$9","v":405.93192781076141},{"$f":"R$10*$Q488^6+S$10*$Q488^5+T$10*$Q488^4+U$10*$Q488^3+V$10*$Q488^2+W$10*$Q488+X$10","v":0.60163588023012171},{"$f":"(R488-R$60)-(Q$60+460)*(S488-S$60)","v":93.864265283158772},{"$f":"((Q488+460)/(F$24*1.8+32+460))","v":0.95399638085417215},0.36984215867907005,{"$f":"V488/V$59","v":0.96658617062039331},null,{"$f":"B488","v":20},null,{"$f":"IF(AA487>0,AA487,IF(K488=0,0,B488))","v":0},{"$f":"IF(AA487>0,AB487,E488)","v":19.537602817841289},null,{"$f":"IF(B488<=AD$59,E488,AD487)","v":19.537602817841289},{"$f":"IF(J488=0,1,1000)*AVERAGE(C$63:C488)","v":232.82376951653086},null,{"$f":"(F488+G488)*SUM(F$63:G488)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.171392468546246,19.537602817841289,0,0,0,{"$f":"IF(SUM(I$63:I488)<($F$40-1),IF((F489+G489)*H489>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B489<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B489),0)","v":0},null,428.21786167792322,405.93192781076141,0.60163588023012171,93.864265283158772,0.95399638085417215,0.36984215867907005,0.96658617062039331,null,20,null,0,19.537602817841289,null,19.537602817841289,{"$f":"IF(J489=0,1,1000)*AVERAGE(C$63:C489)","v":232.80826804355007},null,{"$f":"(F489+G489)*SUM(F$63:G489)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.171392468546246,19.537602817841289,0,0,0,{"$f":"IF(SUM(I$63:I489)<($F$40-1),IF((F490+G490)*H490>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B490<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B490),0)","v":0},null,428.21786167792322,405.93192781076141,0.60163588023012171,93.864265283158772,0.95399638085417215,0.36984215867907005,0.96658617062039331,null,20,null,0,19.537602817841289,null,19.537602817841289,{"$f":"IF(J490=0,1,1000)*AVERAGE(C$63:C490)","v":232.79283900735894},null,{"$f":"(F490+G490)*SUM(F$63:G490)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.171392468546246,19.537602817841289,0,0,0,{"$f":"IF(SUM(I$63:I490)<($F$40-1),IF((F491+G491)*H491>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B491<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B491),0)","v":0},null,428.21786167792322,405.93192781076141,0.60163588023012171,93.864265283158772,0.95399638085417215,0.36984215867907005,0.96658617062039331,null,20,null,0,19.537602817841289,null,19.537602817841289,{"$f":"IF(J491=0,1,1000)*AVERAGE(C$63:C491)","v":232.77748190140645},null,{"$f":"(F491+G491)*SUM(F$63:G491)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.171392468546246,19.537602817841289,0,0,0,{"$f":"IF(SUM(I$63:I491)<($F$40-1),IF((F492+G492)*H492>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B492<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B492),0)","v":0},null,428.21786167792322,405.93192781076141,0.60163588023012171,93.864265283158772,0.95399638085417215,0.36984215867907005,0.96658617062039331,null,20,null,0,19.537602817841289,null,19.537602817841289,{"$f":"IF(J492=0,1,1000)*AVERAGE(C$63:C492)","v":232.76219622385372},null,{"$f":"(F492+G492)*SUM(F$63:G492)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.171392468546246,19.537602817841289,0,0,0,{"$f":"IF(SUM(I$63:I492)<($F$40-1),IF((F493+G493)*H493>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B493<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B493),0)","v":0},null,428.21786167792322,405.93192781076141,0.60163588023012171,93.864265283158772,0.95399638085417215,0.36984215867907005,0.96658617062039331,null,20,null,0,19.537602817841289,null,19.537602817841289,{"$f":"IF(J493=0,1,1000)*AVERAGE(C$63:C493)","v":232.74698147751937},null,{"$f":"(F493+G493)*SUM(F$63:G493)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.171392468546246,19.537602817841289,0,0,0,{"$f":"IF(SUM(I$63:I493)<($F$40-1),IF((F494+G494)*H494>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B494<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B494),0)","v":0},null,428.21786167792322,405.93192781076141,0.60163588023012171,93.864265283158772,0.95399638085417215,0.36984215867907005,0.96658617062039331,null,20,null,0,19.537602817841289,null,19.537602817841289,{"$f":"IF(J494=0,1,1000)*AVERAGE(C$63:C494)","v":232.73183716982544},null,{"$f":"(F494+G494)*SUM(F$63:G494)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.171392468546246,19.537602817841289,0,0,0,{"$f":"IF(SUM(I$63:I494)<($F$40-1),IF((F495+G495)*H495>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B495<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B495),0)","v":0},null,428.21786167792322,405.93192781076141,0.60163588023012171,93.864265283158772,0.95399638085417215,0.36984215867907005,0.96658617062039331,null,20,null,0,19.537602817841289,null,19.537602817841289,{"$f":"IF(J495=0,1,1000)*AVERAGE(C$63:C495)","v":232.71676281274441},null,{"$f":"(F495+G495)*SUM(F$63:G495)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.171392468546246,19.537602817841289,0,0,0,{"$f":"IF(SUM(I$63:I495)<($F$40-1),IF((F496+G496)*H496>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B496<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B496),0)","v":0},null,428.21786167792322,405.93192781076141,0.60163588023012171,93.864265283158772,0.95399638085417215,0.36984215867907005,0.96658617062039331,null,20,null,0,19.537602817841289,null,19.537602817841289,{"$f":"IF(J496=0,1,1000)*AVERAGE(C$63:C496)","v":232.70175792274671},null,{"$f":"(F496+G496)*SUM(F$63:G496)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.171392468546246,19.537602817841289,0,0,0,{"$f":"IF(SUM(I$63:I496)<($F$40-1),IF((F497+G497)*H497>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B497<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B497),0)","v":0},null,428.21786167792322,405.93192781076141,0.60163588023012171,93.864265283158772,0.95399638085417215,0.36984215867907005,0.96658617062039331,null,20,null,0,19.537602817841289,null,19.537602817841289,{"$f":"IF(J497=0,1,1000)*AVERAGE(C$63:C497)","v":232.68682202074899},null,{"$f":"(F497+G497)*SUM(F$63:G497)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.171392468546246,19.537602817841289,0,0,0,{"$f":"IF(SUM(I$63:I497)<($F$40-1),IF((F498+G498)*H498>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B498<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B498),0)","v":0},null,428.21786167792322,405.93192781076141,0.60163588023012171,93.864265283158772,0.95399638085417215,0.36984215867907005,0.96658617062039331,null,20,null,0,19.537602817841289,null,19.537602817841289,{"$f":"IF(J498=0,1,1000)*AVERAGE(C$63:C498)","v":232.67195463206318},null,{"$f":"(F498+G498)*SUM(F$63:G498)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.171392468546246,19.537602817841289,0,0,0,{"$f":"IF(SUM(I$63:I498)<($F$40-1),IF((F499+G499)*H499>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B499<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B499),0)","v":0},null,428.21786167792322,405.93192781076141,0.60163588023012171,93.864265283158772,0.95399638085417215,0.36984215867907005,0.96658617062039331,null,20,null,0,19.537602817841289,null,19.537602817841289,{"$f":"IF(J499=0,1,1000)*AVERAGE(C$63:C499)","v":232.65715528634621},null,{"$f":"(F499+G499)*SUM(F$63:G499)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.171392468546246,19.537602817841289,0,0,0,{"$f":"IF(SUM(I$63:I499)<($F$40-1),IF((F500+G500)*H500>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B500<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B500),0)","v":0},null,428.21786167792322,405.93192781076141,0.60163588023012171,93.864265283158772,0.95399638085417215,0.36984215867907005,0.96658617062039331,null,20,null,0,19.537602817841289,null,19.537602817841289,{"$f":"IF(J500=0,1,1000)*AVERAGE(C$63:C500)","v":232.6424235175503},null,{"$f":"(F500+G500)*SUM(F$63:G500)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.171392468546246,19.537602817841289,0,0,0,{"$f":"IF(SUM(I$63:I500)<($F$40-1),IF((F501+G501)*H501>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B501<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B501),0)","v":0},null,428.21786167792322,405.93192781076141,0.60163588023012171,93.864265283158772,0.95399638085417215,0.36984215867907005,0.96658617062039331,null,20,null,0,19.537602817841289,null,19.537602817841289,{"$f":"IF(J501=0,1,1000)*AVERAGE(C$63:C501)","v":232.62775886387419},null,{"$f":"(F501+G501)*SUM(F$63:G501)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.171392468546246,19.537602817841289,0,0,0,{"$f":"IF(SUM(I$63:I501)<($F$40-1),IF((F502+G502)*H502>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B502<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B502),0)","v":0},null,428.21786167792322,405.93192781076141,0.60163588023012171,93.864265283158772,0.95399638085417215,0.36984215867907005,0.96658617062039331,null,20,null,0,19.537602817841289,null,19.537602817841289,{"$f":"IF(J502=0,1,1000)*AVERAGE(C$63:C502)","v":232.61316086771478},null,{"$f":"(F502+G502)*SUM(F$63:G502)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.171392468546246,19.537602817841289,0,0,0,{"$f":"IF(SUM(I$63:I502)<($F$40-1),IF((F503+G503)*H503>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B503<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B503),0)","v":0},null,428.21786167792322,405.93192781076141,0.60163588023012171,93.864265283158772,0.95399638085417215,0.36984215867907005,0.96658617062039331,null,20,null,0,19.537602817841289,null,19.537602817841289,{"$f":"IF(J503=0,1,1000)*AVERAGE(C$63:C503)","v":232.59862907561961},null,{"$f":"(F503+G503)*SUM(F$63:G503)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.171392468546246,19.537602817841289,0,0,0,{"$f":"IF(SUM(I$63:I503)<($F$40-1),IF((F504+G504)*H504>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B504<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B504),0)","v":0},null,428.21786167792322,405.93192781076141,0.60163588023012171,93.864265283158772,0.95399638085417215,0.36984215867907005,0.96658617062039331,null,20,null,0,19.537602817841289,null,19.537602817841289,{"$f":"IF(J504=0,1,1000)*AVERAGE(C$63:C504)","v":232.58416303823981},null,{"$f":"(F504+G504)*SUM(F$63:G504)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.171392468546246,19.537602817841289,0,0,0,{"$f":"IF(SUM(I$63:I504)<($F$40-1),IF((F505+G505)*H505>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B505<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B505),0)","v":0},null,428.21786167792322,405.93192781076141,0.60163588023012171,93.864265283158772,0.95399638085417215,0.36984215867907005,0.96658617062039331,null,20,null,0,19.537602817841289,null,19.537602817841289,{"$f":"IF(J505=0,1,1000)*AVERAGE(C$63:C505)","v":232.56976231028381},null,{"$f":"(F505+G505)*SUM(F$63:G505)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.171392468546246,19.537602817841289,0,0,0,{"$f":"IF(SUM(I$63:I505)<($F$40-1),IF((F506+G506)*H506>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B506<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B506),0)","v":0},null,428.21786167792322,405.93192781076141,0.60163588023012171,93.864265283158772,0.95399638085417215,0.36984215867907005,0.96658617062039331,null,20,null,0,19.537602817841289,null,19.537602817841289,{"$f":"IF(J506=0,1,1000)*AVERAGE(C$63:C506)","v":232.55542645047177},null,{"$f":"(F506+G506)*SUM(F$63:G506)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.171392468546246,19.537602817841289,0,0,0,{"$f":"IF(SUM(I$63:I506)<($F$40-1),IF((F507+G507)*H507>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B507<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B507),0)","v":0},null,428.21786167792322,405.93192781076141,0.60163588023012171,93.864265283158772,0.95399638085417215,0.36984215867907005,0.96658617062039331,null,20,null,0,19.537602817841289,null,19.537602817841289,{"$f":"IF(J507=0,1,1000)*AVERAGE(C$63:C507)","v":232.54115502149037},null,{"$f":"(F507+G507)*SUM(F$63:G507)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.171392468546246,19.537602817841289,0,0,0,{"$f":"IF(SUM(I$63:I507)<($F$40-1),IF((F508+G508)*H508>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B508<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B508),0)","v":0},null,428.21786167792322,405.93192781076141,0.60163588023012171,93.864265283158772,0.95399638085417215,0.36984215867907005,0.96658617062039331,null,20,null,0,19.537602817841289,null,19.537602817841289,{"$f":"IF(J508=0,1,1000)*AVERAGE(C$63:C508)","v":232.52694758994832},null,{"$f":"(F508+G508)*SUM(F$63:G508)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.171392468546246,19.537602817841289,0,0,0,{"$f":"IF(SUM(I$63:I508)<($F$40-1),IF((F509+G509)*H509>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B509<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B509),0)","v":0},null,428.21786167792322,405.93192781076141,0.60163588023012171,93.864265283158772,0.95399638085417215,0.36984215867907005,0.96658617062039331,null,20,null,0,19.537602817841289,null,19.537602817841289,{"$f":"IF(J509=0,1,1000)*AVERAGE(C$63:C509)","v":232.51280372633263},null,{"$f":"(F509+G509)*SUM(F$63:G509)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.171392468546246,19.537602817841289,0,0,0,{"$f":"IF(SUM(I$63:I509)<($F$40-1),IF((F510+G510)*H510>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B510<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B510),0)","v":0},null,428.21786167792322,405.93192781076141,0.60163588023012171,93.864265283158772,0.95399638085417215,0.36984215867907005,0.96658617062039331,null,20,null,0,19.537602817841289,null,19.537602817841289,{"$f":"IF(J510=0,1,1000)*AVERAGE(C$63:C510)","v":232.49872300496526},null,{"$f":"(F510+G510)*SUM(F$63:G510)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.171392468546246,19.537602817841289,0,0,0,{"$f":"IF(SUM(I$63:I510)<($F$40-1),IF((F511+G511)*H511>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B511<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B511),0)","v":0},null,428.21786167792322,405.93192781076141,0.60163588023012171,93.864265283158772,0.95399638085417215,{"$f":"(1.1-0.1*U511^($R$24*($F$24+273)^4 +$S$24*($F$24+273)^3 + $T$24*($F$24+273)^2 + $U$24*($F$24+273) + $V$24))*V$59","v":0.36984215867907005},0.96658617062039331,null,20,null,0,19.537602817841289,null,19.537602817841289,{"$f":"IF(J511=0,1,1000)*AVERAGE(C$63:C511)","v":232.4847050039603},null,{"$f":"(F511+G511)*SUM(F$63:G511)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.171392468546246,19.537602817841289,0,0,0,{"$f":"IF(SUM(I$63:I511)<($F$40-1),IF((F512+G512)*H512>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B512<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B512),0)","v":0},null,428.21786167792322,405.93192781076141,0.60163588023012171,93.864265283158772,0.95399638085417215,0.36984215867907005,0.96658617062039331,null,20,null,0,19.537602817841289,null,19.537602817841289,{"$f":"IF(J512=0,1,1000)*AVERAGE(C$63:C512)","v":232.47074930518204},null,{"$f":"(F512+G512)*SUM(F$63:G512)","v":0},{"$f":"IF((F512+G512)=0,0,B512)","v":0},{"$f":"IF($AG512=1,$AH512,0)","v":0},{"$f":"IF($AG512=2,$AH512,0)","v":0},{"$f":"IF($AG512=3,$AH512,0)","v":0},{"$f":"IF($AG512=4,$AH512,0)","v":0},{"$f":"IF($AG512=5,$AH512,0)","v":0},{"$f":"IF($AG512=6,$AH512,0)","v":0},{"$f":"IF($AG512=7,$AH512,0)","v":0},{"$f":"IF($AG512=8,$AH512,0)","v":0}]
[null,{"$f":"IF(ROUND(B512,1)=F$48,F$48,IF(B512<$F$48,B512+1/12,B512))","v":20},{"$f":"IF(B512<F$48,IF(I512<1,C512*(1-$F$22/12), $C$63),C512)","v":226.20464055373324},10.171392468546246,19.537602817841289,0,{"$f":"IF(ROUND(B513,1)=F$48-5,IF(E513-(E512-E513)*60<1,1,0),IF(E513-(E512-E513)<0,1,0))","v":0},{"$f":"IF(ROUND(F$48-B513,2)<5,0,1)","v":0},{"$f":"IF(SUM(I$63:I512)<($F$40-1),IF((F513+G513)*H513>0,1,0),0)","v":0},{"$f":"IF(OR(I513=1,J512 =1), 1,0)","v":0},0,{"$f":"IF(B513<F$48,E513/((1+$F$38)^B513),0)","v":0},{"$f":"IF(B513<F$48,($F$33/1000)/((1+$F$38)^B513),0)","v":0},{"$f":"IF(J513<1, B513,N512)","v":20},{"$f":"IF(B513<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B513),0)","v":0},null,428.21786167792322,405.93192781076141,0.60163588023012171,93.864265283158772,0.95399638085417215,0.36984215867907005,0.96658617062039331,null,20,null,0,19.537602817841289,null,19.537602817841289,{"$f":"IF(J513=0,1,1000)*AVERAGE(C$63:C513)","v":232.45685549420321},null,{"$f":"(F513+G513)*SUM(F$63:G513)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.171392468546246,19.537602817841289,0,0,0,{"$f":"IF(SUM(I$63:I513)<($F$40-1),IF((F514+G514)*H514>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B514<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B514),0)","v":0},null,428.21786167792322,405.93192781076141,0.60163588023012171,93.864265283158772,0.95399638085417215,0.36984215867907005,0.96658617062039331,null,20,null,0,19.537602817841289,null,19.537602817841289,{"$f":"IF(J514=0,1,1000)*AVERAGE(C$63:C514)","v":232.44302316026415},null,{"$f":"(F514+G514)*SUM(F$63:G514)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.171392468546246,19.537602817841289,0,0,0,{"$f":"IF(SUM(I$63:I514)<($F$40-1),IF((F515+G515)*H515>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B515<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B515),0)","v":0},null,428.21786167792322,405.93192781076141,0.60163588023012171,93.864265283158772,0.95399638085417215,0.36984215867907005,0.96658617062039331,null,20,null,0,19.537602817841289,null,19.537602817841289,{"$f":"IF(J515=0,1,1000)*AVERAGE(C$63:C515)","v":232.42925189623207},null,{"$f":"(F515+G515)*SUM(F$63:G515)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.171392468546246,19.537602817841289,0,0,0,{"$f":"IF(SUM(I$63:I515)<($F$40-1),IF((F516+G516)*H516>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B516<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B516),0)","v":0},null,428.21786167792322,405.93192781076141,0.60163588023012171,93.864265283158772,0.95399638085417215,0.36984215867907005,0.96658617062039331,null,20,null,0,19.537602817841289,null,19.537602817841289,{"$f":"IF(J516=0,1,1000)*AVERAGE(C$63:C516)","v":232.41554129856141},null,{"$f":"(F516+G516)*SUM(F$63:G516)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.171392468546246,19.537602817841289,0,0,0,{"$f":"IF(SUM(I$63:I516)<($F$40-1),IF((F517+G517)*H517>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B517<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B517),0)","v":0},null,428.21786167792322,405.93192781076141,0.60163588023012171,93.864265283158772,0.95399638085417215,0.36984215867907005,0.96658617062039331,null,20,null,0,19.537602817841289,null,19.537602817841289,{"$f":"IF(J517=0,1,1000)*AVERAGE(C$63:C517)","v":232.4018909672541},null,{"$f":"(F517+G517)*SUM(F$63:G517)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.171392468546246,19.537602817841289,0,0,0,{"$f":"IF(SUM(I$63:I517)<($F$40-1),IF((F518+G518)*H518>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B518<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B518),0)","v":0},null,428.21786167792322,405.93192781076141,0.60163588023012171,93.864265283158772,0.95399638085417215,0.36984215867907005,0.96658617062039331,null,20,null,0,19.537602817841289,null,19.537602817841289,{"$f":"IF(J518=0,1,1000)*AVERAGE(C$63:C518)","v":232.38830050582095},null,{"$f":"(F518+G518)*SUM(F$63:G518)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.171392468546246,19.537602817841289,0,0,0,{"$f":"IF(SUM(I$63:I518)<($F$40-1),IF((F519+G519)*H519>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B519<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B519),0)","v":0},null,428.21786167792322,405.93192781076141,0.60163588023012171,93.864265283158772,0.95399638085417215,0.36984215867907005,0.96658617062039331,null,20,null,0,19.537602817841289,null,19.537602817841289,{"$f":"IF(J519=0,1,1000)*AVERAGE(C$63:C519)","v":232.37476952124308},null,{"$f":"(F519+G519)*SUM(F$63:G519)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.171392468546246,19.537602817841289,0,0,0,{"$f":"IF(SUM(I$63:I519)<($F$40-1),IF((F520+G520)*H520>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B520<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B520),0)","v":0},null,428.21786167792322,405.93192781076141,0.60163588023012171,93.864265283158772,0.95399638085417215,0.36984215867907005,0.96658617062039331,null,20,null,0,19.537602817841289,null,19.537602817841289,{"$f":"IF(J520=0,1,1000)*AVERAGE(C$63:C520)","v":232.36129762393415},null,{"$f":"(F520+G520)*SUM(F$63:G520)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.171392468546246,19.537602817841289,0,0,0,{"$f":"IF(SUM(I$63:I520)<($F$40-1),IF((F521+G521)*H521>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B521<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B521),0)","v":0},null,428.21786167792322,405.93192781076141,0.60163588023012171,93.864265283158772,0.95399638085417215,0.36984215867907005,0.96658617062039331,null,20,null,0,19.537602817841289,null,19.537602817841289,{"$f":"IF(J521=0,1,1000)*AVERAGE(C$63:C521)","v":232.34788442770278},null,{"$f":"(F521+G521)*SUM(F$63:G521)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.171392468546246,19.537602817841289,0,0,0,{"$f":"IF(SUM(I$63:I521)<($F$40-1),IF((F522+G522)*H522>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B522<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B522),0)","v":0},null,428.21786167792322,405.93192781076141,0.60163588023012171,93.864265283158772,0.95399638085417215,0.36984215867907005,0.96658617062039331,null,20,null,0,19.537602817841289,null,19.537602817841289,{"$f":"IF(J522=0,1,1000)*AVERAGE(C$63:C522)","v":232.33452954971591},null,{"$f":"(F522+G522)*SUM(F$63:G522)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.171392468546246,19.537602817841289,0,0,0,{"$f":"IF(SUM(I$63:I522)<($F$40-1),IF((F523+G523)*H523>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B523<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B523),0)","v":0},null,428.21786167792322,405.93192781076141,0.60163588023012171,93.864265283158772,0.95399638085417215,0.36984215867907005,0.96658617062039331,null,20,null,0,19.537602817841289,null,19.537602817841289,{"$f":"IF(J523=0,1,1000)*AVERAGE(C$63:C523)","v":232.32123261046215},null,{"$f":"(F523+G523)*SUM(F$63:G523)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.171392468546246,19.537602817841289,0,0,0,{"$f":"IF(SUM(I$63:I523)<($F$40-1),IF((F524+G524)*H524>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B524<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B524),0)","v":0},null,428.21786167792322,405.93192781076141,0.60163588023012171,93.864265283158772,0.95399638085417215,0.36984215867907005,0.96658617062039331,null,20,null,0,19.537602817841289,null,19.537602817841289,{"$f":"IF(J524=0,1,1000)*AVERAGE(C$63:C524)","v":232.30799323371602},null,{"$f":"(F524+G524)*SUM(F$63:G524)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.171392468546246,19.537602817841289,0,0,0,{"$f":"IF(SUM(I$63:I524)<($F$40-1),IF((F525+G525)*H525>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B525<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B525),0)","v":0},null,428.21786167792322,405.93192781076141,0.60163588023012171,93.864265283158772,0.95399638085417215,0.36984215867907005,0.96658617062039331,null,20,null,0,19.537602817841289,null,19.537602817841289,{"$f":"IF(J525=0,1,1000)*AVERAGE(C$63:C525)","v":232.29481104650225},null,{"$f":"(F525+G525)*SUM(F$63:G525)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.171392468546246,19.537602817841289,0,0,0,{"$f":"IF(SUM(I$63:I525)<($F$40-1),IF((F526+G526)*H526>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B526<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B526),0)","v":0},null,428.21786167792322,405.93192781076141,0.60163588023012171,93.864265283158772,0.95399638085417215,0.36984215867907005,0.96658617062039331,null,20,null,0,19.537602817841289,null,19.537602817841289,{"$f":"IF(J526=0,1,1000)*AVERAGE(C$63:C526)","v":232.28168567906093},null,{"$f":"(F526+G526)*SUM(F$63:G526)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.171392468546246,19.537602817841289,0,0,0,{"$f":"IF(SUM(I$63:I526)<($F$40-1),IF((F527+G527)*H527>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B527<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B527),0)","v":0},null,428.21786167792322,405.93192781076141,0.60163588023012171,93.864265283158772,0.95399638085417215,0.36984215867907005,0.96658617062039331,null,20,null,0,19.537602817841289,null,19.537602817841289,{"$f":"IF(J527=0,1,1000)*AVERAGE(C$63:C527)","v":232.26861676481295},null,{"$f":"(F527+G527)*SUM(F$63:G527)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.171392468546246,19.537602817841289,0,0,0,{"$f":"IF(SUM(I$63:I527)<($F$40-1),IF((F528+G528)*H528>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B528<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B528),0)","v":0},null,428.21786167792322,405.93192781076141,0.60163588023012171,93.864265283158772,0.95399638085417215,0.36984215867907005,0.96658617062039331,null,20,null,0,19.537602817841289,null,19.537602817841289,{"$f":"IF(J528=0,1,1000)*AVERAGE(C$63:C528)","v":232.25560394032567},null,{"$f":"(F528+G528)*SUM(F$63:G528)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.171392468546246,19.537602817841289,0,0,0,{"$f":"IF(SUM(I$63:I528)<($F$40-1),IF((F529+G529)*H529>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B529<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B529),0)","v":0},null,428.21786167792322,405.93192781076141,0.60163588023012171,93.864265283158772,0.95399638085417215,0.36984215867907005,0.96658617062039331,null,20,null,0,19.537602817841289,null,19.537602817841289,{"$f":"IF(J529=0,1,1000)*AVERAGE(C$63:C529)","v":232.24264684527944},null,{"$f":"(F529+G529)*SUM(F$63:G529)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.171392468546246,19.537602817841289,0,0,0,{"$f":"IF(SUM(I$63:I529)<($F$40-1),IF((F530+G530)*H530>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B530<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B530),0)","v":0},null,428.21786167792322,405.93192781076141,0.60163588023012171,93.864265283158772,0.95399638085417215,0.36984215867907005,0.96658617062039331,null,20,null,0,19.537602817841289,null,19.537602817841289,{"$f":"IF(J530=0,1,1000)*AVERAGE(C$63:C530)","v":232.22974512243428},null,{"$f":"(F530+G530)*SUM(F$63:G530)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.171392468546246,19.537602817841289,0,0,0,{"$f":"IF(SUM(I$63:I530)<($F$40-1),IF((F531+G531)*H531>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B531<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B531),0)","v":0},null,428.21786167792322,405.93192781076141,0.60163588023012171,93.864265283158772,0.95399638085417215,0.36984215867907005,0.96658617062039331,null,20,null,0,19.537602817841289,null,19.537602817841289,{"$f":"IF(J531=0,1,1000)*AVERAGE(C$63:C531)","v":232.21689841759698},null,{"$f":"(F531+G531)*SUM(F$63:G531)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.171392468546246,19.537602817841289,0,0,0,{"$f":"IF(SUM(I$63:I531)<($F$40-1),IF((F532+G532)*H532>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B532<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B532),0)","v":0},null,428.21786167792322,405.93192781076141,0.60163588023012171,93.864265283158772,0.95399638085417215,0.36984215867907005,0.96658617062039331,null,20,null,0,19.537602817841289,null,19.537602817841289,{"$f":"IF(J532=0,1,1000)*AVERAGE(C$63:C532)","v":232.20410637958875},null,{"$f":"(F532+G532)*SUM(F$63:G532)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.171392468546246,19.537602817841289,0,0,0,{"$f":"IF(SUM(I$63:I532)<($F$40-1),IF((F533+G533)*H533>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B533<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B533),0)","v":0},null,428.21786167792322,405.93192781076141,0.60163588023012171,93.864265283158772,0.95399638085417215,0.36984215867907005,0.96658617062039331,null,20,null,0,19.537602817841289,null,19.537602817841289,{"$f":"IF(J533=0,1,1000)*AVERAGE(C$63:C533)","v":232.1913686602133},null,{"$f":"(F533+G533)*SUM(F$63:G533)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.171392468546246,19.537602817841289,0,0,0,{"$f":"IF(SUM(I$63:I533)<($F$40-1),IF((F534+G534)*H534>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B534<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B534),0)","v":0},null,428.21786167792322,405.93192781076141,0.60163588023012171,93.864265283158772,0.95399638085417215,0.36984215867907005,0.96658617062039331,null,20,null,0,19.537602817841289,null,19.537602817841289,{"$f":"IF(J534=0,1,1000)*AVERAGE(C$63:C534)","v":232.17868491422499},null,{"$f":"(F534+G534)*SUM(F$63:G534)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.171392468546246,19.537602817841289,0,0,0,{"$f":"IF(SUM(I$63:I534)<($F$40-1),IF((F535+G535)*H535>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B535<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B535),0)","v":0},null,428.21786167792322,405.93192781076141,0.60163588023012171,93.864265283158772,0.95399638085417215,0.36984215867907005,0.96658617062039331,null,20,null,0,19.537602817841289,null,19.537602817841289,{"$f":"IF(J535=0,1,1000)*AVERAGE(C$63:C535)","v":232.16605479929797},null,{"$f":"(F535+G535)*SUM(F$63:G535)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.171392468546246,19.537602817841289,0,0,0,{"$f":"IF(SUM(I$63:I535)<($F$40-1),IF((F536+G536)*H536>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B536<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B536),0)","v":0},null,428.21786167792322,405.93192781076141,0.60163588023012171,93.864265283158772,0.95399638085417215,0.36984215867907005,0.96658617062039331,null,20,null,0,19.537602817841289,null,19.537602817841289,{"$f":"IF(J536=0,1,1000)*AVERAGE(C$63:C536)","v":232.15347797599512},null,{"$f":"(F536+G536)*SUM(F$63:G536)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.171392468546246,19.537602817841289,0,0,0,{"$f":"IF(SUM(I$63:I536)<($F$40-1),IF((F537+G537)*H537>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B537<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B537),0)","v":0},null,428.21786167792322,405.93192781076141,0.60163588023012171,93.864265283158772,0.95399638085417215,0.36984215867907005,0.96658617062039331,null,20,null,0,19.537602817841289,null,19.537602817841289,{"$f":"IF(J537=0,1,1000)*AVERAGE(C$63:C537)","v":232.14095410773771},null,{"$f":"(F537+G537)*SUM(F$63:G537)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.171392468546246,19.537602817841289,0,0,0,{"$f":"IF(SUM(I$63:I537)<($F$40-1),IF((F538+G538)*H538>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B538<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B538),0)","v":0},null,428.21786167792322,405.93192781076141,0.60163588023012171,93.864265283158772,0.95399638085417215,0.36984215867907005,0.96658617062039331,null,20,null,0,19.537602817841289,null,19.537602817841289,{"$f":"IF(J538=0,1,1000)*AVERAGE(C$63:C538)","v":232.12848286077553},null,{"$f":"(F538+G538)*SUM(F$63:G538)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.171392468546246,19.537602817841289,0,0,0,{"$f":"IF(SUM(I$63:I538)<($F$40-1),IF((F539+G539)*H539>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B539<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B539),0)","v":0},null,428.21786167792322,405.93192781076141,0.60163588023012171,93.864265283158772,0.95399638085417215,0.36984215867907005,0.96658617062039331,null,20,null,0,19.537602817841289,null,19.537602817841289,{"$f":"IF(J539=0,1,1000)*AVERAGE(C$63:C539)","v":232.11606390415702},null,{"$f":"(F539+G539)*SUM(F$63:G539)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.171392468546246,19.537602817841289,0,0,0,{"$f":"IF(SUM(I$63:I539)<($F$40-1),IF((F540+G540)*H540>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B540<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B540),0)","v":0},null,428.21786167792322,405.93192781076141,0.60163588023012171,93.864265283158772,0.95399638085417215,0.36984215867907005,0.96658617062039331,null,20,null,0,19.537602817841289,null,19.537602817841289,{"$f":"IF(J540=0,1,1000)*AVERAGE(C$63:C540)","v":232.10369690970009},null,{"$f":"(F540+G540)*SUM(F$63:G540)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.171392468546246,19.537602817841289,0,0,{"$f":"IF(ROUND(F$48-B541,2)<5,0,1)","v":0},{"$f":"IF(SUM(I$63:I540)<($F$40-1),IF((F541+G541)*H541>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B541<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B541),0)","v":0},null,428.21786167792322,405.93192781076141,0.60163588023012171,93.864265283158772,0.95399638085417215,0.36984215867907005,0.96658617062039331,null,20,null,0,19.537602817841289,null,19.537602817841289,{"$f":"IF(J541=0,1,1000)*AVERAGE(C$63:C541)","v":232.09138155196322},null,{"$f":"(F541+G541)*SUM(F$63:G541)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.171392468546246,19.537602817841289,0,0,0,{"$f":"IF(SUM(I$63:I541)<($F$40-1),IF((F542+G542)*H542>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B542<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B542),0)","v":0},null,428.21786167792322,405.93192781076141,0.60163588023012171,93.864265283158772,0.95399638085417215,0.36984215867907005,0.96658617062039331,null,20,null,0,19.537602817841289,null,19.537602817841289,{"$f":"IF(J542=0,1,1000)*AVERAGE(C$63:C542)","v":232.07911750821691},null,{"$f":"(F542+G542)*SUM(F$63:G542)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.171392468546246,19.537602817841289,0,0,0,{"$f":"IF(SUM(I$63:I542)<($F$40-1),IF((F543+G543)*H543>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B543<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B543),0)","v":0},null,428.21786167792322,405.93192781076141,0.60163588023012171,93.864265283158772,0.95399638085417215,0.36984215867907005,0.96658617062039331,null,20,null,0,19.537602817841289,null,19.537602817841289,{"$f":"IF(J543=0,1,1000)*AVERAGE(C$63:C543)","v":232.06690445841551},null,{"$f":"(F543+G543)*SUM(F$63:G543)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,"SUMS:",{"$f":"SUM(I63:I543)","v":0},null,{"$f":"SUM(K63:K543)","v":0},{"$f":"SUM(L63:L543)","v":3005.8699241471695},{"$f":"SUM(M63:M543)","v":3297.4656330114231},{"$f":"N543","v":20},{"$f":"SUM(O63:O543)","v":10.811242037567913}]
[]
[]
[]
[null,null,"IMPROVED"]
[null,null,null,null,null,"Criteria for Replacing Reservoir",null,null,null,null,"Sums of Discounted Amounts"]
[null,null,null,null,null,"I","II","III","Final","Logic:",null,null,null,"System",null,null,null,null,null,null,"eff/eff,design",{"$f":"H$26","v":0.41179317066001059},null,null,null,null,null,null,null,{"$f":"H48","v":30}]
[null,null,"[u]","Plant Be,","Sales","T <","Power <","No change","Replace","Reservoir","N.","Actual","Design","Initial",null,null,{"$f":"V12","v":60},{"$f":"W12","v":28.093532960000005},5.5531784907809009E-2,"   <------","ambient condition",null,null,null,null,null,"Power at replacement",null,null,"Power at plant life"]
[null,null,"Prd Fluid T","fn(DD Rate, ","Power,","T.o - max"," Pwr.o/2","in final","Reservoir","has been","Reservoirs","Power","Power","Life, ","Unit",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(MAX(AA554:AA1035)=0,1000,MAX(AA554:AA1035))","v":1000},{"$f":"MIN(AB554:AB1035)","v":41.68789700339029},null,{"$f":"MIN(AD554:AD1034)","v":44.335897963374784},{"$f":"MIN(AE554:AE1034)","v":232.10411005082543}]
[null,"Year","Deg C","2nd law η)","MWe","?","?","5 years","?","rplc'd.","Added","Output","Output","Years","Value",null,"T,F","h","s","ae","T/T,design","2nd law eff",null,null,null,null,"first ","replacement",null,null,null,null,"# replacements","Replacement","1st","2nd","3rd","4th","5th","6th","7th","8th"]
[null,0,{"$f":"H17","v":250},{"$f":"V554*T554/3.413","v":14.200889220336153},{"$f":"(D554*$H$23/1000-H$32)/1000","v":50.000244931082726},{"$f":"IF(C554 <= $C$554- $H$35,1,0)","v":0},{"$f":"IF(E554<=($H$30-$H$32-$H$37)/1000,1,0)*0","v":0},{"$f":"IF(H$48-B554<5,0,1)","v":1},0,0,{"$f":"I554/(1+$H$38)^B554","v":0},{"$f":"E554/((1+$H$38)^B554)","v":50.000244931082726},{"$f":"($H$33/1000)/((1+$H$38)^B554)","v":50},{"$f":"IF(J554<1, B554,N553)","v":0},{"$f":"(1/12)/(1+$H$38)^B554","v":8.3333333333333329E-2},null,{"$f":"C554*1.8+32-H$20","v":476.48851320731592},{"$f":"R$9*$Q554^6+S$9*$Q554^5+T$9*$Q554^4+U$9*$Q554^3+V$9*$Q554^2+W$9*$Q554+X$9","v":460.38215931037735},{"$f":"R$10*$Q554^6+S$10*$Q554^5+T$10*$Q554^4+U$10*$Q554^3+V$10*$Q554^2+W$10*$Q554+X$10","v":0.66051187987431614},{"$f":"(R554-R$60)-(Q$60+460)*(S554-S$60)","v":117.69897696779361},{"$f":"((Q554+460)/(H$24*1.8+32+460))","v":1},{"$f":"(1.1-0.1*U554^($R$24*($H$24+273)^4 +$S$24*($H$24+273)^3 + $T$24*($H$24+273)^2 + $U$24*($H$24+273) + $V$24))*V$550","v":0.41179317066001059},{"$f":"E554-E63","v":25.000451086184682},null,null,null,{"$f":"IF(J554=0,0,B554)","v":0},{"$f":"E554","v":50.000244931082726},null,{"$f":"IF(B554<=AD550,E554,AB554)","v":50.000244931082726},{"$f":"IF(J554=0,1,1000)*AVERAGE(C$63:C554)","v":232.10411005082543},null,{"$f":"(F554+G554)*SUM(F$554:G554)","v":0},{"$f":"IF((F554+G554)=0,0,B554)","v":0},{"$f":"IF($AG554=1,$AH554,0)","v":0},{"$f":"IF($AG554=2,$AH554,0)","v":0},{"$f":"IF($AG554=3,$AH554,0)","v":0},{"$f":"IF($AG554=4,$AH554,0)","v":0},{"$f":"IF($AG554=5,$AH554,0)","v":0},{"$f":"IF($AG554=6,$AH554,0)","v":0},{"$f":"IF($AG554=7,$AH554,0)","v":0},{"$f":"IF($AG554=8,$AH554,0)","v":0}]
[null,{"$f":"IF(ROUND(B554,1)=H$48,H$48,IF(B554<$H$48,B554+1/12,B554))","v":8.3333333333333329E-2},{"$f":"IF(B554<H$48,IF(I554<1,C554*(1-$H$22/12), $C$63),C554)","v":249.94791666666666},14.194079580810035,49.97543182691853,{"$f":"IF(B555>H$48-5,0,IF(C555 <= $C$554- $H$35,1,0))","v":0},{"$f":"IF(ROUND(B555,1)=H$48-5,IF(E555-(E554-E555)*60<1,1,0),IF(E555-(E554-E555)<0,1,0))","v":0},{"$f":"IF(ROUND(H$48-B555,2)<5,0,1)","v":1},{"$f":"IF(SUM(I$554:I554)<($H$40-1),IF((F555+G555)*H555>0,1,0),0)","v":0},{"$f":"IF(OR(I555=1,J554 =1), 1,0)","v":0},0,{"$f":"IF(B555<H$48,E555/((1+$H$38)^B555),0)","v":49.694452169405253},{"$f":"IF(B555<H$48,($H$33/1000)/((1+$H$38)^B555),0)","v":49.71888221147703},{"$f":"IF(J555<1, B555,N554)","v":8.3333333333333329E-2},{"$f":"IF(B555<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B555),0)","v":8.2850041425020712E-2},null,{"$f":"C555*1.8+32-H$20","v":476.39476320731592},460.27392974233561,0.66039818808381301,117.6498671308135,{"$f":"((Q555+460)/(H$24*1.8+32+460))","v":0.99989989199154305},0.41176751653650312,25.000762915998866,null,null,null,{"$f":"IF(AA554>0,AA554,IF(K555=0,0,B555))","v":0},{"$f":"IF(AA554>0,AB554,E555)","v":49.97543182691853},null,{"$f":"IF(B555<=AD$59,E555,AD554)","v":49.97543182691853},{"$f":"IF(J555=0,1,1000)*AVERAGE(C$63:C555)","v":232.14105374982304},null,{"$f":"(F555+G555)*SUM(F$554:G555)","v":0},{"$f":"IF((F555+G555)=0,0,B555)","v":0},{"$f":"IF($AG555=1,$AH555,0)","v":0},{"$f":"IF($AG555=2,$AH555,0)","v":0},{"$f":"IF($AG555=3,$AH555,0)","v":0},{"$f":"IF($AG555=4,$AH555,0)","v":0},{"$f":"IF($AG555=5,$AH555,0)","v":0},{"$f":"IF($AG555=6,$AH555,0)","v":0},{"$f":"IF($AG555=7,$AH555,0)","v":0},{"$f":"IF($AG555=8,$AH555,0)","v":0}]
[null,{"$f":"IF(ROUND(B555,1)=H$48,H$48,IF(B555<$H$48,B555+1/12,B555))","v":0.16666666666666666},249.89584418402777,14.187272847354455,49.950629311953762,0,{"$f":"IF(ROUND(B556,1)=H$48-5,IF(E556-(E555-E556)*60<1,1,0),IF(E556-(E555-E556)<0,1,0))","v":0},{"$f":"IF(ROUND(H$48-B556,2)<5,0,1)","v":1},{"$f":"IF(SUM(I$554:I555)<($H$40-1),IF((F556+G556)*H556>0,1,0),0)","v":0},0,0,{"$f":"IF(B556<H$48,E556/((1+$H$38)^B556),0)","v":49.390527877622851},{"$f":"IF(B556<H$48,($H$33/1000)/((1+$H$38)^B556),0)","v":49.439344967174542},{"$f":"IF(J556<1, B556,N555)","v":0.16666666666666666},{"$f":"IF(B556<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B556),0)","v":8.2369552369531779E-2},null,476.30103273856588,460.16573346740415,0.66028451851054792,117.6007790339799,0.99979980483892117,0.4117418492102829,25.001063829594614,null,null,null,{"$f":"IF(AA555>0,AA555,IF(K556=0,0,B556))","v":0},{"$f":"IF(AA555>0,AB555,E556)","v":49.950629311953762},null,{"$f":"IF(B556<=AD$59,E556,AD555)","v":49.950629311953762},{"$f":"IF(J556=0,1,1000)*AVERAGE(C$63:C556)","v":232.17773720113337},null,{"$f":"(F556+G556)*SUM(F$554:G556)","v":0},0,0,0,0,0,0,0,0,0]
[null,0.25,249.84378254982275,14.180469018324118,49.925837380193244,0,0,1,{"$f":"IF(SUM(I$554:I556)<($H$40-1),IF((F557+G557)*H557>0,1,0),0)","v":0},0,0,49.088460646946864,49.161379380710613,0.25,{"$f":"IF(B557<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B557),0)","v":8.189184991171343E-2},null,476.20732179699689,460.05757046719987,0.66017087114403239,117.55171266436366,0.99969973853778948,0.41171616867656469,25.001353844938802,null,null,null,0,49.925837380193244,null,{"$f":"IF(B557<=AD$59,E557,AD556)","v":49.925837380193244},{"$f":"IF(J557=0,1,1000)*AVERAGE(C$63:C557)","v":232.21416203690387},null,{"$f":"(F557+G557)*SUM(F$554:G557)","v":0},0,0,0,0,0,0,0,0,0]
[null,0.33333333333333331,249.79173176179154,14.173668092075365,49.901056025647819,0,0,1,{"$f":"IF(SUM(I$554:I557)<($H$40-1),IF((F558+G558)*H558>0,1,0),0)","v":0},0,0,48.788239138216383,48.884976615665735,0.33333333333333331,{"$f":"IF(B558<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B558),0)","v":8.1416917890684448E-2},null,476.11363037854068,459.94944072335687,0.66005724597378757,117.50266800904802,0.9995996930838037,0.41169047493056271,25.001632979958316,null,null,null,0,49.901056025647819,null,49.901056025647819,{"$f":"IF(J558=0,1,1000)*AVERAGE(C$63:C558)","v":232.25032987584399},null,{"$f":"(F558+G558)*SUM(F$554:G558)","v":0},0,0,0,0,0,0,0,0,0]
[null,0.41666666666666663,249.7396918176745,14.166870066966077,49.876285242333864,0,0,1,{"$f":"IF(SUM(I$554:I558)<($H$40-1),IF((F559+G559)*H559>0,1,0),0)","v":0},0,0,48.489852081472876,48.610127885301878,0.41666666666666663,{"$f":"IF(B559<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B559),0)","v":8.094474023928859E-2},null,476.01995847913003,459.8413442175264,0.65994364298934494,117.45364505512771,0.99949966847262106,0.41166476796749119,25.0019012525397,null,null,null,0,49.876285242333864,null,49.876285242333864,{"$f":"IF(J559=0,1,1000)*AVERAGE(C$63:C559)","v":232.28624232336313},null,{"$f":"(F559+G559)*SUM(F$554:G559)","v":0},0,0,0,0,0,0,0,0,0]
[null,0.49999999999999994,249.68766271521247,14.160074941355722,49.851525024273585,0,0,1,{"$f":"IF(SUM(I$554:I559)<($H$40-1),IF((F560+G560)*H560>0,1,0),0)","v":0},0,0,48.193288275538286,48.336824452283182,0.49999999999999994,{"$f":"IF(B560<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B560),0)","v":8.0475300983551212E-2},null,475.92630609469836,459.7332809313765,0.65983006218024542,117.40464378970955,0.99939966469989894,0.41163904778256333,25.002158680529401,null,null,null,0,49.851525024273585,null,49.851525024273585,{"$f":"IF(J560=0,1,1000)*AVERAGE(C$63:C560)","v":232.32190097170707},null,{"$f":"(F560+G560)*SUM(F$554:G560)","v":0},0,0,0,0,0,0,0,0,0]
[null,0.58333333333333326,249.63564445214678,14.153282713605405,49.826775365495145,0,0,1,{"$f":"IF(SUM(I$554:I560)<($H$40-1),IF((F561+G561)*H561>0,1,0),0)","v":0},0,0,47.898536587595515,48.065057628398201,0.58333333333333326,{"$f":"IF(B561<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B561),0)","v":8.0008584242138733E-2},null,475.83267322118013,459.62525084659268,0.65971650353603994,117.35566419991255,0.99929968176129613,0.41161331437099258,25.002405281734504,null,null,null,0,49.826775365495145,null,49.826775365495145,{"$f":"IF(J561=0,1,1000)*AVERAGE(C$63:C561)","v":232.35730740009245},null,{"$f":"(F561+G561)*SUM(F$554:G561)","v":0},0,0,0,0,0,0,0,0,0]
[null,0.66666666666666663,249.58363702621924,14.146493382077786,49.802036260032374,0,0,1,{"$f":"IF(SUM(I$554:I561)<($H$40-1),IF((F562+G562)*H562>0,1,0),0)","v":0},0,0,47.605585952771072,47.794818774283719,0.66666666666666663,{"$f":"IF(B562<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B562),0)","v":7.9544574225821438E-2},null,475.73905985451057,459.51725394487727,0.65960296704628907,117.30670627286759,0.99919971965247212,0.41158756772799138,25.002641073921758,null,null,null,0,49.802036260032374,null,49.802036260032374,{"$f":"IF(J562=0,1,1000)*AVERAGE(C$63:C562)","v":232.39246317483966},null,{"$f":"(F562+G562)*SUM(F$554:G562)","v":0},0,0,0,0,0,0,0,0,0]
[null,0.75,249.53164043517211,14.13970694513714,49.777307701924983,0,0,1,{"$f":"IF(SUM(I$554:I562)<($H$40-1),IF((F563+G563)*H563>0,1,0),0)","v":0},0,0,47.314425373720674,47.526099299150054,0.75,{"$f":"IF(B563<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B563),0)","v":7.9083255236939279E-2},null,475.64546599062572,459.40929020794965,0.65948945270056292,117.25776999571758,0.9990997783690877,0.41156180784877228,25.002866074818701,null,null,null,0,49.777307701924983,null,49.777307701924983,{"$f":"IF(J563=0,1,1000)*AVERAGE(C$63:C563)","v":232.42736984950429},null,{"$f":"(F563+G563)*SUM(F$554:G563)","v":0},0,0,0,0,0,0,0,0,0]
[null,0.83333333333333337,249.47965467674811,14.1329234011493,49.752589685218361,0,0,1,{"$f":"IF(SUM(I$554:I563)<($H$40-1),IF((F564+G564)*H564>0,1,0),0)","v":0},0,0,47.025043920217108,47.258890660508058,0.83333333333333337,{"$f":"IF(B564<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B564),0)","v":7.8624611668870872E-2},null,475.55189162546253,459.30135961754627,0.6593759604884416,117.20885535561729,0.99899985790680379,0.411536034728547,25.003080302113045,null,null,null,0,49.752589685218361,null,49.752589685218361,{"$f":"IF(J564=0,1,1000)*AVERAGE(C$63:C564)","v":232.46202896500682},null,{"$f":"(F564+G564)*SUM(F$554:G564)","v":0},0,0,0,0,0,0,0,0,0]
[null,0.91666666666666674,249.42767974869045,14.126142748481689,49.727882203963674,0,0,1,{"$f":"IF(SUM(I$554:I564)<($H$40-1),IF((F565+G565)*H565>0,1,0),0)","v":0},0,0,46.73743072874079,46.993184363897441,0.91666666666666674,{"$f":"IF(B565<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B565),0)","v":7.8168628005505419E-2},null,475.45833675495874,459.19346215542055,0.65926249039951512,117.15996233973334,0.99889995826128286,0.4115102483625272,25.003283773453173,null,null,null,0,49.727882203963674,null,49.727882203963674,{"$f":"IF(J565=0,1,1000)*AVERAGE(C$63:C565)","v":232.49644204976076},null,{"$f":"(F565+G565)*SUM(F$554:G565)","v":0},0,0,0,0,0,0,0,0,0]
[null,1,249.37571564874281,14.119364985503351,49.703185252218034,0,0,1,{"$f":"IF(SUM(I$554:I565)<($H$40-1),IF((F566+G566)*H566>0,1,0),0)","v":0},0,0,46.451575002072929,46.728971962616818,1,{"$f":"IF(B566<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B566),0)","v":7.7715288820717904E-2},null,475.36480137505299,459.08559780334281,0.65914904242338224,117.1110909352447,0.99880007942818827,0.41148444874592388,25.003476506448308,null,null,null,0,49.703185252218034,null,49.703185252218034,{"$f":"IF(J566=0,1,1000)*AVERAGE(C$63:C566)","v":232.53061061979918},null,{"$f":"(F566+G566)*SUM(F$554:G566)","v":0},0,0,0,0,0,0,0,0,0]
[null,1.0833333333333333,249.32376237464931,14.112590110584808,49.678498824043899,0,0,1,{"$f":"IF(SUM(I$554:I566)<($H$40-1),IF((F567+G567)*H567>0,1,0),0)","v":0},0,0,46.167466008890443,46.466245057455168,1.0833333333333333,{"$f":"IF(B567<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B567),0)","v":7.726457877784712E-2},null,475.27128548168469,458.97776654310024,0.65903561654965293,117.06224112934137,0.99870022140318371,0.41145863587394776,25.003658518667851,null,null,null,0,49.678498824043899,null,49.678498824043899,{"$f":"IF(J567=0,1,1000)*AVERAGE(C$63:C567)","v":232.56453617889989},null,{"$f":"(F567+G567)*SUM(F$554:G567)","v":0},0,0,0,0,0,0,0,0,0]
[null,1.1666666666666665,249.27181992415458,14.105818122098285,49.653822913509963,0,0,1,{"$f":"IF(SUM(I$554:I567)<($H$40-1),IF((F568+G568)*H568>0,1,0),0)","v":0},0,0,45.885093083364758,46.204995296424805,1.1666666666666665,{"$f":"IF(B568<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B568),0)","v":7.681648262917691E-2},null,475.17778907079418,458.86996835649734,0.65892221276794571,117.01341290922625,0.99860038418193442,0.41143280974180918,25.003829827642889,null,null,null,0,49.653822913509963,null,49.653822913509963,{"$f":"IF(J568=0,1,1000)*AVERAGE(C$63:C568)","v":232.59822021870886},null,{"$f":"(F568+G568)*SUM(F$554:G568)","v":0},0,0,0,0,0,0,0,0,0]
[null,1.2499999999999998,249.2198882950037,14.099049018417462,49.629157514690199,0,0,1,{"$f":"IF(SUM(I$554:I568)<($H$40-1),IF((F569+G569)*H569>0,1,0),0)","v":0},0,0,45.604445624761311,45.945214374495905,1.2499999999999998,{"$f":"IF(B569<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B569),0)","v":7.6370985215420309E-2},null,475.08431213832256,458.76220322535499,0.65880883106788934,116.96460626211319,0.99850056776010598,0.41140697034471779,25.003990450864737,null,null,null,0,49.629157514690199,null,49.629157514690199,{"$f":"IF(J569=0,1,1000)*AVERAGE(C$63:C569)","v":232.63166421886237},null,{"$f":"(F569+G569)*SUM(F$554:G569)","v":0},0,0,0,0,0,0,0,0,0]
[null,1.333333333333333,249.16796748494224,14.092282797917749,49.604502621664892,0,0,1,{"$f":"IF(SUM(I$554:I569)<($H$40-1),IF((F570+G570)*H570>0,1,0),0)","v":0},0,0,45.32551309704332,45.686894033332457,1.333333333333333,{"$f":"IF(B570<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B570),0)","v":7.5928071465206595E-2},null,474.99085468021195,458.65447113151157,0.65869547143912155,116.91582117522904,0.99840077213336575,0.41138111767788343,25.004140405786536,null,null,null,0,49.604502621664892,null,49.604502621664892,{"$f":"IF(J570=0,1,1000)*AVERAGE(C$63:C570)","v":232.66486964710751},null,{"$f":"(F570+G570)*SUM(F$554:G570)","v":0},0,0,0,0,0,0,0,0,0]
[null,1.4166666666666663,249.11605749171619,14.085519458975945,49.579858228519399,0,0,1,{"$f":"IF(SUM(I$554:I570)<($H$40-1),IF((F571+G571)*H571>0,1,0),0)","v":0},0,0,45.048285028475966,45.430026061029785,1.4166666666666663,{"$f":"IF(B571<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B571),0)","v":7.5487726394571589E-2},null,474.89741669240505,458.54677205682157,0.65858213387129061,116.86705763581114,0.99830099729738098,0.41135525173651499,25.004279709821979,null,null,null,0,49.579858228519399,null,49.579858228519399,{"$f":"IF(J571=0,1,1000)*AVERAGE(C$63:C571)","v":232.69783795942135},null,{"$f":"(F571+G571)*SUM(F$554:G571)","v":0},0,0,0,0,0,0,0,0,0]
[null,1.4999999999999996,249.06415831307208,14.078758999970544,49.555224329345229,0,0,1,{"$f":"IF(SUM(I$554:I571)<($H$40-1),IF((F572+G572)*H572>0,1,0),0)","v":0},0,0,44.772751011235002,45.174602291853432,1.4999999999999996,{"$f":"IF(B572<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B572),0)","v":7.5049935106450638E-2},null,474.80399817084566,458.43910598315716,0.65846881835405424,116.81831563110961,0.99820124324782045,0.41132937251582119,25.004408380346394,null,null,null,0,49.555224329345229,null,49.555224329345229,{"$f":"IF(J572=0,1,1000)*AVERAGE(C$63:C572)","v":232.73057060012869},null,{"$f":"(F572+G572)*SUM(F$554:G572)","v":0},0,0,0,0,0,0,0,0,0]
[null,1.5833333333333328,249.01226994675685,14.072001419281561,49.530600918239465,0,0,1,{"$f":"IF(SUM(I$554:I572)<($H$40-1),IF((F573+G573)*H573>0,1,0),0)","v":0},0,0,44.498900701016311,44.920614605979623,1.5833333333333328,{"$f":"IF(B573<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B573),0)","v":7.4614682790174608E-2},null,474.71059911147825,458.33147289240668,0.65835552487707949,116.76959514838603,0.99810150998035352,0.41130348001101036,25.004526434696448,null,null,null,0,49.530600918239465,null,49.530600918239465,{"$f":"IF(J573=0,1,1000)*AVERAGE(C$63:C573)","v":232.76306900201817},null,{"$f":"(F573+G573)*SUM(F$554:G573)","v":0},0,0,0,0,0,0,0,0,0]
[null,1.6666666666666661,248.96039239051794,14.065246715290582,49.50598798930487,0,0,1,{"$f":"IF(SUM(I$554:I573)<($H$40-1),IF((F574+G574)*H574>0,1,0),0)","v":0},0,0,44.226723816648459,44.668054929237115,1.6666666666666661,{"$f":"IF(B574<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B574),0)","v":7.4181954720968959E-2},null,474.61721951024822,458.22387276647567,0.65824225343004328,116.72089617491383,0.99800179749065066,0.41127757421729028,25.00463389017024,null,null,null,0,49.50598798930487,null,49.50598798930487,{"$f":"IF(J574=0,1,1000)*AVERAGE(C$63:C574)","v":232.79533458645741},null,{"$f":"(F574+G574)*SUM(F$554:G574)","v":0},0,0,0,0,0,0,0,0,0]
[null,1.7499999999999993,248.90852564210323,14.058494886380755,49.481385536649945,0,0,1,{"$f":"IF(SUM(I$554:I574)<($H$40-1),IF((F575+G575)*H575>0,1,0),0)","v":0},0,0,43.95621013970753,44.416915232850521,1.7499999999999993,{"$f":"IF(B575<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B575),0)","v":7.3751736259455455E-2},null,474.52385936310174,458.11630558728621,0.65812900400263208,116.67221869797817,0.99790210577438321,0.41125165512986855,25.004730764027556,null,null,null,0,49.481385536649945,null,49.481385536649945,{"$f":"IF(J575=0,1,1000)*AVERAGE(C$63:C575)","v":232.82736876350643},null,{"$f":"(F575+G575)*SUM(F$554:G575)","v":0},0,0,0,0,0,0,0,0,0]
[null,1.8333333333333326,248.85666969926112,14.051745930936827,49.456793554388994,0,0,1,{"$f":"IF(SUM(I$554:I575)<($H$40-1),IF((F576+G576)*H576>0,1,0),0)","v":0},0,0,43.687349514134375,44.1671875331851,1.8333333333333326,{"$f":"IF(B576<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B576),0)","v":7.3324012851157042E-2},null,474.43051866598591,458.00877133677739,0.6580157765845418,116.62356270487629,0.99780243482722308,0.41122572274395219,25.00481707349001,null,null,null,0,49.456793554388994,null,49.456793554388994,{"$f":"IF(J576=0,1,1000)*AVERAGE(C$63:C576)","v":232.85917293202976},null,{"$f":"(F576+G576)*SUM(F$554:G576)","v":0},0,0,0,0,0,0,0,0,0]
[null,1.9166666666666659,248.80482455974044,14.044999847345029,49.432212036641744,0,0,1,{"$f":"IF(SUM(I$554:I576)<($H$40-1),IF((F577+G577)*H577>0,1,0),0)","v":0},0,0,43.420131845853753,43.91886389149294,1.9166666666666659,{"$f":"IF(B577<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B577),0)","v":7.2898770026005352E-2},null,474.33719741484873,457.90126999690483,0.65790257116547857,116.57492818291661,0.99770278464484397,0.41119977705474808,25.004892835740769,null,null,null,0,49.432212036641744,null,49.432212036641744,{"$f":"IF(J577=0,1,1000)*AVERAGE(C$63:C577)","v":232.8907484798074},null,{"$f":"(F577+G577)*SUM(F$554:G577)","v":0},0,0,0,0,0,0,0,0,0]
[null,1.9999999999999991,248.75299022129047,14.03825663399321,49.407640977533795,0,0,1,{"$f":"IF(SUM(I$554:I577)<($H$40-1),IF((F578+G578)*H578>0,1,0),0)","v":0},0,0,43.154547102396535,43.671936413660582,1.9999999999999991,{"$f":"IF(B578<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B578),0)","v":7.2475993397851213E-2},null,474.24389560563878,457.79380154964105,0.65778938773515749,116.52631511941979,0.99760315522291909,0.41117381805746228,25.004958067925088,null,null,null,0,49.407640977533795,null,49.407640977533795,{"$f":"IF(J578=0,1,1000)*AVERAGE(C$63:C578)","v":232.92209678364432},null,{"$f":"(F578+G578)*SUM(F$554:G578)","v":0},0,0,0,0,0,0,0,0,0]
[null,2.0833333333333326,248.70116668166102,14.031516289270757,49.383080371196357,0,0,1,{"$f":"IF(SUM(I$554:I578)<($H$40-1),IF((F579+G579)*H579>0,1,0),0)","v":0},0,0,42.890585312523619,43.4263972499581,2.0833333333333326,{"$f":"IF(B579<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B579),0)","v":7.2055668663978001E-2},null,474.15061323430575,457.6863659769752,0.65767622628330369,116.47772350171795,0.99750354655712403,0.4111478457473009,25.005012787150221,null,null,null,0,49.383080371196357,null,49.383080371196357,{"$f":"IF(J579=0,1,1000)*AVERAGE(C$63:C579)","v":232.95321920947865},null,{"$f":"(F579+G579)*SUM(F$554:G579)","v":0},0,0,0,0,0,0,0,0,0]
[null,2.1666666666666661,248.64935393860233,14.02477881156862,49.358530211766343,0,0,1,{"$f":"IF(SUM(I$554:I579)<($H$40-1),IF((F580+G580)*H580>0,1,0),0)","v":0},0,0,42.628236565852433,43.182238594789531,2.1666666666666661,{"$f":"IF(B580<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B580),0)","v":7.1637781604617742E-2},null,474.05735029680011,457.57896326091321,0.65756308679965148,116.42915331715511,0.99740395864313436,0.41112186011946933,25.005057010485551,null,null,null,0,49.358530211766343,null,49.358530211766343,{"$f":"IF(J580=0,1,1000)*AVERAGE(C$63:C580)","v":232.98411711248875},null,{"$f":"(F580+G580)*SUM(F$554:G580)","v":0},0,0,0,0,0,0,0,0,0]
[null,2.2499999999999996,248.59755198986511,14.018044199279274,49.333990493386231,0,0,1,{"$f":"IF(SUM(I$554:I580)<($H$40-1),IF((F581+G581)*H581>0,1,0),0)","v":0},0,0,42.36749101248548,42.939452686444767,2.2499999999999996,{"$f":"IF(B581<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B581),0)","v":7.1222318082469996E-2},null,473.96410678907313,457.47159338347757,0.65744996927394517,116.38060455308676,0.99730439147662675,0.41109586116917285,25.005090754962648,null,null,null,0,49.333990493386231,null,49.333990493386231,{"$f":"IF(J581=0,1,1000)*AVERAGE(C$63:C581)","v":233.01479183719871},null,{"$f":"(F581+G581)*SUM(F$554:G581)","v":0},0,0,0,0,0,0,0,0,0]
[null,2.333333333333333,248.54576083320055,14.011312450796746,49.309461210204134,0,0,1,{"$f":"IF(SUM(I$554:I581)<($H$40-1),IF((F582+G582)*H582>0,1,0),0)","v":0},0,0,42.108338862641368,42.698031806852761,2.333333333333333,{"$f":"IF(B582<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B582),0)","v":7.0809264042223694E-2},null,473.87088270707693,457.36425632670756,0.65733687369593874,116.33207719688005,0.99720484505327878,0.41106984889161602,25.00511403757536,null,null,null,0,49.309461210204134,null,49.309461210204134,{"$f":"IF(J582=0,1,1000)*AVERAGE(C$63:C582)","v":233.04524471758305},null,{"$f":"(F582+G582)*SUM(F$554:G582)","v":0},0,0,0,0,0,0,0,0,0]
[null,2.4166666666666665,248.49398046636028,14.004583564516683,49.284942356374081,0,0,1,{"$f":"IF(SUM(I$554:I582)<($H$40-1),IF((F583+G583)*H583>0,1,0),0)","v":0},0,0,41.850770386288325,42.45796828133625,2.4166666666666665,{"$f":"IF(B583<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B583),0)","v":7.0398605510081536E-2},null,473.77767804676444,457.25695207265892,0.6572238000553946,116.28357123591439,0.99710531936876901,0.41104382328200328,25.005126875280304,null,null,null,0,49.284942356374081,null,49.284942356374081,{"$f":"IF(J583=0,1,1000)*AVERAGE(C$63:C583)","v":233.07547707716969},null,{"$f":"(F583+G583)*SUM(F$554:G583)","v":0},0,0,0,0,0,0,0,0,0]
[null,2.5,248.44221088709645,13.997857538836168,49.260433926055327,0,0,1,{"$f":"IF(SUM(I$554:I583)<($H$40-1),IF((F584+G584)*H584>0,1,0),0)","v":0},0,0,41.594775912778942,42.219254478367695,2.5,{"$f":"IF(B584<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B584),0)","v":6.9990328593287368E-2},null,473.68449280408953,457.14968060340419,0.65711074834208638,116.23508665757993,0.997005814418777,0.41101778433553871,25.005129284996105,null,null,null,0,49.260433926055327,null,49.260433926055327,{"$f":"IF(J584=0,1,1000)*AVERAGE(C$63:C584)","v":233.10549022914219},null,{"$f":"(F584+G584)*SUM(F$554:G584)","v":0},0,0,0,0,0,0,0,0,0]
[null,2.5833333333333335,248.39045209316163,13.991134372153914,49.235935913413066,0,0,1,{"$f":"IF(SUM(I$554:I584)<($H$40-1),IF((F585+G585)*H585>0,1,0),0)","v":0},0,0,41.340345830488594,41.981882809326756,2.5833333333333335,{"$f":"IF(B585<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B585),0)","v":6.9584419479656046E-2},null,473.59132697500684,457.04244190103242,0.65699771854579592,116.18662344927918,0.99690633019898267,0.41099173204742573,25.005121283604396,null,null,null,0,49.235935913413066,null,49.235935913413066,{"$f":"IF(J585=0,1,1000)*AVERAGE(C$63:C585)","v":233.13528547644049},null,{"$f":"(F585+G585)*SUM(F$554:G585)","v":0},0,0,0,0,0,0,0,0,0]
[null,2.666666666666667,248.33870408230888,13.984414062870099,49.211448312617847,0,0,1,{"$f":"IF(SUM(I$554:I585)<($H$40-1),IF((F586+G586)*H586>0,1,0),0)","v":0},0,0,41.087470586454707,41.745845728258985,2.666666666666667,{"$f":"IF(B586<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B586),0)","v":6.9180864437106249E-2},null,473.49818055547189,456.93523594764923,0.65688471065631571,116.13818159842572,0.99680686670506757,0.41096566641286747,25.005102887949331,null,null,null,0,49.211448312617847,null,49.211448312617847,{"$f":"IF(J586=0,1,1000)*AVERAGE(C$63:C586)","v":233.16486411186048},null,{"$f":"(F586+G586)*SUM(F$554:G586)","v":0},0,0,0,0,0,0,0,0,0]
[null,2.7500000000000004,248.28696685229173,13.97769660938655,49.186971117846213,0,0,1,{"$f":"IF(SUM(I$554:I586)<($H$40-1),IF((F587+G587)*H587>0,1,0),0)","v":0},0,0,40.836140686019469,41.511135731635996,2.7500000000000004,{"$f":"IF(B587<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B587),0)","v":6.8779649813195953E-2},null,473.40505354144102,456.82806272537687,0.65677172466344635,116.08976109244543,0.99670742393271372,0.41093958742706693,25.005074114838234,null,null,null,0,49.186971117846213,null,49.186971117846213,{"$f":"IF(J587=0,1,1000)*AVERAGE(C$63:C587)","v":233.19422741815256},null,{"$f":"(F587+G587)*SUM(F$554:G587)","v":0},0,0,0,0,0,0,0,0,0]
[null,2.8333333333333339,248.23524040086417,13.970982010106535,49.162504323279947,0,0,1,{"$f":"IF(SUM(I$554:I587)<($H$40-1),IF((F588+G588)*H588>0,1,0),0)","v":0},0,0,40.586346692473427,41.27774535811691,2.8333333333333339,{"$f":"IF(B588<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B588),0)","v":6.8380762034660425E-2},null,473.31194592887141,456.7209222163541,0.65665876055699923,116.04136191877518,0.99660800187760412,0.4109134950852264,25.005034981040943,null,null,null,0,49.162504323279947,null,49.162504323279947,{"$f":"IF(J588=0,1,1000)*AVERAGE(C$63:C588)","v":233.22337666811907},null,{"$f":"(F588+G588)*SUM(F$554:G588)","v":0},0,0,0,0,0,0,0,0,0]
[null,2.9166666666666674,248.18352472578064,13.964270263434873,49.138047923106484,0,0,1,{"$f":"IF(SUM(I$554:I588)<($H$40-1),IF((F589+G589)*H589>0,1,0),0)","v":0},0,0,40.338079226702249,41.045667188311143,2.9166666666666674,{"$f":"IF(B589<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B589),0)","v":6.7984187606953198E-2},null,473.21885771372109,456.61381440273618,0.65654581832679504,115.99298406486344,0.99650860053542267,0.41088738938254793,25.004985503290463,null,null,null,0,49.138047923106484,null,49.138047923106484,{"$f":"IF(J589=0,1,1000)*AVERAGE(C$63:C589)","v":233.2523131247103},null,{"$f":"(F589+G589)*SUM(F$554:G589)","v":0},0,0,0,0,0,0,0,0,0]
[null,3.0000000000000009,248.13181982479611,13.957561367777958,49.113601911519041,0,0,1,{"$f":"IF(SUM(I$554:I589)<($H$40-1),IF((F590+G590)*H590>0,1,0),0)","v":0},0,0,40.091328966835469,40.814893844542588,3.0000000000000009,{"$f":"IF(B590<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B590),0)","v":6.7589913113789424E-2},null,473.1257888919489,456.50673926669481,0.65643289796266324,115.94462751817059,0.99640921990185416,0.41086127031423314,25.004925698283081,null,null,null,0,49.113601911519041,null,49.113601911519041,{"$f":"IF(J590=0,1,1000)*AVERAGE(C$63:C590)","v":233.28103804111973},null,{"$f":"(F590+G590)*SUM(F$554:G590)","v":0},0,0,0,0,0,0,0,0,0]
[null,3.0833333333333344,248.08012569566594,13.950855321543697,49.089166282716306,0,0,1,{"$f":"IF(SUM(I$554:I590)<($H$40-1),IF((F591+G591)*H591>0,1,0),0)","v":0},0,0,39.846086647896954,40.585417990615042,3.0833333333333344,{"$f":"IF(B591<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B591),0)","v":6.7197925216692059E-2},null,473.03273945951463,456.39969679041837,0.65631999945444341,115.89629226616847,0.99630985997258437,0.41083513787548331,25.004855582678221,null,null,null,0,49.089166282716306,null,49.089166282716306,{"$f":"IF(J591=0,1,1000)*AVERAGE(C$63:C591)","v":233.30955266087801},null,{"$f":"(F591+G591)*SUM(F$554:G591)","v":0},0,0,0,0,0,0,0,0,0]
[null,3.1666666666666679,248.02844233614601,13.9441521231415,49.064741030902454,0,0,1,{"$f":"IF(SUM(I$554:I591)<($H$40-1),IF((F592+G592)*H592>0,1,0),0)","v":0},0,0,39.602343061457745,40.357232331578999,3.1666666666666679,{"$f":"IF(B592<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B592),0)","v":6.6808210654540554E-2},null,472.93970941237876,456.29268695611148,0.65620712279198468,115.8479782963401,0.99621052074329974,0.41080899206149935,25.00477517309853,null,null,null,0,49.064741030902454,null,49.064741030902454,{"$f":"IF(J592=0,1,1000)*AVERAGE(C$63:C592)","v":233.33785821794581},null,{"$f":"(F592+G592)*SUM(F$554:G592)","v":0},0,0,0,0,0,0,0,0,0]
[null,3.2500000000000013,247.97676974399263,13.937451770982353,49.040326150287399,0,0,1,{"$f":"IF(SUM(I$554:I592)<($H$40-1),IF((F593+G593)*H593>0,1,0),0)","v":0},0,0,39.360089055291311,40.130329613499775,3.2500000000000013,{"$f":"IF(B593<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B593),0)","v":6.6420756243122353E-2},null,472.84669874650268,456.18570974599538,0.65609426796514514,115.79968559618055,0.99611120220968785,0.41078283286748168,25.004684486130248,null,null,null,0,49.040326150287399,null,49.040326150287399,{"$f":"IF(J593=0,1,1000)*AVERAGE(C$63:C593)","v":233.36595593680579},null,{"$f":"(F593+G593)*SUM(F$554:G593)","v":0},0,0,0,0,0,0,0,0,0]
[null,3.3333333333333348,247.92510791696262,13.930754263478743,49.015921635086535,0,0,1,{"$f":"IF(SUM(I$554:I593)<($H$40-1),IF((F594+G594)*H594>0,1,0),0)","v":0},0,0,39.119315533030409,39.904702623226875,3.3333333333333348,{"$f":"IF(B594<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B594),0)","v":6.603554887468667E-2},null,472.75370745784863,456.07876514230759,0.65598143496379258,115.75141415319609,0.99601190436743714,0.4107566602886305,25.00458353832316,null,null,null,0,49.015921635086535,null,49.015921635086535,{"$f":"IF(J594=0,1,1000)*AVERAGE(C$63:C594)","v":233.39384703255323},null,{"$f":"(F594+G594)*SUM(F$554:G594)","v":0},0,0,0,0,0,0,0,0,0]
[null,3.4166666666666683,247.87345685281323,13.924059599044686,48.991527479520805,0,0,1,{"$f":"IF(SUM(I$554:I594)<($H$40-1),IF((F595+G595)*H595>0,1,0),0)","v":0},0,0,38.880013453826301,39.68034418816471,3.4166666666666683,{"$f":"IF(B595<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B595),0)","v":6.5652575517501241E-2},null,472.66073554237977,455.97185312730227,0.65586862377780464,115.70316395490454,0.99591262721223717,0.41073047432014559,25.004472346190447,null,null,null,0,48.991527479520805,null,48.991527479520805,{"$f":"IF(J595=0,1,1000)*AVERAGE(C$63:C595)","v":233.42153271098584},null,{"$f":"(F595+G595)*SUM(F$554:G595)","v":0},0,0,0,0,0,0,0,0,0]
[null,3.5000000000000018,247.82181654930221,13.9173677760957,48.967143677816665,0,0,1,{"$f":"IF(SUM(I$554:I595)<($H$40-1),IF((F596+G596)*H596>0,1,0),0)","v":0},0,0,38.642173832010002,39.457247176044561,3.5000000000000018,{"$f":"IF(B596<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B596),0)","v":6.5271823215411348E-2},null,472.56778299605992,455.86497368324979,0.65575583439706808,115.65493498883507,0.99581337073977749,0.41070427495722606,25.004350926209202,null,null,null,0,48.967143677816665,null,48.967143677816665,{"$f":"IF(J596=0,1,1000)*AVERAGE(C$63:C596)","v":233.44901416869257},null,{"$f":"(F596+G596)*SUM(F$554:G596)","v":0},0,0,0,0,0,0,0,0,0]
[null,3.5833333333333353,247.77018700418776,13.910678793048881,48.942770224206271,0,0,1,{"$f":"IF(SUM(I$554:I596)<($H$40-1),IF((F597+G597)*H597>0,1,0),0)","v":0},0,0,38.405787736755777,39.235404494697889,3.5833333333333353,{"$f":"IF(B597<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B597),0)","v":6.4893279087401501E-2},null,472.47484981485388,455.75812679243677,0.65564306681147833,115.60672724252868,0.99571413494574967,0.41067806219507119,25.004219294820341,null,null,null,0,48.942770224206271,null,48.942770224206271,{"$f":"IF(J597=0,1,1000)*AVERAGE(C$63:C597)","v":233.47629259314112},null,{"$f":"(F597+G597)*SUM(F$554:G597)","v":0},0,0,0,0,0,0,0,0,0]
[null,3.6666666666666687,247.71856821522854,13.903992648322756,48.918407112927049,0,0,1,{"$f":"IF(SUM(I$554:I597)<($H$40-1),IF((F598+G598)*H598>0,1,0),0)","v":0},0,0,38.170846291746152,39.014809091830813,3.6666666666666687,{"$f":"IF(B598<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B598),0)","v":6.4516930327159744E-2},null,472.38193599472731,455.65131243716655,0.65553032101094222,115.55854070353723,0.99561491982584571,0.41065183602887945,25.004077468428584,null,null,null,0,48.918407112927049,null,48.918407112927049,{"$f":"IF(J598=0,1,1000)*AVERAGE(C$63:C598)","v":233.5033691627649},null,{"$f":"(F598+G598)*SUM(F$554:G598)","v":0},0,0,0,0,0,0,0,0,0]
[null,3.7500000000000022,247.66696018018371,13.897309340337483,48.894054338222311,0,0,1,{"$f":"IF(SUM(I$554:I598)<($H$40-1),IF((F599+G599)*H599>0,1,0),0)","v":0},0,0,37.937340674839845,38.795453954799989,3.7500000000000022,{"$f":"IF(B599<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B599),0)","v":6.4142764202644295E-2},null,472.2890415316466,455.5445305997585,0.65541759698537361,115.51037535942487,0.99551572537575839,0.41062559645384905,25.003925463402862,null,null,null,0,48.894054338222311,null,48.894054338222311,{"$f":"IF(J599=0,1,1000)*AVERAGE(C$63:C599)","v":233.53024504704842},null,{"$f":"(F599+G599)*SUM(F$554:G599)","v":0},0,0,0,0,0,0,0,0,0]
[null,3.8333333333333357,247.61536289681283,13.890628867514627,48.86971189434054,0,0,1,{"$f":"IF(SUM(I$554:I599)<($H$40-1),IF((F600+G600)*H600>0,1,0),0)","v":0},0,0,37.705262117740666,38.577332110389627,3.8333333333333357,{"$f":"IF(B600<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B600),0)","v":6.3770768055652988E-2},null,472.19616642157899,455.43778126254841,0.65530489472469766,115.4622311977663,0.99541655159118136,0.41059934346517785,25.003763296075959,null,null,null,0,48.86971189434054,null,48.86971189434054,{"$f":"IF(J600=0,1,1000)*AVERAGE(C$63:C600)","v":233.55692140661236},null,{"$f":"(F600+G600)*SUM(F$554:G600)","v":0},0,0,0,0,0,0,0,0,0]
[null,3.9166666666666692,247.56377636287598,13.88395122827732,48.845379775535903,0,0,1,{"$f":"IF(SUM(I$554:I600)<($H$40-1),IF((F601+G601)*H601>0,1,0),0)","v":0},0,0,37.474601905669353,38.360436624589845,3.9166666666666692,{"$f":"IF(B601<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B601),0)","v":6.3400929301394862E-2},null,472.1033106604927,455.33106440788839,0.6551922142188481,115.41410820614806,0.99531739846780976,0.4105730770580634,25.003590982745063,null,null,null,0,48.845379775535903,null,48.845379775535903,{"$f":"IF(J601=0,1,1000)*AVERAGE(C$63:C601)","v":233.58339939329719},null,{"$f":"(F601+G601)*SUM(F$554:G601)","v":0},0,0,0,0,0,0,0,0,0]
[null,4.0000000000000027,247.51220057613372,13.877276421050187,48.821057976068026,0,0,1,{"$f":"IF(SUM(I$554:I601)<($H$40-1),IF((F602+G602)*H602>0,1,0),0)","v":0},0,0,37.245351377036926,38.144760602376245,4.0000000000000027,{"$f":"IF(B602<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B602),0)","v":6.3033235428064494E-2},null,472.0104742443566,455.22438001814669,0.65507955545776808,115.36600637216793,0.99521826600133856,0.41054679722770265,25.003408539671483,null,null,null,0,48.821057976068026,null,48.821057976068026,{"$f":"IF(J602=0,1,1000)*AVERAGE(C$63:C602)","v":233.60968015024594},null,{"$f":"(F602+G602)*SUM(F$554:G602)","v":0},0,0,0,0,0,0,0,0,0]
[null,4.0833333333333357,247.46063553434701,13.870604444259406,48.796746490202175,0,0,1,{"$f":"IF(SUM(I$554:I602)<($H$40-1),IF((F603+G603)*H603>0,1,0),0)","v":0},0,0,37.017501923120228,37.930297187490687,4.0833333333333357,{"$f":"IF(B603<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B603),0)","v":6.2667673996418705E-2},null,471.91765716914051,455.11772807570804,0.65496691843141008,115.31792568343548,0.99511915418746466,0.41052050396929246,25.003215983081176,null,null,null,0,48.796746490202175,null,48.796746490202175,{"$f":"IF(J603=0,1,1000)*AVERAGE(C$63:C603)","v":233.63576481198623},null,{"$f":"(F603+G603)*SUM(F$554:G603)","v":0},0,0,0,0,0,0,0,0,0]
[null,4.1666666666666687,247.40908123527734,13.863935296332601,48.772445312208887,0,0,1,{"$f":"IF(SUM(I$554:I603)<($H$40-1),IF((F604+G604)*H604>0,1,0),0)","v":0},0,0,36.791044987739156,37.717039562223356,4.1666666666666687,{"$f":"IF(B604<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B604),0)","v":6.2304232639355792E-2},null,471.82485943081514,455.01110856297328,0.65485430312973636,115.26986612757105,0.99502006302188539,0.41049419727802922,25.003013329164432,null,null,null,0,48.772445312208887,null,48.772445312208887,{"$f":"IF(J604=0,1,1000)*AVERAGE(C$63:C604)","v":233.6616545045112},null,{"$f":"(F604+G604)*SUM(F$554:G604)","v":0},0,0,0,0,0,0,0,0,0]
[null,4.2500000000000018,247.35753767668666,13.857268975698942,48.748154436364359,0,0,1,{"$f":"IF(SUM(I$554:I604)<($H$40-1),IF((F605+G605)*H605>0,1,0),0)","v":0},0,0,36.565972066936318,37.504980947196046,4.2500000000000018,{"$f":"IF(B605<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B605),0)","v":6.194289906149706E-2},null,471.73208102535193,454.90452146235947,0.65474170954271815,115.22182769220672,0.99492099250029875,0.41046787714910876,25.002800594076191,null,null,null,0,48.748154436364359,null,48.748154436364359,{"$f":"IF(J605=0,1,1000)*AVERAGE(C$63:C605)","v":233.68735034535956},null,{"$f":"(F605+G605)*SUM(F$554:G605)","v":0},0,0,0,0,0,0,0,0,0]
[null,4.3333333333333348,247.30600485633735,13.850605480789078,48.723873856950149,0,0,1,{"$f":"IF(SUM(I$554:I605)<($H$40-1),IF((F606+G606)*H606>0,1,0),0)","v":0},0,0,36.342274708658202,37.29411460114661,4.3333333333333348,{"$f":"IF(B606<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B606),0)","v":6.1583661038770901E-2},null,471.63932194872314,454.79796675629984,0.65462913766033615,115.17381036498568,0.99482194261840429,0.41044154357772683,25.002577793935941,null,null,null,0,48.723873856950149,null,48.723873856950149,{"$f":"IF(J606=0,1,1000)*AVERAGE(C$63:C606)","v":233.71285344369474},null,{"$f":"(F606+G606)*SUM(F$554:G606)","v":0},0,0,0,0,0,0,0,0,0]
[null,4.4166666666666679,247.25448277199229,13.843944810035206,48.699603568253458,0,0,1,{"$f":"IF(SUM(I$554:I606)<($H$40-1),IF((F607+G607)*H607>0,1,0),0)","v":0},0,0,36.119944512438714,37.084433820714679,4.4166666666666679,{"$f":"IF(B607<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B607),0)","v":6.1226506417999232E-2},null,471.54658219690202,454.69144442724388,0.65451658747258012,115.12581413356287,0.99472291337190177,0.4104151965590786,25.002344944828113,null,null,null,0,48.699603568253458,null,48.699603568253458,{"$f":"IF(J607=0,1,1000)*AVERAGE(C$63:C607)","v":233.73816490038314},null,{"$f":"(F607+G607)*SUM(F$554:G607)","v":0},0,0,0,0,0,0,0,0,0]
[null,4.5000000000000009,247.20297142141479,13.837286961870952,48.67534356456671,0,0,1,{"$f":"IF(SUM(I$554:I607)<($H$40-1),IF((F608+G608)*H608>0,1,0),0)","v":0},0,0,35.898973129084091,36.875931940228568,4.5000000000000009,{"$f":"IF(B608<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B608),0)","v":6.0871423116486384E-2},null,471.45386176586254,454.58495445765726,0.65440405896945009,115.07783898560388,0.99462390475649232,0.41038883608835897,25.002102062801974,null,null,null,0,48.67534356456671,null,48.67534356456671,{"$f":"IF(J608=0,1,1000)*AVERAGE(C$63:C608)","v":233.76328580807163},null,{"$f":"(F608+G608)*SUM(F$554:G608)","v":0},0,0,0,0,0,0,0,0,0]
[null,4.5833333333333339,247.15147080236866,13.830631934731487,48.651093840187947,0,0,1,{"$f":"IF(SUM(I$554:I608)<($H$40-1),IF((F609+G609)*H609>0,1,0),0)","v":0},0,0,35.679352260360353,36.668602331493354,4.5833333333333339,{"$f":"IF(B609<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B609),0)","v":6.051839912161034E-2},null,471.3611606515795,454.47849683002164,0.65429155214095436,115.02988490878602,0.99452491676787769,0.4103624621607625,25.001849163871693,null,null,null,0,48.651093840187947,null,48.651093840187947,{"$f":"IF(J609=0,1,1000)*AVERAGE(C$63:C609)","v":233.788217251264},null,{"$f":"(F609+G609)*SUM(F$554:G609)","v":0},0,0,0,0,0,0,0,0,0]
[null,4.666666666666667,247.09998091261815,13.823979727053494,48.626854389420721,0,0,1,{"$f":"IF(SUM(I$554:I609)<($H$40-1),IF((F610+G610)*H610>0,1,0),0)","v":0},0,0,35.461073658682338,36.462438403580208,4.666666666666667,{"$f":"IF(B610<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B610),0)","v":6.0167422490416241E-2},null,471.2684788500286,454.3720715268351,0.65417906697711115,114.98195189079797,0.99442594940176088,0.41033607477148332,25.001586264016627,null,null,null,{"$f":"IF(AA609>0,AA609,IF(K610=0,0,B610))","v":0},48.626854389420721,null,48.626854389420721,{"$f":"IF(J610=0,1,1000)*AVERAGE(C$63:C610)","v":233.81296030639663},null,{"$f":"(F610+G610)*SUM(F$554:G610)","v":0},0,0,0,0,0,0,0,0,0]
[null,4.75,247.04850174992802,13.817330337275086,48.602625206573784,0,0,1,{"$f":"IF(SUM(I$554:I610)<($H$40-1),IF((F611+G611)*H611>0,1,0),0)","v":0},0,0,35.244129126804388,36.257433602616821,4.75,{"$f":"IF(B611<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B611),0)","v":5.9818481349212492E-2},null,471.17581635718636,454.26567853061147,0.65406660346794787,114.93403991933923,0.99432700265384522,0.41030967391571516,25.001313379181067,null,null,null,{"$f":"IF(AA610>0,AA610,IF(K611=0,0,B611))","v":0},48.602625206573784,null,48.602625206573784,{"$f":"IF(J611=0,1,1000)*AVERAGE(C$63:C611)","v":233.8375160419134},null,{"$f":"(F611+G611)*SUM(F$554:G611)","v":0},0,0,0,0,0,0,0,0,0]
[null,4.833333333333333,246.99703331206345,13.810683763835957,48.578406285961684,0,0,1,{"$f":"IF(SUM(I$554:I611)<($H$40-1),IF((F612+G612)*H612>0,1,0),0)","v":0},0,0,35.028510517513702,36.053581411579096,4.833333333333333,{"$f":"IF(B612<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B612),0)","v":5.9471563893169016E-2},null,471.08317316903015,454.159317823881,0.65395416160350084,114.8861489821212,0.99422807651983536,0.41028325958865147,25.001030525274896,null,null,null,0,48.578406285961684,null,48.578406285961684,{"$f":"IF(J612=0,1,1000)*AVERAGE(C$63:C612)","v":233.86188551833959},null,{"$f":"(F612+G612)*SUM(F$554:G612)","v":0},0,0,0,0,0,0,0,0,0]
[null,4.9166666666666661,246.94557559679009,13.804040005177223,48.554197621904102,0,0,1,{"$f":"IF(SUM(I$554:I612)<($H$40-1),IF((F613+G613)*H613>0,1,0),0)","v":0},0,0,34.81420973332456,35.850875350083982,4.9166666666666661,{"$f":"IF(B613<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B613),0)","v":5.9126658385917817E-2},null,470.99054928153811,454.0529893891898,0.65384174137381623,114.83827906686599,0.99412917099543674,0.41025683178548528,25.000737718173035,null,null,null,0,48.554197621904102,null,48.554197621904102,{"$f":"IF(J613=0,1,1000)*AVERAGE(C$63:C613)","v":233.88606978835523},null,{"$f":"(F613+G613)*SUM(F$554:G613)","v":0},0,0,0,0,0,0,0,0,0]
[null,4.9999999999999991,246.89412860187409,13.797399059741505,48.529999208726252,0,0,1,{"$f":"IF(SUM(I$554:I613)<($H$40-1),IF((F614+G614)*H614>0,1,0),0)","v":0},0,0,34.601218726175176,35.649308974183413,4.9999999999999991,{"$f":"IF(B614<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B614),0)","v":5.8783753159156078E-2},null,470.89794469068926,453.94669320910009,0.65372934276894934,114.79043016130709,0.99403028607635568,0.41023039050140925,25.00043497371594,null,null,null,0,48.529999208726252,null,48.529999208726252,{"$f":"IF(J614=0,1,1000)*AVERAGE(C$63:C614)","v":233.91006989686724},null,{"$f":"(F614+G614)*SUM(F$554:G614)","v":0},0,0,0,0,0,0,0,0,0]
[null,5.0833333333333321,246.84269232508203,13.79076092597292,48.505811040758765,0,0,1,{"$f":"IF(SUM(I$554:I614)<($H$40-1),IF((F615+G615)*H615>0,1,0),0)","v":0},0,0,34.389529497126112,35.448875876159526,5.0833333333333321,{"$f":"IF(B615<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B615),0)","v":5.8442836612251275E-2},null,470.80535939246357,453.8404292661902,0.65361696577896466,114.7426022531892,0.99393142175829952,0.41020393573161579,25.000122307709592,null,null,null,0,48.505811040758765,null,48.505811040758765,{"$f":"IF(J615=0,1,1000)*AVERAGE(C$63:C615)","v":233.93388688108126},null,{"$f":"(F615+G615)*SUM(F$554:G615)","v":0},0,0,0,0,0,0,0,0,0]
[null,5.1666666666666652,246.79126676418096,13.784125602317056,48.481633112337647,0,0,1,{"$f":"IF(SUM(I$554:I615)<($H$40-1),IF((F616+G616)*H616>0,1,0),0)","v":0},0,0,34.179134096060508,35.249569684320896,5.1666666666666652,{"$f":"IF(B616<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B616),0)","v":5.8103897211848818E-2},null,470.71279338284165,453.73419754305434,0.65350461039393626,114.69479533026816,0.99383257803697633,0.4101774674712968,24.99979973592561,null,null,null,0,48.481633112337647,null,48.481633112337647,{"$f":"IF(J616=0,1,1000)*AVERAGE(C$63:C616)","v":233.95752177057224},null,{"$f":"(F616+G616)*SUM(F$554:G616)","v":0},0,0,0,0,0,0,0,0,0]
[null,5.2499999999999982,246.73985191693842,13.777493087221009,48.457465417804379,0,0,1,{"$f":"IF(SUM(I$554:I616)<($H$40-1),IF((F617+G617)*H617>0,1,0),0)","v":0},0,0,33.970024621386258,35.051384062800047,5.2499999999999982,{"$f":"IF(B617<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B617),0)","v":5.7766923491481853E-2},null,470.62024665780507,453.62799802230279,0.65339227660394661,114.6470093803112,0.9937337549080949,0.41015098571564379,24.999467274101335,null,null,null,0,48.457465417804379,null,48.457465417804379,{"$f":"IF(J617=0,1,1000)*AVERAGE(C$63:C617)","v":233.98097558735458},null,{"$f":"(F617+G617)*SUM(F$554:G617)","v":0},0,0,0,0,0,0,0,0,0]
[null,5.3333333333333313,246.68844778112239,{"$f":"V618*T618/3.413","v":13.770863379133351},{"$f":"(D618*$H$23/1000-H$32)/1000","v":48.433307951505853},0,0,1,{"$f":"IF(SUM(I$554:I617)<($H$40-1),IF((F618+G618)*H618>0,1,0),0)","v":0},0,{"$f":"I618/(1+$H$38)^B618","v":0},33.762193219739906,34.85431271135198,5.3333333333333313,{"$f":"IF(B618<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B618),0)","v":5.7431904051183286E-2},null,470.52771921333624,{"$f":"R$9*$Q618^6+S$9*$Q618^5+T$9*$Q618^4+U$9*$Q618^3+V$9*$Q618^2+W$9*$Q618+X$9","v":453.521830686562},{"$f":"R$10*$Q618^6+S$10*$Q618^5+T$10*$Q618^4+U$10*$Q618^3+V$10*$Q618^2+W$10*$Q618+X$10","v":0.65327996439908853},{"$f":"(R618-R$60)-(Q$60+460)*(S618-S$60)","v":114.59924439109665},0.99363495236736543,{"$f":"(1.1-0.1*U618^($R$24*($H$24+273)^4 +$S$24*($H$24+273)^3 + $T$24*($H$24+273)^2 + $U$24*($H$24+273) + $V$24))*V$550","v":0.41012449045984817},{"$f":"E618-E127","v":24.999124937939964},null,null,null,0,48.433307951505853,null,48.433307951505853,{"$f":"IF(J618=0,1,1000)*AVERAGE(C$63:C618)","v":234.00424934595122},null,{"$f":"(F618+G618)*SUM(F$554:G618)","v":0},0,0,0,0,0,0,0,0,0]
[null,5.4166666666666643,246.63705435450132,13.764236476504113,48.409160707794257,{"$f":"IF(B619>H$48-5,0,IF(C619 <= $C$554- $H$35,1,0))","v":0},0,1,{"$f":"IF(SUM(I$554:I618)<($H$40-1),IF((F619+G619)*H619>0,1,0),0)","v":0},{"$f":"IF(OR(I619=1,J618 =1), 1,0)","v":0},0,33.555632085692295,34.65834936515391,5.4166666666666643,{"$f":"IF(B619<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B619),0)","v":5.7098827557100204E-2},null,{"$f":"C619*1.8+32-H$20","v":470.43521104541827},453.41569551847397,0.65316767376946316,114.55150035041379,{"$f":"((Q619+460)/(H$24*1.8+32+460))","v":0.99353617041049869},0.41009798169910078,24.998772743110401,null,null,null,0,48.409160707794257,null,48.409160707794257,{"$f":"IF(J619=0,1,1000)*AVERAGE(C$63:C619)","v":234.02734405346229},null,{"$f":"(F619+G619)*SUM(F$554:G619)","v":0},{"$f":"IF((F619+G619)=0,0,B619)","v":0},{"$f":"IF($AG619=1,$AH619,0)","v":0},{"$f":"IF($AG619=2,$AH619,0)","v":0},{"$f":"IF($AG619=3,$AH619,0)","v":0},{"$f":"IF($AG619=4,$AH619,0)","v":0},{"$f":"IF($AG619=5,$AH619,0)","v":0},{"$f":"IF($AG619=6,$AH619,0)","v":0},{"$f":"IF($AG619=7,$AH619,0)","v":0},{"$f":"IF($AG619=8,$AH619,0)","v":0}]
[null,{"$f":"IF(ROUND(B619,1)=H$48,H$48,IF(B619<$H$48,B619+1/12,B619))","v":5.4999999999999973},{"$f":"IF(B619<H$48,IF(I619<1,C619*(1-$H$22/12), $C$63),C619)","v":246.58567163484412},13.757612377784806,48.385023681027171,0,{"$f":"IF(ROUND(B620,1)=H$48-5,IF(E620-(E619-E620)*60<1,1,0),IF(E620-(E619-E620)<0,1,0))","v":0},{"$f":"IF(ROUND(H$48-B620,2)<5,0,1)","v":1},{"$f":"IF(SUM(I$554:I619)<($H$40-1),IF((F620+G620)*H620>0,1,0),0)","v":0},0,0,{"$f":"IF(B620<H$48,E620/((1+$H$38)^B620),0)","v":33.350333461456181},{"$f":"IF(B620<H$48,($H$33/1000)/((1+$H$38)^B620),0)","v":34.463487794606138},{"$f":"IF(J620<1, B620,N619)","v":5.4999999999999973},{"$f":"IF(B620<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B620),0)","v":5.6767682741110388E-2},null,470.34272215003534,453.30959250069697,0.65305540470518164,114.50377724606318,0.9934374090332061,0.41007145942859208,24.9984107052477,null,null,null,0,{"$f":"IF(AA619>0,AB619,E620)","v":48.385023681027171},null,48.385023681027171,{"$f":"IF(J620=0,1,1000)*AVERAGE(C$63:C620)","v":234.05026070963271},null,{"$f":"(F620+G620)*SUM(F$554:G620)","v":0},0,0,0,0,0,0,0,0,0]
[null,5.5833333333333304,246.53429961992018,13.750991081428435,48.360896865567625,0,0,1,{"$f":"IF(SUM(I$554:I620)<($H$40-1),IF((F621+G621)*H621>0,1,0),0)","v":0},0,0,33.146289636595569,34.269721805133983,5.5833333333333304,{"$f":"IF(B621<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B621),0)","v":5.6438458400441142E-2},null,470.25025252317226,453.20352161590506,0.65294315719636387,114.45607506585651,0.99333866823120065,0.4100449236435123,24.998038839952926,null,null,null,0,48.360896865567625,null,{"$f":"IF(B621<=AD$59,E621,AD620)","v":48.360896865567625},{"$f":"IF(J621=0,1,1000)*AVERAGE(C$63:C621)","v":234.0730003069192},null,{"$f":"(F621+G621)*SUM(F$554:G621)","v":0},0,0,0,0,0,0,0,0,0]
[null,5.6666666666666634,246.48293830749935,13.744372585889474,48.336780255784006,0,0,1,{"$f":"IF(SUM(I$554:I621)<($H$40-1),IF((F622+G622)*H622>0,1,0),0)","v":0},0,0,32.943492947736758,34.077045236990848,5.6666666666666634,{"$f":"IF(B622<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B622),0)","v":5.6111143397290286E-2},null,470.15780216081475,453.09748284678824,0.65283093123313896,114.40839379761667,0.99323994800019544,0.41001837433905119,24.997657162793423,null,null,null,0,48.336780255784006,null,48.336780255784006,{"$f":"IF(J622=0,1,1000)*AVERAGE(C$63:C622)","v":234.09556383055661},null,{"$f":"(F622+G622)*SUM(F$554:G622)","v":0},0,0,0,0,0,0,0,0,0]
[null,5.7499999999999964,246.43158769535194,13.737756889623864,48.312673846050025,0,0,1,{"$f":"IF(SUM(I$554:I622)<($H$40-1),IF((F623+G623)*H623>0,1,0),0)","v":0},0,0,32.741935778281146,33.885451965062451,5.7499999999999964,{"$f":"IF(B623<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B623),0)","v":5.5785726658449324E-2},null,470.06537105894944,452.9914761760524,0.65271872680564524,114.36073342917751,0.99314124833590511,0.40999181151039821,24.997265689302608,null,null,null,0,48.312673846050025,null,48.312673846050025,{"$f":"IF(J623=0,1,1000)*AVERAGE(C$63:C623)","v":234.11795225862338},null,{"$f":"(F623+G623)*SUM(F$554:G623)","v":0},0,0,0,0,0,0,0,0,0]
[null,5.8333333333333295,246.38024778124873,13.731143991089031,48.28857763074484,0,0,1,{"$f":"IF(SUM(I$554:I623)<($H$40-1),IF((F624+G624)*H624>0,1,0),0)","v":0},0,0,32.541610558119935,33.694935898672057,5.8333333333333295,{"$f":"IF(B624<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B624),0)","v":5.5462197174928909E-2},null,469.97295921356363,452.88550158641942,0.65260654390403061,114.31309394838416,0.99304256923404477,0.40996523515274252,24.996864434980445,null,null,null,0,48.28857763074484,null,48.28857763074484,{"$f":"IF(J624=0,1,1000)*AVERAGE(C$63:C624)","v":234.1401665621064},null,{"$f":"(F624+G624)*SUM(F$554:G624)","v":0},0,0,0,0,0,0,0,0,0]
[null,5.9166666666666625,246.32891856296095,13.724533888743847,48.264491604252825,0,0,1,{"$f":"IF(SUM(I$554:I624)<($H$40-1),IF((F625+G625)*H625>0,1,0),0)","v":0},0,0,32.342509763350336,33.505490981386899,5.9166666666666625,{"$f":"IF(B625<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B625),0)","v":5.5140544001586328E-2},null,469.88056662064565,452.77955906062681,0.65249438251845171,114.26547534309259,0.99294391069033061,0.40993864526127283,24.996453415293221,null,null,null,0,48.264491604252825,null,48.264491604252825,{"$f":"IF(J625=0,1,1000)*AVERAGE(C$63:C625)","v":234.16220770496506},null,{"$f":"(F625+G625)*SUM(F$554:G625)","v":0},0,0,0,0,0,0,0,0,0]
[null,5.9999999999999956,246.27760003826032,13.71792658104866,48.240415760963806,0,0,1,{"$f":"IF(SUM(I$554:I625)<($H$40-1),IF((F626+G626)*H626>0,1,0),0)","v":0},0,0,32.144625915993764,33.317111190825628,5.9999999999999956,{"$f":"IF(B626<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B626),0)","v":5.482075625675524E-2},null,469.78819327618447,452.67364858142798,0.65238224263907452,114.2178776011699,0.99284527270047984,0.40991204183117752,24.996032645673736,null,null,null,0,48.240415760963806,null,48.240415760963806,{"$f":"IF(J626=0,1,1000)*AVERAGE(C$63:C626)","v":234.18407664419485},null,{"$f":"(F626+G626)*SUM(F$554:G626)","v":0},0,0,0,0,0,0,0,0,0]
[null,6.0833333333333286,246.22629220491899,13.711322066465289,48.216350095272894,0,0,1,{"$f":"IF(SUM(I$554:I626)<($H$40-1),IF((F627+G627)*H627>0,1,0),0)","v":0},0,0,31.947951583715543,33.12979053846685,6.0833333333333286,{"$f":"IF(B627<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B627),0)","v":5.4502823121877618E-2},null,469.69583917617013,452.5677701315924,0.65227012425607445,114.17030071049436,0.99274665526021022,0.40988542485764462,24.995602141521452,null,null,null,0,48.216350095272894,null,48.216350095272894,{"$f":"IF(J627=0,1,1000)*AVERAGE(C$63:C627)","v":234.20577432988983},null,{"$f":"(F627+G627)*SUM(F$554:G627)","v":0},0,0,0,0,0,0,0,0,0]
[null,6.1666666666666616,246.17499506070962,13.704720343456989,48.192294601580478,0,0,1,{"$f":"IF(SUM(I$554:I627)<($H$40-1),IF((F628+G628)*H628>0,1,0),0)","v":0},0,0,31.752479379546418,32.943523069458791,6.1666666666666616,{"$f":"IF(B628<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B628),0)","v":5.4186733841137653E-2},null,469.60350431659322,452.46192369390479,0.65215802735963557,114.12274465895496,0.99264805836524073,0.40985879433586192,24.995161918202498,null,null,null,0,48.192294601580478,null,48.192294601580478,{"$f":"IF(J628=0,1,1000)*AVERAGE(C$63:C628)","v":234.22730170530497},null,{"$f":"(F628+G628)*SUM(F$554:G628)","v":0},0,0,0,0,0,0,0,0,0]
[null,6.2499999999999947,246.1237086034053,13.698121410488557,48.168249274292563,0,0,1,{"$f":"IF(SUM(I$554:I628)<($H$40-1),IF((F629+G629)*H629>0,1,0),0)","v":0},0,0,31.55820196160596,32.758302862429957,6.2499999999999947,{"$f":"IF(B629<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B629),0)","v":5.3872477721097919E-2},null,469.51118869344549,452.35610925116646,0.65204595193995141,114.0752094344524,0.99254948201129112,0.40983215026101671,24.994711991050007,null,null,null,0,48.168249274292563,null,48.168249274292563,{"$f":"IF(J629=0,1,1000)*AVERAGE(C$63:C629)","v":234.24865970691735},null,{"$f":"(F629+G629)*SUM(F$554:G629)","v":0},0,0,0,0,0,0,0,0,0]
[null,6.3333333333333277,246.07243283077958,13.691525266026119,48.14421410781997,0,0,1,{"$f":"IF(SUM(I$554:I629)<($H$40-1),IF((F630+G630)*H630>0,1,0),0)","v":0},0,0,31.365112032826939,32.574124029300926,6.3333333333333277,{"$f":"IF(B630<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B630),0)","v":5.3560044130337617E-2},null,469.41889230271914,452.25032678619345,0.65193389798722456,114.02769502489735,0.9924509261940816,0.40980549262829585,24.994252375363629,null,null,null,0,48.14421410781997,null,48.14421410781997,{"$f":"IF(J630=0,1,1000)*AVERAGE(C$63:C630)","v":234.26984926448699},null,{"$f":"(F630+G630)*SUM(F$554:G630)","v":0},0,0,0,0,0,0,0,0,0]
[null,6.4166666666666607,246.0211677406065,13.684931908537381,48.12018909657931,0,0,1,{"$f":"IF(SUM(I$554:I630)<($H$40-1),IF((F631+G631)*H631>0,1,0),0)","v":0},0,0,31.173202340682543,32.390980715097122,6.4166666666666607,{"$f":"IF(B631<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B631),0)","v":5.3249422499092897E-2},null,469.32661514040763,452.14457628181867,0.6518218654916671,113.98020141821246,0.99235239090933425,0.40977882143288613,24.993783086410314,null,null,null,0,48.12018909657931,null,48.12018909657931,{"$f":"IF(J631=0,1,1000)*AVERAGE(C$63:C631)","v":234.29087130111691},null,{"$f":"(F631+G631)*SUM(F$554:G631)","v":0},0,0,0,0,0,0,0,0,0]
[null,6.4999999999999938,245.96991333066055,13.67834133649143,48.096174234992191,0,0,1,{"$f":"IF(SUM(I$554:I631)<($H$40-1),IF((F632+G632)*H632>0,1,0),0)","v":0},0,0,30.982465676914099,32.208867097762763,6.4999999999999938,{"$f":"IF(B632<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B632),0)","v":5.2940602318899313E-2},null,469.2343572025049,452.03885772088989,0.65170985444349971,113.93272860233071,0.99225387615277127,0.40975213666997384,24.993304139423824,null,null,null,0,48.096174234992191,null,48.096174234992191,{"$f":"IF(J632=0,1,1000)*AVERAGE(C$63:C632)","v":234.31172673331255},null,{"$f":"(F632+G632)*SUM(F$554:G632)","v":0},0,0,0,0,0,0,0,0,0]
[null,6.5833333333333268,245.91866959871666,13.671753548358849,48.072169517485719,0,0,1,{"$f":"IF(SUM(I$554:I632)<($H$40-1),IF((F633+G633)*H633>0,1,0),0)","v":0},0,0,30.792894877261269,32.027777387975689,6.5833333333333268,{"$f":"IF(B633<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B633),0)","v":5.2633573142236281E-2},null,469.14211848500594,451.93317108627093,0.65159786483295223,113.88527656519642,0.99215538192011588,0.40972543833474484,24.992815549605368,null,null,null,0,48.072169517485719,null,48.072169517485719,{"$f":"IF(J633=0,1,1000)*AVERAGE(C$63:C633)","v":234.33241647104057},null,{"$f":"(F633+G633)*SUM(F$554:G633)","v":0},0,0,0,0,0,0,0,0,0]
[null,6.6666666666666599,245.86743654255025,13.665168542611637,48.048174938492103,0,0,1,{"$f":"IF(SUM(I$554:I633)<($H$40-1),IF((F634+G634)*H634>0,1,0),0)","v":0},0,0,30.604482821193383,31.84770582896342,6.6666666666666599,{"$f":"IF(B634<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B634),0)","v":5.2328324582173597E-2},null,469.04989898390636,451.82751636084117,0.65148589665026391,113.83784529476458,0.99205690820709214,0.40969872642238481,24.99231733212309,null,null,null,0,48.048174938492103,null,48.048174938492103,{"$f":"IF(J634=0,1,1000)*AVERAGE(C$63:C634)","v":234.35294141778704},null,{"$f":"(F634+G634)*SUM(F$554:G634)","v":0},0,0,0,0,0,0,0,0,0]
[null,6.7499999999999929,245.8162141599372,13.658586317723291,48.024190492449065,0,0,1,{"$f":"IF(SUM(I$554:I634)<($H$40-1),IF((F635+G635)*H635>0,1,0),0)","v":0},0,0,30.417222431642841,31.668646696320053,6.7499999999999929,{"$f":"IF(B635<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B635),0)","v":5.2024846312020138E-2},null,468.95769869520291,451.72189352749598,0.65137394988568309,113.79043477900143,0.99195845500942537,0.40967200092807904,24.991809502112652,null,null,null,0,48.024190492449065,null,48.024190492449065,{"$f":"IF(J635=0,1,1000)*AVERAGE(C$63:C635)","v":234.37330247061502},null,{"$f":"(F635+G635)*SUM(F$554:G635)","v":0},0,0,0,0,0,0,0,0,0]
[null,6.8333333333333259,245.76500244865389,13.6520068721687,48.000216173799366,0,0,1,{"$f":"IF(SUM(I$554:I635)<($H$40-1),IF((F636+G636)*H636>0,1,0),0)","v":0},0,0,30.23110667473966,31.490594297824362,6.8333333333333259,{"$f":"IF(B636<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B636),0)","v":5.1723128064974463E-2},null,468.86551761489295,451.61630256914594,0.65126202452946691,113.7430450058838,0.99186002232284143,0.40964526184701228,24.991292074677069,null,null,null,0,48.000216173799366,null,48.000216173799366,{"$f":"IF(J636=0,1,1000)*AVERAGE(C$63:C636)","v":234.39350052022149},null,{"$f":"(F636+G636)*SUM(F$554:G636)","v":0},0,0,0,0,0,0,0,0,0]
[null,6.916666666666659,245.71380140647707,13.64543020442424,47.976251976991193,0,0,1,{"$f":"IF(SUM(I$554:I636)<($H$40-1),IF((F637+G637)*H637>0,1,0),0)","v":0},0,0,30.046128559548116,31.313542973258791,6.916666666666659,{"$f":"IF(B637<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B637),0)","v":5.1423159633777416E-2},null,468.77335573897466,451.51074346871758,0.65115012057188193,113.69567596339965,0.99176161014306718,0.40961850917436921,24.990765064886844,null,null,null,0,47.976251976991193,null,47.976251976991193,{"$f":"IF(J637=0,1,1000)*AVERAGE(C$63:C637)","v":234.4135364509936},null,{"$f":"(F637+G637)*SUM(F$554:G637)","v":0},0,0,0,0,0,0,0,0,0]
[null,6.999999999999992,245.66261103118404,13.63885631296769,47.952297896477845,0,0,1,{"$f":"IF(SUM(I$554:I637)<($H$40-1),IF((F638+G638)*H638>0,1,0),0)","v":0},0,0,29.862281137804608,31.137487094229563,6.999999999999992,{"$f":"IF(B638<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B638),0)","v":5.1124930870366951E-2},null,468.68121306344722,451.40521620915291,0.65103823800320393,113.64832763954752,0.99166321846583039,0.40959174290533407,24.990228487779977,null,null,null,0,47.952297896477845,null,47.952297896477845,{"$f":"IF(J638=0,1,1000)*AVERAGE(C$63:C638)","v":234.4334111410646},null,{"$f":"(F638+G638)*SUM(F$554:G638)","v":0},0,0,0,0,0,0,0,0,0]
[null,7.083333333333325,245.61143132055253,13.632285196278371,47.928353926718245,0,0,1,{"$f":"IF(SUM(I$554:I638)<($H$40-1),IF((F639+G639)*H639>0,1,0),0)","v":0},0,0,29.679557503657588,30.962421063987719,7.083333333333325,{"$f":"IF(B639<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B639),0)","v":5.082843168553465E-2},null,468.5890895843105,451.2997207734096,0.65092637681371646,113.6010000223377,0.99156484728685967,0.40956496303509071,24.989682358362501,null,null,null,0,47.928353926718245,null,47.928353926718245,{"$f":"IF(J639=0,1,1000)*AVERAGE(C$63:C639)","v":234.4531254623688},null,{"$f":"(F639+G639)*SUM(F$554:G639)","v":0},0,0,0,0,0,0,0,0,0]
[null,7.1666666666666581,245.56026227236075,13.625716852836922,47.904420062176108,0,0,1,{"$f":"IF(SUM(I$554:I639)<($H$40-1),IF((F640+G640)*H640>0,1,0),0)","v":0},0,0,29.49795079340829,30.788339317251211,7.1666666666666581,{"$f":"IF(B640<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B640),0)","v":5.0533652048584579E-2},null,468.49698529756529,451.19425714446095,0.65081453699371417,113.55369309979022,0.99146649660188468,0.40953816955882277,24.989126691607751,null,null,null,0,47.904420062176108,null,47.904420062176108,{"$f":"IF(J640=0,1,1000)*AVERAGE(C$63:C640)","v":234.47268028069627},null,{"$f":"(F640+G640)*SUM(F$554:G640)","v":0},0,0,0,0,0,0,0,0,0]
[null,7.2499999999999911,245.50910388438732,13.619151281125479,47.880496297320605,0,0,1,{"$f":"IF(SUM(I$554:I640)<($H$40-1),IF((F641+G641)*H641>0,1,0),0)","v":0},0,0,29.317454185253926,30.615236320028007,7.2499999999999911,{"$f":"IF(B641<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B641),0)","v":5.0240581986993792E-2},null,468.4049001992131,451.08882530529559,0.65070271853349937,113.50640685993659,0.99136816640663561,0.40951136247171327,24.988561502457124,null,null,null,0,47.880496297320605,null,47.880496297320605,{"$f":"IF(J641=0,1,1000)*AVERAGE(C$63:C641)","v":234.49207645574671},null,{"$f":"(F641+G641)*SUM(F$554:G641)","v":0},0,0,0,0,0,0,0,0,0]
[null,7.3333333333333242,245.45795615441139,13.612588479627624,47.856582626626185,0,0,1,{"$f":"IF(SUM(I$554:I641)<($H$40-1),IF((F642+G642)*H642>0,1,0),0)","v":0},0,0,29.138060899031949,30.443106569440115,7.3333333333333242,{"$f":"IF(B642<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B642),0)","v":4.9949211586075015E-2},null,468.31283428525643,450.98342523891802,0.65059092142338382,113.4591412908191,0.99126985669684398,0.40948454176894528,24.987986805820029,null,null,null,0,47.856582626626185,null,47.856582626626185,{"$f":"IF(J642=0,1,1000)*AVERAGE(C$63:C642)","v":234.51131484118298},null,{"$f":"(F642+G642)*SUM(F$554:G642)","v":0},0,0,0,0,0,0,0,0,0]
[null,7.4166666666666572,245.40681908021256,13.606028446828372,47.832679044572536,0,0,1,{"$f":"IF(SUM(I$554:I642)<($H$40-1),IF((F643+G643)*H643>0,1,0),0)","v":0},0,0,28.95976419596597,30.271944593548717,7.4166666666666572,{"$f":"IF(B643<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B643),0)","v":4.9659530988641266E-2},null,468.22078755169855,450.87805692834803,0.65047914565368803,113.41189638049093,0.99117156746824175,0.40945770744570115,24.987402616573743,null,null,null,0,47.832679044572536,null,47.832679044572536,{"$f":"IF(J643=0,1,1000)*AVERAGE(C$63:C643)","v":234.53039628468389},null,{"$f":"(F643+G643)*SUM(F$554:G643)","v":0},0,0,0,0,0,0,0,0,0]
[null,7.4999999999999902,245.35569265957085,13.599471181214151,47.80878554564444,0,0,1,{"$f":"IF(SUM(I$554:I643)<($H$40-1),IF((F644+G644)*H644>0,1,0),0)","v":0},0,0,28.782557378413145,30.101744951180152,7.4999999999999902,{"$f":"IF(B644<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B644),0)","v":4.9371530394672354E-2},null,468.12875999454343,450.77272035662099,0.65036739121474196,113.36467211701586,0.99107329871656225,0.40943085949716318,24.986808949563681,null,null,null,0,47.80878554564444,null,47.80878554564444,{"$f":"IF(J644=0,1,1000)*AVERAGE(C$63:C644)","v":234.54932162799662},null,{"$f":"(F644+G644)*SUM(F$554:G644)","v":0},0,0,0,0,0,0,0,0,0]
[null,7.5833333333333233,245.30457689026676,13.592916681272833,47.784902124331985,0,0,1,{"$f":"IF(SUM(I$554:I644)<($H$40-1),IF((F645+G645)*H645>0,1,0),0)","v":0},0,0,28.606433789613302,29.932502231752984,7.5833333333333233,{"$f":"IF(B645<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B645),0)","v":4.9085200060983276E-2},null,468.03675160979611,450.66741550678779,0.65025565809688435,113.31746848846859,0.99097505043753931,0.40940399791851317,24.986205819603459,null,null,null,0,47.784902124331985,null,47.784902124331985,{"$f":"IF(J645=0,1,1000)*AVERAGE(C$63:C645)","v":234.56809170698838},null,{"$f":"(F645+G645)*SUM(F$554:G645)","v":0},0,0,0,0,0,0,0,0,0]
[null,7.6666666666666563,245.25347177008129,13.586364945493735,47.761028775130534,0,0,1,{"$f":"IF(SUM(I$554:I645)<($H$40-1),IF((F646+G646)*H646>0,1,0),0)","v":0},0,0,28.431386813439524,29.764211055106003,7.6666666666666563,{"$f":"IF(B646<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B646),0)","v":4.8800530300894727E-2},null,467.94476239346227,450.56214236191477,0.6501439462904629,113.2702854829347,0.9908768226269079,0.40937712270493271,24.985593241475048,null,null,null,0,47.761028775130534,null,47.761028775130534,{"$f":"IF(J646=0,1,1000)*AVERAGE(C$63:C646)","v":234.58670735169764},null,{"$f":"(F646+G646)*SUM(F$554:G646)","v":0},0,0,0,0,0,0,0,0,0]
[null,7.7499999999999893,245.20237729679585,13.579815972367575,47.737165492540512,0,0,1,{"$f":"IF(SUM(I$554:I646)<($H$40-1),IF((F647+G647)*H647>0,1,0),0)","v":0},0,0,28.257409874150035,29.596866071327156,7.7499999999999893,{"$f":"IF(B647<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B647),0)","v":4.8517511483905276E-2},null,467.85279234154842,450.45690090508367,0.65003225578583457,113.22312308851036,0.99077861528040356,0.40935023385160285,24.984971229928654,null,null,null,0,47.737165492540512,null,47.737165492540512,{"$f":"IF(J647=0,1,1000)*AVERAGE(C$63:C647)","v":234.60516938638477},null,{"$f":"(F647+G647)*SUM(F$554:G647)","v":0},0,0,0,0,0,0,0,0,0]
[null,7.8333333333333224,245.15129346819234,13.573269760386529,47.713312271067679,0,0,1,{"$f":"IF(SUM(I$554:I647)<($H$40-1),IF((F648+G648)*H648>0,1,0),0)","v":0},0,0,28.084496436142,29.430461960583518,7.8333333333333224,{"$f":"IF(B648<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B648),0)","v":4.8236134035365641E-2},null,467.76084145006212,450.35169111939177,0.64992058657336482,113.1759812933027,0.99068042839376325,0.40932333135370463,24.984339799682964,null,null,null,0,47.713312271067679,null,47.713312271067679,{"$f":"IF(J648=0,1,1000)*AVERAGE(C$63:C648)","v":234.62347862958237},null,{"$f":"(F648+G648)*SUM(F$554:G648)","v":0},0,0,0,0,0,0,0,0,0]
[null,7.9166666666666554,245.10022028205313,13.566726308044181,47.689469105222933,0,0,1,{"$f":"IF(SUM(I$554:I648)<($H$40-1),IF((F649+G649)*H649>0,1,0),0)","v":0},0,0,27.912640003706471,29.264993432952149,7.9166666666666554,{"$f":"IF(B649<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B649),0)","v":4.7956388436154747E-2},null,467.66890971501158,450.24651298795186,0.64980893864342881,113.12886008542955,0.99058226196272425,0.40929641520641841,24.983698965425226,null,null,null,0,47.689469105222933,null,47.689469105222933,{"$f":"IF(J649=0,1,1000)*AVERAGE(C$63:C649)","v":234.64163589414474},null,{"$f":"(F649+G649)*SUM(F$554:G649)","v":0},0,0,0,0,0,0,0,0,0]
[null,7.9999999999999885,245.04915773616102,13.560185613835522,47.665635989522293,0,0,1,{"$f":"IF(SUM(I$554:I649)<($H$40-1),IF((F650+G650)*H650>0,1,0),0)","v":0},0,0,27.741834120784951,29.100455228251935,7.9999999999999885,{"$f":"IF(B650<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B650),0)","v":4.7678265222357651E-2},null,467.57699713240578,450.14136649389178,0.64969731198641001,113.08175945301923,0.99048411598302499,0.40926948540492442,24.983048741811235,null,null,null,0,47.665635989522293,null,47.665635989522293,{"$f":"IF(J650=0,1,1000)*AVERAGE(C$63:C650)","v":234.65964198729699},null,{"$f":"(F650+G650)*SUM(F$554:G650)","v":0},0,0,0,0,0,0,0,0,0]
[null,8.0833333333333215,244.99810582829932,13.553647676256997,47.641812918487069,0,0,1,{"$f":"IF(SUM(I$554:I650)<($H$40-1),IF((F651+G651)*H651>0,1,0),0)","v":0},0,0,27.572072370727597,28.936842115876377,8.0833333333333215,{"$f":"IF(B651<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B651),0)","v":4.740175498494547E-2},null,467.4851036982547,450.03625162035507,0.64958570659270121,113.03467938421113,0.99038599045040498,0.40924254194440263,24.982389143465525,null,null,null,0,47.641812918487069,null,47.641812918487069,{"$f":"IF(J651=0,1,1000)*AVERAGE(C$63:C651)","v":234.67749771068389},null,{"$f":"(F651+G651)*SUM(F$554:G651)","v":0},0,0,0,0,0,0,0,0,0]
[null,8.1666666666666554,244.94706455625175,13.547112493806436,47.617999886643631,0,0,1,{"$f":"IF(SUM(I$554:I651)<($H$40-1),IF((F652+G652)*H652>0,1,0),0)","v":0},0,0,27.403348376052602,28.774148894627306,8.1666666666666554,{"$f":"IF(B652<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B652),0)","v":4.7126848369456971E-2},null,467.39322940856908,449.93116835050057,0.64947412245270419,112.98761986715505,0.99028788536060419,0.4092155848200324,24.981720184981334,null,null,null,0,47.617999886643631,null,47.617999886643631,{"$f":"IF(J652=0,1,1000)*AVERAGE(C$63:C652)","v":234.69520386041759},null,{"$f":"(F652+G652)*SUM(F$554:G652)","v":0},0,0,0,0,0,0,0,0,0]
[null,8.2499999999999893,244.89603391780253,13.540580064983143,47.594196888523697,0,0,1,{"$f":"IF(SUM(I$554:I652)<($H$40-1),IF((F653+G653)*H653>0,1,0),0)","v":0},0,0,27.235655798207375,28.612370392549536,8.2499999999999893,{"$f":"IF(B653<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B653),0)","v":4.6853536075682156E-2},null,467.3013742593605,449.8261166675025,0.64936255955682931,112.94058089001192,0.99018980070936369,0.40918861402699297,24.981041880920948,null,null,null,0,47.594196888523697,null,47.594196888523697,{"$f":"IF(J653=0,1,1000)*AVERAGE(C$63:C653)","v":234.7127612271257},null,{"$f":"(F653+G653)*SUM(F$554:G653)","v":0},0,0,0,0,0,0,0,0,0]
[null,8.3333333333333233,244.8450139107363,13.534050388287785,47.570403918663978,0,0,1,{"$f":"IF(SUM(I$554:I653)<($H$40-1),IF((F654+G654)*H654>0,1,0),0)","v":0},0,0,27.068988337330826,28.451501466766462,8.3333333333333233,{"$f":"IF(B654<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B654),0)","v":4.6581808857347626E-2},null,467.20953824664127,449.72109655455017,0.649251017895496,112.89356244095291,0.99009173649242566,0.40916162956046331,24.980354245815377,null,null,null,0,47.570403918663978,null,47.570403918663978,{"$f":"IF(J654=0,1,1000)*AVERAGE(C$63:C654)","v":234.73017059599786},null,{"$f":"(F654+G654)*SUM(F$554:G654)","v":0},0,0,0,0,0,0,0,0,0]
[null,8.4166666666666572,244.79400453283822,13.527523462222451,47.546620971606359,0,0,1,{"$f":"IF(SUM(I$554:I654)<($H$40-1),IF((F655+G655)*H655>0,1,0),0)","v":0},0,0,26.903339732017365,28.291537003316556,8.4166666666666572,{"$f":"IF(B655<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B655),0)","v":4.6311657521803773E-2},null,467.11772136642469,449.61610799484851,0.64913949745913302,112.84656450815999,0.98999369270553272,0.40913463141562179,24.979657294164745,null,null,null,0,47.546620971606359,null,47.546620971606359,{"$f":"IF(J655=0,1,1000)*AVERAGE(C$63:C655)","v":234.74743274683291},null,{"$f":"(F655+G655)*SUM(F$554:G655)","v":0},0,0,0,0,0,0,0,0,0]
[null,8.4999999999999911,244.74300578189386,13.520999285290687,47.522848041898015,0,0,1,{"$f":"IF(SUM(I$554:I655)<($H$40-1),IF((F656+G656)*H656>0,1,0),0)","v":0},0,0,26.738703759082338,28.132471916990792,8.4999999999999911,{"$f":"IF(B656<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B656),0)","v":4.6043072929713769E-2},null,467.02592361472489,449.51115097161772,0.64902799823817758,112.79958707982604,0.98989566934442874,0.4091076195876468,24.978951040438378,null,null,null,0,47.522848041898015,null,47.522848041898015,{"$f":"IF(J656=0,1,1000)*AVERAGE(C$63:C656)","v":234.76454845408475},null,{"$f":"(F656+G656)*SUM(F$554:G656)","v":0},0,0,0,0,0,0,0,0,0]
[null,8.583333333333325,244.69201765568928,13.514477855997372,47.49908512409101,0,0,1,{"$f":"IF(SUM(I$554:I656)<($H$40-1),IF((F657+G657)*H657>0,1,0),0)","v":0},0,0,26.575074233328579,27.974301151171009,8.583333333333325,{"$f":"IF(B657<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B657),0)","v":4.5776045994744434E-2},null,466.93414498755664,449.40622546809311,0.64891652022307633,112.75263014415407,0.98979766640485833,0.4090805940717161,24.978235499074543,null,null,null,0,47.49908512409101,null,47.49908512409101,{"$f":"IF(J657=0,1,1000)*AVERAGE(C$63:C657)","v":234.781518486908},null,{"$f":"(F657+G657)*SUM(F$554:G657)","v":0},0,0,0,0,0,0,0,0,0]
[null,8.666666666666659,244.64104015201102,13.507959172848885,47.475332212742849,0,0,1,{"$f":"IF(SUM(I$554:I657)<($H$40-1),IF((F658+G658)*H658>0,1,0),0)","v":0},0,0,26.412445007314965,27.817019677669155,8.666666666666659,{"$f":"IF(B658<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B658),0)","v":4.551056768325875E-2},null,466.84238548093577,449.30133146752536,0.64880506340428401,112.70569368935833,0.98969968388256702,0.40905355486300737,24.9775106844811,null,null,null,0,47.475332212742849,null,47.475332212742849,{"$f":"IF(J658=0,1,1000)*AVERAGE(C$63:C658)","v":234.79834360920339},null,{"$f":"(F658+G658)*SUM(F$554:G658)","v":0},0,0,0,0,0,0,0,0,0]
[null,8.7499999999999929,244.59007326864599,13.501443234352937,47.451589302415904,0,0,1,{"$f":"IF(SUM(I$554:I658)<($H$40-1),IF((F659+G659)*H659>0,1,0),0)","v":0},0,0,26.250809971125673,27.660622496567427,8.7499999999999929,{"$f":"IF(B659<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B659),0)","v":4.5246629014010359E-2},null,466.75064509087872,449.19646895318022,0.6486936277722648,112.65877770366319,0.98960172177330119,0.40902650195669776,24.97677661103496,null,null,null,0,47.451589302415904,null,47.451589302415904,{"$f":"IF(J659=0,1,1000)*AVERAGE(C$63:C659)","v":234.81502457966243},null,{"$f":"(F659+G659)*SUM(F$554:G659)","v":0},0,0,0,0,0,0,0,0,0]
[null,8.8333333333333268,244.53911700338168,13.494930039018676,47.427856387677771,0,0,1,{"$f":"IF(SUM(I$554:I659)<($H$40-1),IF((F660+G660)*H660>0,1,0),0)","v":0},0,0,26.090163052141463,27.505104636059354,8.8333333333333268,{"$f":"IF(B660<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B660),0)","v":4.4984221057839634E-2},null,466.65892381340296,449.09163790833907,0.64858221331749211,112.61188217530383,0.98950378007280804,0.40899943534796418,24.976033293082629,null,null,null,0,47.427856387677771,null,47.427856387677771,{"$f":"IF(J660=0,1,1000)*AVERAGE(C$63:C660)","v":234.8315621518116},null,{"$f":"(F660+G660)*SUM(F$554:G660)","v":0},0,0,0,0,0,0,0,0,0]
[null,8.9166666666666607,244.48817135400597,13.488419585356674,47.404133463101232,0,0,1,{"$f":"IF(SUM(I$554:I660)<($H$40-1),IF((F661+G661)*H661>0,1,0),0)","v":0},0,0,25.930498214812037,27.350461152291714,8.9166666666666607,{"$f":"IF(B661<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B661),0)","v":4.4723334937371621E-2},null,466.56722164452668,448.98683831629808,0.6484708200304472,112.56500709252617,0.98940585877683584,0.40897235503198326,24.97528074494015,null,null,null,0,47.404133463101232,null,47.404133463101232,{"$f":"IF(J661=0,1,1000)*AVERAGE(C$63:C661)","v":234.84795707405641},null,{"$f":"(F661+G661)*SUM(F$554:G661)","v":0},0,0,0,0,0,0,0,0,0]
[null,8.9999999999999947,244.43723631830721,13.481911871878868,47.380420523264078,0,0,1,{"$f":"IF(SUM(I$554:I661)<($H$40-1),IF((F662+G662)*H662>0,1,0),0)","v":0},0,0,25.771809460429807,27.196687129207401,8.9999999999999947,{"$f":"IF(B662<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B662),0)","v":4.4463961826715782E-2},null,466.4755385802689,448.88207016036887,0.64835944790162137,112.51815244358642,0.98930795788113379,0.4089452610039313,24.974518980893109,null,null,null,0,47.380420523264078,null,47.380420523264078,{"$f":"IF(J662=0,1,1000)*AVERAGE(C$63:C662)","v":234.86421008972462},null,{"$f":"(F662+G662)*SUM(F$554:G662)","v":0},0,0,0,0,0,0,0,0,0]
[null,9.0833333333333286,244.38631189407423,13.475406897098631,47.356717562749289,0,0,1,{"$f":"IF(SUM(I$554:I662)<($H$40-1),IF((F663+G663)*H663>0,1,0),0)","v":0},0,0,25.614090826905144,27.04377767838912,9.0833333333333286,{"$f":"IF(B663<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B663),0)","v":4.42060929511673E-2},null,466.38387461664951,448.77733342387813,0.64824809692151375,112.47131821675163,0.98921007738145161,0.40891815325898423,24.973748015196822,null,null,null,0,47.356717562749289,null,47.356717562749289,{"$f":"IF(J663=0,1,1000)*AVERAGE(C$63:C663)","v":234.8803219371093},null,{"$f":"(F663+G663)*SUM(F$554:G663)","v":0},0,0,0,0,0,0,0,0,0]
[null,9.1666666666666625,244.33539807909628,13.468904659530693,47.333024576144815,0,0,1,{"$f":"IF(SUM(I$554:I663)<($H$40-1),IF((F664+G664)*H664>0,1,0),0)","v":0},0,0,25.457336388542874,26.891727938904008,9.1666666666666625,{"$f":"IF(B664<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B664),0)","v":4.3949719586910324E-2},null,466.29222974968923,448.67262809016768,0.64813676708063317,112.4245044002991,0.98911221727354015,0.40889103179231767,24.972967862076235,null,null,null,0,47.333024576144815,null,47.333024576144815,{"$f":"IF(J664=0,1,1000)*AVERAGE(C$63:C664)","v":234.89629334951132},null,{"$f":"(F664+G664)*SUM(F$554:G664)","v":0},0,0,0,0,0,0,0,0,0]
[null,9.2499999999999964,244.28449487116313,13.462405157691213,47.309341558043805,0,0,1,{"$f":"IF(SUM(I$554:I664)<($H$40-1),IF((F665+G665)*H665>0,1,0),0)","v":0},0,0,25.301540255820285,26.740533077149085,9.2499999999999964,{"$f":"IF(B665<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B665),0)","v":4.3694833060722783E-2},null,466.20060397540959,448.56795414259466,0.64802545836949699,112.37771098251687,0.98901437755315125,0.40886389659910694,24.972178535726222,null,null,null,0,47.309341558043805,null,47.309341558043805,{"$f":"IF(J665=0,1,1000)*AVERAGE(C$63:C665)","v":234.91212505528139},null,{"$f":"(F665+G665)*SUM(F$554:G665)","v":0},0,0,0,0,0,0,0,0,0]
[null,9.3333333333333304,244.23360226806497,13.455908390097749,47.285668503044498,0,0,1,{"$f":"IF(SUM(I$554:I665)<($H$40-1),IF((F666+G666)*H666>0,1,0),0)","v":0},0,0,25.146696575166406,26.590188286697618,9.3333333333333304,{"$f":"IF(B666<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B666),0)","v":4.3441424749682961E-2},null,466.10899728983287,448.46331156453095,0.64791417077863078,112.33093795170362,0.9889165582160373,0.4088367476745271,24.971380050311673,null,null,null,0,47.285668503044498,null,47.285668503044498,{"$f":"IF(J666=0,1,1000)*AVERAGE(C$63:C666)","v":234.92781777786183},null,{"$f":"(F666+G666)*SUM(F$554:G666)","v":0},0,0,0,0,0,0,0,0,0]
[null,9.4166666666666643,244.18272026759246,13.449414355269228,47.262005405750138,0,0,1,{"$f":"IF(SUM(I$554:I666)<($H$40-1),IF((F667+G667)*H667>0,1,0),0)","v":0},0,0,24.992799528742552,26.4406887881463,9.4166666666666643,{"$f":"IF(B667<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B667),0)","v":4.3189486080877831E-2},null,466.01740968898235,448.35870033936402,0.64780290429857001,112.28418529616829,0.98881875925795193,0.4088095850137527,24.970572419967255,null,null,null,0,47.262005405750138,null,47.262005405750138,{"$f":"IF(J667=0,1,1000)*AVERAGE(C$63:C667)","v":234.94337223582778},null,{"$f":"(F667+G667)*SUM(F$554:G667)","v":0},0,0,0,0,0,0,0,0,0]
[null,9.4999999999999982,244.13184886753669,13.442923051725979,47.238352260769076,0,0,1,{"$f":"IF(SUM(I$554:I667)<($H$40-1),IF((F668+G668)*H668>0,1,0),0)","v":0},0,0,24.839843334224373,26.292029828963344,9.4999999999999982,{"$f":"IF(B668<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B668),0)","v":4.2939008531113008E-2},null,465.92584116888196,448.25412045049603,0.64769165891985836,112.23745300423036,0.98872098067464964,0.4087824086119583,24.969755658797915,null,null,null,0,47.238352260769076,null,47.238352260769076,{"$f":"IF(J668=0,1,1000)*AVERAGE(C$63:C668)","v":234.95878914292797},null,{"$f":"(F668+G668)*SUM(F$554:G668)","v":0},0,0,0,0,0,0,0,0,0]
[null,9.5833333333333321,244.08098806568927,13.436434477989723,47.214709062714711,0,0,1,{"$f":"IF(SUM(I$554:I668)<($H$40-1),IF((F669+G669)*H669>0,1,0),0)","v":0},0,0,24.687822244585121,26.14420668333738,9.5833333333333321,{"$f":"IF(B669<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B669),0)","v":4.2689983626624364E-2},null,465.83429172555662,448.14957188134446,0.64758043463304837,112.19074106421994,0.98862322246188539,0.40875521846431773,24.968929780878586,null,null,null,0,47.214709062714711,null,47.214709062714711,{"$f":"IF(J669=0,1,1000)*AVERAGE(C$63:C669)","v":234.97406920812523},null,{"$f":"(F669+G669)*SUM(F$554:G669)","v":0},0,0,0,0,0,0,0,0,0]
[null,9.6666666666666661,244.03013785984226,13.429948632583605,47.191075806205667,0,0,1,{"$f":"IF(SUM(I$554:I669)<($H$40-1),IF((F670+G670)*H670>0,1,0),0)","v":0},0,0,24.536730547880357,25.997214652027235,9.6666666666666661,{"$f":"IF(B670<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B670),0)","v":4.2442402942791418E-2},null,465.74276135503197,448.04505461534177,0.64746923142870128,112.14404946447775,0.98852548461541556,0.40872801456600494,24.968094800254718,null,null,null,0,47.191075806205667,null,47.191075806205667,{"$f":"IF(J670=0,1,1000)*AVERAGE(C$63:C670)","v":234.98921313563645},null,{"$f":"(F670+G670)*SUM(F$554:G670)","v":0},0,0,0,0,0,0,0,0,0]
[null,9.75,243.97929824778811,13.423465514032083,47.167452485865319,0,0,1,{"$f":"IF(SUM(I$554:I670)<($H$40-1),IF((F671+G671)*H671>0,1,0),0)","v":0},0,0,24.386562567033661,25.851049062212539,9.75,{"$f":"IF(B671<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B671),0)","v":4.2196258103852274E-2},null,465.65125005333454,447.94056863593551,0.64735804929738772,112.09737819335453,0.988427767130997,0.40870079691219313,24.967250730941714,null,null,null,0,47.167452485865319,null,47.167452485865319,{"$f":"IF(J671=0,1,1000)*AVERAGE(C$63:C671)","v":235.00422162497225},null,{"$f":"(F671+G671)*SUM(F$554:G671)","v":0},0,0,0,0,0,0,0,0,0]
[null,9.8333333333333339,243.92846922731982,13.416985120861053,47.14383909632231,0,0,1,{"$f":"IF(SUM(I$554:I671)<($H$40-1),IF((F672+G672)*H672>0,1,0),0)","v":0},0,0,24.237312659624116,25.705705267345174,9.8333333333333339,{"$f":"IF(B672<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B672),0)","v":4.1951540782620318E-2},null,465.55975781649158,447.83611392658798,0.64724688822968635,112.05072723921177,0.98833007000438777,0.40867356549805561,24.966397586925606,null,null,null,0,47.14383909632231,null,47.14383909632231,{"$f":"IF(J672=0,1,1000)*AVERAGE(C$63:C672)","v":235.01909537097615},null,{"$f":"(F672+G672)*SUM(F$554:G672)","v":0},0,0,0,0,0,0,0,0,0]
[null,9.9166666666666679,243.8776507962308,13.410507451597782,47.120235632210253,0,0,1,{"$f":"IF(SUM(I$554:I672)<($H$40-1),IF((F673+G673)*H673>0,1,0),0)","v":0},0,0,24.088975217674722,25.56117864700159,9.9166666666666679,{"$f":"IF(B673<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B673),0)","v":4.1708242700202479E-2},null,465.46828464053135,447.73169047077693,0.64713574821618514,112.00409659042134,0.9882323932313466,0.40864632031876513,24.965535382162876,null,null,null,0,47.120235632210253,null,47.120235632210253,{"$f":"IF(J673=0,1,1000)*AVERAGE(C$63:C673)","v":235.03383506386342},null,{"$f":"(F673+G673)*SUM(F$554:G673)","v":0},0,0,0,0,0,0,0,0,0]
[null,10.000000000000002,243.82684295231491,13.404032504770914,47.096642088167783,0,0,1,{"$f":"IF(SUM(I$554:I673)<($H$40-1),IF((F674+G674)*H674>0,1,0),0)","v":0},0,0,23.941544667442237,25.417464606735876,10.000000000000002,{"$f":"IF(B674<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B674),0)","v":4.1466355625719119E-2},null,465.37683052148276,447.62729825199472,0.6470246292474805,111.95748623536554,0.9881347368076332,0.40861906136949416,24.964664130580442,null,null,null,0,47.096642088167783,null,47.096642088167783,{"$f":"IF(J674=0,1,1000)*AVERAGE(C$63:C674)","v":235.04844138925952},null,{"$f":"(F674+G674)*SUM(F$554:G674)","v":0},0,0,0,0,0,0,0,0,0]
[null,10.083333333333336,243.77604569336651,13.397560278910493,47.07305845883868,0,0,1,{"$f":"IF(SUM(I$554:I674)<($H$40-1),IF((F675+G675)*H675>0,1,0),0)","v":0},0,0,23.795015469208355,25.274558577933746,10.083333333333336,{"$f":"IF(B675<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B675),0)","v":4.1225871376025625E-2},null,465.28539545537564,447.52293725374886,0.6469135313141775,111.91089616243721,0.98803710072900797,0.40859178864541484,24.96378384607608,null,null,null,{"$f":"IF(AA674>0,AA674,IF(K675=0,0,B675))","v":0},47.07305845883868,null,47.07305845883868,{"$f":"IF(J675=0,1,1000)*AVERAGE(C$63:C675)","v":235.06291502823817},null,{"$f":"(F675+G675)*SUM(F$554:G675)","v":0},0,0,0,0,0,0,0,0,0]
[null,10.16666666666667,243.72525901718038,13.391090772547903,47.049484738871527,0,0,1,{"$f":"IF(SUM(I$554:I675)<($H$40-1),IF((F676+G676)*H676>0,1,0),0)","v":0},0,0,23.649382117071937,25.132456017667284,10.16666666666667,{"$f":"IF(B676<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B676),0)","v":4.0986781815435594E-2},null,465.1939794382406,447.41860745956166,0.64680245440689044,111.86432636003929,0.98793948499123241,0.40856450214169904,24.962894542517958,null,null,null,0,47.049484738871527,null,47.049484738871527,{"$f":"IF(J676=0,1,1000)*AVERAGE(C$63:C676)","v":235.0772566573589},null,{"$f":"(F676+G676)*SUM(F$554:G676)","v":0},0,0,0,0,0,0,0,0,0]
[null,10.250000000000004,243.6744829215518,13.38462398421593,47.025920922920093,0,0,1,{"$f":"IF(SUM(I$554:I676)<($H$40-1),IF((F677+G677)*H677>0,1,0),0)","v":0},0,0,23.504639138742832,24.991152408550537,10.250000000000004,{"$f":"IF(B677<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B677),0)","v":4.0749078855445486E-2},null,465.10258246610914,447.31430885297056,0.64669139851624224,111.81777681658525,0.98784188959006891,0.40853720185351844,24.961996233745317,null,null,null,0,47.025920922920093,null,47.025920922920093,{"$f":"IF(J677=0,1,1000)*AVERAGE(C$63:C677)","v":235.09146694870466},null,{"$f":"(F677+G677)*SUM(F$554:G677)","v":0},0,0,0,0,0,0,0,0,0]
[null,10.333333333333337,243.62371740427648,13.378159912448766,47.002367005643215,0,0,1,{"$f":"IF(SUM(I$554:I677)<($H$40-1),IF((F678+G678)*H678>0,1,0),0)","v":0},0,0,23.360781095336748,24.850643258595891,10.333333333333337,{"$f":"IF(B678<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B678),0)","v":4.0512754454461126E-2},null,465.01120453501358,447.21004141752792,0.64658036363286386,111.77124752049934,0.98774431452128064,0.40850988777604413,24.961088933568167,null,null,null,0,47.002367005643215,null,47.002367005643215,{"$f":"IF(J678=0,1,1000)*AVERAGE(C$63:C678)","v":235.10554656991852},null,{"$f":"(F678+G678)*SUM(F$554:G678)","v":0},0,0,0,0,0,0,0,0,0]
[null,10.416666666666671,243.57296246315059,13.371698555781885,46.97882298170444,0,0,1,{"$f":"IF(SUM(I$554:I678)<($H$40-1),IF((F679+G679)*H679>0,1,0),0)","v":0},0,0,23.217802581171245,24.710924101071296,10.416666666666671,{"$f":"IF(B679<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B679),0)","v":4.0277800617525561E-2},null,464.91984564098698,447.10580513680071,0.64646934974739645,111.72473846021524,0.98764675978063177,0.40848255990444721,24.960172655767302,null,null,null,0,46.97882298170444,null,46.97882298170444,{"$f":"IF(J679=0,1,1000)*AVERAGE(C$63:C679)","v":235.11949618424015},null,{"$f":"(F679+G679)*SUM(F$554:G679)","v":0},0,0,0,0,0,0,0,0,0]
[null,10.500000000000005,243.52221809597077,13.365239912752235,46.955288845772664,0,0,1,{"$f":"IF(SUM(I$554:I679)<($H$40-1),IF((F680+G680)*H680>0,1,0),0)","v":0},0,0,23.075698223563439,24.571990494358253,10.500000000000005,{"$f":"IF(B680<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B680),0)","v":4.0044209396048608E-2},null,464.82850578006332,447.00159999437113,0.64635835685048815,111.67824962417797,0.98754922536388723,0.4084552182338983,24.959247414094829,null,null,null,0,46.955288845772664,null,46.955288845772664,{"$f":"IF(J680=0,1,1000)*AVERAGE(C$63:C680)","v":235.13331645054237},null,{"$f":"(F680+G680)*SUM(F$554:G680)","v":0},0,0,0,0,0,0,0,0,0]
[null,10.583333333333339,243.47148430053412,13.358783981898069,46.931764592521539,0,0,1,{"$f":"IF(SUM(I$554:I680)<($H$40-1),IF((F681+G681)*H681>0,1,0),0)","v":0},0,0,22.934462682628364,24.433838021810622,10.583333333333339,{"$f":"IF(B681<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B681),0)","v":3.9811972887537982E-2},null,464.73718494827733,446.89742597383599,0.64624738493279699,111.63178100084224,0.98745171126681286,0.40842786275956766,24.95831322227372,null,null,null,0,46.931764592521539,null,46.931764592521539,{"$f":"IF(J681=0,1,1000)*AVERAGE(C$63:C681)","v":235.14700802336665},null,{"$f":"(F681+G681)*SUM(F$554:G681)","v":0},0,0,0,0,0,0,0,0,0]
[null,10.666666666666673,243.42076107463816,{"$f":"V682*T682/3.413","v":13.352330761759024},{"$f":"(D682*$H$23/1000-H$32)/1000","v":46.908250216629753},0,0,1,{"$f":"IF(SUM(I$554:I681)<($H$40-1),IF((F682+G682)*H682>0,1,0),0)","v":0},0,{"$f":"I682/(1+$H$38)^B682","v":0},22.794090651078992,24.296462291614223,10.666666666666673,{"$f":"IF(B682<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B682),0)","v":3.9581083235331875E-2},null,464.64588314166463,{"$f":"R$9*$Q682^6+S$9*$Q682^5+T$9*$Q682^4+U$9*$Q682^3+V$9*$Q682^2+W$9*$Q682+X$9","v":446.79328305880711},{"$f":"R$10*$Q682^6+S$10*$Q682^5+T$10*$Q682^4+U$10*$Q682^3+V$10*$Q682^2+W$10*$Q682+X$10","v":0.64613643398498932},{"$f":"(R682-R$60)-(Q$60+460)*(S682-S$60)","v":111.58533257867333},0.98735421748517527,{"$f":"(1.1-0.1*U682^($R$24*($H$24+273)^4 +$S$24*($H$24+273)^3 + $T$24*($H$24+273)^2 + $U$24*($H$24+273) + $V$24))*V$550","v":0.40840049347662538},{"$f":"E682-E191","v":24.957370093998147},null,null,null,0,46.908250216629753,null,46.908250216629753,{"$f":"IF(J682=0,1,1000)*AVERAGE(C$63:C682)","v":235.16057155295891},null,{"$f":"(F682+G682)*SUM(F$554:G682)","v":0},0,0,0,0,0,0,0,0,0]
[null,10.750000000000007,243.37004841608095,13.345880250876109,46.884745712781033,{"$f":"IF(B683>H$48-5,0,IF(C683 <= $C$554- $H$35,1,0))","v":0},0,1,{"$f":"IF(SUM(I$554:I682)<($H$40-1),IF((F683+G683)*H683>0,1,0),0)","v":0},{"$f":"IF(OR(I683=1,J682 =1), 1,0)","v":0},0,22.654576854027304,24.159858936647222,10.750000000000007,{"$f":"IF(B683<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B683),0)","v":3.9351532628333255E-2},null,{"$f":"C683*1.8+32-H$20","v":464.55460035626163},446.68917123291106,0.64602550399774028,111.53890434614675,{"$f":"((Q683+460)/(H$24*1.8+32+460))","v":0.98725674401474217},0.40837311038024121,24.956418042933613,null,null,null,0,46.884745712781033,null,46.884745712781033,{"$f":"IF(J683=0,1,1000)*AVERAGE(C$63:C683)","v":235.17400768530445},null,{"$f":"(F683+G683)*SUM(F$554:G683)","v":0},{"$f":"IF((F683+G683)=0,0,B683)","v":0},{"$f":"IF($AG683=1,$AH683,0)","v":0},{"$f":"IF($AG683=2,$AH683,0)","v":0},{"$f":"IF($AG683=3,$AH683,0)","v":0},{"$f":"IF($AG683=4,$AH683,0)","v":0},{"$f":"IF($AG683=5,$AH683,0)","v":0},{"$f":"IF($AG683=6,$AH683,0)","v":0},{"$f":"IF($AG683=7,$AH683,0)","v":0},{"$f":"IF($AG683=8,$AH683,0)","v":0}]
[null,{"$f":"IF(ROUND(B683,1)=H$48,H$48,IF(B683<$H$48,B683+1/12,B683))","v":10.833333333333341},{"$f":"IF(B683<H$48,IF(I683<1,C683*(1-$H$22/12), $C$63),C683)","v":243.31934632266092},13.339432447791701,46.86125107566405,0,{"$f":"IF(ROUND(B684,1)=H$48-5,IF(E684-(E683-E684)*60<1,1,0),IF(E684-(E683-E684)<0,1,0))","v":0},{"$f":"IF(ROUND(H$48-B684,2)<5,0,1)","v":1},{"$f":"IF(SUM(I$554:I683)<($H$40-1),IF((F684+G684)*H684>0,1,0),0)","v":0},0,0,{"$f":"IF(B684<H$48,E684/((1+$H$38)^B684),0)","v":22.515916048786572},{"$f":"IF(B684<H$48,($H$33/1000)/((1+$H$38)^B684),0)","v":24.024023614341274},{"$f":"IF(J684<1, B684,N683)","v":10.833333333333341},{"$f":"IF(B684<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B684),0)","v":3.9123313300745581E-2},null,464.46333658810556,446.58509047978919,0.64591459496173342,111.49249629174847,0.98715929085128218,0.40834571346558457,24.95545708271694,null,null,null,0,{"$f":"IF(AA683>0,AB683,E684)","v":46.86125107566405},null,46.86125107566405,{"$f":"IF(J684=0,1,1000)*AVERAGE(C$63:C684)","v":235.18731706216283},null,{"$f":"(F684+G684)*SUM(F$554:G684)","v":0},0,0,0,0,0,0,0,0,0]
[null,10.916666666666675,243.26865479217702,13.332987351049526,46.837766299972387,0,0,1,{"$f":"IF(SUM(I$554:I684)<($H$40-1),IF((F685+G685)*H685>0,1,0),0)","v":0},0,0,22.378103024674843,23.88895200654353,10.916666666666675,{"$f":"IF(B685<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B685),0)","v":3.8896417531810015E-2},null,464.37209183323455,446.48104078309785,0.64580370686766142,111.44610840397456,0.98706185799056445,0.40831830272782454,24.954487226956239,null,null,null,0,46.837766299972387,null,{"$f":"IF(B685<=AD$59,E685,AD684)","v":46.837766299972387},{"$f":"IF(J685=0,1,1000)*AVERAGE(C$63:C685)","v":235.20050032110254},null,{"$f":"(F685+G685)*SUM(F$554:G685)","v":0},0,0,0,0,0,0,0,0,0]
[null,11.000000000000009,243.21797382242863,13.326544959194692,46.814291380404697,0,0,1,{"$f":"IF(SUM(I$554:I685)<($H$40-1),IF((F686+G686)*H686>0,1,0),0)","v":0},0,0,22.241132602819743,23.754639819379314,11.000000000000009,{"$f":"IF(B686<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B686),0)","v":3.867083764554434E-2},null,464.28086608768746,446.37702212650794,0.64569283970622526,111.39974067133147,0.98696444542835937,0.40829087816213006,24.95350848923125,null,null,null,0,46.814291380404697,null,46.814291380404697,{"$f":"IF(J686=0,1,1000)*AVERAGE(C$63:C686)","v":235.21355809553467},null,{"$f":"(F686+G686)*SUM(F$554:G686)","v":0},0,0,0,0,0,0,0,0,0]
[null,11.083333333333343,243.16730341121561,13.320105270773631,46.790826311664432,0,0,1,{"$f":"IF(SUM(I$554:I686)<($H$40-1),IF((F687+G687)*H687>0,1,0),0)","v":0},0,0,22.104999635964219,23.621082783115639,11.083333333333343,{"$f":"IF(B687<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B687),0)","v":3.8446566010483185E-2},null,464.189659347504,446.27303449370515,0.64558199346813472,111.35339308233574,0.98686705316043821,0.40826343976366963,24.952520883093062,null,null,null,0,46.790826311664432,null,46.790826311664432,{"$f":"IF(J687=0,1,1000)*AVERAGE(C$63:C687)","v":235.22649101474715},null,{"$f":"(F687+G687)*SUM(F$554:G687)","v":0},0,0,0,0,0,0,0,0,0]
[null,11.166666666666677,243.11664355633826,13.313668284334192,46.767371088460209,0,0,1,{"$f":"IF(SUM(I$554:I687)<($H$40-1),IF((F688+G688)*H688>0,1,0),0)","v":0},0,0,21.969699008273839,23.48827665202549,11.166666666666677,{"$f":"IF(B688<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B688),0)","v":3.8223595039419904E-2},null,464.09847160872482,446.16907786839016,0.64547116814410821,111.30706562551455,0.98676968118257291,0.40823598752761148,24.951524422064725,null,null,null,0,46.767371088460209,null,46.767371088460209,{"$f":"IF(J688=0,1,1000)*AVERAGE(C$63:C688)","v":235.23929970393803},null,{"$f":"(F688+G688)*SUM(F$554:G688)","v":0},0,0,0,0,0,0,0,0,0]
[null,11.250000000000011,243.06599425559736,13.307233998425493,46.743925705505298,0,0,1,{"$f":"IF(SUM(I$554:I688)<($H$40-1),IF((F689+G689)*H689>0,1,0),0)","v":0},0,0,21.835225635144774,23.356217204252825,11.250000000000011,{"$f":"IF(B689<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B689),0)","v":3.8001917189149866E-2},null,464.00730286739116,446.06515223427795,0.64536036372487293,111.26075828940469,0.98667232949053629,0.40820852144912356,24.950519119640507,null,null,null,0,46.743925705505298,null,46.743925705505298,{"$f":"IF(J689=0,1,1000)*AVERAGE(C$63:C689)","v":235.25198478424866},null,{"$f":"(F689+G689)*SUM(F$554:G689)","v":0},0,0,0,0,0,0,0,0,0]
[null,11.333333333333345,243.01535550679409,13.300802411598097,46.720490157518185,0,0,1,{"$f":"IF(SUM(I$554:I689)<($H$40-1),IF((F690+G690)*H690>0,1,0),0)","v":0},0,0,21.701574463013539,23.224900241678391,11.333333333333345,{"$f":"IF(B690<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B690),0)","v":3.7781524960215279E-2},null,463.9161531195453,445.96125757509867,0.64524958020116441,111.21447106255386,0.98657499808010196,0.40818104152337342,24.949504989286904,null,null,null,0,46.720490157518185,null,46.720490157518185,{"$f":"IF(J690=0,1,1000)*AVERAGE(C$63:C690)","v":235.26454687279647},null,{"$f":"(F690+G690)*SUM(F$554:G690)","v":0},0,0,0,0,0,0,0,0,0]
[null,11.416666666666679,242.96472730773016,13.294373522403864,46.697064439222125,0,0,1,{"$f":"IF(SUM(I$554:I690)<($H$40-1),IF((F691+G691)*H691>0,1,0),0)","v":0},0,0,21.568740469167341,23.094321589786244,11.416666666666679,{"$f":"IF(B691<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B691),0)","v":3.7562410896651473E-2},null,463.8250223612302,445.85739387459682,0.64513881756372693,111.16820393351946,0.98647768694704496,0.40815354774552853,24.948482044442034,null,null,null,0,46.697064439222125,null,46.697064439222125,{"$f":"IF(J691=0,1,1000)*AVERAGE(C$63:C691)","v":235.27698658270751},null,{"$f":"(F691+G691)*SUM(F$554:G691)","v":0},0,0,0,0,0,0,0,0,0]
[null,11.500000000000012,242.9141096562077,13.287947329396047,46.673648545345408,0,0,1,{"$f":"IF(SUM(I$554:I691)<($H$40-1),IF((F692+G692)*H692>0,1,0),0)","v":0},0,0,21.436718661555972,22.964477097531063,11.500000000000012,{"$f":"IF(B692<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B692),0)","v":3.7344567585734692E-2},null,463.73391058848978,445.75356111653184,0.64502807580331345,111.12195689086951,0.98638039608714079,0.40812604011075598,24.947450298516088,null,null,null,0,46.673648545345408,null,46.673648545345408,{"$f":"IF(J692=0,1,1000)*AVERAGE(C$63:C692)","v":235.28930452314864},null,{"$f":"(F692+G692)*SUM(F$554:G692)","v":0},0,0,0,0,0,0,0,0,0]
[null,11.583333333333346,242.86350255002932,13.281523831129185,46.650242470621066,0,0,1,{"$f":"IF(SUM(I$554:I692)<($H$40-1),IF((F693+G693)*H693>0,1,0),0)","v":0},0,0,21.305504078604582,22.835362637206178,11.583333333333346,{"$f":"IF(B693<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B693),0)","v":3.7127987657731253E-2},null,463.64281779736871,445.64975928467766,0.6449173549106858,111.07572992318171,0.98628312549616559,0.40809851861422236,24.946409764891012,null,null,null,0,46.650242470621066,null,46.650242470621066,{"$f":"IF(J693=0,1,1000)*AVERAGE(C$63:C693)","v":235.30150129935939},null,{"$f":"(F693+G693)*SUM(F$554:G693)","v":0},0,0,0,0,0,0,0,0,0]
[null,11.66666666666668,242.81290598699806,13.275103026159202,46.626846209787125,0,0,1,{"$f":"IF(SUM(I$554:I693)<($H$40-1),IF((F694+G694)*H694>0,1,0),0)","v":0},0,0,21.17509178902781,22.706974104312344,11.66666666666668,{"$f":"IF(B694<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B694),0)","v":3.6912663785648309E-2},null,463.55174398391244,445.54598836282287,0.64480665487661415,111.02952301904418,0.98618587516989697,0.40807098325109425,24.945360456920934,null,null,null,0,46.626846209787125,null,46.626846209787125,{"$f":"IF(J694=0,1,1000)*AVERAGE(C$63:C694)","v":235.31357751268357},null,{"$f":"(F694+G694)*SUM(F$554:G694)","v":0},0,0,0,0,0,0,0,0,0]
[null,11.750000000000014,242.76231996491742,13.268684913043408,46.60345975758667,0,0,1,{"$f":"IF(SUM(I$554:I694)<($H$40-1),IF((F695+G695)*H695>0,1,0),0)","v":0},0,0,21.04547689164502,22.579307417427295,11.750000000000014,{"$f":"IF(B695<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B695),0)","v":3.6698588684985878E-2},null,463.4606891441673,445.44224833477074,0.64469597569187675,110.98333616705548,0.98608864510411287,0.40804343401653786,24.944302387932318,null,null,null,0,46.60345975758667,null,46.60345975758667,{"$f":"IF(J695=0,1,1000)*AVERAGE(C$63:C695)","v":235.32553376060045},null,{"$f":"(F695+G695)*SUM(F$554:G695)","v":0},0,0,0,0,0,0,0,0,0]
[null,11.833333333333348,242.71174448159138,13.262269490340381,46.580083108767454,0,0,1,{"$f":"IF(SUM(I$554:I695)<($H$40-1),IF((F696+G696)*H696>0,1,0),0)","v":0},0,0,20.916654515196406,22.452358518075943,11.833333333333348,{"$f":"IF(B696<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B696),0)","v":3.6485755113490517E-2},null,463.36965327418039,445.33853918433914,0.64458531734726143,110.93716935582387,0.98599143529459243,0.408015870905719,24.943235571223603,null,null,null,0,46.580083108767454,null,46.580083108767454,{"$f":"IF(J696=0,1,1000)*AVERAGE(C$63:C696)","v":235.33737063675588},null,{"$f":"(F696+G696)*SUM(F$554:G696)","v":0},0,0,0,0,0,0,0,0,0]
[null,11.916666666666682,242.66117953482438,13.255856756610116,46.556716258082318,0,0,1,{"$f":"IF(SUM(I$554:I696)<($H$40-1),IF((F697+G697)*H697>0,1,0),0)","v":0},0,0,20.788619818160612,22.326123370601415,11.916666666666682,{"$f":"IF(B697<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B697),0)","v":3.6274155870910214E-2},null,463.27863636999984,445.23486089536067,0.64447467983356377,110.89102257396814,0.98589424573711593,0.40798829391380342,24.942160020065728,null,null,null,0,46.556716258082318,null,46.556716258082318,{"$f":"IF(J697=0,1,1000)*AVERAGE(C$63:C697)","v":235.3490887309928},null,{"$f":"(F697+G697)*SUM(F$554:G697)","v":0},0,0,0,0,0,0,0,0,0]
[null,12.000000000000016,242.61062512242128,13.249446710413871,46.533359200288771,0,0,1,{"$f":"IF(SUM(I$554:I697)<($H$40-1),IF((F698+G698)*H698>0,1,0),0)","v":0},0,0,20.661367988573076,22.200597962036724,12.000000000000016,{"$f":"IF(B698<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B698),0)","v":3.6063783798750838E-2},null,463.18763842767424,445.13121345168207,0.64436406314158845,110.84489581011672,0.98579707642746373,0.40796070303595622,24.941075747701721,null,null,null,0,46.533359200288771,null,46.533359200288771,{"$f":"IF(J698=0,1,1000)*AVERAGE(C$63:C698)","v":235.36068862938166},null,{"$f":"(F698+G698)*SUM(F$554:G698)","v":0},0,0,0,0,0,0,0,0,0]
[null,12.08333333333335,242.56008124218744,13.243039350314303,46.510011930149389,0,0,1,{"$f":"IF(SUM(I$554:I698)<($H$40-1),IF((F699+G699)*H699>0,1,0),0)","v":0},0,0,20.534894243845866,22.075778301977216,12.08333333333335,{"$f":"IF(B699<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B699),0)","v":3.5854631780033966E-2},null,463.09665944325332,445.02759683716522,0.6442534672621486,110.7987890529086,0.98569992736141765,0.40793309826734248,24.939982767347317,null,null,null,0,46.510011930149389,null,46.510011930149389,{"$f":"IF(J699=0,1,1000)*AVERAGE(C$63:C699)","v":235.37217091425055},null,{"$f":"(F699+G699)*SUM(F$554:G699)","v":0},0,0,0,0,0,0,0,0,0]
[null,12.166666666666684,242.50954789192863,13.236634674875415,46.486674442431642,0,0,1,{"$f":"IF(SUM(I$554:I699)<($H$40-1),IF((F700+G700)*H700>0,1,0),0)","v":0},0,0,20.409193830588347,21.951660422453713,12.166666666666684,{"$f":"IF(B700<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B700),0)","v":3.5646692739056143E-2},null,463.00569941278746,444.92401103568614,0.64414289218606524,110.75270229099289,0.98560279853476029,0.40790547960312695,24.938881092190744,null,null,null,0,46.486674442431642,null,46.486674442431642,{"$f":"IF(J700=0,1,1000)*AVERAGE(C$63:C700)","v":235.383536164215},null,{"$f":"(F700+G700)*SUM(F$554:G700)","v":0},0,0,0,0,0,0,0,0,0]
[null,12.250000000000018,242.45902506945114,13.230232682662475,46.463346731907649,0,0,1,{"$f":"IF(SUM(I$554:I700)<($H$40-1),IF((F701+G701)*H701>0,1,0),0)","v":0},0,0,20.28426202442888,21.828240377806367,12.250000000000018,{"$f":"IF(B701<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B701),0)","v":3.5439959641149432E-2},null,462.91475833232801,444.82045603113562,0.64403233790416947,110.70663551302817,0.98550568994327536,0.40787784703847424,24.937770735392586,null,null,null,0,46.463346731907649,null,46.463346731907649,{"$f":"IF(J701=0,1,1000)*AVERAGE(C$63:C701)","v":235.39478495420744},null,{"$f":"(F701+G701)*SUM(F$554:G701)","v":0},0,0,0,0,0,0,0,0,0]
[null,12.333333333333352,242.40851277256166,13.223833372242154,46.440028793354593,0,0,1,{"$f":"IF(SUM(I$554:I701)<($H$40-1),IF((F702+G702)*H702>0,1,0),0)","v":0},0,0,20.160094129837979,21.705514244559232,12.333333333333352,{"$f":"IF(B702<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B702),0)","v":3.5234425492443516E-2},null,462.82383619792694,444.71693180741875,0.64392180440729918,110.66058870768381,0.9854086015827469,0.40785020056854826,24.936651710086281,null,null,null,0,46.440028793354593,null,46.440028793354593,{"$f":"IF(J702=0,1,1000)*AVERAGE(C$63:C702)","v":235.4059178555064},null,{"$f":"(F702+G702)*SUM(F$554:G702)","v":0},0,0,0,0,0,0,0,0,0]
[null,12.416666666666686,242.35801099906737,13.21743674218242,46.416720621554411,0,0,1,{"$f":"IF(SUM(I$554:I702)<($H$40-1),IF((F703+G703)*H703>0,1,0),0)","v":0},0,0,20.036685479952148,21.583478121295546,12.416666666666686,{"$f":"IF(B703<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B703),0)","v":3.5030083339629002E-2},null,462.73293300563722,444.61343834845519,0.64381129168630202,110.61456186363881,0.98531153344896016,0.40782254018851299,24.935524029377973,null,null,null,0,46.416720621554411,null,46.416720621554411,{"$f":"IF(J703=0,1,1000)*AVERAGE(C$63:C703)","v":235.41693543576562},null,{"$f":"(F703+G703)*SUM(F$554:G703)","v":0},0,0,0,0,0,0,0,0,0]
[null,12.50000000000002,242.30751974677588,13.21104279105259,46.393422211293966,0,0,1,{"$f":"IF(SUM(I$554:I703)<($H$40-1),IF((F704+G704)*H704>0,1,0),0)","v":0},0,0,19.914031436399039,21.462128128533692,12.50000000000002,{"$f":"IF(B704<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B704),0)","v":3.4826926269722294E-2},null,462.6420487515125,444.50997563817918,0.64370079973203354,110.56855496958241,0.98521448553770119,0.40779486589353203,24.934387706346566,null,null,null,0,46.393422211293966,null,46.393422211293966,{"$f":"IF(J704=0,1,1000)*AVERAGE(C$63:C704)","v":235.42783825904255},null,{"$f":"(F704+G704)*SUM(F$554:G704)","v":0},0,0,0,0,0,0,0,0,0]
[null,12.583333333333353,242.2570390134953,13.204651517423313,46.370133557364952,0,0,1,{"$f":"IF(SUM(I$554:I704)<($H$40-1),IF((F705+G705)*H705>0,1,0),0)","v":0},0,0,19.792127389123575,21.34146040860389,12.583333333333353,{"$f":"IF(B705<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B705),0)","v":3.4624947409831609E-2},null,462.55118343160746,444.4065436605394,0.64359032853535802,110.5225680142139,0.98511745784475724,0.40776717767876874,24.933242754043896,null,null,null,0,46.370133557364952,null,46.370133557364952,{"$f":"IF(J705=0,1,1000)*AVERAGE(C$63:C705)","v":235.43862688582681},null,{"$f":"(F705+G705)*SUM(F$554:G705)","v":0},0,0,0,0,0,0,0,0,0]
[null,12.666666666666687,242.20656879703415,13.198262919866554,46.346854654563849,0,0,1,{"$f":"IF(SUM(I$554:I705)<($H$40-1),IF((F706+G706)*H706>0,1,0),0)","v":0},0,0,19.670968756215121,21.221471125525547,12.666666666666687,{"$f":"IF(B706<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B706),0)","v":3.442413992692455E-2},null,462.46033704197743,444.30314239949888,0.64347987808714813,110.47660098624249,0.98502045036591612,0.40773947553938616,24.932089185494732,null,null,null,0,46.346854654563849,null,46.346854654563849,{"$f":"IF(J706=0,1,1000)*AVERAGE(C$63:C706)","v":235.44930187306846},null,{"$f":"(F706+G706)*SUM(F$554:G706)","v":0},0,0,0,0,0,0,0,0,0]
[null,12.750000000000021,242.15610909520143,13.191876996955607,46.323585497692008,0,0,1,{"$f":"IF(SUM(I$554:I706)<($H$40-1),IF((F707+G707)*H707>0,1,0),0)","v":0},0,0,19.550550983735775,21.102156464885308,12.750000000000021,{"$f":"IF(B707<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B707),0)","v":3.4224497027596897E-2},null,462.3695095786785,444.19977183903507,0.64336944837828514,110.43065387438747,0.9849234630969661,0.40771175947054689,24.930927013696778,null,null,null,0,46.323585497692008,null,46.323585497692008,{"$f":"IF(J707=0,1,1000)*AVERAGE(C$63:C707)","v":235.45986377420567},null,{"$f":"(F707+G707)*SUM(F$554:G707)","v":0},0,0,0,0,0,0,0,0,0]
[null,12.833333333333355,242.10565990580659,13.185493747265101,46.300326081555653,0,0,1,{"$f":"IF(SUM(I$554:I707)<($H$40-1),IF((F708+G708)*H708>0,1,0),0)","v":0},0,0,19.430869545549704,20.983512633715822,12.833333333333355,{"$f":"IF(B708<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B708),0)","v":3.4026011957842814E-2},null,462.2787010377678,444.09643196313999,0.64325903939965856,110.38472666737817,0.98482649603369732,0.4076840294674135,24.929756251621001,null,null,null,0,46.300326081555653,null,46.300326081555653,{"$f":"IF(J708=0,1,1000)*AVERAGE(C$63:C708)","v":235.47031313919251},null,{"$f":"(F708+G708)*SUM(F$554:G708)","v":0},0,0,0,0,0,0,0,0,0]
[null,12.916666666666689,242.05522122665954,13.179113169370957,46.277076400965662,0,0,1,{"$f":"IF(SUM(I$554:I708)<($H$40-1),IF((F709+G709)*H709>0,1,0),0)","v":0},0,0,19.311919943153384,20.865535860375143,12.916666666666689,{"$f":"IF(B709<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B709),0)","v":3.382867800282633E-2},null,462.18791141530312,443.99312275581991,0.64314865114216724,110.33881935395362,0.98472954917190003,0.40765628552514827,24.928576912211241,null,null,null,0,46.277076400965662,null,46.277076400965662,{"$f":"IF(J709=0,1,1000)*AVERAGE(C$63:C709)","v":235.48065051452602},null,{"$f":"(F709+G709)*SUM(F$554:G709)","v":0},0,0,0,0,0,0,0,0,0]
[null,13.000000000000023,242.00479305557064,13.17273526185047,46.253836450737971,0,0,1,{"$f":"IF(SUM(I$554:I709)<($H$40-1),IF((F710+G710)*H710>0,1,0),0)","v":0},0,0,19.193697705507155,20.748222394426836,13.000000000000023,{"$f":"IF(B710<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B710),0)","v":3.3632488486654177E-2},null,462.0971407073431,443.88984420109557,0.643038283596717,110.29293192286337,0.9846326225073655,0.40762852763891289,24.927389008384914,null,null,null,0,46.253836450737971,null,46.253836450737971,{"$f":"IF(J710=0,1,1000)*AVERAGE(C$63:C710)","v":235.49087644327372},null,{"$f":"(F710+G710)*SUM(F$554:G710)","v":0},0,0,0,0,0,0,0,0,0]
[null,13.083333333333357,241.95437539035072,13.166360023282197,46.230606225693094,0,0,1,{"$f":"IF(SUM(I$554:I710)<($H$40-1),IF((F711+G711)*H711>0,1,0),0)","v":0},0,0,19.076198388867439,20.631568506520754,13.083333333333357,{"$f":"IF(B711<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B711),0)","v":3.343743677214997E-2},null,462.00638890994725,443.78659628300198,0.64292793675422366,110.24706436286635,0.98453571603588619,0.40760075580386917,24.926192553032468,null,null,null,0,46.230606225693094,null,46.230606225693094,{"$f":"IF(J711=0,1,1000)*AVERAGE(C$63:C711)","v":235.50099146510013},null,{"$f":"(F711+G711)*SUM(F$554:G711)","v":0},0,0,0,0,0,0,0,0,0]
[null,13.166666666666691,241.90396822881107,13.15998745224605,46.207385720656504,0,0,1,{"$f":"IF(SUM(I$554:I711)<($H$40-1),IF((F712+G712)*H712>0,1,0),0)","v":0},0,0,18.959417576620332,20.515570488274488,13.166666666666691,{"$f":"IF(B712<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B712),0)","v":3.3243516260629623E-2},null,461.91565601917586,443.68337898558855,0.64281761060561038,110.20121666273178,0.98443882975325514,0.4075729700151785,24.924987559017843,null,null,null,0,46.207385720656504,null,46.207385720656504,{"$f":"IF(J712=0,1,1000)*AVERAGE(C$63:C712)","v":235.51099611629343},null,{"$f":"(F712+G712)*SUM(F$554:G712)","v":0},0,0,0,0,0,0,0,0,0]
[null,13.250000000000025,241.85357156876339,13.153617547323263,46.18417493045844,0,0,1,{"$f":"IF(SUM(I$554:I712)<($H$40-1),IF((F713+G713)*H713>0,1,0),0)","v":0},0,0,18.843350879115977,20.400224652155469,13.250000000000025,{"$f":"IF(B713<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B713),0)","v":3.3050720391678175E-2},null,461.82494203109002,443.58019229291909,0.6427073051418094,110.15538881123888,0.98434196365526616,0.40754517026800186,24.923774039178468,null,null,null,0,46.18417493045844,null,46.18417493045844,{"$f":"IF(J713=0,1,1000)*AVERAGE(C$63:C713)","v":235.52089092979182},null,{"$f":"(F713+G713)*SUM(F$554:G713)","v":0},0,0,0,0,0,0,0,0,0]
[null,13.333333333333359,241.80318540801989,13.147250307096327,46.160973849933768,0,0,1,{"$f":"IF(SUM(I$554:I713)<($H$40-1),IF((F714+G714)*H714>0,1,0),0)","v":0},0,0,18.727993933503985,20.28552733136376,13.333333333333359,{"$f":"IF(B714<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B714),0)","v":3.2859042642927758E-2},null,461.73424694175173,443.47703618907155,0.64259702035376132,110.10958079717631,0.98424511773771439,0.4075173565575001,24.922552006325027,null,null,null,0,46.160973849933768,null,46.160973849933768,{"$f":"IF(J714=0,1,1000)*AVERAGE(C$63:C714)","v":235.53067643520964},null,{"$f":"(F714+G714)*SUM(F$554:G714)","v":0},0,0,0,0,0,0,0,0,0]
[null,13.416666666666693,241.7528097443932,13.140885730149124,46.137782473922407,0,0,1,{"$f":"IF(SUM(I$554:I714)<($H$40-1),IF((F715+G715)*H715>0,1,0),0)","v":0},0,0,18.61334240357003,20.171474879715451,13.416666666666693,{"$f":"IF(B715<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B715),0)","v":3.2668476529837051E-2},null,461.64357074722369,443.37391065813847,0.64248675623241502,110.0637926093433,0.98414829199639542,0.40748952887883372,24.921321473242113,null,null,null,0,46.137782473922407,null,46.137782473922407,{"$f":"IF(J715=0,1,1000)*AVERAGE(C$63:C715)","v":235.5403531588631},null,{"$f":"(F715+G715)*SUM(F$554:G715)","v":0},0,0,0,0,0,0,0,0,0]
[null,13.500000000000027,241.70244457569646,13.134523815066816,46.114600797268942,0,0,1,{"$f":"IF(SUM(I$554:I715)<($H$40-1),IF((F716+G716)*H716>0,1,0),0)","v":0},0,0,18.499391979573225,20.058063671526806,13.500000000000027,{"$f":"IF(B716<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B716),0)","v":3.2479015605471791E-2},null,461.55291344356954,443.27081568422631,0.64237651276872743,110.01802423654868,0.98405148642710583,0.40746168722716303,24.920082452687847,null,null,null,0,46.114600797268942,null,46.114600797268942,{"$f":"IF(J716=0,1,1000)*AVERAGE(C$63:C716)","v":235.54992162379608},null,{"$f":"(F716+G716)*SUM(F$554:G716)","v":0},0,0,0,0,0,0,0,0,0]
[null,13.583333333333361,241.65208989974317,13.128164560435872,46.091428814822727,0,0,1,{"$f":"IF(SUM(I$554:I716)<($H$40-1),IF((F717+G717)*H717>0,1,0),0)","v":0},0,0,18.386138378084549,19.945290101498955,13.583333333333361,{"$f":"IF(B717<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B717),0)","v":3.2290653460286783E-2},null,461.46227502685366,443.16775125145608,0.64226628995366453,109.9722756676112,0.9839547010256432,0.40743383159764801,24.918834957394072,null,null,null,0,46.091428814822727,null,46.091428814822727,{"$f":"IF(J717=0,1,1000)*AVERAGE(C$63:C717)","v":235.5593823498053},null,{"$f":"(F717+G717)*SUM(F$554:G717)","v":0},0,0,0,0,0,0,0,0,0]
[null,13.666666666666694,241.60174571434737,13.12180796484404,46.068266521437756,0,0,1,{"$f":"IF(SUM(I$554:I717)<($H$40-1),IF((F718+G718)*H718>0,1,0),0)","v":0},0,0,18.273577341826279,19.833150584603302,13.666666666666694,{"$f":"IF(B718<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B718),0)","v":3.2103383721908983E-2},null,461.37165549314119,443.06471734396285,0.64215608777820055,109.92654689135924,0.98385793578780578,0.40740596198544837,24.917579000066272,null,null,null,0,46.068266521437756,null,46.068266521437756,{"$f":"IF(J718=0,1,1000)*AVERAGE(C$63:C718)","v":235.5687358534656},null,{"$f":"(F718+G718)*SUM(F$554:G718)","v":0},0,0,0,0,0,0,0,0,0]
[null,13.750000000000028,241.55141201732354,13.115454026880448,46.045113911973075,0,0,1,{"$f":"IF(SUM(I$554:I718)<($H$40-1),IF((F719+G719)*H719>0,1,0),0)","v":0},0,0,18.161704639512571,19.721641555967569,13.750000000000028,{"$f":"IF(B719<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B719),0)","v":3.1917200054921935E-2},null,461.28105483849828,442.96171394589612,0.6420459062333177,109.88083789663159,0.98376119070939305,0.4073780783857236,24.916314593384062,null,null,null,0,46.045113911973075,null,46.045113911973075,{"$f":"IF(J719=0,1,1000)*AVERAGE(C$63:C719)","v":235.57798264815469},null,{"$f":"(F719+G719)*SUM(F$554:G719)","v":0},0,0,0,0,0,0,0,0,0]
[null,13.833333333333362,241.50108880648659,13.109102745135441,46.021970981292149,0,0,1,{"$f":"IF(SUM(I$554:I719)<($H$40-1),IF((F720+G720)*H720>0,1,0),0)","v":0},0,0,18.050516065690587,19.610759470762442,13.833333333333362,{"$f":"IF(B720<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B720),0)","v":3.1732096160651466E-2},null,461.19047305899181,442.85874104141948,0.64193574531000752,109.8351486722762,0.98366446578620492,0.40735018079363289,24.915041750000722,null,null,null,0,46.021970981292149,null,46.021970981292149,{"$f":"IF(J720=0,1,1000)*AVERAGE(C$63:C720)","v":235.58712324407804},null,{"$f":"(F720+G720)*SUM(F$554:G720)","v":0},0,0,0,0,0,0,0,0,0]
[null,13.916666666666696,241.45077607965189,13.102754118200714,45.998837724263382,0,0,1,{"$f":"IF(SUM(I$554:I720)<($H$40-1),IF((F721+G721)*H721>0,1,0),0)","v":0},0,0,17.940007440583067,19.500500804088912,13.916666666666696,{"$f":"IF(B721<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B721),0)","v":3.1548065776952579E-2},null,461.09991015068931,442.75579861471061,0.64182560499926911,109.78947920715132,0.98356776101404253,0.40732226920433506,24.913760482543651,null,null,null,0,45.998837724263382,null,45.998837724263382,{"$f":"IF(J721=0,1,1000)*AVERAGE(C$63:C721)","v":235.59615814829309},null,{"$f":"(F721+G721)*SUM(F$554:G721)","v":0},0,0,0,0,0,0,0,0,0]
[null,14.00000000000003,241.40047383463528,13.09640814466931,45.975714135760043,0,0,1,{"$f":"IF(SUM(I$554:I721)<($H$40-1),IF((F722+G722)*H722>0,1,0),0)","v":0},0,0,17.830174609931635,19.39086205086619,14.00000000000003,{"$f":"IF(B722<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B722),0)","v":3.1365102677997594E-2},null,461.00936610965942,442.65288664996166,0.64171548529210964,109.74382949012528,0.98347107638870757,0.40729434361298894,24.91247080361444,null,null,null,0,45.975714135760043,null,45.975714135760043,{"$f":"IF(J722=0,1,1000)*AVERAGE(C$63:C722)","v":235.6050878647336},null,{"$f":"(F722+G722)*SUM(F$554:G722)","v":0},0,0,0,0,0,0,0,0,0]
[null,14.083333333333364,241.35018206925307,13.090064823135483,45.952600210659867,0,0,1,{"$f":"IF(SUM(I$554:I722)<($H$40-1),IF((F723+G723)*H723>0,1,0),0)","v":0},0,0,17.72101344484091,19.281839725720321,14.083333333333364,{"$f":"IF(B723<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B723),0)","v":3.1183200674065537E-2},null,460.91884093197143,442.55000513137873,0.64160538617954577,109.6981995100756,0.98337441190600305,0.40726640401475273,24.911172725788578,null,null,null,0,45.952600210659867,null,45.952600210659867,{"$f":"IF(J723=0,1,1000)*AVERAGE(C$63:C723)","v":235.61391289423364},null,{"$f":"(F723+G723)*SUM(F$554:G723)","v":0},0,0,0,0,0,0,0,0,0]
[null,14.166666666666698,241.29990078132195,13.083724152194838,45.929495943845495,0,0,1,{"$f":"IF(SUM(I$554:I723)<($H$40-1),IF((F724+G724)*H724>0,1,0),0)","v":0},0,0,17.612519841623907,19.173430362873344,14.166666666666698,{"$f":"IF(B724<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B724),0)","v":3.1002353611332769E-2},null,460.82833461369546,442.44715404318214,0.64149530765260154,109.65258925589001,0.98327776756173235,0.40723845040478462,24.909866261615932,null,null,null,0,45.929495943845495,null,45.929495943845495,{"$f":"IF(J724=0,1,1000)*AVERAGE(C$63:C724)","v":235.6226337345513},null,{"$f":"(F724+G724)*SUM(F$554:G724)","v":0},0,0,0,0,0,0,0,0,0]
[null,14.250000000000032,241.24962996865918,13.077386130444262,45.906401330204233,0,0,1,{"$f":"IF(SUM(I$554:I724)<($H$40-1),IF((F725+G725)*H725>0,1,0),0)","v":0},0,0,17.504689721648127,19.065630516033142,14.250000000000032,{"$f":"IF(B725<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B725),0)","v":3.0822555371664725E-2},null,460.73784715090244,442.34433336960637,0.64138524970230992,109.60699871646585,0.98318114335169993,0.40721048277824246,24.908551423620462,null,null,null,0,45.906401330204233,null,45.906401330204233,{"$f":"IF(J725=0,1,1000)*AVERAGE(C$63:C725)","v":235.6312508803922},null,{"$f":"(F725+G725)*SUM(F$554:G725)","v":0},0,0,0,0,0,0,0,0,0]
[null,14.333333333333366,241.19936962908236,13.071050756481927,45.883316364628051,0,0,1,{"$f":"IF(SUM(I$554:I725)<($H$40-1),IF((F726+G726)*H726>0,1,0),0)","v":0},0,0,17.397519031182647,18.958436758283874,14.333333333333366,{"$f":"IF(B726<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B726),0)","v":3.0643799872409005E-2},null,460.64737853966415,442.24154309489984,0.64127521231971196,109.56142788071026,0.98308453927171136,0.40718250113028381,24.907228224300553,null,null,null,0,45.883316364628051,null,45.883316364628051,{"$f":"IF(J726=0,1,1000)*AVERAGE(C$63:C726)","v":235.63976482343301},null,{"$f":"(F726+G726)*SUM(F$554:G726)","v":0},0,0,0,0,0,0,0,0,0]
[null,14.4166666666667,241.14911976040963,13.064718028907359,45.860241042013904,0,0,1,{"$f":"IF(SUM(I$554:I726)<($H$40-1),IF((F727+G727)*H727>0,1,0),0)","v":0},0,0,17.291003741246325,18.851845681977043,14.4166666666667,{"$f":"IF(B727<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B727),0)","v":3.046608106618956E-2},null,460.55692877605327,442.13878320332549,0.64116519549585693,109.51587673754057,0.98298795531757277,0.40715450545606607,24.905896676129228,null,null,null,0,45.860241042013904,null,45.860241042013904,{"$f":"IF(J727=0,1,1000)*AVERAGE(C$63:C727)","v":235.64817605234441},null,{"$f":"(F727+G727)*SUM(F$554:G727)","v":0},0,0,0,0,0,0,0,0,0]
[null,14.500000000000034,241.09888036045953,13.058387946321288,45.837175357263085,0,0,1,{"$f":"IF(SUM(I$554:I727)<($H$40-1),IF((F728+G728)*H728>0,1,0),0)","v":0},0,0,17.185139847456483,18.745853898623171,14.500000000000034,{"$f":"IF(B728<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B728),0)","v":3.0289392940702129E-2},null,460.46649785614306,442.03605367915986,0.64105519922180265,109.47034527588312,0.9828913914850913,0.40712649575074628,24.904556791553524,null,null,null,0,45.837175357263085,null,45.837175357263085,{"$f":"IF(J728=0,1,1000)*AVERAGE(C$63:C728)","v":235.65648505281411},null,{"$f":"(F728+G728)*SUM(F$554:G728)","v":0},0,0,0,0,0,0,0,0,0]
[null,14.583333333333368,241.04865142705108,13.052060507325804,45.814119305281856,0,0,1,{"$f":"IF(SUM(I$554:I728)<($H$40-1),IF((F729+G729)*H729>0,1,0),0)","v":0},0,0,17.079923369879062,18.640458038784057,14.583333333333368,{"$f":"IF(B729<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B729),0)","v":3.011372951851082E-2},null,460.37608577600787,441.93335450669395,0.64094522348861527,109.42483348467465,0.98279484777007486,0.40709847200948118,24.903208582995347,null,null,null,0,45.814119305281856,null,45.814119305281856,{"$f":"IF(J729=0,1,1000)*AVERAGE(C$63:C729)","v":235.66469230756942},null,{"$f":"(F729+G729)*SUM(F$554:G729)","v":0},0,0,0,0,0,0,0,0,0]
[null,14.666666666666702,240.99843295800378,13.045735710524232,45.791072880981012,0,0,1,{"$f":"IF(SUM(I$554:I729)<($H$40-1),IF((F730+G730)*H730>0,1,0),0)","v":0},0,0,16.975350352879264,18.535654751965694,14.666666666666702,{"$f":"IF(B730<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B730),0)","v":2.9939084856845887E-2},null,460.2856925317227,441.83068567023253,0.64083526828736925,109.37934135286116,0.98269832416833258,0.40707043422742745,24.901852062851148,null,null,null,0,45.791072880981012,null,45.791072880981012,{"$f":"IF(J730=0,1,1000)*AVERAGE(C$63:C730)","v":235.67279829639986},null,{"$f":"(F730+G730)*SUM(F$554:G730)","v":0},0,0,0,0,0,0,0,0,0]
[null,14.750000000000036,240.94822495113752,13.03941355452123,45.768036079276136,0,0,1,{"$f":"IF(SUM(I$554:I730)<($H$40-1),IF((F731+G731)*H731>0,1,0),0)","v":0},0,0,16.871416864973359,18.431440706511736,14.750000000000036,{"$f":"IF(B731<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B731),0)","v":2.9765453047402697E-2},null,460.19531811936344,441.72804715409455,0.64072533360914707,109.33386886939871,0.98260182067567392,0.40704238239974128,24.900487243491884,null,null,null,0,45.768036079276136,null,45.768036079276136,{"$f":"IF(J731=0,1,1000)*AVERAGE(C$63:C731)","v":235.68080349617944},null,{"$f":"(F731+G731)*SUM(F$554:G731)","v":0},0,0,0,0,0,0,0,0,0]
[null,14.833333333333369,240.89802740427268,13.033094037922718,45.74500889508748,0,0,1,{"$f":"IF(SUM(I$554:I731)<($H$40-1),IF((F732+G732)*H732>0,1,0),0)","v":0},0,0,16.768118998681281,18.327812589497601,14.833333333333369,{"$f":"IF(B732<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B732),0)","v":2.9592828216141873E-2},null,460.10496253500673,441.62543894261302,0.64061541944503986,109.28841602325292,0.98250533728790945,0.40701431652157866,24.899114137263492,null,null,null,0,45.74500889508748,null,45.74500889508748,{"$f":"IF(J732=0,1,1000)*AVERAGE(C$63:C732)","v":235.68870838088867},null,{"$f":"(F732+G732)*SUM(F$554:G732)","v":0},0,0,0,0,0,0,0,0,0]
[null,14.916666666666703,240.84784031523012,13.026777159335916,45.721991323339999,0,0,1,{"$f":"IF(SUM(I$554:I732)<($H$40-1),IF((F733+G733)*H733>0,1,0),0)","v":0},0,0,16.665452870380136,18.224767106625141,14.916666666666703,{"$f":"IF(B733<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B733),0)","v":2.9421204523090508E-2},null,460.01462577473012,441.52286102013488,0.64050552578614672,109.24298280339923,0.98240887400085075,0.40698623658809541,24.89773275648664,null,null,null,0,45.721991323339999,null,45.721991323339999,{"$f":"IF(J733=0,1,1000)*AVERAGE(C$63:C733)","v":235.69651342163652},null,{"$f":"(F733+G733)*SUM(F$554:G733)","v":0},0,0,0,0,0,0,0,0,0]
[null,15.000000000000037,240.7976636818311,13.020462917369313,45.698983358963275,0,0,1,{"$f":"IF(SUM(I$554:I733)<($H$40-1),IF((F734+G734)*H734>0,1,0),0)","v":0},0,0,16.563414620158621,18.122300982117928,15.000000000000037,{"$f":"IF(B734<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B734),0)","v":2.925057616214467E-2},null,459.92430783461191,441.42031337102117,0.64039565262357534,109.19756919882263,0.98231243081031028,0.40695814259444713,24.896343113456751,null,null,null,0,45.698983358963275,null,45.698983358963275,{"$f":"IF(J734=0,1,1000)*AVERAGE(C$63:C734)","v":235.70421908668212},null,{"$f":"(F734+G734)*SUM(F$554:G734)","v":0},0,0,0,0,0,0,0,0,0]
[null,15.083333333333371,240.74749750189739,13.014151310632695,45.6759849968916,0,0,1,{"$f":"IF(SUM(I$554:I734)<($H$40-1),IF((F735+G735)*H735>0,1,0),0)","v":0},0,0,16.462000411672324,18.020410958617113,15.083333333333371,{"$f":"IF(B735<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B735),0)","v":2.9080937360872906E-2},null,459.83400871073121,441.31779597964669,0.64028579994844126,109.15217519851791,0.98221600771210127,0.40693003453578902,24.894945220444328,null,null,null,0,45.6759849968916,null,45.6759849968916,{"$f":"IF(J735=0,1,1000)*AVERAGE(C$63:C735)","v":235.7118258414562},null,{"$f":"(F735+G735)*SUM(F$554:G735)","v":0},0,0,0,0,0,0,0,0,0]
[null,15.166666666666705,240.69734177325114,13.007842337737095,45.652996232063863,0,0,1,{"$f":"IF(SUM(I$554:I735)<($H$40-1),IF((F736+G736)*H736>0,1,0),0)","v":0},0,0,16.361206431999911,17.919093797077881,15.166666666666705,{"$f":"IF(B736<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B736),0)","v":2.8912282380321029E-2},null,459.74372839916799,441.21530883040037,0.64017596775186869,109.10680079148932,0.98211960470203763,0.40690191240727602,24.893539089694784,null,null,null,0,45.652996232063863,null,45.652996232063863,{"$f":"IF(J736=0,1,1000)*AVERAGE(C$63:C736)","v":235.71933414858239},null,{"$f":"(F736+G736)*SUM(F$554:G736)","v":0},0,0,0,0,0,0,0,0,0]
[null,15.250000000000039,240.64719649371503,13.001535997294841,45.630017059423615,0,0,1,{"$f":"IF(SUM(I$554:I736)<($H$40-1),IF((F737+G737)*H737>0,1,0),0)","v":0},0,0,16.261028891500171,17.818346276666475,15.250000000000039,{"$f":"IF(B737<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B737),0)","v":2.8744605514817931E-2},null,459.65346689600295,441.11285190768501,0.64006615602499006,109.06144596675085,0.98202322177593437,0.40687377620406295,24.892124733428542,null,null,null,0,45.630017059423615,null,45.630017059423615,{"$f":"IF(J737=0,1,1000)*AVERAGE(C$63:C737)","v":235.72674446789841},null,{"$f":"(F737+G737)*SUM(F$554:G737)","v":0},0,0,0,0,0,0,0,0,0]
[null,15.333333333333373,240.59706166111215,12.995232287919567,45.607047473919188,0,0,1,{"$f":"IF(SUM(I$554:I737)<($H$40-1),IF((F738+G738)*H738>0,1,0),0)","v":0},0,0,16.161464023670032,17.718165194657818,15.333333333333373,{"$f":"IF(B738<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B738),0)","v":2.8577901091782529E-2},null,459.56322419731782,441.01042519591755,0.63995636475894579,109.01611071332638,0.98192685892960729,0.4068456259213043,24.890702163841357,null,null,null,0,45.607047473919188,null,45.607047473919188,{"$f":"IF(J738=0,1,1000)*AVERAGE(C$63:C738)","v":235.73405725647677},null,{"$f":"(F738+G738)*SUM(F$554:G738)","v":0},0,0,0,0,0,0,0,0,0]
[null,15.416666666666707,240.54693727326608,12.988931208226143,45.584087470503405,0,0,1,{"$f":"IF(SUM(I$554:I738)<($H$40-1),IF((F739+G739)*H739>0,1,0),0)","v":0},0,0,16.062508085003234,17.618547366333679,15.416666666666707,{"$f":"IF(B739<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B739),0)","v":2.8412163471531922E-2},null,459.47300029919489,440.90802867952846,0.63984659394488463,108.97079502024911,0.98183051615887329,0.40681746155415432,24.889271393104025,null,null,null,{"$f":"IF(AA738>0,AA738,IF(K739=0,0,B739))","v":0},45.584087470503405,null,45.584087470503405,{"$f":"IF(J739=0,1,1000)*AVERAGE(C$63:C739)","v":235.74127296864589},null,{"$f":"(F739+G739)*SUM(F$554:G739)","v":0},0,0,0,0,0,0,0,0,0]
[null,15.500000000000041,240.4968233280008,12.982632756830739,45.561137044133865,0,0,1,{"$f":"IF(SUM(I$554:I739)<($H$40-1),IF((F740+G740)*H740>0,1,0),0)","v":0},0,0,15.964157354850114,17.519489624881462,15.500000000000041,{"$f":"IF(B740<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B740),0)","v":2.8247387047090563E-2},null,459.38279519771737,440.80566234296248,0.63973684357396354,108.92549887656207,0.98173419345954982,0.40678928309776702,24.887832433362728,null,null,null,0,45.561137044133865,null,45.561137044133865,{"$f":"IF(J740=0,1,1000)*AVERAGE(C$63:C740)","v":235.74839205601018},null,{"$f":"(F740+G740)*SUM(F$554:G740)","v":0},0,0,0,0,0,0,0,0,0]
[null,15.583333333333375,240.4467198231408,12.976336932350767,45.538196189772648,0,0,1,{"$f":"IF(SUM(I$554:I740)<($H$40-1),IF((F741+G741)*H741>0,1,0),0)","v":0},0,0,15.866408135277993,17.420988821293502,15.583333333333375,{"$f":"IF(B741<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B741),0)","v":2.808356624400056E-2},null,459.29260888896937,440.703326170678,0.63962711363734814,108.88022227131762,0.98163789082745567,0.4067610905472962,24.886385296738812,null,null,null,0,45.538196189772648,null,45.538196189772648,{"$f":"IF(J741=0,1,1000)*AVERAGE(C$63:C741)","v":235.75541496747076},null,{"$f":"(F741+G741)*SUM(F$554:G741)","v":0},0,0,0,0,0,0,0,0,0]
[null,15.666666666666709,240.39662675651095,12.970043733404939,45.515264902386591,0,0,1,{"$f":"IF(SUM(I$554:I741)<($H$40-1),IF((F742+G742)*H742>0,1,0),0)","v":0},0,0,15.769256750932692,17.323041824266998,15.666666666666709,{"$f":"IF(B742<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B742),0)","v":2.7920695520133119E-2},null,459.20244136903563,440.60102014714721,0.63951740412621116,108.83496519357806,0.98154160825840941,0.40673288389789519,24.884929995329191,null,null,null,0,45.515264902386591,null,45.515264902386591,{"$f":"IF(J742=0,1,1000)*AVERAGE(C$63:C742)","v":235.76234214924543},null,{"$f":"(F742+G742)*SUM(F$554:G742)","v":0},0,0,0,0,0,0,0,0,0]
[null,15.750000000000043,240.34654412593667,12.963753158613219,45.492343176947095,0,0,1,{"$f":"IF(SUM(I$554:I742)<($H$40-1),IF((F743+G743)*H743>0,1,0),0)","v":0},0,0,15.672699548900631,17.225645520104418,15.750000000000043,{"$f":"IF(B743<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B743),0)","v":2.7758769365501024E-2},null,459.11229263400196,440.49874425685664,0.63940771503173521,108.78972763241501,0.98144534574823206,0.40670466314471754,24.883466541206065,null,null,null,0,45.492343176947095,null,45.492343176947095,{"$f":"IF(J743=0,1,1000)*AVERAGE(C$63:C743)","v":235.76917404488879},null,{"$f":"(F743+G743)*SUM(F$554:G743)","v":0},0,0,0,0,0,0,0,0,0]
[null,15.833333333333377,240.29647192924375,12.957465206596831,45.469431008430142,0,0,1,{"$f":"IF(SUM(I$554:I743)<($H$40-1),IF((F744+G744)*H744>0,1,0),0)","v":0},0,0,15.576732898571924,17.128796812614567,15.833333333333377,{"$f":"IF(B744<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B744),0)","v":2.7597782302072268E-2},null,459.0221626799547,440.39649848430588,0.63929804634510934,108.74450957690971,0.98134910329274416,0.40667642828291589,24.881994946417233,null,null,null,0,45.469431008430142,null,45.469431008430142,{"$f":"IF(J744=0,1,1000)*AVERAGE(C$63:C744)","v":235.7759110953119},null,{"$f":"(F744+G744)*SUM(F$554:G744)","v":0},0,0,0,0,0,0,0,0,0]
[null,15.91666666666671,240.24641016425849,12.951179875978285,45.446528391816408,0,0,1,{"$f":"IF(SUM(I$554:I744)<($H$40-1),IF((F745+G745)*H745>0,1,0),0)","v":0},0,0,15.481353191504311,17.032492623014139,15.91666666666671,{"$f":"IF(B745<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B745),0)","v":2.7437728883584696E-2},null,458.93205150298121,440.29428281400902,0.63918839805753203,108.69931101615305,0.98125288088776796,0.4066481793076433,24.880515222986162,null,null,null,0,45.446528391816408,null,45.446528391816408,{"$f":"IF(J745=0,1,1000)*AVERAGE(C$63:C745)","v":235.78255373880216},null,{"$f":"(F745+G745)*SUM(F$554:G745)","v":0},0,0,0,0,0,0,0,0,0]
[null,16.000000000000043,240.1963588288076,{"$f":"V746*T746/3.413","v":12.944897165381366},{"$f":"(D746*$H$23/1000-H$32)/1000","v":45.423635322091208},0,0,1,{"$f":"IF(SUM(I$554:I745)<($H$40-1),IF((F746+G746)*H746>0,1,0),0)","v":0},0,{"$f":"I746/(1+$H$38)^B746","v":0},15.386556841287844,16.936729889829831,16.000000000000043,{"$f":"IF(B746<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B746),0)","v":2.7278603695361753E-2},null,458.84195909916963,{"$f":"R$9*$Q746^6+S$9*$Q746^5+T$9*$Q746^4+U$9*$Q746^3+V$9*$Q746^2+W$9*$Q746+X$9","v":440.19209723049363},{"$f":"R$10*$Q746^6+S$10*$Q746^5+T$10*$Q746^4+U$10*$Q746^3+V$10*$Q746^2+W$10*$Q746+X$10","v":0.63907877016020909},{"$f":"(R746-R$60)-(Q$60+460)*(S746-S$60)","v":108.65413193924559},0.98115667852912591,{"$f":"(1.1-0.1*U746^($R$24*($H$24+273)^4 +$S$24*($H$24+273)^3 + $T$24*($H$24+273)^2 + $U$24*($H$24+273) + $V$24))*V$550","v":0.40661991621405214},{"$f":"E746-E255","v":24.879027382911904},null,null,null,0,45.423635322091208,null,45.423635322091208,{"$f":"IF(J746=0,1,1000)*AVERAGE(C$63:C746)","v":235.78910241104253},null,{"$f":"(F746+G746)*SUM(F$554:G746)","v":0},0,0,0,0,0,0,0,0,0]
[null,16.083333333333375,240.14631792071827,12.938617073431079,45.400751794244314,{"$f":"IF(B747>H$48-5,0,IF(C747 <= $C$554- $H$35,1,0))","v":0},0,1,{"$f":"IF(SUM(I$554:I746)<($H$40-1),IF((F747+G747)*H747>0,1,0),0)","v":0},{"$f":"IF(OR(I747=1,J746 =1), 1,0)","v":0},0,15.292340283410384,16.841505568801036,16.083333333333375,{"$f":"IF(B747<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B747),0)","v":2.7120401354129332E-2},null,{"$f":"C747*1.8+32-H$20","v":458.75188546460885},440.08994171830113,0.63896916264435533,108.60897233529704,{"$f":"((Q747+460)/(H$24*1.8+32+460))","v":0.98106049621264224},0.40659163899729478,24.877531438169243,null,null,null,0,45.400751794244314,null,45.400751794244314,{"$f":"IF(J747=0,1,1000)*AVERAGE(C$63:C747)","v":235.79555754513092},null,{"$f":"(F747+G747)*SUM(F$554:G747)","v":0},{"$f":"IF((F747+G747)=0,0,B747)","v":0},{"$f":"IF($AG747=1,$AH747,0)","v":0},{"$f":"IF($AG747=2,$AH747,0)","v":0},{"$f":"IF($AG747=3,$AH747,0)","v":0},{"$f":"IF($AG747=4,$AH747,0)","v":0},{"$f":"IF($AG747=5,$AH747,0)","v":0},{"$f":"IF($AG747=6,$AH747,0)","v":0},{"$f":"IF($AG747=7,$AH747,0)","v":0},{"$f":"IF($AG747=8,$AH747,0)","v":0}]
[null,{"$f":"IF(ROUND(B747,1)=H$48,H$48,IF(B747<$H$48,B747+1/12,B747))","v":16.166666666666707},{"$f":"IF(B747<H$48,IF(I747<1,C747*(1-$H$22/12), $C$63),C747)","v":240.09628743781812},12.932339598753686,45.377877803270074,0,{"$f":"IF(ROUND(B748,1)=H$48-5,IF(E748-(E747-E748)*60<1,1,0),IF(E748-(E747-E748)<0,1,0))","v":0},{"$f":"IF(ROUND(H$48-B748,2)<5,0,1)","v":1},{"$f":"IF(SUM(I$554:I747)<($H$40-1),IF((F748+G748)*H748>0,1,0),0)","v":0},0,0,{"$f":"IF(B748<H$48,E748/((1+$H$38)^B748),0)","v":15.198699975124013},{"$f":"IF(B748<H$48,($H$33/1000)/((1+$H$38)^B748),0)","v":16.746816632783062},{"$f":"IF(J748<1, B748,N747)","v":16.166666666666707},{"$f":"IF(B748<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B748),0)","v":2.6963116507833639E-2},null,458.66183059538855,439.98781626198661,0.63885957550119332,108.56383219342672,0.98096433393414084,0.40656334765252311,24.876027400708548,null,null,null,0,{"$f":"IF(AA747>0,AB747,E748)","v":45.377877803270074},null,45.377877803270074,{"$f":"IF(J748=0,1,1000)*AVERAGE(C$63:C748)","v":235.8019195715994},null,{"$f":"(F748+G748)*SUM(F$554:G748)","v":0},0,0,0,0,0,0,0,0,0]
[null,16.250000000000039,240.04626737793524,12.926064739976804,45.355013344167752,0,0,1,{"$f":"IF(SUM(I$554:I748)<($H$40-1),IF((F749+G749)*H749>0,1,0),0)","v":0},0,0,15.105632395312332,16.65266007165091,16.250000000000039,{"$f":"IF(B749<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B749),0)","v":2.6806743835460119E-2},null,458.57179448759933,439.88572084611911,0.6387500087219532,108.51871150276412,0.98086819168944761,0.40653504217488906,24.874515282456407,null,null,null,0,45.355013344167752,null,{"$f":"IF(B749<=AD$59,E749,AD748)","v":45.355013344167752},{"$f":"IF(J749=0,1,1000)*AVERAGE(C$63:C749)","v":235.80818891843299},null,{"$f":"(F749+G749)*SUM(F$554:G749)","v":0},0,0,0,0,0,0,0,0,0]
[null,16.333333333333371,239.99625773889815,12.919792495729174,45.332158411940753,0,0,1,{"$f":"IF(SUM(I$554:I749)<($H$40-1),IF((F750+G750)*H750>0,1,0),0)","v":0},0,0,15.013134044358191,16.559032892203568,16.333333333333371,{"$f":"IF(B750<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B750),0)","v":2.6651278046853473E-2},null,458.48177713733259,439.78365545528118,0.6386404622978743,108.4736102524472,0.98077206947438855,0.40650672255954406,24.872995095315002,null,null,null,0,45.332158411940753,null,45.332158411940753,{"$f":"IF(J750=0,1,1000)*AVERAGE(C$63:C750)","v":235.81436601108857},null,{"$f":"(F750+G750)*SUM(F$554:G750)","v":0},0,0,0,0,0,0,0,0,0]
[null,16.416666666666703,239.94625851853587,12.913522864640894,45.309313001597388,0,0,1,{"$f":"IF(SUM(I$554:I750)<($H$40-1),IF((F751+G751)*H751>0,1,0),0)","v":0},0,0,14.921201444012748,16.46593211806886,16.416666666666703,{"$f":"IF(B751<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B751),0)","v":2.6496713882538662E-2},null,458.39177854068049,439.68162007406937,0.63853093622020352,108.42852843162422,0.98067596728479112,0.4064783888016395,24.871466851162602,null,null,null,0,45.309313001597388,null,45.309313001597388,{"$f":"IF(J751=0,1,1000)*AVERAGE(C$63:C751)","v":235.82045127251337},null,{"$f":"(F751+G751)*SUM(F$554:G751)","v":0},0,0,0,0,0,0,0,0,0]
[null,16.500000000000036,239.89626971467783,12.90725584534327,45.286477108150379,0,0,1,{"$f":"IF(SUM(I$554:I751)<($H$40-1),IF((F752+G752)*H752>0,1,0),0)","v":0},0,0,14.829831137264907,16.373354789608847,16.500000000000036,{"$f":"IF(B752<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B752),0)","v":2.6343046113542993E-2},null,458.30179869373603,439.57961468709374,0.63842143048019595,108.38346602945251,0.9805798851164832,0.40645004089632641,24.869930561853508,null,null,null,0,45.286477108150379,null,45.286477108150379,{"$f":"IF(J752=0,1,1000)*AVERAGE(C$63:C752)","v":235.82644512316358},null,{"$f":"(F752+G752)*SUM(F$554:G752)","v":0},0,0,0,0,0,0,0,0,0]
[null,16.583333333333368,239.84629132515394,12.900991436468853,45.26365072661698,0,0,1,{"$f":"IF(SUM(I$554:I752)<($H$40-1),IF((F753+G753)*H753>0,1,0),0)","v":0},0,0,14.739019688211743,16.281297963825711,16.583333333333368,{"$f":"IF(B753<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B753),0)","v":2.6190269541219217E-2},null,458.21183759259304,439.47763927897807,0.63831194506911515,108.33842303509886,0.98048382296529368,0.40642167883875568,24.868386239218033,null,null,null,0,45.26365072661698,null,45.26365072661698,{"$f":"IF(J753=0,1,1000)*AVERAGE(C$63:C753)","v":235.83234798102259},null,{"$f":"(F753+G753)*SUM(F$554:G753)","v":0},0,0,0,0,0,0,0,0,0]
[null,16.6666666666667,239.79632334779453,12.894729636651505,45.240833852019243,0,0,1,{"$f":"IF(SUM(I$554:I753)<($H$40-1),IF((F754+G754)*H754>0,1,0),0)","v":0},0,0,14.648763681929792,16.18975871426823,16.6666666666667,{"$f":"IF(B754<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B754),0)","v":2.6038378997069636E-2},null,458.12189523334609,439.37569383435988,0.63820247997823187,108.29339943773994,0.98038778082705225,0.4063933026240778,24.866833895062811,null,null,null,0,45.240833852019243,null,45.240833852019243,{"$f":"IF(J754=0,1,1000)*AVERAGE(C$63:C754)","v":235.83816026161904},null,{"$f":"(F754+G754)*SUM(F$554:G754)","v":0},0,0,0,0,0,0,0,0,0]
[null,16.750000000000032,239.74636578043041,12.888470444526261,45.218026479383482,0,0,1,{"$f":"IF(SUM(I$554:I754)<($H$40-1),IF((F755+G755)*H755>0,1,0),0)","v":0},0,0,14.559059724346831,16.098734130938716,16.750000000000032,{"$f":"IF(B755<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B755),0)","v":2.5887369342571305E-2},null,458.03197161209067,439.27377833789029,0.63809303519882632,108.24839522656129,0.98029175869758978,0.4063649122474432,24.865273541170531,null,null,null,0,45.218026479383482,null,45.218026479383482,{"$f":"IF(J755=0,1,1000)*AVERAGE(C$63:C755)","v":235.84388237804481},null,{"$f":"(F755+G755)*SUM(F$554:G755)","v":0},0,0,0,0,0,0,0,0,0]
[null,16.833333333333364,239.69641862089281,12.882213858729465,45.195228603740759,0,0,1,{"$f":"IF(SUM(I$554:I755)<($H$40-1),IF((F756+G756)*H756>0,1,0),0)","v":0},0,0,14.469904442114805,16.008221320200544,16.833333333333364,{"$f":"IF(B756<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B756),0)","v":2.5737235469002126E-2},null,457.942066724923,439.17189277423404,0.63798361072218535,108.20341039075834,0.9801957565727375,0.40633650770400193,24.863705189300251,null,null,null,0,45.195228603740759,null,45.195228603740759,{"$f":"IF(J756=0,1,1000)*AVERAGE(C$63:C756)","v":235.84951474097292},null,{"$f":"(F756+G756)*SUM(F$554:G756)","v":0},0,0,0,0,0,0,0,0,0]
[null,16.916666666666696,239.64648186701345,12.875959877898664,45.172440220126568,0,0,1,{"$f":"IF(SUM(I$554:I756)<($H$40-1),IF((F757+G757)*H757>0,1,0),0)","v":0},0,0,14.381294482483245,15.918217404686123,16.916666666666696,{"$f":"IF(B757<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B757),0)","v":2.5587972297268061E-2},null,457.85218056794014,439.07003712806954,0.63787420653960503,108.15844491953561,0.98009977444832785,0.40630808898890391,24.862128851187318,null,null,null,0,45.172440220126568,null,45.172440220126568,{"$f":"IF(J757=0,1,1000)*AVERAGE(C$63:C757)","v":235.85505775867517},null,{"$f":"(F757+G757)*SUM(F$554:G757)","v":0},0,0,0,0,0,0,0,0,0]
[null,17.000000000000028,239.59655551662448,12.86970850067266,45.149661323580929,0,0,1,{"$f":"IF(SUM(I$554:I757)<($H$40-1),IF((F758+G758)*H758>0,1,0),0)","v":0},0,0,14.2932265131736,15.828719523205461,17.000000000000028,{"$f":"IF(B758<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B758),0)","v":2.5439574777731299E-2},null,457.76231313723997,438.96821138408887,0.63776482264238932,108.11349880210707,0.98000381232019407,0.40627965609729882,24.860544538543461,null,null,null,0,{"$f":"IF(AA757>0,AB757,E758)","v":45.149661323580929},null,45.149661323580929,{"$f":"IF(J758=0,1,1000)*AVERAGE(C$63:C758)","v":235.86051183703952},null,{"$f":"(F758+G758)*SUM(F$554:G758)","v":0},0,0,0,0,0,0,0,0,0]
[null,17.083333333333361,239.54663956755851,12.863459725691557,45.126891909148625,0,0,1,{"$f":"IF(SUM(I$554:I758)<($H$40-1),IF((F759+G759)*H759>0,1,0),0)","v":0},0,0,14.205697222254384,15.739724830655186,17.083333333333361,{"$f":"IF(B759<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B759),0)","v":2.5292037890039396E-2},null,457.67246442892127,438.86641552699774,0.63765545902184961,108.06857202769658,0.97990787018417047,0.40625120902433609,24.858952263057052,null,null,null,0,{"$f":"IF(AA758>0,AB758,E759)","v":45.126891909148625},null,45.126891909148625,{"$f":"IF(J759=0,1,1000)*AVERAGE(C$63:C759)","v":235.86587737958757},null,{"$f":"(F759+G759)*SUM(F$554:G759)","v":0},0,0,0,0,0,0,0,0,0]
[null,17.166666666666693,239.49673401764861,12.857213551596613,45.104131971878651,0,0,1,{"$f":"IF(SUM(I$554:I759)<($H$40-1),IF((F760+G760)*H760>0,1,0),0)","v":0},0,0,14.118703318016829,15.651230497928109,17.166666666666693,{"$f":"IF(B760<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B760),0)","v":2.5145356642955488E-2},null,457.58263443908339,438.76464954151515,0.63754611566930597,108.02366458553672,0.97981194803609173,0.40622274776516476,24.857352036392776,null,null,null,0,45.104131971878651,null,45.104131971878651,{"$f":"IF(J760=0,1,1000)*AVERAGE(C$63:C760)","v":235.87115478749175},null,{"$f":"(F760+G760)*SUM(F$554:G760)","v":0},0,0,0,0,0,0,0,0,0]
[null,17.250000000000025,239.44683886472825,12.850969977030369,45.08138150682467,0,0,1,{"$f":"IF(SUM(I$554:I760)<($H$40-1),IF((F761+G761)*H761>0,1,0),0)","v":0},0,0,14.032241528851619,15.563233711823296,17.250000000000025,{"$f":"IF(B761<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B761),0)","v":2.4999526074189388E-2},null,457.49282316382676,438.66291341237411,0.63743679257608676,107.97877646486967,0.97971604587179384,0.40619427231493394,24.855743870191962,null,null,null,0,45.08138150682467,null,45.08138150682467,{"$f":"IF(J761=0,1,1000)*AVERAGE(C$63:C761)","v":235.87634445959225},null,{"$f":"(F761+G761)*SUM(F$554:G761)","v":0},0,0,0,0,0,0,0,0,0]
[null,17.333333333333357,239.39695410663143,12.844729000636633,45.058640509044963,0,0,1,{"$f":"IF(SUM(I$554:I761)<($H$40-1),IF((F762+G762)*H762>0,1,0),0)","v":0},0,0,13.94630860312621,15.475731674956618,17.333333333333357,{"$f":"IF(B762<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B762),0)","v":2.4854541250229713E-2},null,457.40303059925247,438.56120712432079,0.63732748973352726,107.93390765494729,0.97962016368711358,0.40616578266879233,24.854127776072755,null,null,null,0,45.058640509044963,null,45.058640509044963,{"$f":"IF(J762=0,1,1000)*AVERAGE(C$63:C762)","v":235.88144679241404},null,{"$f":"(F762+G762)*SUM(F$554:G762)","v":0},0,0,0,0,0,0,0,0,0]
[null,17.416666666666689,239.34707974119254,12.8384906210604,45.035908973602126,0,0,1,{"$f":"IF(SUM(I$554:I762)<($H$40-1),IF((F763+G763)*H763>0,1,0),0)","v":0},0,0,13.860901309062831,15.388721605671845,17.416666666666689,{"$f":"IF(B763<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B763),0)","v":2.4710397266177013E-2},null,457.31325674146251,438.45953066211518,0.63721820713297206,107.88905814503039,0.97952430147788849,0.40613727882188844,24.85250376562977,null,null,null,0,45.035908973602126,null,45.035908973602126,{"$f":"IF(J763=0,1,1000)*AVERAGE(C$63:C763)","v":235.88646218018363},null,{"$f":"(F763+G763)*SUM(F$554:G763)","v":0},0,0,0,0,0,0,0,0,0]
[null,17.500000000000021,239.29721576624647,12.832254836947911,45.013186895563308,0,0,1,{"$f":"IF(SUM(I$554:I763)<($H$40-1),IF((F764+G764)*H764>0,1,0),0)","v":0},0,0,13.776016434617391,15.302200737952209,17.500000000000021,{"$f":"IF(B764<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B764),0)","v":2.4567089245577812E-2},null,457.22350158655956,438.35788401053071,0.63710894476577351,107.84422792438914,0.97942845923995703,0.40610876076937047,24.850871850434455,null,null,null,0,45.013186895563308,null,45.013186895563308,{"$f":"IF(J764=0,1,1000)*AVERAGE(C$63:C764)","v":235.89139101484554},null,{"$f":"(F764+G764)*SUM(F$554:G764)","v":0},0,0,0,0,0,0,0,0,0]
[null,17.583333333333353,239.24736217962848,12.826021646946687,44.990474270000334,0,0,1,{"$f":"IF(SUM(I$554:I764)<($H$40-1),IF((F765+G765)*H765>0,1,0),0)","v":0},0,0,13.69165078735907,15.216166321332455,17.583333333333353,{"$f":"IF(B765<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B765),0)","v":2.4424612340259624E-2},null,457.13376513064719,438.25626715435402,0.63699970262329075,107.79941698230351,0.97933263696915829,0.40608022850638642,24.849232042035286,null,null,null,0,44.990474270000334,null,44.990474270000334,{"$f":"IF(J765=0,1,1000)*AVERAGE(C$63:C765)","v":235.896233686079},null,{"$f":"(F765+G765)*SUM(F$554:G765)","v":0},0,0,0,0,0,0,0,0,0]
[null,17.666666666666686,239.19751897917439,12.819791049705433,44.967771091989292,0,0,1,{"$f":"IF(SUM(I$554:I765)<($H$40-1),IF((F766+G766)*H766>0,1,0),0)","v":0},0,0,13.607801194350529,15.130615620811442,17.666666666666686,{"$f":"IF(B766<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B766),0)","v":2.4282961730166988E-2},null,457.04404736982985,438.15468007838581,0.6368904806968928,107.7546253080622,0.97923683466133282,0.40605168202808428,24.847584351957366,null,null,null,0,44.967771091989292,null,44.967771091989292,{"$f":"IF(J766=0,1,1000)*AVERAGE(C$63:C766)","v":235.90099058131401},null,{"$f":"(F766+G766)*SUM(F$554:G766)","v":0},0,0,0,0,0,0,0,0,0]
[null,17.750000000000018,239.14768616272039,12.813563043874076,44.945077356610796,0,0,1,{"$f":"IF(SUM(I$554:I766)<($H$40-1),IF((F767+G767)*H767>0,1,0),0)","v":0},0,0,13.524464502029009,15.045545916765173,17.750000000000018,{"$f":"IF(B767<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B767),0)","v":2.4142132623198326E-2},null,456.95434830021264,438.05312276743973,0.63678127897795578,107.70985289096336,0.9791410523123214,0.40602312132961149,24.845928791702839,null,null,null,0,44.945077356610796,null,44.945077356610796,{"$f":"IF(J767=0,1,1000)*AVERAGE(C$63:C767)","v":235.90566208574771},null,{"$f":"(F767+G767)*SUM(F$554:G767)","v":0},0,0,0,0,0,0,0,0,0]
[null,17.83333333333335,239.09786372810314,12.80733762810385,44.922393058950163,0,0,1,{"$f":"IF(SUM(I$554:I767)<($H$40-1),IF((F768+G768)*H768>0,1,0),0)","v":0},0,0,13.441637576088143,14.960954504860336,17.83333333333335,{"$f":"IF(B768<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B768),0)","v":2.4002120255043904E-2},null,456.86466791790156,437.9515952063432,0.63667209745786335,107.66509972031491,0.97904528991796602,0.40599454640611543,24.844265372751046,null,null,null,0,44.922393058950163,null,44.922393058950163,{"$f":"IF(J768=0,1,1000)*AVERAGE(C$63:C768)","v":235.91024858236025},null,{"$f":"(F768+G768)*SUM(F$554:G768)","v":0},0,0,0,0,0,0,0,0,0]
[null,17.916666666666682,239.04805167315976,12.801114801047133,44.899718194096913,0,0,1,{"$f":"IF(SUM(I$554:I768)<($H$40-1),IF((F769+G769)*H769>0,1,0),0)","v":0},0,0,13.359317301360308,14.876838695968356,17.916666666666682,{"$f":"IF(B769<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B769),0)","v":2.38629198890246E-2},null,456.7750062190035,437.85009737993704,0.63656293612800818,107.62036578543342,0.97894954747410945,0.40596595725274331,24.842594106558099,null,null,null,0,44.899718194096913,null,44.899718194096913,{"$f":"IF(J769=0,1,1000)*AVERAGE(C$63:C769)","v":235.91475045193098},null,{"$f":"(F769+G769)*SUM(F$554:G769)","v":0},0,0,0,0,0,0,0,0,0]
[null,18.000000000000014,238.99824999572783,12.794894561357575,44.877052757145165,0,0,1,{"$f":"IF(SUM(I$554:I769)<($H$40-1),IF((F770+G770)*H770>0,1,0),0)","v":0},0,0,13.277500581699924,14.793195816079887,18.000000000000014,{"$f":"IF(B770<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B770),0)","v":2.3724526815931662E-2},null,456.68536319962601,437.74862927307544,0.63645379497979038,107.57565107564511,0.97885382497659523,0.40593735386464191,24.840915004557456,null,null,null,0,44.877052757145165,null,44.877052757145165,{"$f":"IF(J770=0,1,1000)*AVERAGE(C$63:C770)","v":235.9191680730539},null,{"$f":"(F770+G770)*SUM(F$554:G770)","v":0},0,0,0,0,0,0,0,0,0]
[null,18.083333333333346,238.94845869364539,12.788676907690043,44.854396743193526,0,0,1,{"$f":"IF(SUM(I$554:I770)<($H$40-1),IF((F771+G771)*H771>0,1,0),0)","v":0},0,0,13.196184339867346,14.710023206219814,18.083333333333346,{"$f":"IF(B771<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B771),0)","v":2.3586936353867431E-2},null,456.59573885587764,437.64719087062599,0.63634467400461781,107.53095558028537,0.97875812242126836,0.40590873623695817,24.839228078159685,null,null,null,0,44.854396743193526,null,44.854396743193526,{"$f":"IF(J771=0,1,1000)*AVERAGE(C$63:C771)","v":235.9235018221535},null,{"$f":"(F771+G771)*SUM(F$554:G771)","v":0},0,0,0,0,0,0,0,0,0]
[null,18.166666666666679,238.89867776475089,12.782461838700607,44.831750147344934,0,0,1,{"$f":"IF(SUM(I$554:I771)<($H$40-1),IF((F772+G772)*H772>0,1,0),0)","v":0},0,0,13.115365517413435,14.627318222362733,18.166666666666679,{"$f":"IF(B772<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B772),0)","v":2.3450143848086927E-2},null,456.50613318386752,437.54578215746972,0.63623557319390711,107.48627928869865,0.97866243980397361,0.40588010436483835,24.837533338752575,null,null,null,0,44.831750147344934,null,44.831750147344934,{"$f":"IF(J772=0,1,1000)*AVERAGE(C$63:C772)","v":235.92775207350005},null,{"$f":"(F772+G772)*SUM(F$554:G772)","v":0},0,0,0,0,0,0,0,0,0]
[null,18.250000000000011,238.84890720688321,12.776249353046616,44.809112964707026,0,0,1,{"$f":"IF(SUM(I$554:I772)<($H$40-1),IF((F773+G773)*H773>0,1,0),0)","v":0},0,0,13.035041074564999,14.545078235348889,18.250000000000011,{"$f":"IF(B773<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B773),0)","v":2.3314144670840354E-2},null,456.41654617970573,437.44440311850104,0.63612649253908182,107.44162219023917,0.9785667771205574,0.40585145824342872,24.835830797701401,null,null,null,0,44.809112964707026,null,44.809112964707026,{"$f":"IF(J773=0,1,1000)*AVERAGE(C$63:C773)","v":235.93191919922526},null,{"$f":"(F773+G773)*SUM(F$554:G773)","v":0},0,0,0,0,0,0,0,0,0]
[null,18.333333333333343,238.79914701788178,12.770039449386578,44.786485190391637,0,0,1,{"$f":"IF(SUM(I$554:I773)<($H$40-1),IF((F774+G774)*H774>0,1,0),0)","v":0},0,0,12.955207990110654,14.463300630800592,18.333333333333343,{"$f":"IF(B774<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B774),0)","v":2.3178934221216592E-2},null,456.32697783950312,437.34305373862776,0.63601743203157424,107.39698427426981,0.97847113436686695,0.4058227978678754,24.834120466348566,null,null,null,0,44.786485190391637,null,44.786485190391637,{"$f":"IF(J774=0,1,1000)*AVERAGE(C$63:C774)","v":235.93600356933732},null,{"$f":"(F774+G774)*SUM(F$554:G774)","v":0},0,0,0,0,0,0,0,0,0]
[null,18.416666666666675,238.74939719558637,12.763832126380255,44.763866819515179,0,0,1,{"$f":"IF(SUM(I$554:I774)<($H$40-1),IF((F775+G775)*H775>0,1,0),0)","v":0},0,0,12.875863261287684,14.381982809039124,18.416666666666675,{"$f":"IF(B775<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B775),0)","v":2.3044507924987499E-2},null,456.2374281593714,437.24173400277095,0.63590839166282431,107.35236553016296,0.97837551153875024,0.4057941232333242,24.832402356014075,null,null,null,0,44.763866819515179,null,44.763866819515179,{"$f":"IF(J775=0,1,1000)*AVERAGE(C$63:C775)","v":235.94000555173596},null,{"$f":"(F775+G775)*SUM(F$554:G775)","v":0},0,0,0,0,0,0,0,0,0]
[null,18.500000000000007,238.69965773783727,12.757627382688591,44.741257847198369,0,0,1,{"$f":"IF(SUM(I$554:I775)<($H$40-1),IF((F776+G776)*H776>0,1,0),0)","v":0},0,0,12.797003903669337,14.301122185002075,18.500000000000007,{"$f":"IF(B776<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B776),0)","v":2.2910861234453184E-2},null,456.14789713542302,437.14044389586502,0.63579937142428034,107.30776594729991,0.97827990863205605,0.40576543433492068,24.830676477995265,null,null,null,0,44.741257847198369,null,44.741257847198369,{"$f":"IF(J776=0,1,1000)*AVERAGE(C$63:C776)","v":235.94392551222757},null,{"$f":"(F776+G776)*SUM(F$554:G776)","v":0},0,0,0,0,0,0,0,0,0]
[null,18.583333333333339,238.6499286424752,12.751425216973827,44.718658268566664,0,0,1,{"$f":"IF(SUM(I$554:I776)<($H$40-1),IF((F777+G777)*H777>0,1,0),0)","v":0},0,0,12.71862695105308,14.220716188161186,18.583333333333339,{"$f":"IF(B777<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B777),0)","v":2.2777989628288177E-2},null,456.0583847637713,437.03918340285793,0.63569037130739747,107.26318551507188,0.97818432564263402,0.40573673116781017,24.828942843567305,null,null,null,0,44.718658268566664,null,44.718658268566664,{"$f":"IF(J777=0,1,1000)*AVERAGE(C$63:C777)","v":235.94776381453997},null,{"$f":"(F777+G777)*SUM(F$554:G777)","v":0},0,0,0,0,0,0,0,0,0]
[null,18.666666666666671,238.60020990734134,12.745225627899314,44.696068078749562,0,0,1,{"$f":"IF(SUM(I$554:I777)<($H$40-1),IF((F778+G778)*H778>0,1,0),0)","v":0},0,0,12.640729455349167,14.140762262440614,18.666666666666671,{"$f":"IF(B778<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B778),0)","v":2.2645888611388405E-2},null,455.96889104053031,436.93795250871062,0.63558139130364033,107.2186242228783,0.9780887625663347,0.40570801372713799,24.827201463982611,null,null,null,0,44.696068078749562,null,44.696068078749562,{"$f":"IF(J778=0,1,1000)*AVERAGE(C$63:C778)","v":235.95152082033712},null,{"$f":"(F778+G778)*SUM(F$554:G778)","v":0},0,0,0,0,0,0,0,0,0]
[null,18.750000000000004,238.5505015302773,12.739028614129706,44.673487272881275,0,0,1,{"$f":"IF(SUM(I$554:I778)<($H$40-1),IF((F779+G779)*H779>0,1,0),0)","v":0},0,0,12.563308486470286,14.061257866135687,18.750000000000004,{"$f":"IF(B779<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B779),0)","v":2.2514553714719211E-2},null,455.87941596181508,436.83675119839768,0.63547243140448029,107.17408206012857,0.97799321939900985,0.40567928200804904,24.825452350471544,null,null,null,0,44.673487272881275,null,44.673487272881275,{"$f":"IF(J779=0,1,1000)*AVERAGE(C$63:C779)","v":235.9551968892338},null,{"$f":"(F779+G779)*SUM(F$554:G779)","v":0},0,0,0,0,0,0,0,0,0]
[null,18.833333333333336,238.50080350912515,12.73283417433082,44.650915846100297,0,0,1,{"$f":"IF(SUM(I$554:I779)<($H$40-1),IF((F780+G780)*H780>0,1,0),0)","v":0},0,0,12.486361132221582,13.982200471832103,18.833333333333336,{"$f":"IF(B780<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B780),0)","v":2.2383980495164085E-2},null,455.78995952374117,436.73557945690663,0.63536349160139693,107.12955901624088,0.97789769613651134,0.40565053600568796,24.823695514242051,null,null,null,0,44.650915846100297,null,44.650915846100297,{"$f":"IF(J780=0,1,1000)*AVERAGE(C$63:C780)","v":235.95879237880993},null,{"$f":"(F780+G780)*SUM(F$554:G780)","v":0},0,0,0,0,0,0,0,0,0]
[null,18.916666666666668,238.45111584172741,12.726642307169714,44.628353793549621,0,0,1,{"$f":"IF(SUM(I$554:I780)<($H$40-1),IF((F781+G781)*H781>0,1,0),0)","v":0},0,0,12.409884498191509,13.903587566325578,18.916666666666668,{"$f":"IF(B781<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B781),0)","v":2.2254164535374404E-2},null,455.70052172242526,436.6344372692385,0.63525457188587786,107.08505508064269,0.97780219277469271,0.40562177571519947,24.821930966479908,null,null,null,0,44.628353793549621,null,44.628353793549621,{"$f":"IF(J781=0,1,1000)*AVERAGE(C$63:C781)","v":235.96230764462501},null,{"$f":"(F781+G781)*SUM(F$554:G781)","v":0},0,0,0,0,0,0,0,0,0]
[null,19,238.40143852592703,12.720453011314603,44.605801110376476,0,0,1,{"$f":"IF(SUM(I$554:I781)<($H$40-1),IF((F782+G782)*H782>0,1,0),0)","v":0},0,0,12.333875707643251,13.825416650541975,19,{"$f":"IF(B782<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B782),0)","v":2.2125101443619954E-2},null,455.61110255398461,436.53332462040743,0.63514567224941876,107.04057024277034,0.97770670930940773,0.40559300113172775,24.820158718348672,null,null,null,0,44.605801110376476,null,44.605801110376476,{"$f":"IF(J782=0,1,1000)*AVERAGE(C$63:C782)","v":235.9657430402325},null,{"$f":"(F782+G782)*SUM(F$554:G782)","v":0},0,0,0,0,0,0,0,0,0]
[null,19.083333333333332,238.35177155956745,12.71426628543497,44.58325779173267,0,0,1,{"$f":"IF(SUM(I$554:I782)<($H$40-1),IF((F783+G783)*H783>0,1,0),0)","v":0},0,0,12.258331901406889,13.747685239457782,19.083333333333332,{"$f":"IF(B783<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B783),0)","v":2.1996786853640385E-2},null,455.52170201453737,436.43224149544079,0.63503679268352253,106.99610449206972,0.97761124573651126,0.40556421225041694,24.818378780989807,null,null,null,0,44.58325779173267,null,44.58325779173267,{"$f":"IF(J783=0,1,1000)*AVERAGE(C$63:C783)","v":235.96909891719358},null,{"$f":"(F783+G783)*SUM(F$554:G783)","v":0},0,0,0,0,0,0,0,0,0]
[null,19.166666666666664,238.30211494049254,12.70808212820147,44.560723832774336,0,0,1,{"$f":"IF(SUM(I$554:I783)<($H$40-1),IF((F784+G784)*H784>0,1,0),0)","v":0},0,0,12.183250237772224,13.670390862021257,19.166666666666664,{"$f":"IF(B784<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B784),0)","v":2.1869216424497479E-2},null,455.4323201002025,436.33118787937929,0.63492793317970087,106.95165781799551,0.97751580205185917,0.40553540906641095,24.816591165522844,null,null,null,0,44.560723832774336,null,44.560723832774336,{"$f":"IF(J784=0,1,1000)*AVERAGE(C$63:C784)","v":235.97237562509147},null,{"$f":"(F784+G784)*SUM(F$554:G784)","v":0},0,0,0,0,0,0,0,0,0]
[null,19.249999999999996,238.2524686665466,12.701900538285971,44.538199228661981,0,0,1,{"$f":"IF(SUM(I$554:I784)<($H$40-1),IF((F785+G785)*H785>0,1,0),0)","v":0},0,0,12.108627892382142,13.593531061073739,19.249999999999996,{"$f":"IF(B785<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B785),0)","v":2.1742385840428317E-2},null,455.34295680709982,436.23016375727673,0.63481909372947265,106.90723021001162,0.97742037825130812,0.40550659157485347,24.814795883045143,null,null,null,0,44.538199228661981,null,44.538199228661981,{"$f":"IF(J785=0,1,1000)*AVERAGE(C$63:C785)","v":235.97557351154512},null,{"$f":"(F785+G785)*SUM(F$554:G785)","v":0},0,0,0,0,0,0,0,0,0]
[null,19.333333333333329,238.20283273557439,12.695721514361557,44.515683974560567,0,0,1,{"$f":"IF(SUM(I$554:I785)<($H$40-1),IF((F786+G786)*H786>0,1,0),0)","v":0},0,0,12.034462058126771,13.517103393271594,19.333333333333329,{"$f":"IF(B786<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B786),0)","v":2.1616290810699237E-2},null,455.25361213134983,436.12916911420018,0.63471027432436478,106.86282165759116,0.97732497433071541,0.40547775977088796,24.812992944632303,null,null,null,0,44.515683974560567,null,44.515683974560567,{"$f":"IF(J786=0,1,1000)*AVERAGE(C$63:C786)","v":235.97869292222305},null,{"$f":"(F786+G786)*SUM(F$554:G786)","v":0},0,0,0,0,0,0,0,0,0]
[null,19.416666666666661,238.15320714542113,12.689545055102496,44.49317806563937,0,0,1,{"$f":"IF(SUM(I$554:I786)<($H$40-1),IF((F787+G787)*H787>0,1,0),0)","v":0},0,0,11.960749945038179,13.441105429008537,19.416666666666661,{"$f":"IF(B787<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B787),0)","v":2.1490927069460715E-2},null,455.16428606907397,436.02820393522978,0.63460147495591213,106.81843215021615,0.97722959028593959,0.40544891364965774,24.811182361337966,null,null,null,0,44.49317806563937,null,44.49317806563937,{"$f":"IF(J787=0,1,1000)*AVERAGE(C$63:C787)","v":235.98173420085689},null,{"$f":"(F787+G787)*SUM(F$554:G787)","v":0},0,0,0,0,0,0,0,0,0]
[null,19.499999999999993,238.1035918939325,12.683371159184262,44.470681497072043,0,0,1,{"$f":"IF(SUM(I$554:I787)<($H$40-1),IF((F788+G788)*H788>0,1,0),0)","v":0},0,0,11.887488780185771,13.365534752338398,19.499999999999993,{"$f":"IF(B788<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B788),0)","v":2.1366290375603031E-2},null,455.07497861639445,435.92726820545903,0.63449269561565746,106.7740616773778,0.97713422611283962,0.40542005320630581,24.809364144193939,null,null,null,0,44.470681497072043,null,44.470681497072043,{"$f":"IF(J788=0,1,1000)*AVERAGE(C$63:C788)","v":235.98469768925509},null,{"$f":"(F788+G788)*SUM(F$554:G788)","v":0},0,0,0,0,0,0,0,0,0]
[null,19.583333333333325,238.05398697895458,12.677199825283516,44.448194264036587,0,0,1,{"$f":"IF(SUM(I$554:I788)<($H$40-1),IF((F789+G789)*H789>0,1,0),0)","v":0},0,0,11.814675807572314,13.290388960898316,19.583333333333325,{"$f":"IF(B789<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B789),0)","v":2.1242376512612786E-2},null,454.9856897694342,435.82636190999426,0.63438393629515144,106.72971022857615,0.97703888180727583,0.40539117843597516,24.80753830421019,null,null,null,0,44.448194264036587,null,44.448194264036587,{"$f":"IF(J789=0,1,1000)*AVERAGE(C$63:C789)","v":235.98758372731601},null,{"$f":"(F789+G789)*SUM(F$554:G789)","v":0},0,0,0,0,0,0,0,0,0]
[null,19.666666666666657,238.00439239833395,12.67103105207816,44.425716361715509,0,0,1,{"$f":"IF(SUM(I$554:I789)<($H$40-1),IF((F790+G790)*H790>0,1,0),0)","v":0},0,0,11.74230828803061,13.215665665832359,19.666666666666657,{"$f":"IF(B790<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B790),0)","v":2.111918128843028E-2},null,454.89641952431703,435.72548503395518,0.63427519698595203,106.68537779332081,0.97694355736510896,0.4053622893338083,24.805704852375246,null,null,null,0,44.425716361715509,null,44.425716361715509,{"$f":"IF(J790=0,1,1000)*AVERAGE(C$63:C790)","v":235.99039265304168},null,{"$f":"(F790+G790)*SUM(F$554:G790)","v":0},0,0,0,0,0,0,0,0,0]
[null,19.749999999999989,237.95480814991762,12.664864838247256,44.403247785295555,0,0,1,{"$f":"IF(SUM(I$554:I790)<($H$40-1),IF((F791+G791)*H791>0,1,0),0)","v":0},0,0,11.67038349912074,13.141362491715606,19.749999999999989,{"$f":"IF(B791<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B791),0)","v":2.0996700535307646E-2},null,454.80716787716767,435.62463756247462,0.63416647767962553,106.64106436113002,0.976848252782201,0.40533338589494783,24.803863799655822,null,null,null,0,44.403247785295555,null,44.403247785295555,{"$f":"IF(J791=0,1,1000)*AVERAGE(C$63:C791)","v":235.99312480255057},null,{"$f":"(F791+G791)*SUM(F$554:G791)","v":0},0,0,0,0,0,0,0,0,0]
[null,19.833333333333321,237.90523423155304,12.658701182471034,44.380788529967717,0,0,1,{"$f":"IF(SUM(I$554:I791)<($H$40-1),IF((F792+G792)*H792>0,1,0),0)","v":0},0,0,11.59889873502796,13.067477076478612,19.833333333333321,{"$f":"IF(B792<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B792),0)","v":2.0874930109667917E-2},null,454.71793482411141,435.52381948069831,0.63405777836774635,106.59676992153089,0.97675296805441425,0.40530446811453591,24.802015156996863,null,null,null,0,44.380788529967717,null,44.380788529967717,{"$f":"IF(J792=0,1,1000)*AVERAGE(C$63:C792)","v":235.99578051009084},null,{"$f":"(F792+G792)*SUM(F$554:G792)","v":0},0,0,0,0,0,0,0,0,0]
[null,19.916666666666654,237.85567064108812,12.652540083430967,44.358338590927502,0,0,1,{"$f":"IF(SUM(I$554:I792)<($H$40-1),IF((F793+G793)*H793>0,1,0),0)","v":0},0,0,11.527851306461313,12.994007071332328,19.916666666666654,{"$f":"IF(B793<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B793),0)","v":2.0753865891964794E-2},null,454.62872036127453,435.42303077378517,0.633949099041896,106.55249446405992,0.97665770317761269,0.40527553598771471,24.800158935322017,null,null,null,0,44.358338590927502,null,44.358338590927502,{"$f":"IF(J793=0,1,1000)*AVERAGE(C$63:C793)","v":235.99836010805339},null,{"$f":"(F793+G793)*SUM(F$554:G793)","v":0},0,0,0,0,0,0,0,0,0]
[null,19.999999999999986,237.80611737637122,12.646381539809713,44.335897963374784,0,0,1,{"$f":"IF(SUM(I$554:I793)<($H$40-1),IF((F794+G794)*H794>0,1,0),0)","v":0},0,0,11.457238540552741,12.920950140693432,19.999999999999986,{"$f":"IF(B794<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B794),0)","v":2.0633503786543286E-2},null,454.53952448478412,435.32227142690732,0.6338404396936641,106.50823797826263,0.97656245814766041,0.40524658950962594,24.798295145533494,null,null,null,0,44.335897963374784,null,44.335897963374784,{"$f":"IF(J794=0,1,1000)*AVERAGE(C$63:C794)","v":236.00086392698458},null,{"$f":"(F794+G794)*SUM(F$554:G794)","v":0},0,0,0,0,0,0,0,0,0]
[null,20.083333333333318,237.75657443525114,12.640225550291126,44.313466642513731,0,0,1,{"$f":"IF(SUM(I$554:I794)<($H$40-1),IF((F795+G795)*H795>0,1,0),0)","v":0},0,0,11.387057780756848,12.848303962110087,20.083333333333318,{"$f":"IF(B795<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B795),0)","v":2.0513839721501195E-2},null,454.45034719076796,435.22154142524982,0.63373180031464804,106.46400045369353,0.97646723296042259,0.40521762867541133,24.775863824672442,null,null,null,0,44.313466642513731,null,44.335897963374784,{"$f":"IF(J795=0,1,1000)*AVERAGE(C$63:C795)","v":236.00329229559904},null,{"$f":"(F795+G795)*SUM(F$554:G795)","v":0},0,0,0,0,0,0,0,0,0]
[null,20.16666666666665,237.70704181557713,12.634072113560185,44.291044623552672,0,0,1,{"$f":"IF(SUM(I$554:I795)<($H$40-1),IF((F796+G796)*H796>0,1,0),0)","v":0},0,0,11.317306386751229,12.776066226188103,20.16666666666665,{"$f":"IF(B796<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B796),0)","v":2.0394869648551313E-2},null,454.36118847535477,435.12084075401066,0.63362318089645331,106.4197818799156,0.97637202761176556,0.40518865348021238,24.753441805711383,null,null,null,0,44.291044623552672,null,44.335897963374784,{"$f":"IF(J796=0,1,1000)*AVERAGE(C$63:C796)","v":236.00564554079239},null,{"$f":"(F796+G796)*SUM(F$554:G796)","v":0},0,0,0,0,0,0,0,0,0]
[null,20.249999999999982,237.65751951519889,12.627921228303139,44.268631901704495,0,0,1,{"$f":"IF(SUM(I$554:I796)<($H$40-1),IF((F797+G797)*H797>0,1,0),0)","v":0},0,0,11.247981734337577,12.704234636517523,20.249999999999982,{"$f":"IF(B797<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B797),0)","v":2.0276589542884485E-2},null,454.27204833467391,435.02016939840098,0.63351458143069261,106.37558224650149,0.97627684209755616,0.4051596639191703,24.731029083863206,null,null,null,0,44.268631901704495,null,44.335897963374784,{"$f":"IF(J797=0,1,1000)*AVERAGE(C$63:C797)","v":236.00792398765361},null,{"$f":"(F797+G797)*SUM(F$554:G797)","v":0},0,0,0,0,0,0,0,0,0]
[null,20.333333333333314,237.60800753196654,12.621772893207369,44.246228472186303,0,0,1,{"$f":"IF(SUM(I$554:I797)<($H$40-1),IF((F798+G798)*H798>0,1,0),0)","v":0},0,0,11.179081215343182,12.632806909599632,20.333333333333314,{"$f":"IF(B798<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B798),0)","v":2.015899540303346E-2},null,454.18292676485567,434.91952734364497,0.63340600190898688,106.33140154303243,0.97618167641366216,0.40513065998742614,24.708625654345013,null,null,null,0,44.246228472186303,null,44.335897963374784,{"$f":"IF(J798=0,1,1000)*AVERAGE(C$63:C798)","v":236.01012795947773},null,{"$f":"(F798+G798)*SUM(F$554:G798)","v":0},0,0,0,0,0,0,0,0,0]
[null,20.416666666666647,237.55850586373069,12.615627106961488,44.223834330219603,0,0,1,{"$f":"IF(SUM(I$554:I798)<($H$40-1),IF((F799+G799)*H799>0,1,0),0)","v":0},0,0,11.110602237523166,12.561780774774345,20.416666666666647,{"$f":"IF(B799<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B799),0)","v":2.0042083250737492E-2},null,454.09382376203115,434.81891457497966,0.63329744232296437,106.28723975909884,0.9760865305559524,0.40510164168012092,24.686231512378313,null,null,null,0,44.223834330219603,null,44.335897963374784,{"$f":"IF(J799=0,1,1000)*AVERAGE(C$63:C799)","v":236.01225777777796},null,{"$f":"(F799+G799)*SUM(F$554:G799)","v":0},0,0,0,0,0,0,0,0,0]
[null,20.499999999999979,237.5090145083424,12.609483868255214,44.201449471029967,0,0,1,{"$f":"IF(SUM(I$554:I799)<($H$40-1),IF((F800+G800)*H800>0,1,0),0)","v":0},0,0,11.042542224463203,12.491153974148048,20.499999999999979,{"$f":"IF(B800<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B800),0)","v":1.9925849130807773E-2},null,454.00473932233223,434.71833107765519,0.63318890266426198,106.24309688429963,0.97599140452029609,0.405072608992395,24.663846653188678,null,null,null,0,44.201449471029967,null,44.335897963374784,{"$f":"IF(J800=0,1,1000)*AVERAGE(C$63:C800)","v":236.01431376229795},null,{"$f":"(F800+G800)*SUM(F$554:G800)","v":0},0,0,0,0,0,0,0,0,0]
[null,20.583333333333311,237.45953346365314,12.603343175779546,44.179073889847636,0,0,1,{"$f":"IF(SUM(I$554:I800)<($H$40-1),IF((F801+G801)*H801>0,1,0),0)","v":0},0,0,10.97489861548304,12.420924262521803,20.583333333333311,{"$f":"IF(B801<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B801),0)","v":1.9810289110993647E-2},null,453.91567344189161,434.61777683693481,0.6330803829245234,106.19897290824332,0.97589629830256419,0.40504356191938923,24.641471072006347,null,null,null,0,44.179073889847636,null,44.335897963374784,{"$f":"IF(J801=0,1,1000)*AVERAGE(C$63:C801)","v":236.01629623102409},null,{"$f":"(F801+G801)*SUM(F$554:G801)","v":0},0,0,0,0,0,0,0,0,0]
[null,20.666666666666643,237.41006272751488,12.597205028226583,44.156707581906851,0,0,1,{"$f":"IF(SUM(I$554:I801)<($H$40-1),IF((F802+G802)*H802>0,1,0),0)","v":0},0,0,10.907668865540307,12.351089407319975,20.666666666666643,{"$f":"IF(B802<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B802),0)","v":1.9695399281849529E-2},null,453.8266261168427,434.51725183809424,0.6329718830954002,106.15486782054677,0.97580121189862745,0.40501450045624365,24.619104764065561,null,null,null,0,44.156707581906851,null,44.335897963374784,{"$f":"IF(J802=0,1,1000)*AVERAGE(C$63:C802)","v":236.01820550019735},null,{"$f":"(F802+G802)*SUM(F$554:G802)","v":0},0,0,0,0,0,0,0,0,0]
[null,20.749999999999975,237.36060229777999,12.591069424289655,44.134350542446334,0,0,1,{"$f":"IF(SUM(I$554:I802)<($H$40-1),IF((F803+G803)*H803>0,1,0),0)","v":0},0,0,10.840850445135201,12.281647188519273,20.749999999999975,{"$f":"IF(B803<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B803),0)","v":1.9581175756602672E-2},null,453.73759734331992,434.41675606642275,0.63286340316855239,106.11078161083617,0.9757061453043584,0.40498542459809855,24.596747724605045,null,null,null,{"$f":"IF(AA802>0,AA802,IF(K803=0,0,B803))","v":0},44.134350542446334,null,44.335897963374784,{"$f":"IF(J803=0,1,1000)*AVERAGE(C$63:C803)","v":236.02004188432539},null,{"$f":"(F803+G803)*SUM(F$554:G803)","v":0},0,0,0,0,0,0,0,0,0]
[null,20.833333333333307,237.31115217230129,12.584936362663218,44.112002766708933,0,0,1,{"$f":"IF(SUM(I$554:I803)<($H$40-1),IF((F804+G804)*H804>0,1,0),0)","v":0},0,0,10.774440840215528,12.212595398578156,20.833333333333307,{"$f":"IF(B804<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B804),0)","v":1.9467614671021718E-2},null,453.64858711745825,434.316289507222,0.63275494313564706,106.06671426874618,0.97561109851562966,0.40495633434009365,24.574399948867644,null,null,null,0,44.112002766708933,null,44.335897963374784,{"$f":"IF(J804=0,1,1000)*AVERAGE(C$63:C804)","v":236.02180569619421},null,{"$f":"(F804+G804)*SUM(F$554:G804)","v":0},0,0,0,0,0,0,0,0,0]
[null,20.916666666666639,237.26171234893206,12.578805842042946,44.089664249941919,0,0,1,{"$f":"IF(SUM(I$554:I804)<($H$40-1),IF((F805+G805)*H805>0,1,0),0)","v":0},0,0,10.708437552082506,12.143931842366674,20.916666666666639,{"$f":"IF(B805<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B805),0)","v":1.9354712183285879E-2},null,453.55959543539365,434.21585214580682,0.63264650298835912,106.02266578392073,0.97551607152831532,0.40492722967736877,24.552061432100629,null,null,null,0,44.089664249941919,null,44.335897963374784,{"$f":"IF(J805=0,1,1000)*AVERAGE(C$63:C805)","v":236.02349724688008},null,{"$f":"(F805+G805)*SUM(F$554:G805)","v":0},0,0,0,0,0,0,0,0,0]
[null,20.999999999999972,237.21228282552602,12.572677861125671,44.067334987396755,0,0,1,{"$f":"IF(SUM(I$554:I805)<($H$40-1),IF((F806+G806)*H806>0,1,0),0)","v":0},0,0,10.642838097296996,12.075654337096678,20.999999999999972,{"$f":"IF(B806<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B806),0)","v":1.924246447385506E-2},null,453.47062229326275,434.11544396750486,0.63253808271837131,105.97863614601243,0.9754210643382899,0.40489811060506342,24.529732169555466,null,null,null,0,44.067334987396755,null,44.335897963374784,{"$f":"IF(J806=0,1,1000)*AVERAGE(C$63:C806)","v":236.02511684576106},null,{"$f":"(F806+G806)*SUM(F$554:G806)","v":0},0,0,0,0,0,0,0,0,0]
[null,21.083333333333304,237.16286359993737,12.566552418609421,44.045014974329305,0,0,1,{"$f":"IF(SUM(I$554:I806)<($H$40-1),IF((F807+G807)*H807>0,1,0),0)","v":0},0,0,10.577640007586428,12.007760712252431,21.083333333333304,{"$f":"IF(B807<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B807),0)","v":1.913086774534057E-2},null,453.38166768720316,434.01506495765682,0.63242968231737395,105.93462534468301,0.97532607694142914,0.40486897711831699,24.507412156488016,null,null,null,0,44.045014974329305,null,44.335897963374784,{"$f":"IF(J807=0,1,1000)*AVERAGE(C$63:C807)","v":236.02666480052866},null,{"$f":"(F807+G807)*SUM(F$554:G807)","v":0},0,0,0,0,0,0,0,0,0]
[null,21.166666666666636,237.1134546700207,12.560429513193359,44.022704205999567,0,0,1,{"$f":"IF(SUM(I$554:I807)<($H$40-1),IF((F808+G808)*H808>0,1,0),0)","v":0},0,0,10.512840829752161,11.940248809521604,21.166666666666636,{"$f":"IF(B808<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B808),0)","v":1.9019918222376704E-2},null,453.29273161335317,433.91471510161608,0.63232130177706536,105.89063336960277,0.97523110933360946,0.40483982921226858,24.485101388158277,null,null,null,0,44.022704205999567,null,44.335897963374784,{"$f":"IF(J808=0,1,1000)*AVERAGE(C$63:C808)","v":236.02814141719918},null,{"$f":"(F808+G808)*SUM(F$554:G808)","v":0},0,0,0,0,0,0,0,0,0]
[null,21.249999999999968,237.06405603363112,12.554309143577832,44.000402677671822,0,0,1,{"$f":"IF(SUM(I$554:I808)<($H$40-1),IF((F809+G809)*H809>0,1,0),0)","v":0},0,0,10.448438125577521,11.873116482726671,21.249999999999968,{"$f":"IF(B809<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B809),0)","v":1.8909612151492998E-2},null,453.20381406785197,433.81439438474888,0.63221294108915116,105.84666021045092,0.97513616151070792,0.40481066688205714,24.462799859830533,null,null,null,0,44.000402677671822,null,44.335897963374784,{"$f":"IF(J809=0,1,1000)*AVERAGE(C$63:C809)","v":236.02954700012515},null,{"$f":"(F809+G809)*SUM(F$554:G809)","v":0},0,0,0,0,0,0,0,0,0]
[null,21.3333333333333,237.01466768862412,{"$f":"V810*T810/3.413","v":12.548191308464355},{"$f":"(D810*$H$23/1000-H$32)/1000","v":43.978110384614624},0,0,1,{"$f":"IF(SUM(I$554:I809)<($H$40-1),IF((F810+G810)*H810>0,1,0),0)","v":0},0,{"$f":"I810/(1+$H$38)^B810","v":0},10.384429471736365,11.806361597756677,21.3333333333333,{"$f":"IF(B810<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B810),0)","v":1.879994580098724E-2},null,453.11491504683931,{"$f":"R$9*$Q810^6+S$9*$Q810^5+T$9*$Q810^4+U$9*$Q810^3+V$9*$Q810^2+W$9*$Q810+X$9","v":433.71410279243423},{"$f":"R$10*$Q810^6+S$10*$Q810^5+T$10*$Q810^4+U$10*$Q810^3+V$10*$Q810^2+W$10*$Q810+X$10","v":0.63210460024534498},{"$f":"(R810-R$60)-(Q$60+460)*(S810-S$60)","v":105.80270585691551},0.97504123346860283,{"$f":"(1.1-0.1*U810^($R$24*($H$24+273)^4 +$S$24*($H$24+273)^3 + $T$24*($H$24+273)^2 + $U$24*($H$24+273) + $V$24))*V$550","v":0.40478149012282155},{"$f":"E810-E319","v":24.440507566773334},null,null,null,0,43.978110384614624,null,44.335897963374784,{"$f":"IF(J810=0,1,1000)*AVERAGE(C$63:C810)","v":236.03088185200659},null,{"$f":"(F810+G810)*SUM(F$554:G810)","v":0},0,0,0,0,0,0,0,0,0]
[null,21.416666666666632,236.96528963285564,12.542076006555623,43.955827322100831,{"$f":"IF(B811>H$48-5,0,IF(C811 <= $C$554- $H$35,1,0))","v":0},0,1,{"$f":"IF(SUM(I$554:I810)<($H$40-1),IF((F811+G811)*H811>0,1,0),0)","v":0},{"$f":"IF(OR(I811=1,J810 =1), 1,0)","v":0},0,10.3208124597022,11.7399820324994,21.416666666666632,{"$f":"IF(B811<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B811),0)","v":1.8690915460799245E-2},null,{"$f":"C811*1.8+32-H$20","v":453.02603454645606},433.61384031006423,0.6319962792373679,105.75877029869361,{"$f":"((Q811+460)/(H$24*1.8+32+460))","v":0.97494632520317326},0.40475229892970033,24.418224504259541,null,null,null,0,43.955827322100831,null,44.335897963374784,{"$f":"IF(J811=0,1,1000)*AVERAGE(C$63:C811)","v":236.03214627390219},null,{"$f":"(F811+G811)*SUM(F$554:G811)","v":0},{"$f":"IF((F811+G811)=0,0,B811)","v":0},{"$f":"IF($AG811=1,$AH811,0)","v":0},{"$f":"IF($AG811=2,$AH811,0)","v":0},{"$f":"IF($AG811=3,$AH811,0)","v":0},{"$f":"IF($AG811=4,$AH811,0)","v":0},{"$f":"IF($AG811=5,$AH811,0)","v":0},{"$f":"IF($AG811=6,$AH811,0)","v":0},{"$f":"IF($AG811=7,$AH811,0)","v":0},{"$f":"IF($AG811=8,$AH811,0)","v":0}]
[null,{"$f":"IF(ROUND(B811,1)=H$48,H$48,IF(B811<$H$48,B811+1/12,B811))","v":21.499999999999964},{"$f":"IF(B811<H$48,IF(I811<1,C811*(1-$H$22/12), $C$63),C811)","v":236.91592186418214},12.535963236555487,43.933553485407501,0,{"$f":"IF(ROUND(B812,1)=H$48-5,IF(E812-(E811-E812)*60<1,1,0),IF(E812-(E811-E812)<0,1,0))","v":0},{"$f":"IF(ROUND(H$48-B812,2)<5,0,1)","v":1},{"$f":"IF(SUM(I$554:I811)<($H$40-1),IF((F812+G812)*H812>0,1,0),0)","v":0},0,0,{"$f":"IF(B812<H$48,E812/((1+$H$38)^B812),0)","v":10.257584695657837},{"$f":"IF(B812<H$48,($H$33/1000)/((1+$H$38)^B812),0)","v":11.673975676773887},{"$f":"IF(J812<1, B812,N811)","v":21.499999999999964},{"$f":"IF(B812<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B812),0)","v":1.858251744238533E-2},null,452.93717256284378,433.5136069230436,0.63188797805694885,105.71485352549087,0.97485143671029906,0.4047230932978319,24.395950667566211,null,null,null,0,43.933553485407501,null,44.335897963374784,{"$f":"IF(J812=0,1,1000)*AVERAGE(C$63:C812)","v":236.03334056524039},null,{"$f":"(F812+G812)*SUM(F$554:G812)","v":0},0,0,0,0,0,0,0,0,0]
[null,21.583333333333297,236.86656438046043,12.529852997168952,43.911288869815913,0,0,1,{"$f":"IF(SUM(I$554:I812)<($H$40-1),IF((F813+G813)*H813>0,1,0),0)","v":0},0,0,10.194743800405618,11.608340432263377,21.583333333333297,{"$f":"IF(B813<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B813),0)","v":1.8474748078593534E-2},null,452.8483290921447,433.41340261678971,0.63177969669582412,105.67095552702182,0.97475656798586074,0.40469387322235451,24.373686051974623,null,null,null,0,43.911288869815913,null,{"$f":"IF(B813<=AD$59,E813,AD812)","v":44.335897963374784},{"$f":"IF(J813=0,1,1000)*AVERAGE(C$63:C813)","v":236.03446502383045},null,{"$f":"(F813+G813)*SUM(F$554:G813)","v":0},0,0,0,0,0,0,0,0,0]
[null,21.666666666666629,236.81721717954784,12.523745287102214,43.889033470611679,0,0,1,{"$f":"IF(SUM(I$554:I813)<($H$40-1),IF((F814+G814)*H814>0,1,0),0)","v":0},0,0,10.132287409278209,11.543074212448584,21.666666666666629,{"$f":"IF(B814<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B814),0)","v":1.8367603723539551E-2},null,452.75950413050202,433.31322737673298,0.63167143514573798,105.62707629300991,0.97466171902574006,0.4046646386984063,24.351430652770389,null,null,null,0,43.889033470611679,null,44.335897963374784,{"$f":"IF(J814=0,1,1000)*AVERAGE(C$63:C814)","v":236.0355199458732},null,{"$f":"(F814+G814)*SUM(F$554:G814)","v":0},0,0,0,0,0,0,0,0,0]
[null,21.749999999999961,236.7678802593021,12.517640105062592,43.866787283084491,0,0,1,{"$f":"IF(SUM(I$554:I814)<($H$40-1),IF((F815+G815)*H815>0,1,0),0)","v":0},0,0,10.070213172049868,11.478174942541385,21.749999999999961,{"$f":"IF(B815<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B815),0)","v":1.8261080752483397E-2},null,452.67069767405974,433.21308118831649,0.63156319339844236,105.58321581318711,0.97456688982581952,0.40463538972112506,24.329184465243202,null,null,null,0,43.866787283084491,null,44.335897963374784,{"$f":"IF(J815=0,1,1000)*AVERAGE(C$63:C815)","v":236.03650562597204},null,{"$f":"(F815+G815)*SUM(F$554:G815)","v":0},0,0,0,0,0,0,0,0,0]
[null,21.833333333333293,236.71855361758142,12.511537449758597,43.844550302528411,0,0,1,{"$f":"IF(SUM(I$554:I815)<($H$40-1),IF((F816+G816)*H816>0,1,0),0)","v":0},0,0,10.008518752848362,11.413640559418845,21.833333333333293,{"$f":"IF(B816<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B816),0)","v":1.8155175561706774E-2},null,452.58190971896249,433.11296403699595,0.63145497144569651,105.53937407729444,0.97447208038198219,0.40460612628564852,24.306947484687122,null,null,null,0,43.844550302528411,null,44.335897963374784,{"$f":"IF(J816=0,1,1000)*AVERAGE(C$63:C816)","v":236.03742235714353},null,{"$f":"(F816+G816)*SUM(F$554:G816)","v":0},0,0,0,0,0,0,0,0,0]
[null,21.916666666666625,236.66923725224441,12.505437319899883,43.822322524241635,0,0,1,{"$f":"IF(SUM(I$554:I816)<($H$40-1),IF((F817+G817)*H817>0,1,0),0)","v":0},0,0,9.9472018300673035,11.349469011557648,21.916666666666625,{"$f":"IF(B817<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B817),0)","v":1.8049884568391159E-2},null,452.49314026135585,433.01287590823995,0.63134676927926747,105.49555107508149,0.97437729069011225,0.40457684838711411,24.284719706400345,null,null,null,0,43.822322524241635,null,44.335897963374784,{"$f":"IF(J817=0,1,1000)*AVERAGE(C$63:C817)","v":236.03827043082822},null,{"$f":"(F817+G817)*SUM(F$554:G817)","v":0},0,0,0,0,0,0,0,0,0]
[null,21.999999999999957,236.61993116115019,12.499339714197273,43.800103943526643,0,0,1,{"$f":"IF(SUM(I$554:I817)<($H$40-1),IF((F818+G818)*H818>0,1,0),0)","v":0},0,0,9.8862600962791269,11.285658258968869,21.999999999999957,{"$f":"IF(B818<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B818),0)","v":1.7945204210496599E-2},null,452.40438929738627,432.91281678752978,0.63123858689093004,105.45174679630679,0.97428252074609478,0.40454755602065923,24.262501125685354,null,null,null,0,43.800103943526643,null,44.335897963374784,{"$f":"IF(J818=0,1,1000)*AVERAGE(C$63:C818)","v":236.03905013690104},null,{"$f":"(F818+G818)*SUM(F$554:G818)","v":0},0,0,0,0,0,0,0,0,0]
[null,22.08333333333329,236.57063534215828,12.493244631362746,43.777894555690104,0,0,1,{"$f":"IF(SUM(I$554:I818)<($H$40-1),IF((F819+G819)*H819>0,1,0),0)","v":0},0,0,9.8256912581485167,11.222206273133121,22.08333333333329,{"$f":"IF(B819<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B819),0)","v":1.7841130946641186E-2},null,452.31565682320081,432.81278666035934,0.63113042427246635,105.4079612307375,0.97418777054581573,0.4045182491814211,24.240291737848814,null,null,null,0,43.777894555690104,null,44.335897963374784,{"$f":"IF(J819=0,1,1000)*AVERAGE(C$63:C819)","v":236.03976176368184},null,{"$f":"(F819+G819)*SUM(F$554:G819)","v":0},0,0,0,0,0,0,0,0,0]
[null,22.166666666666622,236.52134979312865,12.487152070109405,43.75569435604281,0,0,1,{"$f":"IF(SUM(I$554:I819)<($H$40-1),IF((F820+G820)*H820>0,1,0),0)","v":0},0,0,9.7654930363463883,11.159111036936089,22.166666666666622,{"$f":"IF(B820<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B820),0)","v":1.7737661255981297E-2},null,452.22694283494752,432.71278551223543,0.63102228141566674,105.36419436814936,0.97409304008516173,0.40448892786453672,24.21809153820152,null,null,null,0,43.75569435604281,null,44.335897963374784,{"$f":"IF(J820=0,1,1000)*AVERAGE(C$63:C820)","v":236.04040559794581},null,{"$f":"(F820+G820)*SUM(F$554:G820)","v":0},0,0,0,0,0,0,0,0,0]
[null,22.249999999999954,236.47207451192173,12.48106202915157,43.733503339899976,0,0,1,{"$f":"IF(SUM(I$554:I820)<($H$40-1),IF((F821+G821)*H821>0,1,0),0)","v":0},0,0,9.7056631654644612,11.096370544604373,22.249999999999954,{"$f":"IF(B821<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B821),0)","v":1.7634791638092423E-2},null,452.13824732877504,432.61281332867725,0.630914158312328,105.32044619832737,0.97399832936002029,0.40445959206514276,24.195900522058686,null,null,null,0,43.733503339899976,null,44.335897963374784,{"$f":"IF(J821=0,1,1000)*AVERAGE(C$63:C821)","v":236.04098192493376},null,{"$f":"(F821+G821)*SUM(F$554:G821)","v":0},0,0,0,0,0,0,0,0,0]
[null,22.333333333333286,236.4228094963984,12.474974507204609,43.711321502580617,0,0,1,{"$f":"IF(SUM(I$554:I821)<($H$40-1),IF((F822+G822)*H822>0,1,0),0)","v":0},0,0,9.646199393930166,11.033982801641763,22.333333333333286,{"$f":"IF(B822<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B822),0)","v":1.7532518612850795E-2},null,452.04957030083307,432.51287009521684,0.63080605495425612,105.2767167110643,0.97390363836628002,0.404430241778376,24.173718684739328,null,null,null,0,43.711321502580617,null,44.335897963374784,{"$f":"IF(J822=0,1,1000)*AVERAGE(C$63:C822)","v":236.04149102836237},null,{"$f":"(F822+G822)*SUM(F$554:G822)","v":0},0,0,0,0,0,0,0,0,0]
[null,22.416666666666618,236.37355474441998,12.468889502985158,43.689148839408411,0,0,1,{"$f":"IF(SUM(I$554:I822)<($H$40-1),IF((F823+G823)*H823>0,1,0),0)","v":0},0,0,9.5870994839223762,10.971945824765802,22.416666666666618,{"$f":"IF(B823<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B823),0)","v":1.743083872031562E-2},null,451.96091174727189,432.41295579739881,0.63069797133326311,105.23300589616264,0.97380896709983011,0.40440087699937288,24.151546021567121,null,null,null,0,{"$f":"IF(AA822>0,AB822,E823)","v":43.689148839408411},null,44.335897963374784,{"$f":"IF(J823=0,1,1000)*AVERAGE(C$63:C823)","v":236.04193319043435},null,{"$f":"(F823+G823)*SUM(F$554:G823)","v":0},0,0,0,0,0,0,0,0,0]
[null,22.49999999999995,236.32431025384821,12.46280701521092,43.666985345710863,0,0,1,{"$f":"IF(SUM(I$554:I823)<($H$40-1),IF((F824+G824)*H824>0,1,0),0)","v":0},0,0,9.5283612112873062,10.910257641844764,22.49999999999995,{"$f":"IF(B824<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B824),0)","v":1.7329748520612046E-2},null,451.8722716642427,432.31307042078038,0.63058990744116949,105.18931374343288,0.97371431555656063,0.40437149772326969,24.129382527869573,null,null,null,0,43.666985345710863,null,44.335897963374784,{"$f":"IF(J824=0,1,1000)*AVERAGE(C$63:C824)","v":236.04230869184846},null,{"$f":"(F824+G824)*SUM(F$554:G824)","v":0},0,0,0,0,0,0,0,0,0]
[null,22.583333333333282,236.27507602254531,12.456727042600807,43.644831016819943,0,0,1,{"$f":"IF(SUM(I$554:I824)<($H$40-1),IF((F825+G825)*H825>0,1,0),0)","v":0},0,0,9.4699823654552162,10.848916291834941,22.583333333333282,{"$f":"IF(B825<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B825),0)","v":1.7229244593814801E-2},null,451.78365004789748,432.21321395093162,0.63048186326980293,105.14564024269475,0.97361968373236274,0.40434210394520254,24.107228198978653,null,null,null,0,43.644831016819943,null,44.335897963374784,{"$f":"IF(J825=0,1,1000)*AVERAGE(C$63:C825)","v":236.04261781180955},null,{"$f":"(F825+G825)*SUM(F$554:G825)","v":0},0,0,0,0,0,0,0,0,0]
[null,22.666666666666615,236.22585204837392,12.450649583874792,43.622685848071455,0,0,1,{"$f":"IF(SUM(I$554:I825)<($H$40-1),IF((F826+G826)*H826>0,1,0),0)","v":0},0,0,9.411960749357382,10.787919824718314,22.666666666666615,{"$f":"IF(B826<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B826),0)","v":1.7129323539832441E-2},null,451.69504689438901,432.11338637343488,0.63037383881099929,105.10198538377591,0.97352507162312807,0.40431269566030736,24.085083030230166,null,null,null,0,43.622685848071455,null,44.335897963374784,{"$f":"IF(J826=0,1,1000)*AVERAGE(C$63:C826)","v":236.04286082803841},null,{"$f":"(F826+G826)*SUM(F$554:G826)","v":0},0,0,0,0,0,0,0,0,0]
[null,22.749999999999947,236.17663832919717,12.444574637754087,43.60054983480574,0,0,1,{"$f":"IF(SUM(I$554:I826)<($H$40-1),IF((F827+G827)*H827>0,1,0),0)","v":0},0,0,9.3542941793438246,10.727266301440556,22.749999999999947,{"$f":"IF(B827<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B827),0)","v":1.7029981978292398E-2},null,451.60646219987086,432.01358767388535,0.63026583405660108,105.05834915651343,0.97343047922474968,0.40428327286372007,24.062947016964451,null,null,null,0,43.60054983480574,null,44.335897963374784,{"$f":"IF(J827=0,1,1000)*AVERAGE(C$63:C827)","v":236.04303801678165},null,{"$f":"(F827+G827)*SUM(F$554:G827)","v":0},0,0,0,0,0,0,0,0,0]
[null,22.833333333333279,236.12743486287857,12.438502202960979,43.578422972367015,0,0,1,{"$f":"IF(SUM(I$554:I827)<($H$40-1),IF((F828+G828)*H828>0,1,0),0)","v":0},0,0,9.2969804851012814,10.666953793849398,22.833333333333279,{"$f":"IF(B828<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B828),0)","v":1.6931216548426577E-2},null,451.51789596049736,431.91381783789052,0.63015784899845884,105.01473155075257,0.97333590653312074,0.40425383555057604,24.040820154525726,null,null,null,0,43.578422972367015,null,44.335897963374784,{"$f":"IF(J828=0,1,1000)*AVERAGE(C$63:C828)","v":236.04314965282146},null,{"$f":"(F828+G828)*SUM(F$554:G828)","v":0},0,0,0,0,0,0,0,0,0]
[null,22.916666666666611,236.07824164728214,12.432432278218933,43.556305256103826,0,0,1,{"$f":"IF(SUM(I$554:I828)<($H$40-1),IF((F829+G829)*H829>0,1,0),0)","v":0},0,0,9.2400175095718939,10.606980384633326,22.916666666666611,{"$f":"IF(B829<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B829),0)","v":1.6833023908957658E-2},null,451.42934817242377,431.81407685107087,0.63004988362843106,104.97113255634736,0.9732413535441361,0.40422438371601105,24.018702438262537,null,null,null,0,43.556305256103826,null,44.335897963374784,{"$f":"IF(J829=0,1,1000)*AVERAGE(C$63:C829)","v":236.0431960094852},null,{"$f":"(F829+G829)*SUM(F$554:G829)","v":0},0,0,0,0,0,0,0,0,0]
[null,22.999999999999943,236.02905868027227,12.426364862252527,43.534196681368776,0,0,1,{"$f":"IF(SUM(I$554:I829)<($H$40-1),IF((F830+G830)*H830>0,1,0),0)","v":0},0,0,9.183403108872243,10.547344167260633,22.999999999999943,{"$f":"IF(B830<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B830),0)","v":1.6735400737986073E-2},null,451.34081883180602,431.71436469905893,0.62994193793838305,104.92755216316039,0.97314682025369081,0.40419491735516022,23.996593863527487,null,null,null,0,43.534196681368776,null,44.335897963374784,{"$f":"IF(J830=0,1,1000)*AVERAGE(C$63:C830)","v":236.04317735865507},null,{"$f":"(F830+G830)*SUM(F$554:G830)","v":0},0,0,0,0,0,0,0,0,0]
[null,23.083333333333275,235.97988595971387,12.420299953787518,43.512097243518745,0,0,1,{"$f":"IF(SUM(I$554:I830)<($H$40-1),IF((F831+G831)*H831>0,1,0),0)","v":0},0,0,9.127135152212988,10.488043245918814,23.083333333333275,{"$f":"IF(B831<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B831),0)","v":1.663834373287762E-2},null,451.25230793480091,431.61468136750017,0.62983401192018784,104.88399036106313,0.97305230665768094,0.40416543646315861,23.974494425677456,null,null,null,0,43.512097243518745,null,44.335897963374784,{"$f":"IF(J831=0,1,1000)*AVERAGE(C$63:C831)","v":236.04309397077768},null,{"$f":"(F831+G831)*SUM(F$554:G831)","v":0},0,0,0,0,0,0,0,0,0]
[null,23.166666666666607,235.93072348347226,12.414237551550768,43.490006937914622,0,0,1,{"$f":"IF(SUM(I$554:I831)<($H$40-1),IF((F832+G832)*H832>0,1,0),0)","v":0},0,0,9.0712115218188885,10.429075735454298,23.166666666666607,{"$f":"IF(B832<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B832),0)","v":1.6541849610151732E-2},null,451.163815477566,431.51502684205224,0.62972610556572606,104.84044713993535,0.97295781275200366,0.40413594103514133,23.952404120073332,null,null,null,0,43.490006937914622,null,44.335897963374784,{"$f":"IF(J832=0,1,1000)*AVERAGE(C$63:C832)","v":236.04294611487333},null,{"$f":"(F832+G832)*SUM(F$554:G832)","v":0},0,0,0,0,0,0,0,0,0]
[null,23.24999999999994,235.88157124941321,12.408177654270284,43.467925759921535,0,0,1,{"$f":"IF(SUM(I$554:I832)<($H$40-1),IF((F833+G833)*H833>0,1,0),0)","v":0},0,0,9.0156301128494096,10.370439761312507,23.24999999999994,{"$f":"IF(B833<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B833),0)","v":1.6445915105370409E-2},null,451.07534145625971,431.41540110838565,0.62961821886688596,104.79692248966563,0.97286333853255669,0.40410643106624305,23.930322942080245,null,null,null,0,43.467925759921535,null,44.335897963374784,{"$f":"IF(J833=0,1,1000)*AVERAGE(C$63:C833)","v":236.04273405854553},null,{"$f":"(F833+G833)*SUM(F$554:G833)","v":0},0,0,0,0,0,0,0,0,0]
[null,23.333333333333272,235.8324292554029,12.402120260675209,43.445853704908693,0,0,1,{"$f":"IF(SUM(I$554:I833)<($H$40-1),IF((F834+G834)*H834>0,1,0),0)","v":0},0,0,8.9603888333197563,10.312133459478291,23.333333333333272,{"$f":"IF(B834<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B834),0)","v":1.6350536973027744E-2},null,450.98688586704117,431.31580415218315,0.62951035181556314,104.75341640015097,0.97276888399523875,0.4040769065515985,23.908250887067403,null,null,null,0,43.445853704908693,null,44.335897963374784,{"$f":"IF(J834=0,1,1000)*AVERAGE(C$63:C834)","v":236.04245806799025},null,{"$f":"(F834+G834)*SUM(F$554:G834)","v":0},0,0,0,0,0,0,0,0,0]
[null,23.416666666666604,235.78329749930802,12.396065369495815,43.423790768249425,0,0,1,{"$f":"IF(SUM(I$554:I834)<($H$40-1),IF((F835+G835)*H835>0,1,0),0)","v":0},0,0,8.9054856040224024,10.254154976416647,23.416666666666604,{"$f":"IF(B835<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B835),0)","v":1.6255711986440175E-2},null,450.89844870607038,431.21623595914002,0.62940250440366097,104.70992886129699,0.97267444913594958,0.40404736748634218,23.886187950408136,null,null,null,0,43.423790768249425,null,44.335897963374784,{"$f":"IF(J835=0,1,1000)*AVERAGE(C$63:C835)","v":236.04211840800511},null,{"$f":"(F835+G835)*SUM(F$554:G835)","v":0},0,0,0,0,0,0,0,0,0]
[null,23.499999999999936,235.73417597899567,12.390012979463499,43.401736945321176,0,0,1,{"$f":"IF(SUM(I$554:I835)<($H$40-1),IF((F836+G836)*H836>0,1,0),0)","v":0},0,0,8.8509183584491034,10.196502469013808,23.499999999999936,{"$f":"IF(B836<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B836),0)","v":1.6161436937637292E-2},null,450.81002996950815,431.11669651496396,0.6292946766230898,104.66645986301791,0.97258003395058923,0.4040178138656082,23.864134127479886,null,null,null,0,43.401736945321176,null,44.335897963374784,{"$f":"IF(J836=0,1,1000)*AVERAGE(C$63:C836)","v":236.04171534199853},null,{"$f":"(F836+G836)*SUM(F$554:G836)","v":0},0,0,0,0,0,0,0,0,0]
[null,23.583333333333268,235.68506469233336,12.38396308931082,43.379692231505608,0,0,1,{"$f":"IF(SUM(I$554:I836)<($H$40-1),IF((F837+G837)*H837>0,1,0),0)","v":0},0,0,8.796685042713408,10.139174104518647,23.583333333333268,{"$f":"IF(B837<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B837),0)","v":1.6067708637253313E-2},null,450.72162965351595,431.01718580537516,0.62918686846576777,104.62300939523658,0.9724856384350592,0.40398824568453096,23.842089413664318,null,null,null,0,43.379692231505608,null,44.335897963374784,{"$f":"IF(J837=0,1,1000)*AVERAGE(C$63:C837)","v":236.041249131999},null,{"$f":"(F837+G837)*SUM(F$554:G837)","v":0},0,0,0,0,0,0,0,0,0]
[null,23.6666666666666,235.63596363718912,12.377915697771433,43.357656622188415,0,0,1,{"$f":"IF(SUM(I$554:I837)<($H$40-1),IF((F838+G838)*H838>0,1,0),0)","v":0},0,0,8.7427836154735719,10.082168060484415,23.6666666666666,{"$f":"IF(B838<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B838),0)","v":1.5974523914419201E-2},null,450.63324775425633,430.91770381610644,0.62907907992362078,104.57957744788428,0.97239126258526154,0.40395866293824434,23.820053804347125,null,null,null,0,43.357656622188415,null,44.335897963374784,{"$f":"IF(J838=0,1,1000)*AVERAGE(C$63:C838)","v":236.04072003866372},null,{"$f":"(F838+G838)*SUM(F$554:G838)","v":0},0,0,0,0,0,0,0,0,0]
[null,23.749999999999932,235.58687281143136,12.371870803580158,43.335630112759475,0,0,1,{"$f":"IF(SUM(I$554:I838)<($H$40-1),IF((F839+G839)*H839>0,1,0),0)","v":0},0,0,8.6892120478560333,10.025482524710808,23.749999999999932,{"$f":"IF(B839<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B839),0)","v":1.5881879616655378E-2},null,450.54488426789237,430.81825053290277,0.6289713109885815,104.53616401090102,0.97229690639709931,0.40392906562188219,23.798027294918185,null,null,null,0,43.335630112759475,null,44.335897963374784,{"$f":"IF(J839=0,1,1000)*AVERAGE(C$63:C839)","v":236.04012832128791},null,{"$f":"(F839+G839)*SUM(F$554:G839)","v":0},0,0,0,0,0,0,0,0,0]
[null,23.833333333333265,235.53779221292896,12.36582840547289,43.313612698612637,0,0,1,{"$f":"IF(SUM(I$554:I839)<($H$40-1),IF((F840+G840)*H840>0,1,0),0)","v":0},0,0,8.6359683233792524,9.9691156951863622,23.833333333333265,{"$f":"IF(B840<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B840),0)","v":1.5789772609765079E-2},null,450.45653919058805,430.71882594152152,0.62886356165259072,104.49276907423501,0.97220256986647624,0.40389945373057817,23.776009880771348,null,null,null,0,43.313612698612637,null,44.335897963374784,{"$f":"IF(J840=0,1,1000)*AVERAGE(C$63:C840)","v":236.03947423781349},null,{"$f":"(F840+G840)*SUM(F$554:G840)","v":0},0,0,0,0,0,0,0,0,0]
[null,23.916666666666597,235.48872183955126,12.359788502186671,43.291604375145916,0,0,1,{"$f":"IF(SUM(I$554:I840)<($H$40-1),IF((F841+G841)*H841>0,1,0),0)","v":0},0,0,8.5830504378781214,9.9130657800311557,23.916666666666597,{"$f":"IF(B841<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B841),0)","v":1.5698199777728333E-2},null,450.36821251850819,430.61943002773256,0.62875583190759643,104.44939262784305,0.97210825298929715,0.40386982725946591,23.754001557304626,null,null,null,0,43.291604375145916,null,44.335897963374784,{"$f":"IF(J841=0,1,1000)*AVERAGE(C$63:C841)","v":236.03875804483789},null,{"$f":"(F841+G841)*SUM(F$554:G841)","v":0},0,0,0,0,0,0,0,0,0]
[null,23.999999999999929,235.43966168916802,12.353751092459722,43.269605137761587,0,0,1,{"$f":"IF(SUM(I$554:I841)<($H$40-1),IF((F842+G842)*H842>0,1,0),0)","v":0},0,0,8.5304563994288021,9.8573309974398544,23.999999999999929,{"$f":"IF(B842<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B842),0)","v":1.560715802259652E-2},null,450.27990424781837,430.52006277731834,0.62864812174555385,104.40603466169102,0.97201395576146743,0.40384018620367867,23.732002319920298,null,null,null,0,43.269605137761587,null,44.335897963374784,{"$f":"IF(J842=0,1,1000)*AVERAGE(C$63:C842)","v":236.03797999762273},null,{"$f":"(F842+G842)*SUM(F$554:G842)","v":0},0,0,0,0,0,0,0,0,0]
[null,24.083333333333261,235.39061175964943,12.347716175031282,43.247614981865695,0,0,1,{"$f":"IF(SUM(I$554:I842)<($H$40-1),IF((F843+G843)*H843>0,1,0),0)","v":0},0,0,8.4781842282739124,9.8019095756250696,24.083333333333261,{"$f":"IF(B843<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B843),0)","v":1.5516644264387593E-2},null,450.19161437468489,430.42072417607318,0.62854043115842606,104.36269516575231,0.97191967817889335,0.4038105305583497,23.710012164024405,null,null,null,0,43.247614981865695,null,44.335897963374784,{"$f":"IF(J843=0,1,1000)*AVERAGE(C$63:C843)","v":236.03714035010265},null,{"$f":"(F843+G843)*SUM(F$554:G843)","v":0},0,0,0,0,0,0,0,0,0]
[null,24.166666666666593,235.34157204886617,12.341683748641817,43.225633902868687,0,0,1,{"$f":"IF(SUM(I$554:I843)<($H$40-1),IF((F844+G844)*H844>0,1,0),0)","v":0},0,0,8.4262319567483903,9.7467997527610351,24.166666666666593,{"$f":"IF(B844<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B844),0)","v":1.5426655440981863E-2},null,450.10334289527503,430.32141420980435,0.62843276013818317,104.31937413000975,0.97182542023748264,0.40378086031861227,23.688031085027397,null,null,null,0,43.225633902868687,null,44.335897963374784,{"$f":"IF(J844=0,1,1000)*AVERAGE(C$63:C844)","v":236.03623935489381},null,{"$f":"(F844+G844)*SUM(F$554:G844)","v":0},0,0,0,0,0,0,0,0,0]
[null,24.249999999999925,235.29254255468931,12.335653812032822,43.203661896184826,0,0,1,{"$f":"IF(SUM(I$554:I844)<($H$40-1),IF((F845+G845)*H845>0,1,0),0)","v":0},0,0,8.3745976292055637,9.6919997769275863,24.249999999999925,{"$f":"IF(B845<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B845),0)","v":1.5337188508018424E-2},null,450.0150898057567,430.22213286433077,0.62832510867680302,104.27607154445388,0.97173118193314278,0.40375117547959899,23.666059078343537,null,null,null,0,43.203661896184826,null,44.335897963374784,{"$f":"IF(J845=0,1,1000)*AVERAGE(C$63:C845)","v":236.03527726330233},null,{"$f":"(F845+G845)*SUM(F$554:G845)","v":0},0,0,0,0,0,0,0,0,0]
[null,24.333333333333258,235.24352327499039,12.329626363946977,43.181698957232669,0,0,1,{"$f":"IF(SUM(I$554:I845)<($H$40-1),IF((F846+G846)*H846>0,1,0),0)","v":0},0,0,8.3232793019438933,9.6375079060544877,24.333333333333258,{"$f":"IF(B846<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B846),0)","v":1.5248240438792136E-2},null,449.92685510229865,430.1228801254843,0.6282174767662706,104.23278739908426,0.97163696326178306,0.40372147603644276,23.64409613939138,null,null,null,0,43.181698957232669,null,44.335897963374784,{"$f":"IF(J846=0,1,1000)*AVERAGE(C$63:C846)","v":236.03425432533294},null,{"$f":"(F846+G846)*SUM(F$554:G846)","v":0},0,0,0,0,0,0,0,0,0]
[null,24.41666666666659,235.19451420764142,12.323601403128023,43.159745081434615,0,0,1,{"$f":"IF(SUM(I$554:I846)<($H$40-1),IF((F847+G847)*H847>0,1,0),0)","v":0},0,0,8.2722750431339644,9.5833224078660351,24.41666666666659,{"$f":"IF(B847<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B847),0)","v":1.5159808224151253E-2},null,449.83863878107047,430.0236559791087,0.62810986439857874,104.18952168390842,0.97154276421931318,0.4036917619842762,23.622142263593325,null,null,null,0,43.159745081434615,null,44.335897963374784,{"$f":"IF(J847=0,1,1000)*AVERAGE(C$63:C847)","v":236.03317078969718},null,{"$f":"(F847+G847)*SUM(F$554:G847)","v":0},0,0,0,0,0,0,0,0,0]
[null,24.499999999999922,235.14551535051481,12.317578928320881,43.137800264217383,0,0,1,{"$f":"IF(SUM(I$554:I847)<($H$40-1),IF((F848+G848)*H848>0,1,0),0)","v":0},0,0,8.2215829327461201,9.5294415598259974,24.499999999999922,{"$f":"IF(B848<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B848),0)","v":1.5071888872395609E-2},null,449.75044083824258,429.92446041106029,0.62800227156572708,104.14627438894286,0.97144858480164387,0.40366203331823186,23.600197446376093,null,null,null,0,43.137800264217383,null,44.335897963374784,{"$f":"IF(J848=0,1,1000)*AVERAGE(C$63:C848)","v":236.03202690382196},null,{"$f":"(F848+G848)*SUM(F$554:G848)","v":0},0,0,0,0,0,0,0,0,0]
[null,24.583333333333254,235.09652670148344,12.311558938271562,43.115864501011664,0,0,1,{"$f":"IF(SUM(I$554:I848)<($H$40-1),IF((F849+G849)*H849>0,1,0),0)","v":0},0,0,8.1712010624783673,9.4758636490828554,24.583333333333254,{"$f":"IF(B849<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B849),0)","v":1.4984479409175423E-2},null,449.66226126998612,429.82529340720765,0.62789469825972299,104.10304550421233,0.97135442500468661,0.40363229003344198,23.578261683170375,null,null,null,0,43.115864501011664,null,44.335897963374784,{"$f":"IF(J849=0,1,1000)*AVERAGE(C$63:C849)","v":236.03082291385752},null,{"$f":"(F849+G849)*SUM(F$554:G849)","v":0},0,0,0,0,0,0,0,0,0]
[null,24.666666666666586,235.04754825842062,12.305541431727141,43.093937787252045,0,0,1,{"$f":"IF(SUM(I$554:I849)<($H$40-1),IF((F850+G850)*H850>0,1,0),0)","v":0},0,0,8.1211275356847725,9.4225869724153473,24.666666666666586,{"$f":"IF(B850<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B850),0)","v":1.4897576877390642E-2},null,449.57410007247302,429.72615495343132,0.62778714447258144,104.05983501974964,0.97126028482435356,0.40360253212503866,23.556334969410756,null,null,null,0,43.093937787252045,null,44.335897963374784,{"$f":"IF(J850=0,1,1000)*AVERAGE(C$63:C850)","v":236.029559064686},null,{"$f":"(F850+G850)*SUM(F$554:G850)","v":0},0,0,0,0,0,0,0,0,0]
[null,24.749999999999918,234.99858001920012,12.29952640743587,43.072020118377345,0,0,1,{"$f":"IF(SUM(I$554:I850)<($H$40-1),IF((F851+G851)*H851>0,1,0),0)","v":0},0,0,8.0713604673043893,9.3696098361783342,24.749999999999918,{"$f":"IF(B851<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B851),0)","v":1.4811178337090943E-2},null,449.48595724187612,429.62704503562458,0.62767961019632446,104.0166429255965,0.97116616425655822,0.40357275958815408,23.534417300536056,null,null,null,0,43.072020118377345,null,44.335897963374784,{"$f":"IF(J851=0,1,1000)*AVERAGE(C$63:C851)","v":236.02823559992927},null,{"$f":"(F851+G851)*SUM(F$554:G851)","v":0},0,0,0,0,0,0,0,0,0]
[null,24.83333333333325,234.94962198169611,12.293513864147092,43.050111489830414,0,0,1,{"$f":"IF(SUM(I$554:I851)<($H$40-1),IF((F852+G852)*H852>0,1,0),0)","v":0},0,0,8.0218979837904953,9.3169305562489448,24.83333333333325,{"$f":"IF(B852<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B852),0)","v":1.472528086537625E-2},null,449.39783277436891,429.52796363969242,0.6275720954229812,103.97346921180286,0.97107206329721441,0.40354297241792009,23.512508671989124,null,null,null,0,43.050111489830414,null,44.335897963374784,{"$f":"IF(J852=0,1,1000)*AVERAGE(C$63:C852)","v":236.0268527619572},null,{"$f":"(F852+G852)*SUM(F$554:G852)","v":0},0,0,0,0,0,0,0,0,0]
[null,24.916666666666583,234.90067414378325,12.287503800611233,43.028211897058029,0,0,1,{"$f":"IF(SUM(I$554:I852)<($H$40-1),IF((F853+G853)*H853>0,1,0),0)","v":0},0,0,7.9727382230402943,9.26454745797305,24.916666666666583,{"$f":"IF(B853<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B853),0)","v":1.4639881556297845E-2},null,449.30972666612575,429.42891075155251,0.62746460014458905,103.93031386842688,0.97097798194223717,0.4035131706094684,23.490609079216739,null,null,null,0,43.028211897058029,null,44.335897963374784,{"$f":"IF(J853=0,1,1000)*AVERAGE(C$63:C853)","v":236.02541079189552},null,{"$f":"(F853+G853)*SUM(F$554:G853)","v":0},0,0,0,0,0,0,0,0,0]
[null,24.999999999999915,234.85173650333661,12.281496215579866,43.006321335511146,0,0,1,{"$f":"IF(SUM(I$554:I853)<($H$40-1),IF((F854+G854)*H854>0,1,0),0)","v":0},0,0,7.9238793343251093,9.2124588761120219,24.999999999999915,{"$f":"IF(B854<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B854),0)","v":1.4554977520760079E-2},null,449.22163891332184,429.32988635713446,0.62735712435319169,103.88717688553544,0.97088392018754233,0.40348335415793063,23.468718517669856,null,null,null,0,43.006321335511146,null,44.335897963374784,{"$f":"IF(J854=0,1,1000)*AVERAGE(C$63:C854)","v":236.02390992963393},null,{"$f":"(F854+G854)*SUM(F$554:G854)","v":0},0,0,0,0,0,0,0,0,0]
[null,25.083333333333247,234.80280905823173,12.275491107805639,42.98443980064463,0,0,0,{"$f":"IF(SUM(I$554:I854)<($H$40-1),IF((F855+G855)*H855>0,1,0),0)","v":0},0,0,7.8753194782209039,9.160663154789793,25.083333333333247,{"$f":"IF(B855<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B855),0)","v":1.447056588642261E-2},null,449.13356951213302,429.23089044238003,0.6272496680408407,103.84405825320351,0.97078987802904615,0.40345352305843818,23.44683698280334,null,null,null,0,42.98443980064463,null,44.335897963374784,{"$f":"IF(J855=0,1,1000)*AVERAGE(C$63:C855)","v":236.02235041383392},null,{"$f":"(F855+G855)*SUM(F$554:G855)","v":0},0,0,0,0,0,0,0,0,0]
[null,25.166666666666579,234.7538918063446,12.269488476042316,42.96256728791743,0,0,0,{"$f":"IF(SUM(I$554:I855)<($H$40-1),IF((F856+G856)*H856>0,1,0),0)","v":0},0,0,7.8270568265393141,9.1091586474402266,25.166666666666579,{"$f":"IF(B856<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B856),0)","v":1.4386643797603259E-2},null,449.04551845873618,429.13192299324356,0.62714223119959556,103.80095796151454,0.97069585546266646,0.40342367730612244,23.424964470076141,null,null,null,0,42.96256728791743,null,44.335897963374784,{"$f":"IF(J856=0,1,1000)*AVERAGE(C$63:C856)","v":236.02073248193662},null,{"$f":"(F856+G856)*SUM(F$554:G856)","v":0},0,0,0,0,0,0,0,0,0]
[null,25.249999999999911,234.7049847455516,12.263488319044784,42.940703792792569,0,0,0,{"$f":"IF(SUM(I$554:I856)<($H$40-1),IF((F857+G857)*H857>0,1,0),0)","v":0},0,0,7.7790895622590561,9.0579437167547621,25.249999999999911,{"$f":"IF(B857<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B857),0)","v":1.430320841518137E-2},null,448.95748574930883,429.03298399569121,0.62703481382152204,103.75787600056043,0.97060185248432151,0.40339381689611464,23.403100974951279,null,null,null,0,42.940703792792569,null,44.335897963374784,{"$f":"IF(J857=0,1,1000)*AVERAGE(C$63:C857)","v":236.01905637017052},null,{"$f":"(F857+G857)*SUM(F$554:G857)","v":0},0,0,0,0,0,0,0,0,0]
[null,25.333333333333243,234.6560878737296,12.257490635569001,42.918849310736995,0,0,0,{"$f":"IF(SUM(I$554:I857)<($H$40-1),IF((F858+G858)*H858>0,1,0),0)","v":0},0,0,7.731415879457745,9.0070167346303709,25.333333333333243,{"$f":"IF(B858<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B858),0)","v":1.4220256916501774E-2},null,448.86947138002921,428.93407343570129,0.62692741589869361,103.71481236044127,0.97050786908993025,0.40336394182354574,23.381246492895706,null,null,null,0,42.918849310736995,null,44.335897963374784,{"$f":"IF(J858=0,1,1000)*AVERAGE(C$63:C858)","v":236.0173223135593},null,{"$f":"(F858+G858)*SUM(F$554:G858)","v":0},0,0,0,0,0,0,0,0,0]
[null,25.416666666666575,234.60720118875591,12.251495424372029,42.897003837221654,0,0,0,{"$f":"IF(SUM(I$554:I858)<($H$40-1),IF((F859+G859)*H859>0,1,0),0)","v":0},0,0,7.6840339832441478,8.9563760821177976,25.416666666666575,{"$f":"IF(B859<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B859),0)","v":1.4137786495279308E-2},null,448.78147534707654,428.8351912992643,0.62682003742319137,103.67176703126546,0.97041390527541294,0.40333405208354661,23.359401019380364,null,null,null,0,42.897003837221654,null,44.335897963374784,{"$f":"IF(J859=0,1,1000)*AVERAGE(C$63:C859)","v":236.01553054592929},null,{"$f":"(F859+G859)*SUM(F$554:G859)","v":0},0,0,0,0,0,0,0,0,0]
[null,25.499999999999908,234.55832468850824,12.24550268421207,42.875167367721652,0,0,0,{"$f":"IF(SUM(I$554:I859)<($H$40-1),IF((F860+G860)*H860>0,1,0),0)","v":0},0,0,7.6369420896908879,8.9060201493701001,25.499999999999908,{"$f":"IF(B860<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B860),0)","v":1.405579436150387E-2},null,448.69349764663076,428.73633757238309,0.62671267838710332,103.62874000315003,0.97031996103669016,0.40330414767124811,23.337564549880362,null,null,null,0,42.875167367721652,null,44.335897963374784,{"$f":"IF(J860=0,1,1000)*AVERAGE(C$63:C860)","v":236.01368129991735},null,{"$f":"(F860+G860)*SUM(F$554:G860)","v":0},0,0,0,0,0,0,0,0,0]
[null,25.58333333333324,234.50945837086479,12.23951241384837,42.853339897715912,0,0,0,{"$f":"IF(SUM(I$554:I860)<($H$40-1),IF((F861+G861)*H861>0,1,0),0)","v":0},0,0,7.5901384257674502,8.8559473355914609,25.58333333333324,{"$f":"IF(B861<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B861),0)","v":1.397427774134602E-2},null,448.60553827487257,428.63751224107233,0.62660533878252511,103.58573126621991,0.97022603636968396,0.4032742285817808,23.315737079874623,null,null,null,0,42.853339897715912,null,44.335897963374784,{"$f":"IF(J861=0,1,1000)*AVERAGE(C$63:C861)","v":236.01177480697811},null,{"$f":"(F861+G861)*SUM(F$554:G861)","v":0},0,0,0,0,0,0,0,0,0]
[null,25.666666666666572,234.46060223370418,12.233524612041295,42.831521422687445,0,0,0,{"$f":"IF(SUM(I$554:I861)<($H$40-1),IF((F862+G862)*H862>0,1,0),0)","v":0},0,0,7.5436212292737199,8.8061560489863151,25.666666666666572,{"$f":"IF(B862<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B862),0)","v":1.3893233877063151E-2},null,448.51759722798346,428.53871529135893,0.62649801860155974,103.54274081060851,0.97013213127031672,0.40324429481027529,23.293918604846155,null,null,null,0,42.831521422687445,null,44.335897963374784,{"$f":"IF(J862=0,1,1000)*AVERAGE(C$63:C862)","v":236.00981129739168},null,{"$f":"(F862+G862)*SUM(F$554:G862)","v":0},0,0,0,0,0,0,0,0,0]
[null,25.749999999999904,234.41175627490549,12.227539277552328,42.809711938123286,0,0,0,{"$f":"IF(SUM(I$554:I862)<($H$40-1),IF((F863+G863)*H863>0,1,0),0)","v":0},0,0,7.4973887487738571,8.7566447067087321,25.749999999999904,{"$f":"IF(B863<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B863),0)","v":1.3812660026906197E-2},null,448.42967450214582,428.43994670928191,0.62639071783631695,103.49976862645775,0.97003824573451181,0.40321434635186182,23.272109120281996,null,null,null,0,42.809711938123286,null,44.335897963374784,{"$f":"IF(J863=0,1,1000)*AVERAGE(C$63:C863)","v":236.00779100027097},null,{"$f":"(F863+G863)*SUM(F$554:G863)","v":0},0,0,0,0,0,0,0,0,0]
[null,25.833333333333236,234.3629204923482,12.221556409144018,42.787911439514403,0,0,0,{"$f":"IF(SUM(I$554:I863)<($H$40-1),IF((F864+G864)*H864>0,1,0),0)","v":0},0,0,7.4514392435305767,8.707411734812105,25.833333333333236,{"$f":"IF(B864<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B864),0)","v":1.3732553465026873E-2},null,448.34177009354266,428.34120648089225,0.62628343647891405,103.45681470391759,0.96994437975819336,0.40318438320167055,23.250308621673113,null,null,null,0,42.787911439514403,null,44.335897963374784,{"$f":"IF(J864=0,1,1000)*AVERAGE(C$63:C864)","v":236.00571414356904},null,{"$f":"(F864+G864)*SUM(F$554:G864)","v":0},0,0,0,0,0,0,0,0,0]
[null,25.916666666666568,234.31409488391228,12.215576005580013,42.766119922355763,0,0,0,{"$f":"IF(SUM(I$554:I864)<($H$40-1),IF((F865+G865)*H865>0,1,0),0)","v":0},0,0,7.4057709834398517,8.6584555681991198,25.916666666666568,{"$f":"IF(B865<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B865),0)","v":1.3652911481385459E-2},null,448.25388399835805,428.24249459225319,0.62617617452147611,103.41387903314626,0.96985053333728677,0.40315440535483177,23.228517104514474,null,null,null,0,42.766119922355763,null,44.335897963374784,{"$f":"IF(J865=0,1,1000)*AVERAGE(C$63:C865)","v":236.00358095408649},null,{"$f":"(F865+G865)*SUM(F$554:G865)","v":0},0,0,0,0,0,0,0,0,0]
[null,25.999999999999901,234.26527944747812,12.209598065625052,42.744337382146277,0,0,0,{"$f":"IF(SUM(I$554:I865)<($H$40-1),IF((F866+G866)*H866>0,1,0),0)","v":0},0,0,7.360382248965994,8.609774650571989,25.999999999999901,{"$f":"IF(B866<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B866),0)","v":1.3573731381659114E-2},null,448.16601621277653,428.14381102943975,0.62606893195613478,103.37096160431031,0.96975670646771783,0.40312441280647532,23.206734564304988,null,null,null,0,42.744337382146277,null,44.335897963374784,{"$f":"IF(J866=0,1,1000)*AVERAGE(C$63:C866)","v":236.00139165747868},null,{"$f":"(F866+G866)*SUM(F$554:G866)","v":0},0,0,0,0,0,0,0,0,0]
[null,26.083333333333233,234.21647418092655,12.203622588044981,42.722563814388913,0,0,0,{"$f":"IF(SUM(I$554:I866)<($H$40-1),IF((F867+G867)*H867>0,1,0),0)","v":0},0,0,7.3152713310771684,8.5613674343829906,26.083333333333233,{"$f":"IF(B867<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B867),0)","v":1.3495010487150733E-2},null,448.07816673298373,428.04515577853925,0.62596170877502921,103.3280624075847,0.96966289914541337,0.40309440555173104,23.184960996547623,null,null,null,{"$f":"IF(AA866>0,AA866,IF(K867=0,0,B867))","v":0},42.722563814388913,null,44.335897963374784,{"$f":"IF(J867=0,1,1000)*AVERAGE(C$63:C867)","v":235.99914647826287},null,{"$f":"(F867+G867)*SUM(F$554:G867)","v":0},0,0,0,0,0,0,0,0,0]
[null,26.166666666666565,234.16767908213885,12.197649571606711,42.700799214590525,0,0,0,{"$f":"IF(SUM(I$554:I867)<($H$40-1),IF((F868+G868)*H868>0,1,0),0)","v":0},0,0,7.2704365311812413,8.513232380785265,26.166666666666565,{"$f":"IF(B868<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B868),0)","v":1.3416746134698326E-2},null,447.99033555516587,427.94652882565083,0.62585450497030604,103.28518143315233,0.9695691113663012,0.40306438358572877,23.163196396749235,null,null,null,0,42.700799214590525,null,44.335897963374784,{"$f":"IF(J868=0,1,1000)*AVERAGE(C$63:C868)","v":235.99684563982555},null,{"$f":"(F868+G868)*SUM(F$554:G868)","v":0},0,0,0,0,0,0,0,0,0]
[null,26.249999999999897,234.11889414899673,12.191679015078254,42.679043578261961,0,0,0,{"$f":"IF(SUM(I$554:I868)<($H$40-1),IF((F869+G869)*H869>0,1,0),0)","v":0},0,0,7.2258761610620734,8.4653679595838973,26.249999999999897,{"$f":"IF(B869<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B869),0)","v":1.3338935676584913E-2},null,447.90252267551006,427.8479301568857,0.62574732053411874,103.2423186712046,0.96947534312630945,0.40303434690359791,23.141440760420672,null,null,null,0,42.679043578261961,null,44.335897963374784,{"$f":"IF(J869=0,1,1000)*AVERAGE(C$63:C869)","v":235.99448936442926},null,{"$f":"(F869+G869)*SUM(F$554:G869)","v":0},0,0,0,0,0,0,0,0,0]
[null,26.333333333333229,234.07011937938236,12.185710917228709,42.657296900918041,0,0,0,{"$f":"IF(SUM(I$554:I869)<($H$40-1),IF((F870+G870)*H870>0,1,0),0)","v":0},0,0,7.1815885428161748,8.4177726491872686,26.333333333333229,{"$f":"IF(B870<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B870),0)","v":1.3261576480448962E-2},null,447.8147280902042,427.74935975836718,0.6256401554586285,103.19947411194102,0.96938159442136795,0.40300429550046807,23.119694083076752,null,null,null,0,42.657296900918041,null,44.335897963374784,{"$f":"IF(J870=0,1,1000)*AVERAGE(C$63:C870)","v":235.99207787321993},null,{"$f":"(F870+G870)*SUM(F$554:G870)","v":0},0,0,0,0,0,0,0,0,0]
[null,26.416666666666561,234.02135477117832,12.179745276828248,42.635559178077493,0,0,0,{"$f":"IF(SUM(I$554:I870)<($H$40-1),IF((F871+G871)*H871>0,1,0),0)","v":0},0,0,7.1375720087897481,8.3704449365586964,26.416666666666561,{"$f":"IF(B871<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B871),0)","v":1.3184665929195321E-2},null,447.72695179543689,427.65081761623037,0.62553300973600334,103.15664774556927,0.96928786524740651,0.40297422937146848,23.097956360236203,null,null,null,0,42.635559178077493,null,44.335897963374784,{"$f":"IF(J871=0,1,1000)*AVERAGE(C$63:C871)","v":235.98961138623366},null,{"$f":"(F871+G871)*SUM(F$554:G871)","v":0},0,0,0,0,0,0,0,0,0]
[null,26.499999999999893,233.97260032226765,12.173782092648157,42.613830405263101,0,0,0,{"$f":"IF(SUM(I$554:I871)<($H$40-1),IF((F872+G872)*H872>0,1,0),0)","v":0},0,0,7.0938249015161432,8.3233833171683234,26.499999999999893,{"$f":"IF(B872<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B872),0)","v":1.3108201420906698E-2},null,447.63919378739769,427.55230371662248,0.62542588335841853,103.11383956230549,0.96919415560035638,0.40294414851172838,23.076227587421812,null,null,null,0,42.613830405263101,null,44.335897963374784,{"$f":"IF(J872=0,1,1000)*AVERAGE(C$63:C872)","v":235.98709012240371},null,{"$f":"(F872+G872)*SUM(F$554:G872)","v":0},0,0,0,0,0,0,0,0,0]
[null,26.583333333333226,233.92385603053384,12.167821363460757,42.592110578001424,0,0,0,{"$f":"IF(SUM(I$554:I872)<($H$40-1),IF((F873+G873)*H873>0,1,0),0)","v":0},0,0,7.050345573653626,8.2765862949453002,26.583333333333226,{"$f":"IF(B873<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B873),0)","v":1.3032180368755626E-2},null,447.55145406227683,427.45381804570263,0.6253187763180571,103.07104955237361,0.96910046547614936,0.40291405291637683,23.054507760160135,null,null,null,0,42.592110578001424,null,44.335897963374784,{"$f":"IF(J873=0,1,1000)*AVERAGE(C$63:C873)","v":235.98451429956742},null,{"$f":"(F873+G873)*SUM(F$554:G873)","v":0},0,0,0,0,0,0,0,0,0]
[null,26.666666666666558,233.87512189386081,{"$f":"V874*T874/3.413","v":12.161863088039471},{"$f":"(D874*$H$23/1000-H$32)/1000","v":42.570399691823042},0,0,0,{"$f":"IF(SUM(I$554:I873)<($H$40-1),IF((F874+G874)*H874>0,1,0),0)","v":0},0,{"$f":"I874/(1+$H$38)^B874","v":0},7.0071323879236074,8.230052382230209,26.666666666666558,{"$f":"IF(B874<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B874),0)","v":1.2956600200916943E-2},null,447.46373261626536,{"$f":"R$9*$Q874^6+S$9*$Q874^5+T$9*$Q874^4+U$9*$Q874^3+V$9*$Q874^2+W$9*$Q874+X$9","v":427.3553605896418},{"$f":"R$10*$Q874^6+S$10*$Q874^5+T$10*$Q874^4+U$10*$Q874^3+V$10*$Q874^2+W$10*$Q874+X$10","v":0.62521168860710863},{"$f":"(R874-R$60)-(Q$60+460)*(S874-S$60)","v":103.02827770600595},0.96900679487071806,{"$f":"(1.1-0.1*U874^($R$24*($H$24+273)^4 +$S$24*($H$24+273)^3 + $T$24*($H$24+273)^2 + $U$24*($H$24+273) + $V$24))*V$550","v":0.40288394258054272},{"$f":"E874-E383","v":23.032796873981752},null,null,null,0,42.570399691823042,null,44.335897963374784,{"$f":"IF(J874=0,1,1000)*AVERAGE(C$63:C874)","v":235.98188413447303},null,{"$f":"(F874+G874)*SUM(F$554:G874)","v":0},0,0,0,0,0,0,0,0,0]
[null,26.74999999999989,233.82639791013293,12.15590726515887,42.548697742262711,{"$f":"IF(B875>H$48-5,0,IF(C875 <= $C$554- $H$35,1,0))","v":0},0,0,{"$f":"IF(SUM(I$554:I874)<($H$40-1),IF((F875+G875)*H875>0,1,0),0)","v":0},{"$f":"IF(OR(I875=1,J874 =1), 1,0)","v":0},0,6.9641837170492495,8.1837800997277945,26.74999999999989,{"$f":"IF(B875<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B875),0)","v":1.2881458360480807E-2},null,{"$f":"C875*1.8+32-H$20","v":447.37602944555522},427.25693133462323,0.62510462021776991,102.98552401344352,{"$f":"((Q875+460)/(H$24*1.8+32+460))","v":0.96891314377999649},0.402853817499355,23.011094924421421,null,null,null,0,42.548697742262711,null,44.335897963374784,{"$f":"IF(J875=0,1,1000)*AVERAGE(C$63:C875)","v":235.97919984278641},null,{"$f":"(F875+G875)*SUM(F$554:G875)","v":0},{"$f":"IF((F875+G875)=0,0,B875)","v":0},{"$f":"IF($AG875=1,$AH875,0)","v":0},{"$f":"IF($AG875=2,$AH875,0)","v":0},{"$f":"IF($AG875=3,$AH875,0)","v":0},{"$f":"IF($AG875=4,$AH875,0)","v":0},{"$f":"IF($AG875=5,$AH875,0)","v":0},{"$f":"IF($AG875=6,$AH875,0)","v":0},{"$f":"IF($AG875=7,$AH875,0)","v":0},{"$f":"IF($AG875=8,$AH875,0)","v":0}]
[null,{"$f":"IF(ROUND(B875,1)=H$48,H$48,IF(B875<$H$48,B875+1/12,B875))","v":26.833333333333222},{"$f":"IF(B875<H$48,IF(I875<1,C875*(1-$H$22/12), $C$63),C875)","v":233.77768407723497},12.14995389359447,42.527004724858621,0,{"$f":"IF(ROUND(B876,1)=H$48-5,IF(E876-(E875-E876)*60<1,1,0),IF(E876-(E875-E876)<0,1,0))","v":0},{"$f":"IF(ROUND(H$48-B876,2)<5,0,1)","v":0},{"$f":"IF(SUM(I$554:I875)<($H$40-1),IF((F876+G876)*H876>0,1,0),0)","v":0},0,0,{"$f":"IF(B876<H$48,E876/((1+$H$38)^B876),0)","v":6.9214979436942841},{"$f":"IF(B876<H$48,($H$33/1000)/((1+$H$38)^B876),0)","v":8.1377679764599193},{"$f":"IF(J876<1, B876,N875)","v":26.833333333333222},{"$f":"IF(B876<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B876),0)","v":1.2806752305366169E-2},null,447.28834454633886,427.15853026684141,0.62499757114224541,102.94278846493444,0.96881951219991858,0.4028236776679423,22.989401907017331,null,null,null,0,42.527004724858621,null,44.335897963374784,{"$f":"IF(J876=0,1,1000)*AVERAGE(C$63:C876)","v":235.97646163909795},null,{"$f":"(F876+G876)*SUM(F$554:G876)","v":0},0,0,0,0,0,0,0,0,0]
[null,26.916666666666554,233.72898039305221,12.144002972122955,42.505320635153232,0,0,0,{"$f":"IF(SUM(I$554:I876)<($H$40-1),IF((F877+G877)*H877>0,1,0),0)","v":0},0,0,6.8790734604024637,8.0920145497188116,26.916666666666554,{"$f":"IF(B877<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B877),0)","v":1.2732479508234799E-2},null,447.20067791480989,427.06015737250345,0.62489054137274691,102.90007105073573,0.9687259001264199,0.40279352308143324,22.967717817311943,null,null,null,0,42.505320635153232,null,{"$f":"IF(B877<=AD$59,E877,AD876)","v":44.335897963374784},{"$f":"IF(J877=0,1,1000)*AVERAGE(C$63:C877)","v":235.97366973692894},null,{"$f":"(F877+G877)*SUM(F$554:G877)","v":0},0,0,0,0,0,0,0,0,0]
[null,26.999999999999886,233.68028685547031,12.138054499522092,42.483645468692956,0,0,0,{"$f":"IF(SUM(I$554:I877)<($H$40-1),IF((F878+G878)*H878>0,1,0),0)","v":0},0,0,6.8369086695372063,8.0465183650205585,26.999999999999886,{"$f":"IF(B878<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B878),0)","v":1.2658637456405766E-2},null,447.11302954716251,426.96181263782796,0.62478353090149241,102.85737176111257,0.96863230755543683,0.40276335373495636,22.946042650851666,null,null,null,0,42.483645468692956,null,44.335897963374784,{"$f":"IF(J878=0,1,1000)*AVERAGE(C$63:C878)","v":235.97082434873855},null,{"$f":"(F878+G878)*SUM(F$554:G878)","v":0},0,0,0,0,0,0,0,0,0]
[null,27.083333333333218,233.63160346237541,12.132108474570671,42.461979221027917,0,0,0,{"$f":"IF(SUM(I$554:I878)<($H$40-1),IF((F879+G879)*H879>0,1,0),0)","v":0},0,0,6.7950019832216091,8.0012779760588799,27.083333333333218,{"$f":"IF(B879<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B879),0)","v":1.2585223651770438E-2},null,447.02539943959164,426.86349604904535,0.6246765397207078,102.81469058633797,0.96853873448290562,0.40273316962363986,22.924376403186628,null,null,null,0,42.461979221027917,null,44.335897963374784,{"$f":"IF(J879=0,1,1000)*AVERAGE(C$63:C879)","v":235.96792568593017},null,{"$f":"(F879+G879)*SUM(F$554:G879)","v":0},0,0,0,0,0,0,0,0,0]
[null,27.166666666666551,233.58293021165409,12.12616489604858,42.440321887712244,0,0,0,{"$f":"IF(SUM(I$554:I879)<($H$40-1),IF((F880+G880)*H880>0,1,0),0)","v":0},0,0,6.7533518232789147,7.9562919446591351,27.166666666666551,{"$f":"IF(B880<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B880),0)","v":1.2512235610707974E-2},null,446.9377875882933,426.76520759239838,0.62456956782262674,102.77202751669313,0.96844518090476484,0.40270297074261213,22.902719069870955,null,null,null,0,42.440321887712244,null,44.335897963374784,{"$f":"IF(J880=0,1,1000)*AVERAGE(C$63:C880)","v":235.96497395885805},null,{"$f":"(F880+G880)*SUM(F$554:G880)","v":0},0,0,0,0,0,0,0,0,0]
[null,27.249999999999883,233.53426710119331,12.120223762736785,42.418673464303986,0,0,0,{"$f":"IF(SUM(I$554:I880)<($H$40-1),IF((F881+G881)*H881>0,1,0),0)","v":0},0,0,6.7119566211732904,7.9115588407326225,27.249999999999883,{"$f":"IF(B881<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B881),0)","v":1.2439670864001301E-2},null,446.85019398946389,426.66694725414089,0.62446261519948854,102.72938254246753,0.96835164681695263,0.40267275708700118,22.881070646462696,null,null,null,0,42.418673464303986,null,44.335897963374784,{"$f":"IF(J881=0,1,1000)*AVERAGE(C$63:C881)","v":235.96196937683376},null,{"$f":"(F881+G881)*SUM(F$554:G881)","v":0},0,0,0,0,0,0,0,0,0]
[null,27.333333333333215,233.48561412888054,12.11428507341733,42.397033946365148,0,0,0,{"$f":"IF(SUM(I$554:I881)<($H$40-1),IF((F882+G882)*H882>0,1,0),0)","v":0},0,0,6.6708148179509736,7.8670772422311011,27.333333333333215,{"$f":"IF(B882<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B882),0)","v":1.2367526956753569E-2},null,446.76261863930091,426.56871502053923,0.62435568184354062,102.68675565395876,0.9682581322154088,0.40264252865193506,22.859431128523859,null,null,null,0,42.397033946365148,null,44.335897963374784,{"$f":"IF(J882=0,1,1000)*AVERAGE(C$63:C882)","v":235.95891214813258},null,{"$f":"(F882+G882)*SUM(F$554:G882)","v":0},0,0,0,0,0,0,0,0,0]
[null,27.416666666666547,233.43697129260369,12.108348826873293,42.375403329461477,0,0,0,{"$f":"IF(SUM(I$554:I882)<($H$40-1),IF((F883+G883)*H883>0,1,0),0)","v":0},0,0,6.629924864181751,7.822845735101593,27.416666666666547,{"$f":"IF(B883<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B883),0)","v":1.2295801448305122E-2},null,446.67506153400257,426.47051087787122,0.62424876774703775,102.64414684147226,0.96816463709607359,0.40261228543254163,22.837800511620188,null,null,null,0,42.375403329461477,null,44.335897963374784,{"$f":"IF(J883=0,1,1000)*AVERAGE(C$63:C883)","v":235.95580247999999},null,{"$f":"(F883+G883)*SUM(F$554:G883)","v":0},0,0,0,0,0,0,0,0,0]
[null,27.499999999999879,233.38833859025107,12.102415021888872,42.353781609162802,0,0,0,{"$f":"IF(SUM(I$554:I883)<($H$40-1),IF((F884+G884)*H884>0,1,0),0)","v":0},0,0,6.5892852199008711,7.778862913241432,27.499999999999879,{"$f":"IF(B884<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B884),0)","v":1.2224491912150909E-2},null,446.58752266976785,426.37233481242674,0.62414187290224132,102.60155609532194,0.96807116145488836,0.40258202742394877,22.816178791321512,null,null,null,0,42.353781609162802,null,44.335897963374784,{"$f":"IF(J884=0,1,1000)*AVERAGE(C$63:C884)","v":235.95264057865791},null,{"$f":"(F884+G884)*SUM(F$554:G884)","v":0},0,0,0,0,0,0,0,0,0]
[null,27.583333333333211,233.33971601971143,12.096483657249257,42.332168781042597,0,0,0,{"$f":"IF(SUM(I$554:I884)<($H$40-1),IF((F885+G885)*H885>0,1,0),0)","v":0},0,0,6.5488943545511908,7.7351273784535577,27.583333333333211,{"$f":"IF(B885<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B885),0)","v":1.2153595935858403E-2},null,446.5000020427965,426.27418681050705,0.6240349973014202,102.55898340582922,0.96797770528779492,0.40255175462128406,22.794565963201308,null,null,null,0,42.332168781042597,null,44.335897963374784,{"$f":"IF(J885=0,1,1000)*AVERAGE(C$63:C885)","v":235.94942664931114},null,{"$f":"(F885+G885)*SUM(F$554:G885)","v":0},0,0,0,0,0,0,0,0,0]
[null,27.666666666666544,233.29110357887399,12.090554731740795,42.310564840678495,0,0,0,{"$f":"IF(SUM(I$554:I885)<($H$40-1),IF((F886+G886)*H886>0,1,0),0)","v":0},0,0,6.5087507469258332,7.6916377404020713,27.666666666666544,{"$f":"IF(B886<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B886),0)","v":1.2083111120985984E-2},null,446.41249964928909,426.1760668584256,0.62392814093684978,102.51642876332437,0.96788426859073629,0.40252146701967501,22.772962022837206,null,null,null,0,42.310564840678495,null,44.335897963374784,{"$f":"IF(J886=0,1,1000)*AVERAGE(C$63:C886)","v":235.94616089615334},null,{"$f":"(F886+G886)*SUM(F$554:G886)","v":0},0,0,0,0,0,0,0,0,0]
[null,27.749999999999876,233.24250126562839,12.08462824415083,42.288969783651815,0,0,0,{"$f":"IF(SUM(I$554:I886)<($H$40-1),IF((F887+G887)*H887>0,1,0),0)","v":0},0,0,6.468852885111029,7.6483926165680387,27.749999999999876,{"$f":"IF(B887<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B887),0)","v":1.2013035083001803E-2},null,446.32501548544701,426.07797494250741,0.62382130380081346,102.47389215814508,0.96779085135965626,0.40249116461424911,22.751366965810526,null,null,null,0,{"$f":"IF(AA886>0,AB886,E887)","v":42.288969783651815},null,44.335897963374784,{"$f":"IF(J887=0,1,1000)*AVERAGE(C$63:C887)","v":235.94284352237355},null,{"$f":"(F887+G887)*SUM(F$554:G887)","v":0},0,0,0,0,0,0,0,0,0]
[null,27.833333333333208,233.1939090778647,12.078704193267788,42.267383605547799,0,0,0,{"$f":"IF(SUM(I$554:I887)<($H$40-1),IF((F888+G888)*H888>0,1,0),0)","v":0},0,0,6.429199266429424,7.6053906322055385,27.833333333333208,{"$f":"IF(B888<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B888),0)","v":1.1943365451203119E-2},null,446.23754954747238,425.97991104908925,0.62371448588560119,102.43137358063728,0.9676974535904993,0.40246084740013377,22.72978078770651,null,null,null,0,42.267383605547799,null,44.335897963374784,{"$f":"IF(J888=0,1,1000)*AVERAGE(C$63:C888)","v":235.93947473016217},null,{"$f":"(F888+G888)*SUM(F$554:G888)","v":0},0,0,0,0,0,0,0,0,0]
[null,27.91666666666654,233.14532701347346,12.072782577881183,42.245806301955653,0,0,0,{"$f":"IF(SUM(I$554:I888)<($H$40-1),IF((F889+G889)*H889>0,1,0),0)","v":0},0,0,6.3897883973837022,7.5626304202979604,27.91666666666654,{"$f":"IF(B889<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B889),0)","v":1.1874099868636077E-2},null,446.15010183156818,425.88187516451978,0.62360768718351001,102.38887302115523,0.96760407527921111,0.40243051537245617,22.708203484114364,null,null,null,0,42.245806301955653,null,44.335897963374784,{"$f":"IF(J889=0,1,1000)*AVERAGE(C$63:C889)","v":235.93605472071701},null,{"$f":"(F889+G889)*SUM(F$554:G889)","v":0},0,0,0,0,0,0,0,0,0]
[null,27.999999999999872,233.09675507034564,12.066863396781534,42.224237868468236,0,0,0,{"$f":"IF(SUM(I$554:I889)<($H$40-1),IF((F890+G890)*H890>0,1,0),0)","v":0},0,0,6.3506187936004954,7.5201106215145472,27.999999999999872,{"$f":"IF(B890<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B890),0)","v":1.1805235992015984E-2},null,446.06267233393805,425.78386727515914,0.62350090768684441,102.34639047006073,0.96751071642173758,0.4024001685263433,22.686635050626947,null,null,null,0,42.224237868468236,null,44.335897963374784,{"$f":"IF(J890=0,1,1000)*AVERAGE(C$63:C890)","v":235.93258369424959},null,{"$f":"(F890+G890)*SUM(F$554:G890)","v":0},0,0,0,0,0,0,0,0,0]
[null,28.083333333333204,233.04819324637265,12.060946648760478,42.202678300682493,0,0,0,{"$f":"IF(SUM(I$554:I890)<($H$40-1),IF((F891+G891)*H891>0,1,0),0)","v":0},0,0,6.3116889797747495,7.4778298841671829,28.083333333333204,{"$f":"IF(B891<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B891),0)","v":1.1736771491648035E-2},null,445.97526105078668,425.68588736737939,0.62339414738791543,102.30392591772403,0.96741737701402608,0.40236980685692236,22.665075482841203,null,null,null,0,42.202678300682493,null,44.335897963374784,{"$f":"IF(J891=0,1,1000)*AVERAGE(C$63:C891)","v":235.92906184999086},null,{"$f":"(F891+G891)*SUM(F$554:G891)","v":0},0,0,0,0,0,0,0,0,0]
[null,28.166666666666536,232.99964153944632,12.055032332610663,42.181127594199062,0,0,0,{"$f":"IF(SUM(I$554:I891)<($H$40-1),IF((F892+G892)*H892>0,1,0),0)","v":0},0,0,6.2729974896143075,7.4357868641674223,28.166666666666536,{"$f":"IF(B892<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B892),0)","v":1.1668704051348504E-2},null,445.88786797831932,425.58793542756428,0.623287406279042,102.26147935452309,0.96732405705202451,0.40233943035932013,22.643524776357772,null,null,null,0,42.181127594199062,null,44.335897963374784,{"$f":"IF(J892=0,1,1000)*AVERAGE(C$63:C892)","v":235.92548938619751},null,{"$f":"(F892+G892)*SUM(F$554:G892)","v":0},0,0,0,0,0,0,0,0,0]
[null,28.249999999999869,232.95109994745891,12.049120447125819,42.159585744622497,0,0,0,{"$f":"IF(SUM(I$554:I892)<($H$40-1),IF((F893+G893)*H893>0,1,0),0)","v":0},0,0,6.2345428657849231,7.3939802249837649,28.249999999999869,{"$f":"IF(B893<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B893),0)","v":1.1601031368366365E-2},null,445.80049311274195,425.49001144210894,0.62318068435254914,102.21905077084404,0.96723075653168167,0.40230903902866338,22.621982926781207,null,null,null,0,42.159585744622497,null,44.335897963374784,{"$f":"IF(J893=0,1,1000)*AVERAGE(C$63:C893)","v":235.92186650015765},null,{"$f":"(F893+G893)*SUM(F$554:G893)","v":0},0,0,0,0,0,0,0,0,0]
[null,28.333333333333201,232.90256846830317,12.043210991100738,42.138052747561247,0,0,0,{"$f":"IF(SUM(I$554:I893)<($H$40-1),IF((F894+G894)*H894>0,1,0),0)","v":0},0,0,6.1963236598555715,7.352408637599166,28.333333333333201,{"$f":"IF(B894<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B894),0)","v":1.1533751153305417E-2},null,445.71313645026163,425.3921153974207,0.62307398160076977,102.17664015708107,0.96713747544894724,0.40227863286007898,22.600449929719957,null,null,null,0,42.138052747561247,null,44.335897963374784,{"$f":"IF(J894=0,1,1000)*AVERAGE(C$63:C894)","v":235.91819338819676},null,{"$f":"(F894+G894)*SUM(F$554:G894)","v":0},0,0,0,0,0,0,0,0,0]
[null,28.416666666666533,232.85404709987228,12.037303963331249,42.116528598627525,0,0,0,{"$f":"IF(SUM(I$554:I894)<($H$40-1),IF((F895+G895)*H895>0,1,0),0)","v":0},0,0,6.1583384322440731,7.3110707804687856,28.416666666666533,{"$f":"IF(B895<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B895),0)","v":1.1466861130046808E-2},null,445.625797987086,425.29424727991818,0.62296729801604345,102.13424750363623,0.96704421379977179,0.40224821184869342,22.578925780786236,null,null,null,0,42.116528598627525,null,44.335897963374784,{"$f":"IF(J895=0,1,1000)*AVERAGE(C$63:C895)","v":235.91447024568362},null,{"$f":"(F895+G895)*SUM(F$554:G895)","v":0},0,0,0,0,0,0,0,0,0]
[null,28.499999999999865,232.8055358400598,12.031399362614229,42.095013293437354,0,0,0,{"$f":"IF(SUM(I$554:I895)<($H$40-1),IF((F896+G896)*H896>0,1,0),0)","v":0},0,0,6.1205857521630875,7.26996533947798,28.499999999999865,{"$f":"IF(B896<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B896),0)","v":1.1400359035672056E-2},null,445.53847771942355,425.19640707603179,0.62286063359071731,102.09187280091948,0.96695097158010657,0.40221777598963321,22.557410475596065,null,null,null,0,42.095013293437354,null,44.335897963374784,{"$f":"IF(J896=0,1,1000)*AVERAGE(C$63:C896)","v":235.91069726703603},null,{"$f":"(F896+G896)*SUM(F$554:G896)","v":0},0,0,0,0,0,0,0,0,0]
[null,28.583333333333197,232.75703468675979,12.025497187747636,42.073506827610736,0,0,0,{"$f":"IF(SUM(I$554:I896)<($H$40-1),IF((F897+G897)*H897>0,1,0),0)","v":0},0,0,6.0830641975664435,7.2290910079005268,28.583333333333197,{"$f":"IF(B897<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B897),0)","v":1.1334242620386469E-2},null,445.45117564348357,425.09859477220346,0.62275398831714435,102.04951603934904,0.9668577487859038,0.40218732527802475,22.535904009769446,null,null,null,0,42.073506827610736,null,44.335897963374784,{"$f":"IF(J897=0,1,1000)*AVERAGE(C$63:C897)","v":235.90687464572662},null,{"$f":"(F897+G897)*SUM(F$554:G897)","v":0},0,0,0,0,0,0,0,0,0]
[null,28.666666666666529,232.70854363786671,12.019597437530431,42.052009196771273,0,0,0,{"$f":"IF(SUM(I$554:I897)<($H$40-1),IF((F898+G898)*H898>0,1,0),0)","v":0},0,0,6.045772355095723,7.1884464863570816,28.666666666666529,{"$f":"IF(B898<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B898),0)","v":1.126850964744305E-2},null,445.363891755476,425.00081035488677,0.62264736218768602,102.00717720935069,0.96676454541311641,0.40215685970899423,22.514406378929984,null,null,null,0,42.052009196771273,null,44.335897963374784,{"$f":"IF(J898=0,1,1000)*AVERAGE(C$63:C898)","v":235.90300257428851},null,{"$f":"(F898+G898)*SUM(F$554:G898)","v":0},0,0,0,0,0,0,0,0,0]
[null,28.749999999999861,232.66006269127547,12.013700110762684,42.030520396546656,0,0,0,{"$f":"IF(SUM(I$554:I898)<($H$40-1),IF((F899+G899)*H899>0,1,0),0)","v":0},0,0,6.0087088200272909,7.1480304827738737,28.749999999999861,{"$f":"IF(B899<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B899),0)","v":1.1203157893066827E-2},null,445.2766260516118,424.90305381054702,0.62254075519470986,101.96485630135857,0.96667136145769839,0.40212637927766803,22.492917578705367,null,null,null,0,42.030520396546656,null,44.335897963374784,{"$f":"IF(J899=0,1,1000)*AVERAGE(C$63:C899)","v":235.89908124432117},null,{"$f":"(F899+G899)*SUM(F$554:G899)","v":0},0,0,0,0,0,0,0,0,0]
[null,28.833333333333194,232.61159184488145,12.007805206245454,42.009040422568141,0,0,0,{"$f":"IF(SUM(I$554:I899)<($H$40-1),IF((F900+G900)*H900>0,1,0),0)","v":0},0,0,5.9718721962195112,7.1078417123416315,28.833333333333194,{"$f":"IF(B900<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B900),0)","v":1.1138185146379613E-2},null,445.18937852810251,424.80532512566094,0.62243416733059076,101.9225533058144,0.9665781969156042,0.40209588397917206,22.471437604726852,null,null,null,0,42.009040422568141,null,44.335897963374784,{"$f":"IF(J900=0,1,1000)*AVERAGE(C$63:C900)","v":235.89511084649575},null,{"$f":"(F900+G900)*SUM(F$554:G900)","v":0},0,0,0,0,0,0,0,0,0]
[null,28.916666666666526,232.56313109658043,12.001912722780883,41.987569270470971,0,0,0,{"$f":"IF(SUM(I$554:I900)<($H$40-1),IF((F901+G901)*H901>0,1,0),0)","v":0},0,0,5.9352610960604091,7.0678788974747357,28.916666666666526,{"$f":"IF(B901<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B901),0)","v":1.1073589209325215E-2},null,445.10214918116071,424.70762428671708,0.62232759858771092,101.88026821316805,0.96648505178278998,0.4020653738086325,22.449966452629681,null,null,null,0,41.987569270470971,null,44.335897963374784,{"$f":"IF(J901=0,1,1000)*AVERAGE(C$63:C901)","v":235.89109157056097},null,{"$f":"(F901+G901)*SUM(F$554:G901)","v":0},0,0,0,0,0,0,0,0,0]
[null,28.999999999999858,232.51468044426863,11.996022659172151,41.966106935894132,0,0,0,{"$f":"IF(SUM(I$554:I901)<($H$40-1),IF((F902+G902)*H902>0,1,0),0)","v":0},0,0,5.8988741404155709,7.0281407677706111,28.999999999999858,{"$f":"IF(B902<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B902),0)","v":1.1009367896595077E-2},null,445.01493800699944,424.60995128021523,0.62222104895845887,101.83800101387726,0.96639192605521163,0.40203484876117518,22.428504118052842,null,null,null,0,41.966106935894132,null,44.335897963374784,{"$f":"IF(J902=0,1,1000)*AVERAGE(C$63:C902)","v":235.88702360534856},null,{"$f":"(F902+G902)*SUM(F$554:G902)","v":0},0,0,0,0,0,0,0,0,0]
[null,29.08333333333319,232.46623988584273,11.990135014223481,41.944653414480428,0,0,0,{"$f":"IF(SUM(I$554:I902)<($H$40-1),IF((F903+G903)*H903>0,1,0),0)","v":0},0,0,5.862709958576394,6.9886260599693362,29.08333333333319,{"$f":"IF(B903<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B903),0)","v":1.0945519035554343E-2},null,444.92774500183282,424.51230609266702,0.62211451843523069,101.79575169840774,0.96629881972882636,0.40200430883192578,22.407050596639138,null,null,null,0,41.944653414480428,null,44.335897963374784,{"$f":"IF(J903=0,1,1000)*AVERAGE(C$63:C903)","v":235.88290713877876},null,{"$f":"(F903+G903)*SUM(F$554:G903)","v":0},0,0,0,0,0,0,0,0,0]
[null,29.166666666666522,232.41780941919984,11.984249786740124,41.923208701876405,0,0,0,{"$f":"IF(SUM(I$554:I903)<($H$40-1),IF((F904+G904)*H904>0,1,0),0)","v":0},0,0,5.8267671882086391,6.9493335179134847,29.166666666666522,{"$f":"IF(B904<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B904),0)","v":1.0882040466168362E-2},null,444.84057016187563,424.41468871059556,0.62200800701042946,101.75352025723288,0.96620573279959254,0.40197375401601021,22.385605884035115,null,null,null,0,41.923208701876405,null,44.335897963374784,{"$f":"IF(J904=0,1,1000)*AVERAGE(C$63:C904)","v":235.87874235786578},null,{"$f":"(F904+G904)*SUM(F$554:G904)","v":0},0,0,0,0,0,0,0,0,0]
[null,29.249999999999854,232.36938904223749,11.97836697552839,41.901772793732491,0,0,0,{"$f":"IF(SUM(I$554:I904)<($H$40-1),IF((F905+G905)*H905>0,1,0),0)","v":0},0,0,5.7910444753013275,6.9102618925081973,29.249999999999854,{"$f":"IF(B905<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B905),0)","v":1.0818930040929606E-2},null,444.75341348334342,424.31709912053543,0.62190151467646515,101.71130668083418,0.96611266526346895,0.40194318430855402,22.364169975891201,null,null,null,0,41.901772793732491,null,44.335897963374784,{"$f":"IF(J905=0,1,1000)*AVERAGE(C$63:C905)","v":235.87452944872337},null,{"$f":"(F905+G905)*SUM(F$554:G905)","v":0},0,0,0,0,0,0,0,0,0]
[null,29.333333333333186,232.32097875285368,11.972486579395646,41.88034568570292,0,0,0,{"$f":"IF(SUM(I$554:I905)<($H$40-1),IF((F906+G906)*H906>0,1,0),0)","v":0},0,0,5.7555404741159126,6.8714099416814687,29.333333333333186,{"$f":"IF(B906<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B906),0)","v":1.0756185624785026E-2},null,444.66627496245252,424.2195373090326,0.62179504142575415,101.66911095970113,0.96601961711641537,0.40191259970468279,22.342742867861631,null,null,null,0,41.88034568570292,null,44.335897963374784,{"$f":"IF(J906=0,1,1000)*AVERAGE(C$63:C906)","v":235.87026859657004},null,{"$f":"(F906+G906)*SUM(F$554:G906)","v":0},0,0,0,0,0,0,0,0,0]
[null,29.416666666666519,232.27257854894683,11.966608597150254,41.858927373445596,0,0,0,{"$f":"IF(SUM(I$554:I906)<($H$40-1),IF((F907+G907)*H907>0,1,0),0)","v":0},0,0,5.7202538471357629,6.8327764303446639,29.416666666666519,{"$f":"IF(B907<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B907),0)","v":1.069380509506382E-2},null,444.57915459542022,424.12200326264491,0.62168858725072085,101.62693308433074,0.96592658835439271,0.40188200019952192,22.321324555604306,null,null,null,0,41.858927373445596,null,44.335897963374784,{"$f":"IF(J907=0,1,1000)*AVERAGE(C$63:C907)","v":235.86595998573461},null,{"$f":"(F907+G907)*SUM(F$554:G907)","v":0},0,0,0,0,0,0,0,0,0]
[null,29.499999999999851,232.2241884284158,11.960733027601657,41.837517852622334,0,0,0,{"$f":"IF(SUM(I$554:I907)<($H$40-1),IF((F908+G908)*H908>0,1,0),0)","v":0},0,0,5.685183265015997,6.7943601303532581,29.499999999999851,{"$f":"IF(B908<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B908),0)","v":1.063178634140562E-2},null,444.49205237846439,424.0244969679415,0.62158215214379586,101.5847730452283,0.96583357897336197,0.40185138578819679,22.299915034781044,null,null,null,0,41.837517852622334,null,44.335897963374784,{"$f":"IF(J908=0,1,1000)*AVERAGE(C$63:C908)","v":235.86160379966122},null,{"$f":"(F908+G908)*SUM(F$554:G908)","v":0},0,0,0,0,0,0,0,0,0]
[null,29.583333333333183,232.17580838915987,11.954859869560265,41.816117118898482,0,0,0,{"$f":"IF(SUM(I$554:I908)<($H$40-1),IF((F909+G909)*H909>0,1,0),0)","v":0},0,0,5.6503274065335427,6.7561598204677873,29.583333333333183,{"$f":"IF(B909<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B909),0)","v":1.05701272656891E-2},null,444.4049683078037,423.92701841150267,0.62147573609741735,101.5426308329063,0.9657405889692855,0.40182075646583254,22.278514301057193,null,null,null,0,41.816117118898482,null,44.335897963374784,{"$f":"IF(J909=0,1,1000)*AVERAGE(C$63:C909)","v":235.8572002209151},null,{"$f":"(F909+G909)*SUM(F$554:G909)","v":0},0,0,0,0,0,0,0,0,0]
[null,29.666666666666515,232.12743842907878,11.948989121837634,41.794725167943568,0,0,0,{"$f":"IF(SUM(I$554:I909)<($H$40-1),IF((F910+G910)*H910>0,1,0),0)","v":0},0,0,5.6156849585376474,6.7181742863150369,29.666666666666515,{"$f":"IF(B910<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B910),0)","v":1.0508825781960994E-2},null,444.31790237965771,423.82956757992076,0.62136933910402958,101.50050643788603,0.9656476183381264,0.40179011222755445,22.257122350102279,null,null,null,0,41.794725167943568,null,44.335897963374784,{"$f":"IF(J910=0,1,1000)*AVERAGE(C$63:C910)","v":235.85274943118736},null,{"$f":"(F910+G910)*SUM(F$554:G910)","v":0},0,0,0,0,0,0,0,0,0]
[null,29.749999999999847,232.07907854607271,11.943120783246258,41.773341995430521,0,0,0,{"$f":"IF(SUM(I$554:I910)<($H$40-1),IF((F911+G911)*H911>0,1,0),0)","v":0},0,0,5.5812546159004786,6.6804023203494207,29.749999999999847,{"$f":"IF(B911<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B911),0)","v":1.0447879816365529E-2},null,444.23085459024679,423.7321444597992,0.6212629611560847,101.4583998506958,0.96555466707584903,0.40175945306848765,22.235739177589231,null,null,null,0,41.773341995430521,null,44.335897963374784,{"$f":"IF(J911=0,1,1000)*AVERAGE(C$63:C911)","v":235.84825161130047},null,{"$f":"(F911+G911)*SUM(F$554:G911)","v":0},0,0,0,0,0,0,0,0,0]
[null,29.833333333333179,232.03072873804226,11.937254852599713,41.751967597036241,0,0,0,{"$f":"IF(SUM(I$554:I911)<($H$40-1),IF((F912+G912)*H912>0,1,0),0)","v":0},0,0,5.5470350814682368,6.6428427218146151,29.833333333333179,{"$f":"IF(B912<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B912),0)","v":1.0387287307074262E-2},null,444.143824935792,423.63474903775295,0.62115660224604119,101.41631106187219,0.96546173517841805,0.40172877898375714,22.214364779194952,null,null,null,0,41.751967597036241,null,44.335897963374784,{"$f":"IF(J912=0,1,1000)*AVERAGE(C$63:C912)","v":235.84370694121327},null,{"$f":"(F912+G912)*SUM(F$554:G912)","v":0},0,0,0,0,0,0,0,0,0]
[null,29.916666666666512,231.98238900288848,11.931391328712564,41.730601968441206,0,0,0,{"$f":"IF(SUM(I$554:I912)<($H$40-1),IF((F913+G913)*H913>0,1,0),0)","v":0},0,0,5.5130250660124016,6.6054942967053654,29.916666666666512,{"$f":"IF(B913<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B913),0)","v":1.0327046204216333E-2},null,444.05681341251517,423.5373813004083,0.62105026236636485,101.37424006195926,0.96536882264179869,0.40169808996848766,22.192999150599917,null,null,null,0,41.730601968441206,null,44.335897963374784,{"$f":"IF(J913=0,1,1000)*AVERAGE(C$63:C913)","v":235.83911560002622},null,{"$f":"(F913+G913)*SUM(F$554:G913)","v":0},0,0,0,0,0,0,0,0,0]
[null,29.999999999999844,231.93405933851287,11.925530210400467,41.709245105329884,0,0,0,{"$f":"IF(SUM(I$554:I913)<($H$40-1),IF((F914+G914)*H914>0,1,0),0)","v":0},0,0,5.479223288181422,6.56835585772955,29.999999999999844,{"$f":"IF(B914<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B914),0)","v":1.0267154469809112E-2},null,443.96982001663906,423.44004123440322,0.62094394150952803,101.33218684150933,0.96527592946195795,0.40166738601780422,22.171642287488595,null,null,null,0,41.709245105329884,null,44.335897963374784,{"$f":"IF(J914=0,1,1000)*AVERAGE(C$63:C914)","v":235.83447776598638},null,{"$f":"(F914+G914)*SUM(F$554:G914)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,231.88573974281735,{"$f":"V915*T915/3.413","v":11.919671496480055},{"$f":"(D915*$H$23/1000-H$32)/1000","v":41.68789700339029},{"$f":"IF(B915>H$48-5,0,IF(C915 <= $C$554- $H$35,1,0))","v":0},0,0,{"$f":"IF(SUM(I$554:I914)<($H$40-1),IF((F915+G915)*H915>0,1,0),0)","v":0},0,{"$f":"I915/(1+$H$38)^B915","v":0},0,0,30,{"$f":"IF(B915<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B915),0)","v":0},null,{"$f":"C915*1.8+32-H$20","v":443.88284474438717},{"$f":"R$9*$Q915^6+S$9*$Q915^5+T$9*$Q915^4+U$9*$Q915^3+V$9*$Q915^2+W$9*$Q915+X$9","v":423.34272882638692},{"$f":"R$10*$Q915^6+S$10*$Q915^5+T$10*$Q915^4+U$10*$Q915^3+V$10*$Q915^2+W$10*$Q915+X$10","v":0.62083763966801053},{"$f":"(R915-R$60)-(Q$60+460)*(S915-S$60)","v":101.29015139108208},{"$f":"((Q915+460)/(H$24*1.8+32+460))","v":0.96518305563486329},0.40163666712683171,{"$f":"E915-E424","v":22.150294185549001},null,null,null,{"$f":"IF(AA914>0,AA914,IF(K915=0,0,B915))","v":0},{"$f":"IF(AA914>0,AB914,E915)","v":41.68789700339029},null,{"$f":"IF(B915<=AD$59,E915,AD914)","v":44.335897963374784},{"$f":"IF(J915=0,1,1000)*AVERAGE(C$63:C915)","v":235.82979361649271},null,{"$f":"(F915+G915)*SUM(F$554:G915)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,231.88573974281735,11.919671496480055,41.68789700339029,0,0,0,{"$f":"IF(SUM(I$554:I915)<($H$40-1),IF((F916+G916)*H916>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B916<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B916),0)","v":0},null,443.88284474438717,423.34272882638692,0.62083763966801053,101.29015139108208,0.96518305563486329,0.40163666712683171,22.150294185549001,null,null,null,0,41.68789700339029,null,44.335897963374784,{"$f":"IF(J916=0,1,1000)*AVERAGE(C$63:C916)","v":235.82512056687932},null,{"$f":"(F916+G916)*SUM(F$554:G916)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,231.88573974281735,11.919671496480055,41.68789700339029,0,0,0,{"$f":"IF(SUM(I$554:I916)<($H$40-1),IF((F917+G917)*H917>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B917<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B917),0)","v":0},null,443.88284474438717,423.34272882638692,0.62083763966801053,101.29015139108208,0.96518305563486329,0.40163666712683171,22.150294185549001,null,null,null,0,41.68789700339029,null,44.335897963374784,{"$f":"IF(J917=0,1,1000)*AVERAGE(C$63:C917)","v":235.82045857773841},null,{"$f":"(F917+G917)*SUM(F$554:G917)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,231.88573974281735,11.919671496480055,41.68789700339029,0,0,0,{"$f":"IF(SUM(I$554:I917)<($H$40-1),IF((F918+G918)*H918>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B918<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B918),0)","v":0},null,443.88284474438717,423.34272882638692,0.62083763966801053,101.29015139108208,0.96518305563486329,0.40163666712683171,22.150294185549001,null,null,null,0,41.68789700339029,null,44.335897963374784,{"$f":"IF(J918=0,1,1000)*AVERAGE(C$63:C918)","v":235.81580760984843},null,{"$f":"(F918+G918)*SUM(F$554:G918)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,231.88573974281735,11.919671496480055,41.68789700339029,0,0,0,{"$f":"IF(SUM(I$554:I918)<($H$40-1),IF((F919+G919)*H919>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B919<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B919),0)","v":0},null,443.88284474438717,423.34272882638692,0.62083763966801053,101.29015139108208,0.96518305563486329,0.40163666712683171,22.150294185549001,null,null,null,0,41.68789700339029,null,44.335897963374784,{"$f":"IF(J919=0,1,1000)*AVERAGE(C$63:C919)","v":235.81116762417307},null,{"$f":"(F919+G919)*SUM(F$554:G919)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,231.88573974281735,11.919671496480055,41.68789700339029,0,0,0,{"$f":"IF(SUM(I$554:I919)<($H$40-1),IF((F920+G920)*H920>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B920<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B920),0)","v":0},null,443.88284474438717,423.34272882638692,0.62083763966801053,101.29015139108208,0.96518305563486329,0.40163666712683171,22.150294185549001,null,null,null,0,41.68789700339029,null,44.335897963374784,{"$f":"IF(J920=0,1,1000)*AVERAGE(C$63:C920)","v":235.80653858186011},null,{"$f":"(F920+G920)*SUM(F$554:G920)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,231.88573974281735,11.919671496480055,41.68789700339029,0,0,0,{"$f":"IF(SUM(I$554:I920)<($H$40-1),IF((F921+G921)*H921>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B921<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B921),0)","v":0},null,443.88284474438717,423.34272882638692,0.62083763966801053,101.29015139108208,0.96518305563486329,0.40163666712683171,22.150294185549001,null,null,null,0,41.68789700339029,null,44.335897963374784,{"$f":"IF(J921=0,1,1000)*AVERAGE(C$63:C921)","v":235.80192044424049},null,{"$f":"(F921+G921)*SUM(F$554:G921)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,231.88573974281735,11.919671496480055,41.68789700339029,0,0,0,{"$f":"IF(SUM(I$554:I921)<($H$40-1),IF((F922+G922)*H922>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B922<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B922),0)","v":0},null,443.88284474438717,423.34272882638692,0.62083763966801053,101.29015139108208,0.96518305563486329,0.40163666712683171,22.150294185549001,null,null,null,0,41.68789700339029,null,44.335897963374784,{"$f":"IF(J922=0,1,1000)*AVERAGE(C$63:C922)","v":235.79731317282705},null,{"$f":"(F922+G922)*SUM(F$554:G922)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,231.88573974281735,11.919671496480055,41.68789700339029,0,0,0,{"$f":"IF(SUM(I$554:I922)<($H$40-1),IF((F923+G923)*H923>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B923<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B923),0)","v":0},null,443.88284474438717,423.34272882638692,0.62083763966801053,101.29015139108208,0.96518305563486329,0.40163666712683171,22.150294185549001,null,null,null,0,41.68789700339029,null,44.335897963374784,{"$f":"IF(J923=0,1,1000)*AVERAGE(C$63:C923)","v":235.79271672931353},null,{"$f":"(F923+G923)*SUM(F$554:G923)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,231.88573974281735,11.919671496480055,41.68789700339029,0,0,0,{"$f":"IF(SUM(I$554:I923)<($H$40-1),IF((F924+G924)*H924>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B924<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B924),0)","v":0},null,443.88284474438717,423.34272882638692,0.62083763966801053,101.29015139108208,0.96518305563486329,0.40163666712683171,22.150294185549001,null,null,null,0,41.68789700339029,null,44.335897963374784,{"$f":"IF(J924=0,1,1000)*AVERAGE(C$63:C924)","v":235.78813107557349},null,{"$f":"(F924+G924)*SUM(F$554:G924)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,231.88573974281735,11.919671496480055,41.68789700339029,0,0,0,{"$f":"IF(SUM(I$554:I924)<($H$40-1),IF((F925+G925)*H925>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B925<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B925),0)","v":0},null,443.88284474438717,423.34272882638692,0.62083763966801053,101.29015139108208,0.96518305563486329,0.40163666712683171,22.150294185549001,null,null,null,0,41.68789700339029,null,44.335897963374784,{"$f":"IF(J925=0,1,1000)*AVERAGE(C$63:C925)","v":235.78355617365935},null,{"$f":"(F925+G925)*SUM(F$554:G925)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,231.88573974281735,11.919671496480055,41.68789700339029,0,0,0,{"$f":"IF(SUM(I$554:I925)<($H$40-1),IF((F926+G926)*H926>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B926<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B926),0)","v":0},null,443.88284474438717,423.34272882638692,0.62083763966801053,101.29015139108208,0.96518305563486329,0.40163666712683171,22.150294185549001,null,null,null,0,41.68789700339029,null,44.335897963374784,{"$f":"IF(J926=0,1,1000)*AVERAGE(C$63:C926)","v":235.77899198580121},null,{"$f":"(F926+G926)*SUM(F$554:G926)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,231.88573974281735,11.919671496480055,41.68789700339029,0,0,0,{"$f":"IF(SUM(I$554:I926)<($H$40-1),IF((F927+G927)*H927>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B927<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B927),0)","v":0},null,443.88284474438717,423.34272882638692,0.62083763966801053,101.29015139108208,0.96518305563486329,0.40163666712683171,22.150294185549001,null,null,null,0,41.68789700339029,null,44.335897963374784,{"$f":"IF(J927=0,1,1000)*AVERAGE(C$63:C927)","v":235.77443847440588},null,{"$f":"(F927+G927)*SUM(F$554:G927)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,231.88573974281735,11.919671496480055,41.68789700339029,0,0,0,{"$f":"IF(SUM(I$554:I927)<($H$40-1),IF((F928+G928)*H928>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B928<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B928),0)","v":0},null,443.88284474438717,423.34272882638692,0.62083763966801053,101.29015139108208,0.96518305563486329,0.40163666712683171,22.150294185549001,null,null,null,0,41.68789700339029,null,44.335897963374784,{"$f":"IF(J928=0,1,1000)*AVERAGE(C$63:C928)","v":235.7698956020559},null,{"$f":"(F928+G928)*SUM(F$554:G928)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,231.88573974281735,11.919671496480055,41.68789700339029,0,0,0,{"$f":"IF(SUM(I$554:I928)<($H$40-1),IF((F929+G929)*H929>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B929<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B929),0)","v":0},null,443.88284474438717,423.34272882638692,0.62083763966801053,101.29015139108208,0.96518305563486329,0.40163666712683171,22.150294185549001,null,null,null,0,41.68789700339029,null,44.335897963374784,{"$f":"IF(J929=0,1,1000)*AVERAGE(C$63:C929)","v":235.76536333150835},null,{"$f":"(F929+G929)*SUM(F$554:G929)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,231.88573974281735,11.919671496480055,41.68789700339029,0,0,0,{"$f":"IF(SUM(I$554:I929)<($H$40-1),IF((F930+G930)*H930>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B930<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B930),0)","v":0},null,443.88284474438717,423.34272882638692,0.62083763966801053,101.29015139108208,0.96518305563486329,0.40163666712683171,22.150294185549001,null,null,null,0,41.68789700339029,null,44.335897963374784,{"$f":"IF(J930=0,1,1000)*AVERAGE(C$63:C930)","v":235.76084162569401},null,{"$f":"(F930+G930)*SUM(F$554:G930)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,231.88573974281735,11.919671496480055,41.68789700339029,0,0,0,{"$f":"IF(SUM(I$554:I930)<($H$40-1),IF((F931+G931)*H931>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B931<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B931),0)","v":0},null,443.88284474438717,423.34272882638692,0.62083763966801053,101.29015139108208,0.96518305563486329,0.40163666712683171,22.150294185549001,null,null,null,0,41.68789700339029,null,44.335897963374784,{"$f":"IF(J931=0,1,1000)*AVERAGE(C$63:C931)","v":235.75633044771627},null,{"$f":"(F931+G931)*SUM(F$554:G931)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,231.88573974281735,11.919671496480055,41.68789700339029,0,0,0,{"$f":"IF(SUM(I$554:I931)<($H$40-1),IF((F932+G932)*H932>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B932<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B932),0)","v":0},null,443.88284474438717,423.34272882638692,0.62083763966801053,101.29015139108208,0.96518305563486329,0.40163666712683171,22.150294185549001,null,null,null,0,41.68789700339029,null,44.335897963374784,{"$f":"IF(J932=0,1,1000)*AVERAGE(C$63:C932)","v":235.75182976085009},null,{"$f":"(F932+G932)*SUM(F$554:G932)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,231.88573974281735,11.919671496480055,41.68789700339029,0,0,0,{"$f":"IF(SUM(I$554:I932)<($H$40-1),IF((F933+G933)*H933>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B933<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B933),0)","v":0},null,443.88284474438717,423.34272882638692,0.62083763966801053,101.29015139108208,0.96518305563486329,0.40163666712683171,22.150294185549001,null,null,null,0,41.68789700339029,null,44.335897963374784,{"$f":"IF(J933=0,1,1000)*AVERAGE(C$63:C933)","v":235.74733952854109},null,{"$f":"(F933+G933)*SUM(F$554:G933)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,231.88573974281735,11.919671496480055,41.68789700339029,0,0,0,{"$f":"IF(SUM(I$554:I933)<($H$40-1),IF((F934+G934)*H934>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B934<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B934),0)","v":0},null,443.88284474438717,423.34272882638692,0.62083763966801053,101.29015139108208,0.96518305563486329,0.40163666712683171,22.150294185549001,null,null,null,0,41.68789700339029,null,44.335897963374784,{"$f":"IF(J934=0,1,1000)*AVERAGE(C$63:C934)","v":235.74285971440452},null,{"$f":"(F934+G934)*SUM(F$554:G934)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,231.88573974281735,11.919671496480055,41.68789700339029,0,0,0,{"$f":"IF(SUM(I$554:I934)<($H$40-1),IF((F935+G935)*H935>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B935<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B935),0)","v":0},null,443.88284474438717,423.34272882638692,0.62083763966801053,101.29015139108208,0.96518305563486329,0.40163666712683171,22.150294185549001,null,null,null,0,41.68789700339029,null,44.335897963374784,{"$f":"IF(J935=0,1,1000)*AVERAGE(C$63:C935)","v":235.7383902822242},null,{"$f":"(F935+G935)*SUM(F$554:G935)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,231.88573974281735,11.919671496480055,41.68789700339029,0,0,0,{"$f":"IF(SUM(I$554:I935)<($H$40-1),IF((F936+G936)*H936>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B936<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B936),0)","v":0},null,443.88284474438717,423.34272882638692,0.62083763966801053,101.29015139108208,0.96518305563486329,0.40163666712683171,22.150294185549001,null,null,null,0,41.68789700339029,null,44.335897963374784,{"$f":"IF(J936=0,1,1000)*AVERAGE(C$63:C936)","v":235.73393119595173},null,{"$f":"(F936+G936)*SUM(F$554:G936)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,231.88573974281735,11.919671496480055,41.68789700339029,0,0,0,{"$f":"IF(SUM(I$554:I936)<($H$40-1),IF((F937+G937)*H937>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B937<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B937),0)","v":0},null,443.88284474438717,423.34272882638692,0.62083763966801053,101.29015139108208,0.96518305563486329,0.40163666712683171,22.150294185549001,null,null,null,0,41.68789700339029,null,44.335897963374784,{"$f":"IF(J937=0,1,1000)*AVERAGE(C$63:C937)","v":235.72948241970533},null,{"$f":"(F937+G937)*SUM(F$554:G937)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,231.88573974281735,11.919671496480055,41.68789700339029,0,0,0,{"$f":"IF(SUM(I$554:I937)<($H$40-1),IF((F938+G938)*H938>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B938<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B938),0)","v":0},null,443.88284474438717,423.34272882638692,0.62083763966801053,101.29015139108208,0.96518305563486329,{"$f":"(1.1-0.1*U938^($R$24*($H$24+273)^4 +$S$24*($H$24+273)^3 + $T$24*($H$24+273)^2 + $U$24*($H$24+273) + $V$24))*V$550","v":0.40163666712683171},22.150294185549001,null,null,null,0,41.68789700339029,null,44.335897963374784,{"$f":"IF(J938=0,1,1000)*AVERAGE(C$63:C938)","v":235.72504391776894},null,{"$f":"(F938+G938)*SUM(F$554:G938)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,231.88573974281735,11.919671496480055,41.68789700339029,0,0,0,{"$f":"IF(SUM(I$554:I938)<($H$40-1),IF((F939+G939)*H939>0,1,0),0)","v":0},{"$f":"IF(OR(I939=1,J938 =1), 1,0)","v":0},0,0,0,30,{"$f":"IF(B939<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B939),0)","v":0},null,443.88284474438717,423.34272882638692,0.62083763966801053,101.29015139108208,0.96518305563486329,0.40163666712683171,22.150294185549001,null,null,null,0,41.68789700339029,null,44.335897963374784,{"$f":"IF(J939=0,1,1000)*AVERAGE(C$63:C939)","v":235.72061565459137},null,{"$f":"(F939+G939)*SUM(F$554:G939)","v":0},{"$f":"IF((F939+G939)=0,0,B939)","v":0},0,0,0,0,0,0,0,{"$f":"IF($AG939=8,$AH939,0)","v":0}]
[null,{"$f":"IF(ROUND(B939,1)=H$48,H$48,IF(B939<$H$48,B939+1/12,B939))","v":30},{"$f":"IF(B939<H$48,IF(I939<1,C939*(1-$H$22/12), $C$63),C939)","v":231.88573974281735},11.919671496480055,41.68789700339029,0,{"$f":"IF(ROUND(B940,1)=H$48-5,IF(E940-(E939-E940)*60<1,1,0),IF(E940-(E939-E940)<0,1,0))","v":0},{"$f":"IF(ROUND(H$48-B940,2)<5,0,1)","v":0},{"$f":"IF(SUM(I$554:I939)<($H$40-1),IF((F940+G940)*H940>0,1,0),0)","v":0},0,0,{"$f":"IF(B940<H$48,E940/((1+$H$38)^B940),0)","v":0},{"$f":"IF(B940<H$48,($H$33/1000)/((1+$H$38)^B940),0)","v":0},{"$f":"IF(J940<1, B940,N939)","v":30},{"$f":"IF(B940<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B940),0)","v":0},null,443.88284474438717,423.34272882638692,0.62083763966801053,101.29015139108208,0.96518305563486329,0.40163666712683171,22.150294185549001,null,null,null,0,41.68789700339029,null,44.335897963374784,{"$f":"IF(J940=0,1,1000)*AVERAGE(C$63:C940)","v":235.71619759478517},null,{"$f":"(F940+G940)*SUM(F$554:G940)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,231.88573974281735,11.919671496480055,41.68789700339029,0,0,0,{"$f":"IF(SUM(I$554:I940)<($H$40-1),IF((F941+G941)*H941>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B941<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B941),0)","v":0},null,443.88284474438717,423.34272882638692,0.62083763966801053,101.29015139108208,0.96518305563486329,0.40163666712683171,22.150294185549001,null,null,null,0,41.68789700339029,null,44.335897963374784,{"$f":"IF(J941=0,1,1000)*AVERAGE(C$63:C941)","v":235.71178970312582},null,{"$f":"(F941+G941)*SUM(F$554:G941)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,231.88573974281735,11.919671496480055,41.68789700339029,0,0,0,{"$f":"IF(SUM(I$554:I941)<($H$40-1),IF((F942+G942)*H942>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B942<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B942),0)","v":0},null,443.88284474438717,423.34272882638692,0.62083763966801053,101.29015139108208,0.96518305563486329,0.40163666712683171,22.150294185549001,null,null,null,0,41.68789700339029,null,44.335897963374784,{"$f":"IF(J942=0,1,1000)*AVERAGE(C$63:C942)","v":235.70739194455075},null,{"$f":"(F942+G942)*SUM(F$554:G942)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,231.88573974281735,11.919671496480055,41.68789700339029,0,0,0,{"$f":"IF(SUM(I$554:I942)<($H$40-1),IF((F943+G943)*H943>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B943<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B943),0)","v":0},null,443.88284474438717,423.34272882638692,0.62083763966801053,101.29015139108208,0.96518305563486329,0.40163666712683171,22.150294185549001,null,null,null,0,41.68789700339029,null,44.335897963374784,{"$f":"IF(J943=0,1,1000)*AVERAGE(C$63:C943)","v":235.7030042841584},null,{"$f":"(F943+G943)*SUM(F$554:G943)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,231.88573974281735,11.919671496480055,41.68789700339029,0,0,0,{"$f":"IF(SUM(I$554:I943)<($H$40-1),IF((F944+G944)*H944>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B944<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B944),0)","v":0},null,443.88284474438717,423.34272882638692,0.62083763966801053,101.29015139108208,0.96518305563486329,0.40163666712683171,22.150294185549001,null,null,null,0,41.68789700339029,null,44.335897963374784,{"$f":"IF(J944=0,1,1000)*AVERAGE(C$63:C944)","v":235.69862668720728},null,{"$f":"(F944+G944)*SUM(F$554:G944)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,231.88573974281735,11.919671496480055,41.68789700339029,0,0,0,{"$f":"IF(SUM(I$554:I944)<($H$40-1),IF((F945+G945)*H945>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B945<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B945),0)","v":0},null,443.88284474438717,423.34272882638692,0.62083763966801053,101.29015139108208,0.96518305563486329,0.40163666712683171,22.150294185549001,null,null,null,0,41.68789700339029,null,44.335897963374784,{"$f":"IF(J945=0,1,1000)*AVERAGE(C$63:C945)","v":235.6942591191152},null,{"$f":"(F945+G945)*SUM(F$554:G945)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,231.88573974281735,11.919671496480055,41.68789700339029,0,0,0,{"$f":"IF(SUM(I$554:I945)<($H$40-1),IF((F946+G946)*H946>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B946<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B946),0)","v":0},null,443.88284474438717,423.34272882638692,0.62083763966801053,101.29015139108208,0.96518305563486329,0.40163666712683171,22.150294185549001,null,null,null,0,41.68789700339029,null,44.335897963374784,{"$f":"IF(J946=0,1,1000)*AVERAGE(C$63:C946)","v":235.6899015454581},null,{"$f":"(F946+G946)*SUM(F$554:G946)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,231.88573974281735,11.919671496480055,41.68789700339029,0,0,0,{"$f":"IF(SUM(I$554:I946)<($H$40-1),IF((F947+G947)*H947>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B947<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B947),0)","v":0},null,443.88284474438717,423.34272882638692,0.62083763966801053,101.29015139108208,0.96518305563486329,0.40163666712683171,22.150294185549001,null,null,null,0,41.68789700339029,null,44.335897963374784,{"$f":"IF(J947=0,1,1000)*AVERAGE(C$63:C947)","v":235.68555393196934},null,{"$f":"(F947+G947)*SUM(F$554:G947)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,231.88573974281735,11.919671496480055,41.68789700339029,0,0,0,{"$f":"IF(SUM(I$554:I947)<($H$40-1),IF((F948+G948)*H948>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B948<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B948),0)","v":0},null,443.88284474438717,423.34272882638692,0.62083763966801053,101.29015139108208,0.96518305563486329,0.40163666712683171,22.150294185549001,null,null,null,0,41.68789700339029,null,44.335897963374784,{"$f":"IF(J948=0,1,1000)*AVERAGE(C$63:C948)","v":235.6812162445388},null,{"$f":"(F948+G948)*SUM(F$554:G948)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,231.88573974281735,11.919671496480055,41.68789700339029,0,0,0,{"$f":"IF(SUM(I$554:I948)<($H$40-1),IF((F949+G949)*H949>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B949<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B949),0)","v":0},null,443.88284474438717,423.34272882638692,0.62083763966801053,101.29015139108208,0.96518305563486329,0.40163666712683171,22.150294185549001,null,null,null,0,41.68789700339029,null,44.335897963374784,{"$f":"IF(J949=0,1,1000)*AVERAGE(C$63:C949)","v":235.67688844921184},null,{"$f":"(F949+G949)*SUM(F$554:G949)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,231.88573974281735,11.919671496480055,41.68789700339029,0,0,0,{"$f":"IF(SUM(I$554:I949)<($H$40-1),IF((F950+G950)*H950>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B950<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B950),0)","v":0},null,443.88284474438717,423.34272882638692,0.62083763966801053,101.29015139108208,0.96518305563486329,0.40163666712683171,22.150294185549001,null,null,null,0,41.68789700339029,null,44.335897963374784,{"$f":"IF(J950=0,1,1000)*AVERAGE(C$63:C950)","v":235.67257051218863},null,{"$f":"(F950+G950)*SUM(F$554:G950)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,231.88573974281735,11.919671496480055,41.68789700339029,0,0,0,{"$f":"IF(SUM(I$554:I950)<($H$40-1),IF((F951+G951)*H951>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B951<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B951),0)","v":0},null,443.88284474438717,423.34272882638692,0.62083763966801053,101.29015139108208,0.96518305563486329,0.40163666712683171,22.150294185549001,null,null,null,0,41.68789700339029,null,44.335897963374784,{"$f":"IF(J951=0,1,1000)*AVERAGE(C$63:C951)","v":235.66826239982299},null,{"$f":"(F951+G951)*SUM(F$554:G951)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,231.88573974281735,11.919671496480055,41.68789700339029,0,0,0,{"$f":"IF(SUM(I$554:I951)<($H$40-1),IF((F952+G952)*H952>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B952<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B952),0)","v":0},null,443.88284474438717,423.34272882638692,0.62083763966801053,101.29015139108208,0.96518305563486329,0.40163666712683171,22.150294185549001,null,null,null,0,41.68789700339029,null,44.335897963374784,{"$f":"IF(J952=0,1,1000)*AVERAGE(C$63:C952)","v":235.66396407862183},null,{"$f":"(F952+G952)*SUM(F$554:G952)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,231.88573974281735,11.919671496480055,41.68789700339029,0,0,0,{"$f":"IF(SUM(I$554:I952)<($H$40-1),IF((F953+G953)*H953>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B953<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B953),0)","v":0},null,443.88284474438717,423.34272882638692,0.62083763966801053,101.29015139108208,0.96518305563486329,0.40163666712683171,22.150294185549001,null,null,null,0,41.68789700339029,null,44.335897963374784,{"$f":"IF(J953=0,1,1000)*AVERAGE(C$63:C953)","v":235.65967551524406},null,{"$f":"(F953+G953)*SUM(F$554:G953)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,231.88573974281735,11.919671496480055,41.68789700339029,0,0,0,{"$f":"IF(SUM(I$554:I953)<($H$40-1),IF((F954+G954)*H954>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B954<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B954),0)","v":0},null,443.88284474438717,423.34272882638692,0.62083763966801053,101.29015139108208,0.96518305563486329,0.40163666712683171,22.150294185549001,null,null,null,0,41.68789700339029,null,44.335897963374784,{"$f":"IF(J954=0,1,1000)*AVERAGE(C$63:C954)","v":235.65539667649981},null,{"$f":"(F954+G954)*SUM(F$554:G954)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,231.88573974281735,11.919671496480055,41.68789700339029,0,0,0,{"$f":"IF(SUM(I$554:I954)<($H$40-1),IF((F955+G955)*H955>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B955<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B955),0)","v":0},null,443.88284474438717,423.34272882638692,0.62083763966801053,101.29015139108208,0.96518305563486329,0.40163666712683171,22.150294185549001,null,null,null,0,41.68789700339029,null,44.335897963374784,{"$f":"IF(J955=0,1,1000)*AVERAGE(C$63:C955)","v":235.65112752934954},null,{"$f":"(F955+G955)*SUM(F$554:G955)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,231.88573974281735,11.919671496480055,41.68789700339029,0,0,0,{"$f":"IF(SUM(I$554:I955)<($H$40-1),IF((F956+G956)*H956>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B956<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B956),0)","v":0},null,443.88284474438717,423.34272882638692,0.62083763966801053,101.29015139108208,0.96518305563486329,0.40163666712683171,22.150294185549001,null,null,null,0,41.68789700339029,null,44.335897963374784,{"$f":"IF(J956=0,1,1000)*AVERAGE(C$63:C956)","v":235.64686804090323},null,{"$f":"(F956+G956)*SUM(F$554:G956)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,231.88573974281735,11.919671496480055,41.68789700339029,0,0,0,{"$f":"IF(SUM(I$554:I956)<($H$40-1),IF((F957+G957)*H957>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B957<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B957),0)","v":0},null,443.88284474438717,423.34272882638692,0.62083763966801053,101.29015139108208,0.96518305563486329,0.40163666712683171,22.150294185549001,null,null,null,0,41.68789700339029,null,44.335897963374784,{"$f":"IF(J957=0,1,1000)*AVERAGE(C$63:C957)","v":235.6426181784195},null,{"$f":"(F957+G957)*SUM(F$554:G957)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,231.88573974281735,11.919671496480055,41.68789700339029,0,0,0,{"$f":"IF(SUM(I$554:I957)<($H$40-1),IF((F958+G958)*H958>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B958<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B958),0)","v":0},null,443.88284474438717,423.34272882638692,0.62083763966801053,101.29015139108208,0.96518305563486329,0.40163666712683171,22.150294185549001,null,null,null,0,41.68789700339029,null,44.335897963374784,{"$f":"IF(J958=0,1,1000)*AVERAGE(C$63:C958)","v":235.63837790930481},null,{"$f":"(F958+G958)*SUM(F$554:G958)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,231.88573974281735,11.919671496480055,41.68789700339029,0,0,0,{"$f":"IF(SUM(I$554:I958)<($H$40-1),IF((F959+G959)*H959>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B959<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B959),0)","v":0},null,443.88284474438717,423.34272882638692,0.62083763966801053,101.29015139108208,0.96518305563486329,0.40163666712683171,22.150294185549001,null,null,null,0,41.68789700339029,null,44.335897963374784,{"$f":"IF(J959=0,1,1000)*AVERAGE(C$63:C959)","v":235.6341472011126},null,{"$f":"(F959+G959)*SUM(F$554:G959)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,231.88573974281735,11.919671496480055,41.68789700339029,0,0,0,{"$f":"IF(SUM(I$554:I959)<($H$40-1),IF((F960+G960)*H960>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B960<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B960),0)","v":0},null,443.88284474438717,423.34272882638692,0.62083763966801053,101.29015139108208,0.96518305563486329,0.40163666712683171,22.150294185549001,null,null,null,0,41.68789700339029,null,44.335897963374784,{"$f":"IF(J960=0,1,1000)*AVERAGE(C$63:C960)","v":235.62992602154242},null,{"$f":"(F960+G960)*SUM(F$554:G960)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,231.88573974281735,11.919671496480055,41.68789700339029,0,0,0,{"$f":"IF(SUM(I$554:I960)<($H$40-1),IF((F961+G961)*H961>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B961<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B961),0)","v":0},null,443.88284474438717,423.34272882638692,0.62083763966801053,101.29015139108208,0.96518305563486329,0.40163666712683171,22.150294185549001,null,null,null,0,41.68789700339029,null,44.335897963374784,{"$f":"IF(J961=0,1,1000)*AVERAGE(C$63:C961)","v":235.62571433843925},null,{"$f":"(F961+G961)*SUM(F$554:G961)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,231.88573974281735,11.919671496480055,41.68789700339029,0,0,0,{"$f":"IF(SUM(I$554:I961)<($H$40-1),IF((F962+G962)*H962>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B962<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B962),0)","v":0},null,443.88284474438717,423.34272882638692,0.62083763966801053,101.29015139108208,0.96518305563486329,0.40163666712683171,22.150294185549001,null,null,null,0,41.68789700339029,null,44.335897963374784,{"$f":"IF(J962=0,1,1000)*AVERAGE(C$63:C962)","v":235.62151211979247},null,{"$f":"(F962+G962)*SUM(F$554:G962)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,231.88573974281735,11.919671496480055,41.68789700339029,0,0,0,{"$f":"IF(SUM(I$554:I962)<($H$40-1),IF((F963+G963)*H963>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B963<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B963),0)","v":0},null,443.88284474438717,423.34272882638692,0.62083763966801053,101.29015139108208,0.96518305563486329,0.40163666712683171,22.150294185549001,null,null,null,0,41.68789700339029,null,44.335897963374784,{"$f":"IF(J963=0,1,1000)*AVERAGE(C$63:C963)","v":235.61731933373525},null,{"$f":"(F963+G963)*SUM(F$554:G963)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,231.88573974281735,11.919671496480055,41.68789700339029,0,0,0,{"$f":"IF(SUM(I$554:I963)<($H$40-1),IF((F964+G964)*H964>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B964<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B964),0)","v":0},null,443.88284474438717,423.34272882638692,0.62083763966801053,101.29015139108208,0.96518305563486329,0.40163666712683171,22.150294185549001,null,null,null,0,41.68789700339029,null,44.335897963374784,{"$f":"IF(J964=0,1,1000)*AVERAGE(C$63:C964)","v":235.61313594854363},null,{"$f":"(F964+G964)*SUM(F$554:G964)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,231.88573974281735,11.919671496480055,41.68789700339029,0,0,0,{"$f":"IF(SUM(I$554:I964)<($H$40-1),IF((F965+G965)*H965>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B965<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B965),0)","v":0},null,443.88284474438717,423.34272882638692,0.62083763966801053,101.29015139108208,0.96518305563486329,0.40163666712683171,22.150294185549001,null,null,null,0,41.68789700339029,null,44.335897963374784,{"$f":"IF(J965=0,1,1000)*AVERAGE(C$63:C965)","v":235.60896193263574},null,{"$f":"(F965+G965)*SUM(F$554:G965)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,231.88573974281735,11.919671496480055,41.68789700339029,0,0,0,{"$f":"IF(SUM(I$554:I965)<($H$40-1),IF((F966+G966)*H966>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B966<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B966),0)","v":0},null,443.88284474438717,423.34272882638692,0.62083763966801053,101.29015139108208,0.96518305563486329,0.40163666712683171,22.150294185549001,null,null,null,0,41.68789700339029,null,44.335897963374784,{"$f":"IF(J966=0,1,1000)*AVERAGE(C$63:C966)","v":235.60479725457105},null,{"$f":"(F966+G966)*SUM(F$554:G966)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,231.88573974281735,11.919671496480055,41.68789700339029,0,0,0,{"$f":"IF(SUM(I$554:I966)<($H$40-1),IF((F967+G967)*H967>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B967<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B967),0)","v":0},null,443.88284474438717,423.34272882638692,0.62083763966801053,101.29015139108208,0.96518305563486329,0.40163666712683171,22.150294185549001,null,null,null,0,41.68789700339029,null,44.335897963374784,{"$f":"IF(J967=0,1,1000)*AVERAGE(C$63:C967)","v":235.60064188304952},null,{"$f":"(F967+G967)*SUM(F$554:G967)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,231.88573974281735,11.919671496480055,41.68789700339029,0,0,0,{"$f":"IF(SUM(I$554:I967)<($H$40-1),IF((F968+G968)*H968>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B968<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B968),0)","v":0},null,443.88284474438717,423.34272882638692,0.62083763966801053,101.29015139108208,0.96518305563486329,0.40163666712683171,22.150294185549001,null,null,null,0,41.68789700339029,null,44.335897963374784,{"$f":"IF(J968=0,1,1000)*AVERAGE(C$63:C968)","v":235.59649578691088},null,{"$f":"(F968+G968)*SUM(F$554:G968)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,231.88573974281735,11.919671496480055,41.68789700339029,0,0,0,{"$f":"IF(SUM(I$554:I968)<($H$40-1),IF((F969+G969)*H969>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B969<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B969),0)","v":0},null,443.88284474438717,423.34272882638692,0.62083763966801053,101.29015139108208,0.96518305563486329,0.40163666712683171,22.150294185549001,null,null,null,0,41.68789700339029,null,44.335897963374784,{"$f":"IF(J969=0,1,1000)*AVERAGE(C$63:C969)","v":235.59235893513372},null,{"$f":"(F969+G969)*SUM(F$554:G969)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,231.88573974281735,11.919671496480055,41.68789700339029,0,0,0,{"$f":"IF(SUM(I$554:I969)<($H$40-1),IF((F970+G970)*H970>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B970<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B970),0)","v":0},null,443.88284474438717,423.34272882638692,0.62083763966801053,101.29015139108208,0.96518305563486329,0.40163666712683171,22.150294185549001,null,null,null,0,41.68789700339029,null,44.335897963374784,{"$f":"IF(J970=0,1,1000)*AVERAGE(C$63:C970)","v":235.58823129683492},null,{"$f":"(F970+G970)*SUM(F$554:G970)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,231.88573974281735,11.919671496480055,41.68789700339029,0,0,0,{"$f":"IF(SUM(I$554:I970)<($H$40-1),IF((F971+G971)*H971>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B971<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B971),0)","v":0},null,443.88284474438717,423.34272882638692,0.62083763966801053,101.29015139108208,0.96518305563486329,0.40163666712683171,22.150294185549001,null,null,null,0,41.68789700339029,null,44.335897963374784,{"$f":"IF(J971=0,1,1000)*AVERAGE(C$63:C971)","v":235.58411284126871},null,{"$f":"(F971+G971)*SUM(F$554:G971)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,231.88573974281735,11.919671496480055,41.68789700339029,0,0,0,{"$f":"IF(SUM(I$554:I971)<($H$40-1),IF((F972+G972)*H972>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B972<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B972),0)","v":0},null,443.88284474438717,423.34272882638692,0.62083763966801053,101.29015139108208,0.96518305563486329,0.40163666712683171,22.150294185549001,null,null,null,0,41.68789700339029,null,44.335897963374784,{"$f":"IF(J972=0,1,1000)*AVERAGE(C$63:C972)","v":235.58000353782597},null,{"$f":"(F972+G972)*SUM(F$554:G972)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,231.88573974281735,11.919671496480055,41.68789700339029,0,0,0,{"$f":"IF(SUM(I$554:I972)<($H$40-1),IF((F973+G973)*H973>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B973<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B973),0)","v":0},null,443.88284474438717,423.34272882638692,0.62083763966801053,101.29015139108208,0.96518305563486329,0.40163666712683171,22.150294185549001,null,null,null,0,41.68789700339029,null,44.335897963374784,{"$f":"IF(J973=0,1,1000)*AVERAGE(C$63:C973)","v":235.57590335603348},null,{"$f":"(F973+G973)*SUM(F$554:G973)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,231.88573974281735,11.919671496480055,41.68789700339029,0,0,0,{"$f":"IF(SUM(I$554:I973)<($H$40-1),IF((F974+G974)*H974>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B974<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B974),0)","v":0},null,443.88284474438717,423.34272882638692,0.62083763966801053,101.29015139108208,0.96518305563486329,0.40163666712683171,22.150294185549001,null,null,null,0,41.68789700339029,null,44.335897963374784,{"$f":"IF(J974=0,1,1000)*AVERAGE(C$63:C974)","v":235.57181226555321},null,{"$f":"(F974+G974)*SUM(F$554:G974)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,231.88573974281735,11.919671496480055,41.68789700339029,0,0,0,{"$f":"IF(SUM(I$554:I974)<($H$40-1),IF((F975+G975)*H975>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B975<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B975),0)","v":0},null,443.88284474438717,423.34272882638692,0.62083763966801053,101.29015139108208,0.96518305563486329,0.40163666712683171,22.150294185549001,null,null,null,0,41.68789700339029,null,44.335897963374784,{"$f":"IF(J975=0,1,1000)*AVERAGE(C$63:C975)","v":235.56773023618138},null,{"$f":"(F975+G975)*SUM(F$554:G975)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,231.88573974281735,11.919671496480055,41.68789700339029,0,0,0,{"$f":"IF(SUM(I$554:I975)<($H$40-1),IF((F976+G976)*H976>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B976<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B976),0)","v":0},null,443.88284474438717,423.34272882638692,0.62083763966801053,101.29015139108208,0.96518305563486329,0.40163666712683171,22.150294185549001,null,null,null,0,41.68789700339029,null,44.335897963374784,{"$f":"IF(J976=0,1,1000)*AVERAGE(C$63:C976)","v":235.56365723784799},null,{"$f":"(F976+G976)*SUM(F$554:G976)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,231.88573974281735,11.919671496480055,41.68789700339029,0,0,0,{"$f":"IF(SUM(I$554:I976)<($H$40-1),IF((F977+G977)*H977>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B977<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B977),0)","v":0},null,443.88284474438717,423.34272882638692,0.62083763966801053,101.29015139108208,0.96518305563486329,0.40163666712683171,22.150294185549001,null,null,null,0,41.68789700339029,null,44.335897963374784,{"$f":"IF(J977=0,1,1000)*AVERAGE(C$63:C977)","v":235.55959324061592},null,{"$f":"(F977+G977)*SUM(F$554:G977)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,231.88573974281735,11.919671496480055,41.68789700339029,0,0,0,{"$f":"IF(SUM(I$554:I977)<($H$40-1),IF((F978+G978)*H978>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B978<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B978),0)","v":0},null,443.88284474438717,423.34272882638692,0.62083763966801053,101.29015139108208,0.96518305563486329,0.40163666712683171,22.150294185549001,null,null,null,0,41.68789700339029,null,44.335897963374784,{"$f":"IF(J978=0,1,1000)*AVERAGE(C$63:C978)","v":235.55553821468015},null,{"$f":"(F978+G978)*SUM(F$554:G978)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,231.88573974281735,{"$f":"V979*T979/3.413","v":11.919671496480055},{"$f":"(D979*$H$23/1000-H$32)/1000","v":41.68789700339029},{"$f":"IF(B979>H$48-5,0,IF(C979 <= $C$554- $H$35,1,0))","v":0},0,0,{"$f":"IF(SUM(I$554:I978)<($H$40-1),IF((F979+G979)*H979>0,1,0),0)","v":0},0,{"$f":"I979/(1+$H$38)^B979","v":0},0,0,30,{"$f":"IF(B979<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B979),0)","v":0},null,{"$f":"C979*1.8+32-H$20","v":443.88284474438717},{"$f":"R$9*$Q979^6+S$9*$Q979^5+T$9*$Q979^4+U$9*$Q979^3+V$9*$Q979^2+W$9*$Q979+X$9","v":423.34272882638692},{"$f":"R$10*$Q979^6+S$10*$Q979^5+T$10*$Q979^4+U$10*$Q979^3+V$10*$Q979^2+W$10*$Q979+X$10","v":0.62083763966801053},{"$f":"(R979-R$60)-(Q$60+460)*(S979-S$60)","v":101.29015139108208},{"$f":"((Q979+460)/(H$24*1.8+32+460))","v":0.96518305563486329},0.40163666712683171,{"$f":"E979-E488","v":22.150294185549001},null,null,null,{"$f":"IF(AA978>0,AA978,IF(K979=0,0,B979))","v":0},{"$f":"IF(AA978>0,AB978,E979)","v":41.68789700339029},null,{"$f":"IF(B979<=AD$59,E979,AD978)","v":44.335897963374784},{"$f":"IF(J979=0,1,1000)*AVERAGE(C$63:C979)","v":235.55149213036717},null,{"$f":"(F979+G979)*SUM(F$554:G979)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,231.88573974281735,11.919671496480055,41.68789700339029,0,0,0,{"$f":"IF(SUM(I$554:I979)<($H$40-1),IF((F980+G980)*H980>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B980<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B980),0)","v":0},null,443.88284474438717,423.34272882638692,0.62083763966801053,101.29015139108208,0.96518305563486329,0.40163666712683171,22.150294185549001,null,null,null,0,41.68789700339029,null,44.335897963374784,{"$f":"IF(J980=0,1,1000)*AVERAGE(C$63:C980)","v":235.54745495813418},null,{"$f":"(F980+G980)*SUM(F$554:G980)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,231.88573974281735,11.919671496480055,41.68789700339029,0,0,0,{"$f":"IF(SUM(I$554:I980)<($H$40-1),IF((F981+G981)*H981>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B981<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B981),0)","v":0},null,443.88284474438717,423.34272882638692,0.62083763966801053,101.29015139108208,0.96518305563486329,0.40163666712683171,22.150294185549001,null,null,null,0,41.68789700339029,null,44.335897963374784,{"$f":"IF(J981=0,1,1000)*AVERAGE(C$63:C981)","v":235.54342666856834},null,{"$f":"(F981+G981)*SUM(F$554:G981)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,231.88573974281735,11.919671496480055,41.68789700339029,0,0,0,{"$f":"IF(SUM(I$554:I981)<($H$40-1),IF((F982+G982)*H982>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B982<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B982),0)","v":0},null,443.88284474438717,423.34272882638692,0.62083763966801053,101.29015139108208,0.96518305563486329,0.40163666712683171,22.150294185549001,null,null,null,0,41.68789700339029,null,44.335897963374784,{"$f":"IF(J982=0,1,1000)*AVERAGE(C$63:C982)","v":235.5394072323862},null,{"$f":"(F982+G982)*SUM(F$554:G982)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,231.88573974281735,11.919671496480055,41.68789700339029,0,0,0,{"$f":"IF(SUM(I$554:I982)<($H$40-1),IF((F983+G983)*H983>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B983<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B983),0)","v":0},null,443.88284474438717,423.34272882638692,0.62083763966801053,101.29015139108208,0.96518305563486329,0.40163666712683171,22.150294185549001,null,null,null,0,41.68789700339029,null,44.335897963374784,{"$f":"IF(J983=0,1,1000)*AVERAGE(C$63:C983)","v":235.53539662043275},null,{"$f":"(F983+G983)*SUM(F$554:G983)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,231.88573974281735,11.919671496480055,41.68789700339029,0,0,0,{"$f":"IF(SUM(I$554:I983)<($H$40-1),IF((F984+G984)*H984>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B984<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B984),0)","v":0},null,443.88284474438717,423.34272882638692,0.62083763966801053,101.29015139108208,0.96518305563486329,0.40163666712683171,22.150294185549001,null,null,null,0,41.68789700339029,null,44.335897963374784,{"$f":"IF(J984=0,1,1000)*AVERAGE(C$63:C984)","v":235.53139480368097},null,{"$f":"(F984+G984)*SUM(F$554:G984)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,231.88573974281735,11.919671496480055,41.68789700339029,0,0,0,{"$f":"IF(SUM(I$554:I984)<($H$40-1),IF((F985+G985)*H985>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B985<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B985),0)","v":0},null,443.88284474438717,423.34272882638692,0.62083763966801053,101.29015139108208,0.96518305563486329,0.40163666712683171,22.150294185549001,null,null,null,0,41.68789700339029,null,44.335897963374784,{"$f":"IF(J985=0,1,1000)*AVERAGE(C$63:C985)","v":235.52740175323095},null,{"$f":"(F985+G985)*SUM(F$554:G985)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,231.88573974281735,11.919671496480055,41.68789700339029,0,0,0,{"$f":"IF(SUM(I$554:I985)<($H$40-1),IF((F986+G986)*H986>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B986<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B986),0)","v":0},null,443.88284474438717,423.34272882638692,0.62083763966801053,101.29015139108208,0.96518305563486329,0.40163666712683171,22.150294185549001,null,null,null,0,41.68789700339029,null,44.335897963374784,{"$f":"IF(J986=0,1,1000)*AVERAGE(C$63:C986)","v":235.52341744030926},null,{"$f":"(F986+G986)*SUM(F$554:G986)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,231.88573974281735,11.919671496480055,41.68789700339029,0,0,0,{"$f":"IF(SUM(I$554:I986)<($H$40-1),IF((F987+G987)*H987>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B987<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B987),0)","v":0},null,443.88284474438717,423.34272882638692,0.62083763966801053,101.29015139108208,0.96518305563486329,0.40163666712683171,22.150294185549001,null,null,null,0,41.68789700339029,null,44.335897963374784,{"$f":"IF(J987=0,1,1000)*AVERAGE(C$63:C987)","v":235.51944183626827},null,{"$f":"(F987+G987)*SUM(F$554:G987)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,231.88573974281735,11.919671496480055,41.68789700339029,0,0,0,{"$f":"IF(SUM(I$554:I987)<($H$40-1),IF((F988+G988)*H988>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B988<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B988),0)","v":0},null,443.88284474438717,423.34272882638692,0.62083763966801053,101.29015139108208,0.96518305563486329,0.40163666712683171,22.150294185549001,null,null,null,0,41.68789700339029,null,44.335897963374784,{"$f":"IF(J988=0,1,1000)*AVERAGE(C$63:C988)","v":235.51547491258546},null,{"$f":"(F988+G988)*SUM(F$554:G988)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,231.88573974281735,11.919671496480055,41.68789700339029,0,0,0,{"$f":"IF(SUM(I$554:I988)<($H$40-1),IF((F989+G989)*H989>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B989<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B989),0)","v":0},null,443.88284474438717,423.34272882638692,0.62083763966801053,101.29015139108208,0.96518305563486329,0.40163666712683171,22.150294185549001,null,null,null,0,41.68789700339029,null,44.335897963374784,{"$f":"IF(J989=0,1,1000)*AVERAGE(C$63:C989)","v":235.51151664086268},null,{"$f":"(F989+G989)*SUM(F$554:G989)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,231.88573974281735,11.919671496480055,41.68789700339029,0,0,0,{"$f":"IF(SUM(I$554:I989)<($H$40-1),IF((F990+G990)*H990>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B990<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B990),0)","v":0},null,443.88284474438717,423.34272882638692,0.62083763966801053,101.29015139108208,0.96518305563486329,0.40163666712683171,22.150294185549001,null,null,null,0,41.68789700339029,null,44.335897963374784,{"$f":"IF(J990=0,1,1000)*AVERAGE(C$63:C990)","v":235.50756699282559},null,{"$f":"(F990+G990)*SUM(F$554:G990)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,231.88573974281735,11.919671496480055,41.68789700339029,0,0,0,{"$f":"IF(SUM(I$554:I990)<($H$40-1),IF((F991+G991)*H991>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B991<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B991),0)","v":0},null,443.88284474438717,423.34272882638692,0.62083763966801053,101.29015139108208,0.96518305563486329,0.40163666712683171,22.150294185549001,null,null,null,0,41.68789700339029,null,44.335897963374784,{"$f":"IF(J991=0,1,1000)*AVERAGE(C$63:C991)","v":235.50362594032285},null,{"$f":"(F991+G991)*SUM(F$554:G991)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,231.88573974281735,11.919671496480055,41.68789700339029,0,0,0,{"$f":"IF(SUM(I$554:I991)<($H$40-1),IF((F992+G992)*H992>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B992<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B992),0)","v":0},null,443.88284474438717,423.34272882638692,0.62083763966801053,101.29015139108208,0.96518305563486329,0.40163666712683171,22.150294185549001,null,null,null,0,41.68789700339029,null,44.335897963374784,{"$f":"IF(J992=0,1,1000)*AVERAGE(C$63:C992)","v":235.49969345532557},null,{"$f":"(F992+G992)*SUM(F$554:G992)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,231.88573974281735,11.919671496480055,41.68789700339029,0,0,0,{"$f":"IF(SUM(I$554:I992)<($H$40-1),IF((F993+G993)*H993>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B993<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B993),0)","v":0},null,443.88284474438717,423.34272882638692,0.62083763966801053,101.29015139108208,0.96518305563486329,0.40163666712683171,22.150294185549001,null,null,null,0,41.68789700339029,null,44.335897963374784,{"$f":"IF(J993=0,1,1000)*AVERAGE(C$63:C993)","v":235.4957695099265},null,{"$f":"(F993+G993)*SUM(F$554:G993)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,231.88573974281735,11.919671496480055,41.68789700339029,0,0,0,{"$f":"IF(SUM(I$554:I993)<($H$40-1),IF((F994+G994)*H994>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B994<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B994),0)","v":0},null,443.88284474438717,423.34272882638692,0.62083763966801053,101.29015139108208,0.96518305563486329,0.40163666712683171,22.150294185549001,null,null,null,0,41.68789700339029,null,44.335897963374784,{"$f":"IF(J994=0,1,1000)*AVERAGE(C$63:C994)","v":235.49185407633962},null,{"$f":"(F994+G994)*SUM(F$554:G994)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,231.88573974281735,11.919671496480055,41.68789700339029,0,0,0,{"$f":"IF(SUM(I$554:I994)<($H$40-1),IF((F995+G995)*H995>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B995<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B995),0)","v":0},null,443.88284474438717,423.34272882638692,0.62083763966801053,101.29015139108208,0.96518305563486329,0.40163666712683171,22.150294185549001,null,null,null,0,41.68789700339029,null,44.335897963374784,{"$f":"IF(J995=0,1,1000)*AVERAGE(C$63:C995)","v":235.48794712689917},null,{"$f":"(F995+G995)*SUM(F$554:G995)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,231.88573974281735,11.919671496480055,41.68789700339029,0,0,0,{"$f":"IF(SUM(I$554:I995)<($H$40-1),IF((F996+G996)*H996>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B996<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B996),0)","v":0},null,443.88284474438717,423.34272882638692,0.62083763966801053,101.29015139108208,0.96518305563486329,0.40163666712683171,22.150294185549001,null,null,null,0,41.68789700339029,null,44.335897963374784,{"$f":"IF(J996=0,1,1000)*AVERAGE(C$63:C996)","v":235.48404863405923},null,{"$f":"(F996+G996)*SUM(F$554:G996)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,231.88573974281735,11.919671496480055,41.68789700339029,0,0,0,{"$f":"IF(SUM(I$554:I996)<($H$40-1),IF((F997+G997)*H997>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B997<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B997),0)","v":0},null,443.88284474438717,423.34272882638692,0.62083763966801053,101.29015139108208,0.96518305563486329,0.40163666712683171,22.150294185549001,null,null,null,0,41.68789700339029,null,44.335897963374784,{"$f":"IF(J997=0,1,1000)*AVERAGE(C$63:C997)","v":235.48015857039303},null,{"$f":"(F997+G997)*SUM(F$554:G997)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,231.88573974281735,11.919671496480055,41.68789700339029,0,0,0,{"$f":"IF(SUM(I$554:I997)<($H$40-1),IF((F998+G998)*H998>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B998<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B998),0)","v":0},null,443.88284474438717,423.34272882638692,0.62083763966801053,101.29015139108208,0.96518305563486329,0.40163666712683171,22.150294185549001,null,null,null,0,41.68789700339029,null,44.335897963374784,{"$f":"IF(J998=0,1,1000)*AVERAGE(C$63:C998)","v":235.47627690859218},null,{"$f":"(F998+G998)*SUM(F$554:G998)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,231.88573974281735,11.919671496480055,41.68789700339029,0,0,0,{"$f":"IF(SUM(I$554:I998)<($H$40-1),IF((F999+G999)*H999>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B999<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B999),0)","v":0},null,443.88284474438717,423.34272882638692,0.62083763966801053,101.29015139108208,0.96518305563486329,0.40163666712683171,22.150294185549001,null,null,null,0,41.68789700339029,null,44.335897963374784,{"$f":"IF(J999=0,1,1000)*AVERAGE(C$63:C999)","v":235.47240362146619},null,{"$f":"(F999+G999)*SUM(F$554:G999)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,231.88573974281735,11.919671496480055,41.68789700339029,0,0,0,{"$f":"IF(SUM(I$554:I999)<($H$40-1),IF((F1000+G1000)*H1000>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B1000<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1000),0)","v":0},null,443.88284474438717,423.34272882638692,0.62083763966801053,101.29015139108208,0.96518305563486329,0.40163666712683171,22.150294185549001,null,null,null,0,41.68789700339029,null,44.335897963374784,{"$f":"IF(J1000=0,1,1000)*AVERAGE(C$63:C1000)","v":235.46853868194177},null,{"$f":"(F1000+G1000)*SUM(F$554:G1000)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,231.88573974281735,11.919671496480055,41.68789700339029,0,0,0,{"$f":"IF(SUM(I$554:I1000)<($H$40-1),IF((F1001+G1001)*H1001>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B1001<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1001),0)","v":0},null,443.88284474438717,423.34272882638692,0.62083763966801053,101.29015139108208,0.96518305563486329,0.40163666712683171,22.150294185549001,null,null,null,0,41.68789700339029,null,44.335897963374784,{"$f":"IF(J1001=0,1,1000)*AVERAGE(C$63:C1001)","v":235.46468206306218},null,{"$f":"(F1001+G1001)*SUM(F$554:G1001)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,231.88573974281735,11.919671496480055,41.68789700339029,0,0,0,{"$f":"IF(SUM(I$554:I1001)<($H$40-1),IF((F1002+G1002)*H1002>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B1002<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1002),0)","v":0},null,443.88284474438717,423.34272882638692,0.62083763966801053,101.29015139108208,0.96518305563486329,{"$f":"(1.1-0.1*U1002^($R$24*($H$24+273)^4 +$S$24*($H$24+273)^3 + $T$24*($H$24+273)^2 + $U$24*($H$24+273) + $V$24))*V$550","v":0.40163666712683171},22.150294185549001,null,null,null,0,41.68789700339029,null,44.335897963374784,{"$f":"IF(J1002=0,1,1000)*AVERAGE(C$63:C1002)","v":235.46083373798666},null,{"$f":"(F1002+G1002)*SUM(F$554:G1002)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,231.88573974281735,11.919671496480055,41.68789700339029,0,0,0,{"$f":"IF(SUM(I$554:I1002)<($H$40-1),IF((F1003+G1003)*H1003>0,1,0),0)","v":0},{"$f":"IF(OR(I1003=1,J1002 =1), 1,0)","v":0},0,0,0,30,{"$f":"IF(B1003<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1003),0)","v":0},null,443.88284474438717,423.34272882638692,0.62083763966801053,101.29015139108208,0.96518305563486329,0.40163666712683171,22.150294185549001,null,null,null,0,41.68789700339029,null,44.335897963374784,{"$f":"IF(J1003=0,1,1000)*AVERAGE(C$63:C1003)","v":235.45699367998969},null,{"$f":"(F1003+G1003)*SUM(F$554:G1003)","v":0},{"$f":"IF((F1003+G1003)=0,0,B1003)","v":0},0,0,0,0,0,0,0,{"$f":"IF($AG1003=8,$AH1003,0)","v":0}]
[null,{"$f":"IF(ROUND(B1003,1)=H$48,H$48,IF(B1003<$H$48,B1003+1/12,B1003))","v":30},{"$f":"IF(B1003<H$48,IF(I1003<1,C1003*(1-$H$22/12), $C$63),C1003)","v":231.88573974281735},11.919671496480055,41.68789700339029,0,{"$f":"IF(ROUND(B1004,1)=H$48-5,IF(E1004-(E1003-E1004)*60<1,1,0),IF(E1004-(E1003-E1004)<0,1,0))","v":0},{"$f":"IF(ROUND(H$48-B1004,2)<5,0,1)","v":0},{"$f":"IF(SUM(I$554:I1003)<($H$40-1),IF((F1004+G1004)*H1004>0,1,0),0)","v":0},0,0,{"$f":"IF(B1004<H$48,E1004/((1+$H$38)^B1004),0)","v":0},{"$f":"IF(B1004<H$48,($H$33/1000)/((1+$H$38)^B1004),0)","v":0},{"$f":"IF(J1004<1, B1004,N1003)","v":30},{"$f":"IF(B1004<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1004),0)","v":0},null,443.88284474438717,423.34272882638692,0.62083763966801053,101.29015139108208,0.96518305563486329,0.40163666712683171,22.150294185549001,null,null,null,0,41.68789700339029,null,44.335897963374784,{"$f":"IF(J1004=0,1,1000)*AVERAGE(C$63:C1004)","v":235.45316186246052},null,{"$f":"(F1004+G1004)*SUM(F$554:G1004)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,231.88573974281735,11.919671496480055,41.68789700339029,0,0,0,{"$f":"IF(SUM(I$554:I1004)<($H$40-1),IF((F1005+G1005)*H1005>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B1005<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1005),0)","v":0},null,443.88284474438717,423.34272882638692,0.62083763966801053,101.29015139108208,0.96518305563486329,0.40163666712683171,22.150294185549001,null,null,null,0,41.68789700339029,null,44.335897963374784,{"$f":"IF(J1005=0,1,1000)*AVERAGE(C$63:C1005)","v":235.44933825890249},null,{"$f":"(F1005+G1005)*SUM(F$554:G1005)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,231.88573974281735,11.919671496480055,41.68789700339029,0,0,0,{"$f":"IF(SUM(I$554:I1005)<($H$40-1),IF((F1006+G1006)*H1006>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B1006<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1006),0)","v":0},null,443.88284474438717,423.34272882638692,0.62083763966801053,101.29015139108208,0.96518305563486329,0.40163666712683171,22.150294185549001,null,null,null,0,41.68789700339029,null,44.335897963374784,{"$f":"IF(J1006=0,1,1000)*AVERAGE(C$63:C1006)","v":235.44552284293235},null,{"$f":"(F1006+G1006)*SUM(F$554:G1006)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,231.88573974281735,11.919671496480055,41.68789700339029,0,0,0,{"$f":"IF(SUM(I$554:I1006)<($H$40-1),IF((F1007+G1007)*H1007>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B1007<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1007),0)","v":0},null,443.88284474438717,423.34272882638692,0.62083763966801053,101.29015139108208,0.96518305563486329,0.40163666712683171,22.150294185549001,null,null,null,0,41.68789700339029,null,44.335897963374784,{"$f":"IF(J1007=0,1,1000)*AVERAGE(C$63:C1007)","v":235.44171558827981},null,{"$f":"(F1007+G1007)*SUM(F$554:G1007)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,231.88573974281735,11.919671496480055,41.68789700339029,0,0,0,{"$f":"IF(SUM(I$554:I1007)<($H$40-1),IF((F1008+G1008)*H1008>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B1008<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1008),0)","v":0},null,443.88284474438717,423.34272882638692,0.62083763966801053,101.29015139108208,0.96518305563486329,0.40163666712683171,22.150294185549001,null,null,null,0,41.68789700339029,null,44.335897963374784,{"$f":"IF(J1008=0,1,1000)*AVERAGE(C$63:C1008)","v":235.4379164687868},null,{"$f":"(F1008+G1008)*SUM(F$554:G1008)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,231.88573974281735,11.919671496480055,41.68789700339029,0,0,0,{"$f":"IF(SUM(I$554:I1008)<($H$40-1),IF((F1009+G1009)*H1009>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B1009<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1009),0)","v":0},null,443.88284474438717,423.34272882638692,0.62083763966801053,101.29015139108208,0.96518305563486329,0.40163666712683171,22.150294185549001,null,null,null,0,41.68789700339029,null,44.335897963374784,{"$f":"IF(J1009=0,1,1000)*AVERAGE(C$63:C1009)","v":235.43412545840687},null,{"$f":"(F1009+G1009)*SUM(F$554:G1009)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,231.88573974281735,11.919671496480055,41.68789700339029,0,0,0,{"$f":"IF(SUM(I$554:I1009)<($H$40-1),IF((F1010+G1010)*H1010>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B1010<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1010),0)","v":0},null,443.88284474438717,423.34272882638692,0.62083763966801053,101.29015139108208,0.96518305563486329,0.40163666712683171,22.150294185549001,null,null,null,0,41.68789700339029,null,44.335897963374784,{"$f":"IF(J1010=0,1,1000)*AVERAGE(C$63:C1010)","v":235.43034253120473},null,{"$f":"(F1010+G1010)*SUM(F$554:G1010)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,231.88573974281735,11.919671496480055,41.68789700339029,0,0,0,{"$f":"IF(SUM(I$554:I1010)<($H$40-1),IF((F1011+G1011)*H1011>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B1011<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1011),0)","v":0},null,443.88284474438717,423.34272882638692,0.62083763966801053,101.29015139108208,0.96518305563486329,0.40163666712683171,22.150294185549001,null,null,null,0,41.68789700339029,null,44.335897963374784,{"$f":"IF(J1011=0,1,1000)*AVERAGE(C$63:C1011)","v":235.42656766135553},null,{"$f":"(F1011+G1011)*SUM(F$554:G1011)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,231.88573974281735,11.919671496480055,41.68789700339029,0,0,0,{"$f":"IF(SUM(I$554:I1011)<($H$40-1),IF((F1012+G1012)*H1012>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B1012<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1012),0)","v":0},null,443.88284474438717,423.34272882638692,0.62083763966801053,101.29015139108208,0.96518305563486329,0.40163666712683171,22.150294185549001,null,null,null,0,41.68789700339029,null,44.335897963374784,{"$f":"IF(J1012=0,1,1000)*AVERAGE(C$63:C1012)","v":235.42280082314431},null,{"$f":"(F1012+G1012)*SUM(F$554:G1012)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,231.88573974281735,11.919671496480055,41.68789700339029,0,0,0,{"$f":"IF(SUM(I$554:I1012)<($H$40-1),IF((F1013+G1013)*H1013>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B1013<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1013),0)","v":0},null,443.88284474438717,423.34272882638692,0.62083763966801053,101.29015139108208,0.96518305563486329,0.40163666712683171,22.150294185549001,null,null,null,0,41.68789700339029,null,44.335897963374784,{"$f":"IF(J1013=0,1,1000)*AVERAGE(C$63:C1013)","v":235.41904199096544},null,{"$f":"(F1013+G1013)*SUM(F$554:G1013)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,231.88573974281735,11.919671496480055,41.68789700339029,0,0,0,{"$f":"IF(SUM(I$554:I1013)<($H$40-1),IF((F1014+G1014)*H1014>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B1014<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1014),0)","v":0},null,443.88284474438717,423.34272882638692,0.62083763966801053,101.29015139108208,0.96518305563486329,0.40163666712683171,22.150294185549001,null,null,null,0,41.68789700339029,null,44.335897963374784,{"$f":"IF(J1014=0,1,1000)*AVERAGE(C$63:C1014)","v":235.41529113932194},null,{"$f":"(F1014+G1014)*SUM(F$554:G1014)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,231.88573974281735,11.919671496480055,41.68789700339029,0,0,0,{"$f":"IF(SUM(I$554:I1014)<($H$40-1),IF((F1015+G1015)*H1015>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B1015<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1015),0)","v":0},null,443.88284474438717,423.34272882638692,0.62083763966801053,101.29015139108208,0.96518305563486329,0.40163666712683171,22.150294185549001,null,null,null,0,41.68789700339029,null,44.335897963374784,{"$f":"IF(J1015=0,1,1000)*AVERAGE(C$63:C1015)","v":235.41154824282512},null,{"$f":"(F1015+G1015)*SUM(F$554:G1015)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,231.88573974281735,11.919671496480055,41.68789700339029,0,0,0,{"$f":"IF(SUM(I$554:I1015)<($H$40-1),IF((F1016+G1016)*H1016>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B1016<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1016),0)","v":0},null,443.88284474438717,423.34272882638692,0.62083763966801053,101.29015139108208,0.96518305563486329,0.40163666712683171,22.150294185549001,null,null,null,0,41.68789700339029,null,44.335897963374784,{"$f":"IF(J1016=0,1,1000)*AVERAGE(C$63:C1016)","v":235.40781327619374},null,{"$f":"(F1016+G1016)*SUM(F$554:G1016)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,231.88573974281735,11.919671496480055,41.68789700339029,0,0,0,{"$f":"IF(SUM(I$554:I1016)<($H$40-1),IF((F1017+G1017)*H1017>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B1017<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1017),0)","v":0},null,443.88284474438717,423.34272882638692,0.62083763966801053,101.29015139108208,0.96518305563486329,0.40163666712683171,22.150294185549001,null,null,null,0,41.68789700339029,null,44.335897963374784,{"$f":"IF(J1017=0,1,1000)*AVERAGE(C$63:C1017)","v":235.40408621425365},null,{"$f":"(F1017+G1017)*SUM(F$554:G1017)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,231.88573974281735,11.919671496480055,41.68789700339029,0,0,0,{"$f":"IF(SUM(I$554:I1017)<($H$40-1),IF((F1018+G1018)*H1018>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B1018<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1018),0)","v":0},null,443.88284474438717,423.34272882638692,0.62083763966801053,101.29015139108208,0.96518305563486329,0.40163666712683171,22.150294185549001,null,null,null,0,41.68789700339029,null,44.335897963374784,{"$f":"IF(J1018=0,1,1000)*AVERAGE(C$63:C1018)","v":235.40036703193709},null,{"$f":"(F1018+G1018)*SUM(F$554:G1018)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,231.88573974281735,11.919671496480055,41.68789700339029,0,0,0,{"$f":"IF(SUM(I$554:I1018)<($H$40-1),IF((F1019+G1019)*H1019>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B1019<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1019),0)","v":0},null,443.88284474438717,423.34272882638692,0.62083763966801053,101.29015139108208,0.96518305563486329,0.40163666712683171,22.150294185549001,null,null,null,0,41.68789700339029,null,44.335897963374784,{"$f":"IF(J1019=0,1,1000)*AVERAGE(C$63:C1019)","v":235.39665570428227},null,{"$f":"(F1019+G1019)*SUM(F$554:G1019)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,231.88573974281735,11.919671496480055,41.68789700339029,0,0,0,{"$f":"IF(SUM(I$554:I1019)<($H$40-1),IF((F1020+G1020)*H1020>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B1020<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1020),0)","v":0},null,443.88284474438717,423.34272882638692,0.62083763966801053,101.29015139108208,0.96518305563486329,0.40163666712683171,22.150294185549001,null,null,null,0,41.68789700339029,null,44.335897963374784,{"$f":"IF(J1020=0,1,1000)*AVERAGE(C$63:C1020)","v":235.39295220643262},null,{"$f":"(F1020+G1020)*SUM(F$554:G1020)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,231.88573974281735,11.919671496480055,41.68789700339029,0,0,0,{"$f":"IF(SUM(I$554:I1020)<($H$40-1),IF((F1021+G1021)*H1021>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B1021<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1021),0)","v":0},null,443.88284474438717,423.34272882638692,0.62083763966801053,101.29015139108208,0.96518305563486329,0.40163666712683171,22.150294185549001,null,null,null,0,41.68789700339029,null,44.335897963374784,{"$f":"IF(J1021=0,1,1000)*AVERAGE(C$63:C1021)","v":235.38925651363638},null,{"$f":"(F1021+G1021)*SUM(F$554:G1021)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,231.88573974281735,11.919671496480055,41.68789700339029,0,0,0,{"$f":"IF(SUM(I$554:I1021)<($H$40-1),IF((F1022+G1022)*H1022>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B1022<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1022),0)","v":0},null,443.88284474438717,423.34272882638692,0.62083763966801053,101.29015139108208,0.96518305563486329,0.40163666712683171,22.150294185549001,null,null,null,0,41.68789700339029,null,44.335897963374784,{"$f":"IF(J1022=0,1,1000)*AVERAGE(C$63:C1022)","v":235.38556860124604},null,{"$f":"(F1022+G1022)*SUM(F$554:G1022)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,231.88573974281735,11.919671496480055,41.68789700339029,0,0,0,{"$f":"IF(SUM(I$554:I1022)<($H$40-1),IF((F1023+G1023)*H1023>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B1023<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1023),0)","v":0},null,443.88284474438717,423.34272882638692,0.62083763966801053,101.29015139108208,0.96518305563486329,0.40163666712683171,22.150294185549001,null,null,null,0,41.68789700339029,null,44.335897963374784,{"$f":"IF(J1023=0,1,1000)*AVERAGE(C$63:C1023)","v":235.3818884447177},null,{"$f":"(F1023+G1023)*SUM(F$554:G1023)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,231.88573974281735,11.919671496480055,41.68789700339029,0,0,0,{"$f":"IF(SUM(I$554:I1023)<($H$40-1),IF((F1024+G1024)*H1024>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B1024<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1024),0)","v":0},null,443.88284474438717,423.34272882638692,0.62083763966801053,101.29015139108208,0.96518305563486329,0.40163666712683171,22.150294185549001,null,null,null,0,41.68789700339029,null,44.335897963374784,{"$f":"IF(J1024=0,1,1000)*AVERAGE(C$63:C1024)","v":235.37821601961065},null,{"$f":"(F1024+G1024)*SUM(F$554:G1024)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,231.88573974281735,11.919671496480055,41.68789700339029,0,0,0,{"$f":"IF(SUM(I$554:I1024)<($H$40-1),IF((F1025+G1025)*H1025>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B1025<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1025),0)","v":0},null,443.88284474438717,423.34272882638692,0.62083763966801053,101.29015139108208,0.96518305563486329,0.40163666712683171,22.150294185549001,null,null,null,0,41.68789700339029,null,44.335897963374784,{"$f":"IF(J1025=0,1,1000)*AVERAGE(C$63:C1025)","v":235.37455130158673},null,{"$f":"(F1025+G1025)*SUM(F$554:G1025)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,231.88573974281735,11.919671496480055,41.68789700339029,0,0,0,{"$f":"IF(SUM(I$554:I1025)<($H$40-1),IF((F1026+G1026)*H1026>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B1026<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1026),0)","v":0},null,443.88284474438717,423.34272882638692,0.62083763966801053,101.29015139108208,0.96518305563486329,0.40163666712683171,22.150294185549001,null,null,null,0,41.68789700339029,null,44.335897963374784,{"$f":"IF(J1026=0,1,1000)*AVERAGE(C$63:C1026)","v":235.37089426640981},null,{"$f":"(F1026+G1026)*SUM(F$554:G1026)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,231.88573974281735,11.919671496480055,41.68789700339029,0,0,0,{"$f":"IF(SUM(I$554:I1026)<($H$40-1),IF((F1027+G1027)*H1027>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B1027<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1027),0)","v":0},null,443.88284474438717,423.34272882638692,0.62083763966801053,101.29015139108208,0.96518305563486329,0.40163666712683171,22.150294185549001,null,null,null,0,41.68789700339029,null,44.335897963374784,{"$f":"IF(J1027=0,1,1000)*AVERAGE(C$63:C1027)","v":235.36724488994531},null,{"$f":"(F1027+G1027)*SUM(F$554:G1027)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,231.88573974281735,11.919671496480055,41.68789700339029,0,0,0,{"$f":"IF(SUM(I$554:I1027)<($H$40-1),IF((F1028+G1028)*H1028>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B1028<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1028),0)","v":0},null,443.88284474438717,423.34272882638692,0.62083763966801053,101.29015139108208,0.96518305563486329,0.40163666712683171,22.150294185549001,null,null,null,0,41.68789700339029,null,44.335897963374784,{"$f":"IF(J1028=0,1,1000)*AVERAGE(C$63:C1028)","v":235.3636031481596},null,{"$f":"(F1028+G1028)*SUM(F$554:G1028)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,231.88573974281735,11.919671496480055,41.68789700339029,0,0,0,{"$f":"IF(SUM(I$554:I1028)<($H$40-1),IF((F1029+G1029)*H1029>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B1029<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1029),0)","v":0},null,443.88284474438717,423.34272882638692,0.62083763966801053,101.29015139108208,0.96518305563486329,0.40163666712683171,22.150294185549001,null,null,null,0,41.68789700339029,null,44.335897963374784,{"$f":"IF(J1029=0,1,1000)*AVERAGE(C$63:C1029)","v":235.35996901711951},null,{"$f":"(F1029+G1029)*SUM(F$554:G1029)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,231.88573974281735,11.919671496480055,41.68789700339029,0,0,0,{"$f":"IF(SUM(I$554:I1029)<($H$40-1),IF((F1030+G1030)*H1030>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B1030<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1030),0)","v":0},null,443.88284474438717,423.34272882638692,0.62083763966801053,101.29015139108208,0.96518305563486329,0.40163666712683171,22.150294185549001,null,null,null,0,41.68789700339029,null,44.335897963374784,{"$f":"IF(J1030=0,1,1000)*AVERAGE(C$63:C1030)","v":235.35634247299186},null,{"$f":"(F1030+G1030)*SUM(F$554:G1030)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,231.88573974281735,11.919671496480055,41.68789700339029,0,0,0,{"$f":"IF(SUM(I$554:I1030)<($H$40-1),IF((F1031+G1031)*H1031>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B1031<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1031),0)","v":0},null,443.88284474438717,423.34272882638692,0.62083763966801053,101.29015139108208,0.96518305563486329,0.40163666712683171,22.150294185549001,null,null,null,0,41.68789700339029,null,44.335897963374784,{"$f":"IF(J1031=0,1,1000)*AVERAGE(C$63:C1031)","v":235.35272349204274},null,{"$f":"(F1031+G1031)*SUM(F$554:G1031)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,231.88573974281735,11.919671496480055,41.68789700339029,0,0,0,{"$f":"IF(SUM(I$554:I1031)<($H$40-1),IF((F1032+G1032)*H1032>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B1032<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1032),0)","v":0},null,443.88284474438717,423.34272882638692,0.62083763966801053,101.29015139108208,0.96518305563486329,0.40163666712683171,22.150294185549001,null,null,null,0,41.68789700339029,null,44.335897963374784,{"$f":"IF(J1032=0,1,1000)*AVERAGE(C$63:C1032)","v":235.3491120506373},null,{"$f":"(F1032+G1032)*SUM(F$554:G1032)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,231.88573974281735,11.919671496480055,41.68789700339029,0,0,0,{"$f":"IF(SUM(I$554:I1032)<($H$40-1),IF((F1033+G1033)*H1033>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B1033<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1033),0)","v":0},null,443.88284474438717,423.34272882638692,0.62083763966801053,101.29015139108208,0.96518305563486329,0.40163666712683171,22.150294185549001,null,null,null,0,41.68789700339029,null,44.335897963374784,{"$f":"IF(J1033=0,1,1000)*AVERAGE(C$63:C1033)","v":235.34550812523892},null,{"$f":"(F1033+G1033)*SUM(F$554:G1033)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,231.88573974281735,11.919671496480055,41.68789700339029,{"$f":"IF(B1034>H$48-5,0,IF(C1034 <= $C$554- $H$35,1,0))","v":0},0,0,{"$f":"IF(SUM(I$554:I1033)<($H$40-1),IF((F1034+G1034)*H1034>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B1034<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1034),0)","v":0},null,443.88284474438717,423.34272882638692,0.62083763966801053,101.29015139108208,0.96518305563486329,0.40163666712683171,{"$f":"E1034-E543","v":22.150294185549001},null,null,null,0,41.68789700339029,null,44.335897963374784,{"$f":"IF(J1034=0,1,1000)*AVERAGE(C$63:C1034)","v":235.34191169240896},null,{"$f":"(F1034+G1034)*SUM(F$554:G1034)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,"SUMS:",{"$f":"SUM(I554:I1034)","v":0},null,{"$f":"SUM(K554:K1034)","v":0},{"$f":"SUM(L554:L1034)","v":7279.6582752684062},{"$f":"SUM(M554:M1034)","v":7731.3808571345508},{"$f":"N1034","v":30},{"$f":"SUM(O554:O1034)","v":12.608963995651742}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(F1036=0,0,B1036)","v":0},0,0,0,0,0,0,0]
[]
[]
[null,null,"Inserted the variable delta T allowed from the fit of the NGGPP end of run.",null,null,null,null,null,null,null,"2005-05-02"]
[null,null,"Col C, Plant .Be, is function of available energy and initial 2nd law efficiency.  ",null,null,null,null,null,null,null,"2008-03-06"]
[null,null,"Change worksheet cell formatting",null,null,null,null,null,null,null,"2008-05-28"]
[null,null,"EGS Modification",null,null,null,null,null,null,null,"2008-07-28"]
[null,null,"Monthly increments",null,null,null,null,null,null,null,"2008-08-14"]
[null,null,"Modified plant efficiency vs temp",null,null,null,null,null,null,null,"2009-04-21"]
[null,null,"Modified replacement calculation; added max temp decline calc",null,null,null,null,null,null,null,"2009-07-16"]
[null,null,"Changed links to input for new user interface",null,null,null,null,null,null,null,"2010-09-17"]

{"sheet":"DrwDwn Summary","index":28,"n_rows":98,"n_cols":21,"rows_kept":98,"cut":false,"hidden":true,"merged":[]}
[null,"THIS WORKSHEET SUMMARIZES THE EFFECT OF TEMPERATURE DECLINE ON POWER PRODUCTION AND RESERVOIR REPLACEMENT COSTS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"life",{"$f":"'EERE COE'!D7","v":20},{"$f":"'EERE COE'!D151","v":30}]
[null,null,"Well Field Replacement Cost (if necessary)",null,null,null,null,null,"Thermal Decline Defined by:",{"$f":"'Input A1'!T267","v":"Annual Decline Rate"},null,null,null,null,null,null,"Utilization Factor",{"$f":"'EERE COE'!D10","v":0.95}]
[null,null,null,"Reference","Improved",null,null,null,"Conversion System:",{"$f":"'Input A1'!T398","v":"Flash"},null,null,null,null,null,null,"UF decline rate",{"$f":"'EERE COE'!D40","v":1.2251080238974255E-2}]
[null,null,"Binary",{"$f":"'LCOE Binary'!Q71","v":86615.771152469868},{"$f":"'LCOE Binary'!R71","v":37911.16064175083},null,null,null,null,null,null,null,null,null,null,null,"discount rate",{"$f":"'EERE COE'!D8","v":7.0000000000000007E-2}]
[null,null,"Flash",{"$f":"'LCOE Flash'!Q71","v":86615.771152469868},{"$f":"'LCOE Flash'!R71","v":37911.16064175083},null,null,null,null,null,null,null,null,null,null,null,"power sales",{"$f":"'Summary A1'!H279","v":25}]
[]
[null,"REFERENCE SCENARIO",null,null,null,null,null,null,null,null,{"$f":"IF(J3=\"flash\",D5,D4)","v":86615.771152469868},"replacement cost"]
[null,"Year","Binary Avg Pwr -Decline Rate","sum of reservoirs replaced","Binary Avg Pwr- fracture system","sum of reservoirs replaced","Flash Avg Pwr - Decline Rate","sum of reservoirs replaced",null,"average power","reservoir replacement costs","Binary EOY Output","Flash EOY Output","EOY Output","yr","EOY Output","Mid yr output","declining UF","EOY Output","Mid yr output","declining UF"]
[null,0,{"$f":"('Reservoir B1'!E63)","v":25.000000000000007},null,null,null,{"$f":"('Reservoir F1'!E63)","v":24.999793844898043},null,null,null,null,{"$f":"'Reservoir B1'!E63","v":25.000000000000007},{"$f":"'Reservoir F1'!E63","v":24.999793844898043},{"$f":"IF(J$3=\"Flash\",'Reservoir F1'!E63,'Reservoir B1'!E63)","v":24.999793844898043},0,{"$f":"N9/R$5","v":0.99999175379592176},{"$f":"C9/30","v":0.83333333333333359},{"$f":"(Q9)","v":0.83333333333333359},{"$f":"(P9*8760*$R$2)/(1+$R$4)^$O9","v":8321.9313750896617},{"$f":"(Q9*8760*$R$2)/(1+$R$4)^$O9","v":6935.0000000000018},6935.0000000000018]
[null,{"$f":"IF(R$1<B9+1,R$1,0.5)","v":0.5},{"$f":"IF(R$1=B10,'Reservoir B1'!E63,AVERAGE('Reservoir B1'!E63:E74))","v":24.858531323069712},{"$f":"SUM('Reservoir B1'!I63:I74)","v":0},{"$f":"AVERAGE('Reservoir B2'!E65:E76)","v":{"$error":"#VALUE!"}},{"$f":"SUM('Reservoir B2'!I65:I76)","v":{"$error":"#VALUE!"}},{"$f":"IF(R1=B10, 'Reservoir F1'!E63,AVERAGE('Reservoir F1'!E63:E74))","v":24.861999988604378},{"$f":"SUM('Reservoir F1'!I63:I74)","v":0},null,{"$f":"IF($J$3=\"Flash\",G10,IF($J$2=\"Annual Decline Rate\",C10,E10))","v":24.861999988604378},{"$f":"IF($J$3=\"Flash\",H10,IF($J$2=\"Annual Decline Rate\",D10,F10))*K$7","v":0},{"$f":"'Reservoir B1'!E75","v":24.69097525754335},{"$f":"'Reservoir F1'!E75","v":24.699708745769726},{"$f":"IF(J$3=\"Flash\",'Reservoir F1'!E75,'Reservoir B1'!E75)","v":24.699708745769726},1,{"$f":"N10/R$5","v":0.98798834983078909},{"$f":"C10/30","v":0.82861771076899038},{"$f":"R$9/(1+R$3)^O10","v":0.82324766019177642},{"$f":"(P10*8760*$R$2)/(1+$R$4)^$O10","v":7684.1486423288088},{"$f":"(Q10*8760*$R$2)/(1+$R$4)^$O10","v":6444.6323261864827},6402.8663814167876]
[null,{"$f":"IF(R$1<B10+1,R$1,B10+1)","v":1.5},{"$f":"IF(R$1=B11,'Reservoir B1'!E75,AVERAGE('Reservoir B1'!E75:E86))","v":24.54859590146604},{"$f":"SUM('Reservoir B1'!I75:I86)","v":0},{"$f":"AVERAGE('Reservoir B2'!E77:E88)","v":{"$error":"#VALUE!"}},{"$f":"SUM('Reservoir B2'!I77:I88)","v":{"$error":"#VALUE!"}},{"$f":"IF(R2=B11, 'Reservoir F1'!E75,AVERAGE('Reservoir F1'!E75:E86))","v":24.563320410126078},{"$f":"SUM('Reservoir F1'!I75:I86)","v":0},null,{"$f":"IF(J$3=\"Flash\",G11,IF(J$2=\"Annual Decline Rate\",C11,E11))","v":24.563320410126078},{"$f":"IF($J$3=\"Flash\",H11,IF($J$2=\"Annual Decline Rate\",D11,F11))*K$7","v":0},{"$f":"'Reservoir B1'!E87","v":24.379985590807973},{"$f":"'Reservoir F1'!E87","v":24.402682909608707},{"$f":"IF(J$3=\"Flash\",'Reservoir F1'!E87,'Reservoir B1'!E87)","v":24.402682909608707},2,0.97610731638434833,0.81828653004886798,{"$f":"R$9/(1+R$3)^O11","v":0.8132840520134812},{"$f":"(P11*8760*$R$2)/(1+$R$4)^$O11","v":7095.086983099437},{"$f":"(Q11*8760*$R$2)/(1+$R$4)^$O11","v":5947.9260224182717},{"$f":"(R11*8760*$R$2)/(1+$R$4)^$O11","v":5911.5642246975194}]
[null,{"$f":"IF(R$1<B11+1,R$1,B11+1)","v":2.5},{"$f":"IF(R$1=B12,'Reservoir B1'!E87,AVERAGE('Reservoir B1'!E87:E98))","v":24.23675110514996},{"$f":"SUM('Reservoir B1'!I87:I98)","v":0},{"$f":"AVERAGE('Reservoir B2'!E89:E100)","v":{"$error":"#VALUE!"}},{"$f":"SUM('Reservoir B2'!I89:I100)","v":{"$error":"#VALUE!"}},{"$f":"IF(R3=B12, 'Reservoir F1'!E87,AVERAGE('Reservoir F1'!E87:E98))","v":24.267681628973431},{"$f":"SUM('Reservoir F1'!I87:I98)","v":0},null,24.267681628973431,0,{"$f":"'Reservoir B1'!E99","v":24.067151796535494},{"$f":"'Reservoir F1'!E99","v":24.10867621323596},{"$f":"IF(J$3=\"Flash\",'Reservoir F1'!E99,'Reservoir B1'!E99)","v":24.10867621323596},3,0.96434704852943842,0.80789170350499862,0.80344103146966228,6551.0321987570924,5488.1949095408063,5457.9604666044615]
[null,3.5,{"$f":"IF(R$1=B13,'Reservoir B1'!E99,AVERAGE('Reservoir B1'!E99:E110))","v":23.923116713992201},{"$f":"SUM('Reservoir B1'!I99:I110)","v":0},{"$f":"AVERAGE('Reservoir B2'!E101:E112)","v":{"$error":"#VALUE!"}},{"$f":"SUM('Reservoir B2'!I101:I112)","v":{"$error":"#VALUE!"}},{"$f":"IF(R4=B13, 'Reservoir F1'!E99,AVERAGE('Reservoir F1'!E99:E110))","v":23.975043938057965},{"$f":"SUM('Reservoir F1'!I99:I110)","v":0},null,23.975043938057965,0,{"$f":"'Reservoir B1'!E111","v":23.752592458209406},{"$f":"'Reservoir F1'!E111","v":23.817649436396543},{"$f":"IF(J$3=\"Flash\",'Reservoir F1'!E111,'Reservoir B1'!E111)","v":23.817649436396543},4,0.95270597745586172,0.79743722379974002,0.79371713911135988,6048.553004359298,5062.7805744247235,5039.1624488426205]
[null,4.5,{"$f":"IF(R$1=B14,'Reservoir B1'!E111,AVERAGE('Reservoir B1'!E111:E122))","v":23.607810308099101},{"$f":"SUM('Reservoir B1'!I111:I122)","v":0},{"$f":"AVERAGE('Reservoir B2'!E113:E124)","v":{"$error":"#VALUE!"}},{"$f":"SUM('Reservoir B2'!I113:I124)","v":{"$error":"#VALUE!"}},{"$f":"IF(R5=B14, 'Reservoir F1'!E111,AVERAGE('Reservoir F1'!E111:E122))","v":23.685368520882111},{"$f":"SUM('Reservoir F1'!I111:I122)","v":0},null,23.685368520882111,0,{"$f":"'Reservoir B1'!E123","v":23.43642397533058},{"$f":"'Reservoir F1'!E123","v":23.529564235010312},{"$f":"IF(J$3=\"Flash\",'Reservoir F1'!E123,'Reservoir B1'!E123)","v":23.529564235010312},5,0.94118256940041245,0.78692701026997003,0.78411093315304503,5584.4794677491827,4669.2085832714665,4652.4994714048016]
[null,5.5,{"$f":"IF(R$1=B15,'Reservoir B1'!E123,AVERAGE('Reservoir B1'!E123:E134))","v":23.290947296677867},{"$f":"SUM('Reservoir B1'!I123:I134)","v":0},{"$f":"AVERAGE('Reservoir B2'!E125:E136)","v":{"$error":"#VALUE!"}},{"$f":"SUM('Reservoir B2'!I125:I136)","v":{"$error":"#VALUE!"}},{"$f":"IF(R6=B15, 'Reservoir F1'!E123,AVERAGE('Reservoir F1'!E123:E134))","v":23.398617425190039},{"$f":"SUM('Reservoir F1'!I123:I134)","v":0},null,23.398617425190039,0,{"$f":"'Reservoir B1'!E135","v":23.118760591810698},{"$f":"'Reservoir F1'!E135","v":23.24438311529007},{"$f":"IF(J$3=\"Flash\",'Reservoir F1'!E135,'Reservoir B1'!E135)","v":23.24438311529007},6,0.92977532461160284,0.77636490988926221,0.77462098925884137,5155.8830951106775,4305.1763244064259,4295.5057613579193]
[null,6.5,{"$f":"IF(R$1=B16,'Reservoir B1'!E135,AVERAGE('Reservoir B1'!E135:E146))","v":22.972640946053406},{"$f":"SUM('Reservoir B1'!I135:I146)","v":0},{"$f":"AVERAGE('Reservoir B2'!E137:E148)","v":{"$error":"#VALUE!"}},{"$f":"SUM('Reservoir B2'!I137:I148)","v":{"$error":"#VALUE!"}},{"$f":"IF(R7=B16, 'Reservoir F1'!E135,AVERAGE('Reservoir F1'!E135:E146))","v":23.11475353747235},{"$f":"SUM('Reservoir F1'!I135:I146)","v":0},null,23.11475353747235,0,{"$f":"'Reservoir B1'!E147","v":22.799714423554956},{"$f":"'Reservoir F1'!E147","v":22.962069408697868},{"$f":"IF(J$3=\"Flash\",'Reservoir F1'!E147,'Reservoir B1'!E147)","v":22.962069408697868},7,0.91848277634791475,0.76575469820178022,0.76524590033133622,4760.0584367993988,3968.5416053065401,3965.9047484615344]
[null,7.5,{"$f":"IF(R$1=B17,'Reservoir B1'!E147,AVERAGE('Reservoir B1'!E147:E158))","v":22.653002406901493},{"$f":"SUM('Reservoir B1'!I147:I158)","v":0},{"$f":"AVERAGE('Reservoir B2'!E149:E160)","v":{"$error":"#VALUE!"}},{"$f":"SUM('Reservoir B2'!I149:I160)","v":{"$error":"#VALUE!"}},{"$f":"IF(R8=B17, 'Reservoir F1'!E147,AVERAGE('Reservoir F1'!E147:E158))","v":22.833740558295787},{"$f":"SUM('Reservoir F1'!I147:I158)","v":0},null,22.833740558295787,0,{"$f":"'Reservoir B1'!E159","v":22.479395485294063},{"$f":"'Reservoir F1'!E159","v":22.682587247711059},{"$f":"IF(J$3=\"Flash\",'Reservoir F1'!E159,'Reservoir B1'!E159)","v":22.682587247711059},8,0.90730348990844234,0.75510008023004971,0.75598427630294596,4394.506096979947,3657.31196155308,3661.5945473432666]
[null,8.5,{"$f":"IF(R$1=B18,'Reservoir B1'!E159,AVERAGE('Reservoir B1'!E159:E170))","v":22.332140740760021},{"$f":"SUM('Reservoir B1'!I159:I170)","v":0},{"$f":"AVERAGE('Reservoir B2'!E161:E172)","v":{"$error":"#VALUE!"}},{"$f":"SUM('Reservoir B2'!I161:I172)","v":{"$error":"#VALUE!"}},{"$f":"IF(R9=B18, 'Reservoir F1'!E159,AVERAGE('Reservoir F1'!E159:E170))","v":22.555542978430239},{"$f":"SUM('Reservoir F1'!I159:I170)","v":0},null,22.555542978430239,0,{"$f":"'Reservoir B1'!E171","v":22.15791171672624},{"$f":"'Reservoir F1'!E171","v":22.40590154237097},{"$f":"IF(J$3=\"Flash\",'Reservoir F1'!E171,'Reservoir B1'!E171)","v":22.40590154237097},9,0.89623606169483883,0.74440469135866738,0.7468347439298082,4056.9170395714582,3369.6346373286092,3380.6345536500667]
[null,9.5,{"$f":"IF(R$1=B19,'Reservoir B1'!E171,AVERAGE('Reservoir B1'!E171:E182))","v":22.010162945874722},{"$f":"SUM('Reservoir B1'!I171:I182)","v":0},{"$f":"AVERAGE('Reservoir B2'!E173:E184)","v":{"$error":"#VALUE!"}},{"$f":"SUM('Reservoir B2'!I173:I184)","v":{"$error":"#VALUE!"}},{"$f":"IF(R10=B19, 'Reservoir F1'!E171,AVERAGE('Reservoir F1'!E171:E182))","v":22.280126055745935},{"$f":"SUM('Reservoir F1'!I171:I182)","v":0},null,22.280126055745935,0,{"$f":"'Reservoir B1'!E183","v":21.835369008022006},{"$f":"'Reservoir F1'!E183","v":22.131977957587342},{"$f":"IF(J$3=\"Flash\",'Reservoir F1'!E183,'Reservoir B1'!E183)","v":22.131977957587342},10,0.88527911830349371,0.73367209819582402,0.73779594658816661,3745.1580912780805,3103.7871989668647,3121.2330686981913]
[null,10.5,{"$f":"IF(R$1=B20,'Reservoir B1'!E183,AVERAGE('Reservoir B1'!E183:E194))","v":21.68717398243184},{"$f":"SUM('Reservoir B1'!I183:I194)","v":0},{"$f":"AVERAGE('Reservoir B2'!E185:E196)","v":{"$error":"#VALUE!"}},{"$f":"SUM('Reservoir B2'!I185:I196)","v":{"$error":"#VALUE!"}},{"$f":"IF(R11=B20, 'Reservoir F1'!E183,AVERAGE('Reservoir F1'!E183:E194))","v":22.00745579285487},{"$f":"SUM('Reservoir F1'!I183:I194)","v":0},null,22.00745579285487,0,{"$f":"'Reservoir B1'!E195","v":21.511871224744375},{"$f":"'Reservoir F1'!E195","v":21.860782891173447},{"$f":"IF(J$3=\"Flash\",'Reservoir F1'!E195,'Reservoir B1'!E195)","v":21.860782891173447},11,0.87443131564693788,0.7229057994143947,0.72886654407322182,3457.2585501145063,2858.1687449101937,2881.7358737035324]
[null,11.5,{"$f":"IF(R$1=B21,'Reservoir B1'!E195,AVERAGE('Reservoir B1'!E195:E206))","v":21.363276797226575},{"$f":"SUM('Reservoir B1'!I195:I206)","v":0},{"$f":"AVERAGE('Reservoir B2'!E197:E208)","v":{"$error":"#VALUE!"}},{"$f":"SUM('Reservoir B2'!I197:I208)","v":{"$error":"#VALUE!"}},{"$f":"IF(R12=B21, 'Reservoir F1'!E195,AVERAGE('Reservoir F1'!E195:E206))","v":21.737498915471402},{"$f":"SUM('Reservoir F1'!I195:I206)","v":0},null,21.737498915471402,0,{"$f":"'Reservoir B1'!E207","v":21.187520232228092},{"$f":"'Reservoir F1'!E207","v":21.592283452587051},{"$f":"IF(J$3=\"Flash\",'Reservoir F1'!E207,'Reservoir B1'!E207)","v":21.592283452587051},12,0.86369133810348198,0.71210922657421916,0.72004521240041519,3191.3978148784413,2631.2916772258382,2660.6156807294997]
[null,12.5,{"$f":"IF(R$1=B22,'Reservoir B1'!E207,AVERAGE('Reservoir B1'!E207:E218))","v":21.038572347812075},{"$f":"SUM('Reservoir B1'!I207:I218)","v":0},{"$f":"AVERAGE('Reservoir B2'!E209:E220)","v":{"$error":"#VALUE!"}},{"$f":"SUM('Reservoir B2'!I209:I220)","v":{"$error":"#VALUE!"}},{"$f":"IF(R13=B22, 'Reservoir F1'!E207,AVERAGE('Reservoir F1'!E207:E218))","v":21.470222851467643},{"$f":"SUM('Reservoir F1'!I207:I218)","v":0},null,21.470222851467643,0,{"$f":"'Reservoir B1'!E219","v":20.862415919463142},{"$f":"'Reservoir F1'!E219","v":21.326447442353057},{"$f":"IF(J$3=\"Flash\",'Reservoir F1'!E219,'Reservoir B1'!E219)","v":21.326447442353057},13,0.85305789769412232,0.70128574492706919,0.71133064360911868,2945.8939575186027,2421.77400157586,2456.4623930804973]
[null,13.5,{"$f":"IF(R$1=B23,'Reservoir B1'!E219,AVERAGE('Reservoir B1'!E219:E230))","v":20.713159626170441},{"$f":"SUM('Reservoir B1'!I219:I230)","v":0},{"$f":"AVERAGE('Reservoir B2'!E221:E232)","v":{"$error":"#VALUE!"}},{"$f":"SUM('Reservoir B2'!I221:I232)","v":{"$error":"#VALUE!"}},{"$f":"IF(R14=B23, 'Reservoir F1'!E219,AVERAGE('Reservoir F1'!E219:E230))","v":21.205595710600232},{"$f":"SUM('Reservoir F1'!I219:I230)","v":0},null,21.205595710600232,0,{"$f":"'Reservoir B1'!E231","v":20.536656222522112},{"$f":"'Reservoir F1'!E231","v":21.063243332145603},{"$f":"IF(J$3=\"Flash\",'Reservoir F1'!E231,'Reservoir B1'!E231)","v":21.063243332145603},14,0.84252973328582415,0.6904386542056814,0.70272154556870048,2719.1931663411942,2228.3321242230732,2267.9741130309649]
[null,14.5,{"$f":"IF(R$1=B24,'Reservoir B1'!E231,AVERAGE('Reservoir B1'!E231:E242))","v":20.387135681944329},{"$f":"SUM('Reservoir B1'!I231:I242)","v":0},{"$f":"AVERAGE('Reservoir B2'!E233:E244)","v":{"$error":"#VALUE!"}},{"$f":"SUM('Reservoir B2'!I233:I244)","v":{"$error":"#VALUE!"}},{"$f":"IF(R15=B24, 'Reservoir F1'!E231,AVERAGE('Reservoir F1'!E231:E242))","v":20.943586264885827},{"$f":"SUM('Reservoir F1'!I231:I242)","v":0},null,20.943586264885827,0,{"$f":"'Reservoir B1'!E243","v":20.21033714756668},{"$f":"'Reservoir F1'!E243","v":20.802640245506524},{"$f":"IF(J$3=\"Flash\",'Reservoir F1'!E243,'Reservoir B1'!E243)","v":20.802640245506524},15,0.83210560982026094,0.67957118939814432,0.69421664178693765,2509.8599935283169,2049.7741162846883,2093.9488395457129]
[null,15.5,{"$f":"IF(R$1=B25,'Reservoir B1'!E243,AVERAGE('Reservoir B1'!E243:E254))","v":20.060595645263778},{"$f":"SUM('Reservoir B1'!I243:I254)","v":0},{"$f":"AVERAGE('Reservoir B2'!E245:E256)","v":{"$error":"#VALUE!"}},{"$f":"SUM('Reservoir B2'!I245:I256)","v":{"$error":"#VALUE!"}},{"$f":"IF(R16=B25, 'Reservoir F1'!E243,AVERAGE('Reservoir F1'!E243:E254))","v":20.684163929603475},{"$f":"SUM('Reservoir F1'!I243:I254)","v":0},null,20.684163929603475,0,{"$f":"'Reservoir B1'!E255","v":19.88355279346813},{"$f":"'Reservoir F1'!E255","v":20.544607939179304},{"$f":"IF(J$3=\"Flash\",'Reservoir F1'!E255,'Reservoir B1'!E255)","v":20.544607939179304},16,0.82178431756717218,0.6686865215087926,0.68581467122074657,2316.5683455456488,1884.9934170150179,1933.2768030474313]
[null,16.5,{"$f":"IF(R$1=B26,'Reservoir B1'!E255,AVERAGE('Reservoir B1'!E255:E266))","v":19.733632749201615},{"$f":"SUM('Reservoir B1'!I255:I266)","v":0},{"$f":"AVERAGE('Reservoir B2'!E257:E268)","v":{"$error":"#VALUE!"}},{"$f":"SUM('Reservoir B2'!I257:I268)","v":{"$error":"#VALUE!"}},{"$f":"IF(R17=B26, 'Reservoir F1'!E255,AVERAGE('Reservoir F1'!E255:E266))","v":20.427298744902725},{"$f":"SUM('Reservoir F1'!I255:I266)","v":0},null,20.427298744902725,0,{"$f":"'Reservoir B1'!E267","v":19.556395374072395},{"$f":"'Reservoir F1'!E267","v":20.289116785037468},{"$f":"IF(J$3=\"Flash\",'Reservoir F1'!E267,'Reservoir B1'!E267)","v":20.289116785037468},17,0.81156467140149868,0.65778775830672054,0.67751438808920628,2138.0931597261879,1732.9629494079343,1784.933388349722]
[null,17.5,{"$f":"IF(R$1=B27,'Reservoir B1'!E267,AVERAGE('Reservoir B1'!E267:E278))","v":19.406338351885974},{"$f":"SUM('Reservoir B1'!I267:I278)","v":0},{"$f":"AVERAGE('Reservoir B2'!E269:E280)","v":{"$error":"#VALUE!"}},{"$f":"SUM('Reservoir B2'!I269:I280)","v":{"$error":"#VALUE!"}},{"$f":"IF(R18=B27, 'Reservoir F1'!E267,AVERAGE('Reservoir F1'!E267:E278))","v":20.172961357996993},{"$f":"SUM('Reservoir F1'!I267:I278)","v":0},null,20.172961357996993,0,{"$f":"'Reservoir B1'!E279","v":19.228955240138013},{"$f":"'Reservoir F1'!E279","v":20.03613775258771},{"$f":"IF(J$3=\"Flash\",'Reservoir F1'!E279,'Reservoir B1'!E279)","v":20.03613775258771},18,0.8014455101035084,0.64687794506286578,0.66931456168884251,1973.3027146633826,1592.7296228580315,1647.9726006247711]
[null,18.5,{"$f":"IF(R$1=B28,'Reservoir B1'!E279,AVERAGE('Reservoir B1'!E279:E290))","v":19.078801958298531},{"$f":"SUM('Reservoir B1'!I279:I290)","v":0},{"$f":"AVERAGE('Reservoir B2'!E281:E292)","v":{"$error":"#VALUE!"}},{"$f":"SUM('Reservoir B2'!I281:I292)","v":{"$error":"#VALUE!"}},{"$f":"IF(R19=B28, 'Reservoir F1'!E279,AVERAGE('Reservoir F1'!E279:E290))","v":19.921123005922571},{"$f":"SUM('Reservoir F1'!I279:I290)","v":0},null,19.921123005922571,0,{"$f":"'Reservoir B1'!E291","v":18.901320900972767},{"$f":"'Reservoir F1'!E291","v":19.785642392027803},{"$f":"IF(J$3=\"Flash\",'Reservoir F1'!E291,'Reservoir B1'!E291)","v":19.785642392027803},19,0.7914256956811121,0.63596006527661764,0.66121397621114852,1821.1515260581684,1463.4091990073925,1521.5210327377561]
[null,19.5,{"$f":"IF(R$1=B29,'Reservoir B1'!E291,AVERAGE('Reservoir B1'!E291:E302))","v":18.751111241781896},{"$f":"SUM('Reservoir B1'!I291:I302)","v":0},{"$f":"AVERAGE('Reservoir B2'!E293:E304)","v":{"$error":"#VALUE!"}},{"$f":"SUM('Reservoir B2'!I293:I304)","v":{"$error":"#VALUE!"}},{"$f":"IF(R20=B29, 'Reservoir F1'!E291,AVERAGE('Reservoir F1'!E291:E302))","v":19.671755498844124},{"$f":"SUM('Reservoir F1'!I291:I302)","v":0},null,19.671755498844124,0,{"$f":"'Reservoir B1'!E303","v":18.600892890272249},{"$f":"'Reservoir F1'!E303","v":19.537602817841289},{"$f":"IF(J$3=\"Flash\",'Reservoir F1'!E303,'Reservoir B1'!E303)","v":19.537602817841289},20,{"$f":"N29/R$5","v":0.78150411271365161},0.62503704139272986,0.65321143056231445,1680.6737833669652,1344.181498232138,1404.7722954773074]
[null,20,{"$f":"IF(R$1=B30,'Reservoir B1'!E303,AVERAGE('Reservoir B1'!E303:E314))","v":18.600892890272249},{"$f":"SUM('Reservoir B1'!I303:I314)","v":0},{"$f":"AVERAGE('Reservoir B2'!E305:E316)","v":{"$error":"#VALUE!"}},{"$f":"SUM('Reservoir B2'!I305:I316)","v":{"$error":"#VALUE!"}},{"$f":"IF(R21=B30, 'Reservoir F1'!E303,AVERAGE('Reservoir F1'!E303:E314))","v":19.537602817841286},{"$f":"SUM('Reservoir F1'!I303:I314)","v":0},null,19.537602817841286,0,{"$f":"'Reservoir B1'!E315","v":18.600892890272249},{"$f":"'Reservoir F1'!E315","v":19.537602817841289},{"$f":"IF(J$3=\"Flash\",'Reservoir F1'!E315,'Reservoir B1'!E315)","v":19.537602817841289},21,0.78150411271365161,0.62002976300907497,0.64530573818513792,1570.723162025201,1246.1804027129824,1296.9818751632788]
[null,20,{"$f":"IF(R$1=B31,'Reservoir B1'!E315,AVERAGE('Reservoir B1'!E315:E326))","v":18.600892890272249},{"$f":"SUM('Reservoir B1'!I315:I326)","v":0},{"$f":"AVERAGE('Reservoir B2'!E317:E328)","v":{"$error":"#VALUE!"}},{"$f":"SUM('Reservoir B2'!I317:I328)","v":{"$error":"#VALUE!"}},{"$f":"IF(R22=B31, 'Reservoir F1'!E315,AVERAGE('Reservoir F1'!E315:E326))","v":19.537602817841286},{"$f":"SUM('Reservoir F1'!I315:I326)","v":0},null,19.537602817841286,0,{"$f":"'Reservoir B1'!E327","v":18.600892890272249},{"$f":"'Reservoir F1'!E327","v":19.537602817841289},{"$f":"IF(J$3=\"Flash\",'Reservoir F1'!E327,'Reservoir B1'!E327)","v":19.537602817841289},22,0.78150411271365161,0.62002976300907497,0.63749572688308997,1467.9655719861692,1164.6545819747498,1197.4623858384803]
[null,20,{"$f":"IF(R$1=B32,'Reservoir B1'!E327,AVERAGE('Reservoir B1'!E327:E338))","v":18.600892890272249},{"$f":"SUM('Reservoir B1'!I327:I338)","v":0},{"$f":"AVERAGE('Reservoir B2'!E329:E340)","v":{"$error":"#VALUE!"}},{"$f":"SUM('Reservoir B2'!I329:I340)","v":{"$error":"#VALUE!"}},{"$f":"IF(R23=B32, 'Reservoir F1'!E327,AVERAGE('Reservoir F1'!E327:E338))","v":19.537602817841286},{"$f":"SUM('Reservoir F1'!I327:I338)","v":0},null,19.537602817841286,0,{"$f":"'Reservoir B1'!E339","v":18.600892890272249},{"$f":"'Reservoir F1'!E339","v":19.537602817841289},{"$f":"IF(J$3=\"Flash\",'Reservoir F1'!E339,'Reservoir B1'!E339)","v":19.537602817841289},23,0.78150411271365161,0.62002976300907497,0.62978023864651134,1371.9304411085693,1088.4622261446261,1105.5791857673169]
[null,20,{"$f":"IF(R$1=B33,'Reservoir B1'!E339,AVERAGE('Reservoir B1'!E339:E350))","v":18.600892890272249},{"$f":"SUM('Reservoir B1'!I339:I350)","v":0},{"$f":"AVERAGE('Reservoir B2'!E341:E352)","v":{"$error":"#VALUE!"}},{"$f":"SUM('Reservoir B2'!I341:I352)","v":{"$error":"#VALUE!"}},{"$f":"IF(R24=B33, 'Reservoir F1'!E339,AVERAGE('Reservoir F1'!E339:E350))","v":19.537602817841286},{"$f":"SUM('Reservoir F1'!I339:I350)","v":0},null,19.537602817841286,0,{"$f":"'Reservoir B1'!E351","v":18.600892890272249},{"$f":"'Reservoir F1'!E351","v":19.537602817841289},{"$f":"IF(J$3=\"Flash\",'Reservoir F1'!E351,'Reservoir B1'!E351)","v":19.537602817841289},24,0.78150411271365161,0.62002976300907497,0.62215812948091054,1282.1779823444572,1017.2544169575945,1020.746330287483]
[null,20,{"$f":"IF(R$1=B34,'Reservoir B1'!E351,AVERAGE('Reservoir B1'!E351:E362))","v":18.600892890272249},{"$f":"SUM('Reservoir B1'!I351:I362)","v":0},{"$f":"AVERAGE('Reservoir B2'!E353:E364)","v":{"$error":"#VALUE!"}},{"$f":"SUM('Reservoir B2'!I353:I364)","v":{"$error":"#VALUE!"}},{"$f":"IF(R25=B34, 'Reservoir F1'!E351,AVERAGE('Reservoir F1'!E351:E362))","v":19.537602817841286},{"$f":"SUM('Reservoir F1'!I351:I362)","v":0},null,19.537602817841286,0,{"$f":"'Reservoir B1'!E363","v":18.600892890272249},{"$f":"'Reservoir F1'!E363","v":19.537602817841289},{"$f":"IF(J$3=\"Flash\",'Reservoir F1'!E363,'Reservoir B1'!E363)","v":19.537602817841289},25,0.78150411271365161,0.62002976300907497,0.61462826923734193,1198.2971797611749,950.70506257719103,942.42283520580804]
[null,20,{"$f":"IF(R$1=B35,'Reservoir B1'!E363,AVERAGE('Reservoir B1'!E363:E374))","v":18.600892890272249},{"$f":"SUM('Reservoir B1'!I363:I374)","v":0},{"$f":"AVERAGE('Reservoir B2'!E365:E376)","v":{"$error":"#VALUE!"}},{"$f":"SUM('Reservoir B2'!I365:I376)","v":{"$error":"#VALUE!"}},{"$f":"IF(R26=B35, 'Reservoir F1'!E363,AVERAGE('Reservoir F1'!E363:E374))","v":19.537602817841286},{"$f":"SUM('Reservoir F1'!I363:I374)","v":0},null,19.537602817841286,0,{"$f":"'Reservoir B1'!E375","v":18.600892890272249},{"$f":"'Reservoir F1'!E375","v":19.537602817841289},{"$f":"IF(J$3=\"Flash\",'Reservoir F1'!E375,'Reservoir B1'!E375)","v":19.537602817841289},26,0.78150411271365161,0.62002976300907497,0.6071895414448355,1119.9039063188552,888.50940427774867,870.10922690969892]
[null,20,{"$f":"IF(R$1=B36,'Reservoir B1'!E375,AVERAGE('Reservoir B1'!E375:E386))","v":18.600892890272249},{"$f":"SUM('Reservoir B1'!I375:I386)","v":0},{"$f":"AVERAGE('Reservoir B2'!E377:E388)","v":{"$error":"#VALUE!"}},{"$f":"SUM('Reservoir B2'!I377:I388)","v":{"$error":"#VALUE!"}},{"$f":"IF(R27=B36, 'Reservoir F1'!E375,AVERAGE('Reservoir F1'!E375:E386))","v":19.537602817841286},{"$f":"SUM('Reservoir F1'!I375:I386)","v":0},null,19.537602817841286,0,{"$f":"'Reservoir B1'!E387","v":18.600892890272249},{"$f":"'Reservoir F1'!E387","v":19.537602817841289},{"$f":"IF(J$3=\"Flash\",'Reservoir F1'!E387,'Reservoir B1'!E387)","v":19.537602817841289},27,0.78150411271365161,0.62002976300907497,0.59984084314485397,1046.6391647839766,830.38262082032566,803.34435719403905]
[null,20,{"$f":"IF(R$1=B37,'Reservoir B1'!E387,AVERAGE('Reservoir B1'!E387:E398))","v":18.600892890272249},{"$f":"SUM('Reservoir B1'!I387:I398)","v":0},{"$f":"AVERAGE('Reservoir B2'!E389:E400)","v":{"$error":"#VALUE!"}},{"$f":"SUM('Reservoir B2'!I389:I400)","v":{"$error":"#VALUE!"}},{"$f":"IF(R28=B37, 'Reservoir F1'!E387,AVERAGE('Reservoir F1'!E387:E398))","v":19.537602817841286},{"$f":"SUM('Reservoir F1'!I387:I398)","v":0},null,19.537602817841286,0,{"$f":"'Reservoir B1'!E399","v":18.600892890272249},{"$f":"'Reservoir F1'!E399","v":19.537602817841289},{"$f":"IF(J$3=\"Flash\",'Reservoir F1'!E399,'Reservoir B1'!E399)","v":19.537602817841289},28,0.78150411271365161,0.62002976300907497,0.59258108472775584,978.16744372334279,776.05852413114565,741.70246249150568]
[null,20,{"$f":"IF(R$1=B38,'Reservoir B1'!E399,AVERAGE('Reservoir B1'!E399:E410))","v":18.600892890272249},{"$f":"SUM('Reservoir B1'!I399:I410)","v":0},{"$f":"AVERAGE('Reservoir B2'!E401:E412)","v":{"$error":"#VALUE!"}},{"$f":"SUM('Reservoir B2'!I401:I412)","v":{"$error":"#VALUE!"}},{"$f":"IF(R29=B38, 'Reservoir F1'!E399,AVERAGE('Reservoir F1'!E399:E410))","v":19.537602817841286},{"$f":"SUM('Reservoir F1'!I399:I410)","v":0},null,19.537602817841286,0,{"$f":"'Reservoir B1'!E411","v":18.600892890272249},{"$f":"'Reservoir F1'!E411","v":19.537602817841289},{"$f":"IF(J$3=\"Flash\",'Reservoir F1'!E411,'Reservoir B1'!E411)","v":19.537602817841289},29,0.78150411271365161,0.62002976300907497,0.58540918977123557,914.17518104985311,725.2883403094819,684.79044875283421]
[null,20,{"$f":"IF(R$1=B39,'Reservoir B1'!E411,AVERAGE('Reservoir B1'!E411:E422))","v":18.600892890272249},{"$f":"SUM('Reservoir B1'!I411:I422)","v":0},{"$f":"AVERAGE('Reservoir B2'!E413:E424)","v":{"$error":"#VALUE!"}},{"$f":"SUM('Reservoir B2'!I413:I424)","v":{"$error":"#VALUE!"}},{"$f":"IF(R30=B39, 'Reservoir F1'!E411,AVERAGE('Reservoir F1'!E411:E422))","v":19.537602817841286},{"$f":"SUM('Reservoir F1'!I411:I422)","v":0},null,19.537602817841286,0,{"$f":"'Reservoir B1'!E423","v":18.600892890272249},{"$f":"'Reservoir F1'!E423","v":19.537602817841289},{"$f":"IF(J$3=\"Flash\",'Reservoir F1'!E423,'Reservoir B1'!E423)","v":19.537602817841289},30,0.78150411271365161,0.62002976300907497,0.57832409488071967,854.36932808397489,677.83957038269341,632.24538466255751]
[null,20,{"$f":"IF(R$1=B40,'Reservoir B1'!E423,AVERAGE('Reservoir B1'!E423:E434))","v":18.600892890272249},{"$f":"SUM('Reservoir B1'!I423:I434)","v":0},{"$f":"AVERAGE('Reservoir B2'!E425)","v":{"$error":"#VALUE!"}},{"$f":"SUM('Reservoir B2'!I425)","v":{"$error":"#VALUE!"}},{"$f":"IF(R31=B40, 'Reservoir F1'!E423,AVERAGE('Reservoir F1'!E423:E434))","v":19.537602817841286},{"$f":"SUM('Reservoir F1'!I423:I434)","v":0},null,19.537602817841286,0,{"$f":"'Reservoir B1'!E435","v":18.600892890272249},{"$f":"'Reservoir F1'!E435","v":19.537602817841289},{"$f":"IF(J$3=\"Flash\",'Reservoir F1'!E435,'Reservoir B1'!E435)","v":19.537602817841289},31,{"$f":"N40/R$5","v":0.78150411271365161},{"$f":"C40/30","v":0.62002976300907497},{"$f":"R$9/(1+R$3)^O40","v":0.57132474953169521},{"$f":"(P40*8760*$R$2)/(1+$R$4)^$O40","v":798.47600755511655},{"$f":"(Q40*8760*$R$2)/(1+$R$4)^$O40","v":633.49492559130215},{"$f":"(R40*8760*$R$2)/(1+$R$4)^$O40","v":583.73218720429907}]
[null,{"$f":"IF(R$1<B40+1,R$1,B40+1)","v":20},{"$f":"IF(R$1=B41,'Reservoir B1'!E435,AVERAGE('Reservoir B1'!E435:E446))","v":18.600892890272249},{"$f":"SUM('Reservoir B1'!I435:I446)","v":0},null,null,{"$f":"IF(R32=B41, 'Reservoir F1'!E435,AVERAGE('Reservoir F1'!E435:E446))","v":19.537602817841286},{"$f":"SUM('Reservoir F1'!I435:I446)","v":0},null,{"$f":"IF(J$3=\"Flash\",G41,IF(J$2=\"Annual Decline Rate\",C41,E41))","v":19.537602817841286},{"$f":"IF($J$3=\"Flash\",H41,IF($J$2=\"Annual Decline Rate\",D41,F41))*K$7","v":0},{"$f":"'Reservoir B1'!E447","v":18.600892890272249},{"$f":"'Reservoir F1'!E447","v":19.537602817841289},{"$f":"IF(J$3=\"Flash\",'Reservoir F1'!E447,'Reservoir B1'!E447)","v":19.537602817841289},32,0.78150411271365161,0.62002976300907497,0.56441011591394474,746.23925939730532,592.05133232831975,538.94148481633692]
[null,20,{"$f":"IF(R$1=B42,'Reservoir B1'!E447,AVERAGE('Reservoir B1'!E447:E458))","v":18.600892890272249},{"$f":"SUM('Reservoir B1'!I447:I458)","v":0},null,null,{"$f":"IF(R33=B42, 'Reservoir F1'!E447,AVERAGE('Reservoir F1'!E447:E458))","v":19.537602817841286},{"$f":"SUM('Reservoir F1'!I447:I458)","v":0},null,19.537602817841286,0,{"$f":"'Reservoir B1'!E459","v":18.600892890272249},{"$f":"'Reservoir F1'!E459","v":19.537602817841289},{"$f":"IF(J$3=\"Flash\",'Reservoir F1'!E459,'Reservoir B1'!E459)","v":19.537602817841289},33,0.78150411271365161,0.62002976300907497,0.55757916877766911,697.41986859561234,553.3190021759998,497.58764451065173]
[null,20,{"$f":"IF(R$1=B43,'Reservoir B1'!E459,AVERAGE('Reservoir B1'!E459:E470))","v":18.600892890272249},{"$f":"SUM('Reservoir B1'!I459:I470)","v":0},null,null,{"$f":"IF(R34=B43, 'Reservoir F1'!E459,AVERAGE('Reservoir F1'!E459:E470))","v":19.537602817841286},{"$f":"SUM('Reservoir F1'!I459:I470)","v":0},null,19.537602817841286,0,{"$f":"'Reservoir B1'!E471","v":18.600892890272249},{"$f":"'Reservoir F1'!E471","v":19.537602817841289},{"$f":"IF(J$3=\"Flash\",'Reservoir F1'!E471,'Reservoir B1'!E471)","v":19.537602817841289},34,0.78150411271365161,0.62002976300907497,0.55083089528146978,651.79426971552562,517.12056278130819,459.4069503742781]
[null,20,{"$f":"IF(R$1=B44,'Reservoir B1'!E471,AVERAGE('Reservoir B1'!E471:E482))","v":18.600892890272249},{"$f":"SUM('Reservoir B1'!I471:I482)","v":0},null,null,{"$f":"IF(R35=B44, 'Reservoir F1'!E471,AVERAGE('Reservoir F1'!E471:E482))","v":19.537602817841286},{"$f":"SUM('Reservoir F1'!I471:I482)","v":0},null,19.537602817841286,0,{"$f":"'Reservoir B1'!E483","v":18.600892890272249},{"$f":"'Reservoir F1'!E483","v":19.537602817841289},{"$f":"IF(J$3=\"Flash\",'Reservoir F1'!E483,'Reservoir B1'!E483)","v":19.537602817841289},35,0.78150411271365161,0.62002976300907497,0.54416429484217355,609.15352309862203,483.29024559000766,424.15592183715574]
[null,20,{"$f":"IF(R$1=B45,'Reservoir B1'!E483,AVERAGE('Reservoir B1'!E483:E494))","v":18.600892890272249},{"$f":"SUM('Reservoir B1'!I483:I494)","v":0},null,null,{"$f":"IF(R36=B45, 'Reservoir F1'!E483,AVERAGE('Reservoir F1'!E483:E494))","v":19.537602817841286},{"$f":"SUM('Reservoir F1'!I483:I494)","v":0},null,19.537602817841286,0,{"$f":"'Reservoir B1'!E495","v":18.600892890272249},{"$f":"'Reservoir F1'!E495","v":19.537602817841289},{"$f":"IF(J$3=\"Flash\",'Reservoir F1'!E495,'Reservoir B1'!E495)","v":19.537602817841289},36,0.78150411271365161,0.62002976300907497,0.53757837898647254,569.30235803609537,451.67312671963333,391.60976098197119]
[null,20,{"$f":"IF(R$1=B46,'Reservoir B1'!E495,AVERAGE('Reservoir B1'!E495:E506))","v":18.600892890272249},{"$f":"SUM('Reservoir B1'!I495:I506)","v":0},null,null,{"$f":"IF(R37=B46, 'Reservoir F1'!E495,AVERAGE('Reservoir F1'!E495:E506))","v":19.537602817841286},{"$f":"SUM('Reservoir F1'!I495:I506)","v":0},null,19.537602817841286,0,{"$f":"'Reservoir B1'!E507","v":18.600892890272249},{"$f":"'Reservoir F1'!E507","v":19.537602817841289},{"$f":"IF(J$3=\"Flash\",'Reservoir F1'!E507,'Reservoir B1'!E507)","v":19.537602817841289},37,0.78150411271365161,0.62002976300907497,0.53107217120436168,532.05827853840685,422.12441749498441,361.56091899439446]
[null,20,{"$f":"IF(R$1=B47,'Reservoir B1'!E507,AVERAGE('Reservoir B1'!E507:E518))","v":18.600892890272249},{"$f":"SUM('Reservoir B1'!I507:I518)","v":0},null,null,{"$f":"IF(R38=B47, 'Reservoir F1'!E507,AVERAGE('Reservoir F1'!E507:E518))","v":19.537602817841286},{"$f":"SUM('Reservoir F1'!I507:I518)","v":0},null,19.537602817841286,0,{"$f":"'Reservoir B1'!E519","v":18.600892890272249},{"$f":"'Reservoir F1'!E519","v":19.537602817841289},{"$f":"IF(J$3=\"Flash\",'Reservoir F1'!E519,'Reservoir B1'!E519)","v":19.537602817841289},38,0.78150411271365161,0.62002976300907497,0.52464470680434849,497.25072760598772,394.50880139718168,333.81777261187699]
[null,20,{"$f":"IF(R$1=B48,'Reservoir B1'!E519,AVERAGE('Reservoir B1'!E519:E530))","v":18.600892890272249},{"$f":"SUM('Reservoir B1'!I519:I530)","v":0},null,null,{"$f":"IF(R39=B48, 'Reservoir F1'!E519,AVERAGE('Reservoir F1'!E519:E530))","v":19.537602817841286},{"$f":"SUM('Reservoir F1'!I519:I530)","v":0},null,19.537602817841286,0,{"$f":"'Reservoir B1'!E531","v":18.600892890272249},{"$f":"'Reservoir F1'!E531","v":19.537602817841289},{"$f":"IF(J$3=\"Flash\",'Reservoir F1'!E531,'Reservoir B1'!E531)","v":19.537602817841289},39,0.78150411271365161,0.62002976300907497,0.51829503277041644,464.72030617382029,368.69981438988941,308.20340213064458]
[null,20,{"$f":"IF(R$1=B49,'Reservoir B1'!E531,AVERAGE('Reservoir B1'!E531:E542))","v":18.600892890272249},{"$f":"SUM('Reservoir B1'!I531:I542)","v":0},null,null,{"$f":"IF(R40=B49, 'Reservoir F1'!E531,AVERAGE('Reservoir F1'!E531:E542))","v":19.537602817841286},{"$f":"SUM('Reservoir F1'!I531:I542)","v":0},null,19.537602817841286,0,{"$f":"'Reservoir B1'!E543","v":18.600892890272249},{"$f":"'Reservoir F1'!E543","v":19.537602817841289},{"$f":"IF(J$3=\"Flash\",'Reservoir F1'!E543,'Reservoir B1'!E543)","v":19.537602817841289},40,0.78150411271365161,0.62002976300907497,0.51202220762071826,434.31804315310308,344.5792657849434,284.5544631781662]
[null,20,{"$f":"'Reservoir B1'!E543","v":18.600892890272249},{"$f":"'Reservoir B1'!I543","v":0},null,null,{"$f":"('Reservoir F1'!E543)","v":19.537602817841289},{"$f":"('Reservoir F1'!I543)","v":0},null,19.537602817841289,0,null,null,null,41,0,0.62002976300907497,0.50582530126798098,0,322.03669699527421,262.72014505632029]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S10:S40)","v":92432.041436515457},{"$f":"SUM(T10:T40)","v":76223.641570023305},76421.255372281666]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S53*30","v":2772961.2430954636},{"$f":"T53*30","v":2286709.2471006992},2292637.66116845]
[null,"IMPROVED SCENARIO",null,null,null,null,null,null,null,null,{"$f":"IF(J3=\"flash\",E5,E4)","v":37911.16064175083},"replacement cost",null,null,null,null,null,null,{"$f":"S53/U53","v":1.2095069753334748},{"$f":"T53/U53","v":0.99741415132091593}]
[null,"Year","Binary Annual Decline Rate","sum of reservoirs replaced","Binary fracture system","sum of reservoirs replaced","Flash Annual Decline Rate","sum of reservoirs replaced",null,"average power","reservoir replacement costs","Binary EOY Output","Flash EOY Output","EOY Output"]
[null,0,{"$f":"'Reservoir B1'!E554","v":21.032551276408739},{"$f":"SUM('Reservoir B1'!I554:I565)","v":0},{"$f":"AVERAGE('Reservoir B2'!E439:E450)","v":{"$error":"#VALUE!"}},{"$f":"SUM('Reservoir B2'!I439:I450)","v":{"$error":"#VALUE!"}},{"$f":"('Reservoir F1'!E554)","v":50.000244931082726},{"$f":"('Reservoir F1'!I554)","v":0},null,{"$f":"IF($J$3=\"Flash\",G57,IF($J$2=\"Annual Decline Rate\",C57,E57))","v":50.000244931082726},{"$f":"IF($J$3=\"Flash\",H57,IF($J$2=\"Annual Decline Rate\",D57,F57))*K$7","v":0},{"$f":"'Reservoir B1'!E554","v":21.032551276408739},{"$f":"'Reservoir F1'!E554","v":50.000244931082726},{"$f":"IF(J$3=\"Flash\",'Reservoir F1'!E554,'Reservoir B1'!E554)","v":50.000244931082726},0,{"$f":"N57/R$5","v":2.0000097972433091},{"$f":"N57-N9","v":25.000451086184682}]
[null,{"$f":"IF(S$1<B57+1,S$1,0.5)","v":0.5},{"$f":"IF($S$1=B58,'Reservoir B1'!E554,AVERAGE('Reservoir B1'!E554:E565))","v":20.973098991490854},{"$f":"SUM('Reservoir B1'!I554:I565)","v":0},{"$f":"AVERAGE('Reservoir B2'!E451:E462)","v":{"$error":"#VALUE!"}},{"$f":"SUM('Reservoir B2'!I451:I462)","v":{"$error":"#VALUE!"}},{"$f":"IF($S$1=B58,'Reservoir F1'!E554,AVERAGE('Reservoir F1'!E554:E565))","v":49.863966746586506},{"$f":"SUM('Reservoir F1'!I554:I565)","v":0},null,{"$f":"IF(J$3=\"Flash\",G58,IF(J$2=\"Annual Decline Rate\",C58,E58))","v":49.863966746586506},{"$f":"IF($J$3=\"Flash\",H58,IF($J$2=\"Annual Decline Rate\",D58,F58))*K$7","v":0},{"$f":"'Reservoir B1'!E566","v":20.902757211098709},{"$f":"'Reservoir F1'!E566","v":49.703185252218034},{"$f":"IF(J$3=\"Flash\",'Reservoir F1'!E566,'Reservoir B1'!E566)","v":49.703185252218034},1,1.9881274100887214,25.003476506448308]
[null,{"$f":"IF(S$1<B58+1,S$1,B58+1)","v":1.5},{"$f":"IF($S$1=B59,'Reservoir B1'!E566,AVERAGE('Reservoir B1'!E566:E577))","v":20.843103757718882},{"$f":"SUM('Reservoir B1'!I566:I577)","v":0},{"$f":"AVERAGE('Reservoir B2'!E463:E474)","v":{"$error":"#VALUE!"}},{"$f":"SUM('Reservoir B2'!I463:I474)","v":{"$error":"#VALUE!"}},{"$f":"IF($S$1=B59,'Reservoir F1'!E566,AVERAGE('Reservoir F1'!E566:E577))","v":49.567602476601394},{"$f":"SUM('Reservoir F1'!I566:I577)","v":0},null,49.567602476601394,0,{"$f":"'Reservoir B1'!E578","v":20.772526547872385},{"$f":"'Reservoir F1'!E578","v":49.407640977533795},{"$f":"IF(J$3=\"Flash\",'Reservoir F1'!E578,'Reservoir B1'!E578)","v":49.407640977533795},2,1.9763056391013518,25.004958067925088]
[null,{"$f":"IF(S$1<B59+1,S$1,B59+1)","v":2.5},{"$f":"IF($S$1=B60,'Reservoir B1'!E578,AVERAGE('Reservoir B1'!E578:E589))","v":20.71267778577214},{"$f":"SUM('Reservoir B1'!I578:I589)","v":0},{"$f":"AVERAGE('Reservoir B2'!E475:E486)","v":{"$error":"#VALUE!"}},{"$f":"SUM('Reservoir B2'!I475:I486)","v":{"$error":"#VALUE!"}},{"$f":"IF($S$1=B60,'Reservoir F1'!E578,AVERAGE('Reservoir F1'!E578:E589))","v":49.272748928064978},{"$f":"SUM('Reservoir F1'!I578:I589)","v":0},null,49.272748928064978,0,{"$f":"'Reservoir B1'!E590","v":20.641872050650463},{"$f":"'Reservoir F1'!E590","v":49.113601911519041},{"$f":"IF(J$3=\"Flash\",'Reservoir F1'!E590,'Reservoir B1'!E590)","v":49.113601911519041},3,1.9645440764607616,25.004925698283081]
[null,3.5,{"$f":"IF($S$1=B61,'Reservoir B1'!E590,AVERAGE('Reservoir B1'!E590:E601))","v":20.581833786459338},{"$f":"SUM('Reservoir B1'!I590:I601)","v":0},{"$f":"AVERAGE('Reservoir B2'!E487:E498)","v":{"$error":"#VALUE!"}},{"$f":"SUM('Reservoir B2'!I487:I498)","v":{"$error":"#VALUE!"}},{"$f":"IF($S$1=B61,'Reservoir F1'!E590,AVERAGE('Reservoir F1'!E590:E601))","v":48.979395959423435},{"$f":"SUM('Reservoir F1'!I590:I601)","v":0},null,48.979395959423435,0,{"$f":"'Reservoir B1'!E602","v":20.510806367619249},{"$f":"'Reservoir F1'!E602","v":48.821057976068026},{"$f":"IF(J$3=\"Flash\",'Reservoir F1'!E602,'Reservoir B1'!E602)","v":48.821057976068026},4,1.9528423190427211,25.003408539671483]
[null,4.5,{"$f":"IF($S$1=B62,'Reservoir B1'!E602,AVERAGE('Reservoir B1'!E602:E613))","v":20.45058435522369},{"$f":"SUM('Reservoir B1'!I602:I613)","v":0},{"$f":"AVERAGE('Reservoir B2'!E499:E510)","v":{"$error":"#VALUE!"}},{"$f":"SUM('Reservoir B2'!I499:I510)","v":{"$error":"#VALUE!"}},{"$f":"IF($S$1=B62,'Reservoir F1'!E602,AVERAGE('Reservoir F1'!E602:E613))","v":48.687533545721834},{"$f":"SUM('Reservoir F1'!I602:I613)","v":0},null,48.687533545721834,0,{"$f":"'Reservoir B1'!E614","v":20.379342032032845},{"$f":"'Reservoir F1'!E614","v":48.529999208726252},{"$f":"IF(J$3=\"Flash\",'Reservoir F1'!E614,'Reservoir B1'!E614)","v":48.529999208726252},5,1.9411999683490502,25.00043497371594]
[null,5.5,{"$f":"IF($S$1=B63,'Reservoir B1'!E614,AVERAGE('Reservoir B1'!E614:E625))","v":20.318941972938728},{"$f":"SUM('Reservoir B1'!I614:I625)","v":0},{"$f":"AVERAGE('Reservoir B2'!E511:E522)","v":{"$error":"#VALUE!"}},{"$f":"SUM('Reservoir B2'!I511:I522)","v":{"$error":"#VALUE!"}},{"$f":"IF($S$1=B63,'Reservoir F1'!E614,AVERAGE('Reservoir F1'!E614:E625))","v":48.397151776862806},{"$f":"SUM('Reservoir F1'!I614:I625)","v":0},null,48.397151776862806,0,{"$f":"'Reservoir B1'!E626","v":20.247491463001456},{"$f":"'Reservoir F1'!E626","v":48.240415760963806},{"$f":"IF(J$3=\"Flash\",'Reservoir F1'!E626,'Reservoir B1'!E626)","v":48.240415760963806},6,1.9296166304385522,24.996032645673736]
[null,{"$f":"IF(S$1<B63+1,S$1,B63+1)","v":6.5},{"$f":"IF($S$1=B64,'Reservoir B1'!E626,AVERAGE('Reservoir B1'!E626:E637))","v":20.186919006690321},{"$f":"SUM('Reservoir B1'!I626:I637)","v":0},{"$f":"AVERAGE('Reservoir B2'!E523:E534)","v":{"$error":"#VALUE!"}},{"$f":"SUM('Reservoir B2'!I523:I534)","v":{"$error":"#VALUE!"}},{"$f":"IF($S$1=B64,'Reservoir F1'!E626,AVERAGE('Reservoir F1'!E626:E637))","v":48.108240855893222},{"$f":"SUM('Reservoir F1'!I626:I637)","v":0},null,48.108240855893222,0,{"$f":"'Reservoir B1'!E638","v":20.115266966266521},{"$f":"'Reservoir F1'!E638","v":47.952297896477845},{"$f":"IF(J$3=\"Flash\",'Reservoir F1'!E638,'Reservoir B1'!E638)","v":47.952297896477845},7,1.9180919158591139,24.990228487779977]
[null,7.5,{"$f":"IF($S$1=B65,'Reservoir B1'!E638,AVERAGE('Reservoir B1'!E638:E649))","v":20.054527710545816},{"$f":"SUM('Reservoir B1'!I638:I649)","v":0},{"$f":"AVERAGE('Reservoir B2'!E535:E546)","v":{"$error":"#VALUE!"}},{"$f":"SUM('Reservoir B2'!I535:I546)","v":{"$error":"#VALUE!"}},{"$f":"IF($S$1=B65,'Reservoir F1'!E638,AVERAGE('Reservoir F1'!E638:E649))","v":47.82079109731913},{"$f":"SUM('Reservoir F1'!I638:I649)","v":0},null,47.82079109731913,0,{"$f":"'Reservoir B1'!E650","v":19.982680734962464},{"$f":"'Reservoir F1'!E650","v":47.665635989522293},{"$f":"IF(J$3=\"Flash\",'Reservoir F1'!E650,'Reservoir B1'!E650)","v":47.665635989522293},8,1.9066254395808917,24.983048741811235]
[null,8.5,{"$f":"IF($S$1=B66,'Reservoir B1'!E650,AVERAGE('Reservoir B1'!E650:E661))","v":19.921780226310279},{"$f":"SUM('Reservoir B1'!I650:I661)","v":0},{"$f":"AVERAGE('Reservoir B2'!E547:E558)","v":{"$error":"#VALUE!"}},{"$f":"SUM('Reservoir B2'!I547:I558)","v":{"$error":"#VALUE!"}},{"$f":"IF($S$1=B66,'Reservoir F1'!E650,AVERAGE('Reservoir F1'!E650:E661))","v":47.534792925447825},{"$f":"SUM('Reservoir F1'!I650:I661)","v":0},null,47.534792925447825,0,{"$f":"'Reservoir B1'!E662","v":19.849744850366598},{"$f":"'Reservoir F1'!E662","v":47.380420523264078},{"$f":"IF(J$3=\"Flash\",'Reservoir F1'!E662,'Reservoir B1'!E662)","v":47.380420523264078},9,1.8952168209305631,24.974518980893109]
[null,9.5,{"$f":"IF($S$1=B67,'Reservoir B1'!E662,AVERAGE('Reservoir B1'!E662:E673))","v":19.78868858427084},{"$f":"SUM('Reservoir B1'!I662:I673)","v":0},{"$f":"AVERAGE('Reservoir B2'!E559:E570)","v":{"$error":"#VALUE!"}},{"$f":"SUM('Reservoir B2'!I559:I570)","v":{"$error":"#VALUE!"}},{"$f":"IF($S$1=B67,'Reservoir F1'!E662,AVERAGE('Reservoir F1'!E662:E673))","v":47.250236872756993},{"$f":"SUM('Reservoir F1'!I662:I673)","v":0},null,47.250236872756993,0,{"$f":"'Reservoir B1'!E674","v":19.716471282637027},{"$f":"'Reservoir F1'!E674","v":47.096642088167783},{"$f":"IF(J$3=\"Flash\",'Reservoir F1'!E674,'Reservoir B1'!E674)","v":47.096642088167783},10,1.8838656835267114,24.964664130580442]
[null,10.5,{"$f":"IF($S$1=B68,'Reservoir B1'!E674,AVERAGE('Reservoir B1'!E674:E685))","v":19.655264703929245},{"$f":"SUM('Reservoir B1'!I674:I685)","v":0},{"$f":"AVERAGE('Reservoir B2'!E571:E582)","v":{"$error":"#VALUE!"}},{"$f":"SUM('Reservoir B2'!I571:I582)","v":{"$error":"#VALUE!"}},{"$f":"IF($S$1=B68,'Reservoir F1'!E674,AVERAGE('Reservoir F1'!E674:E685))","v":46.967113578290594},{"$f":"SUM('Reservoir F1'!I674:I685)","v":0},null,46.967113578290594,0,{"$f":"'Reservoir B1'!E686","v":19.582871891539174},{"$f":"'Reservoir F1'!E686","v":46.814291380404697},{"$f":"IF(J$3=\"Flash\",'Reservoir F1'!E686,'Reservoir B1'!E686)","v":46.814291380404697},11,1.872571655216188,24.95350848923125]
[null,11.5,{"$f":"IF($S$1=B69,'Reservoir B1'!E686,AVERAGE('Reservoir B1'!E686:E697))","v":19.521520394723296},{"$f":"SUM('Reservoir B1'!I675:I686)","v":0},{"$f":"AVERAGE('Reservoir B2'!E583:E594)","v":{"$error":"#VALUE!"}},{"$f":"SUM('Reservoir B2'!I583:I594)","v":{"$error":"#VALUE!"}},{"$f":"IF($S$1=B69,'Reservoir F1'!E686,AVERAGE('Reservoir F1'!E686:E697))","v":46.685413786080424},{"$f":"SUM('Reservoir F1'!I686:I697)","v":0},null,46.685413786080424,0,{"$f":"'Reservoir B1'!E698","v":19.448958427160917},{"$f":"'Reservoir F1'!E698","v":46.533359200288771},{"$f":"IF(J$3=\"Flash\",'Reservoir F1'!E698,'Reservoir B1'!E698)","v":46.533359200288771},12,1.8613343680115508,24.941075747701721]
[null,12.5,{"$f":"IF($S$1=B70,'Reservoir B1'!E698,AVERAGE('Reservoir B1'!E698:E709))","v":19.387467356737414},{"$f":"SUM('Reservoir B1'!I687:I709)","v":0},{"$f":"AVERAGE('Reservoir B2'!E595:E606)","v":{"$error":"#VALUE!"}},{"$f":"SUM('Reservoir B2'!I595:I606)","v":{"$error":"#VALUE!"}},{"$f":"IF($S$1=B70,'Reservoir F1'!E698,AVERAGE('Reservoir F1'!E698:E709))","v":46.405128343593553},{"$f":"SUM('Reservoir F1'!I698:I709)","v":0},null,46.405128343593553,0,{"$f":"'Reservoir B1'!E710","v":19.314742530617991},{"$f":"'Reservoir F1'!E710","v":46.253836450737971},{"$f":"IF(J$3=\"Flash\",'Reservoir F1'!E710,'Reservoir B1'!E710)","v":46.253836450737971},13,1.8501534580295189,24.927389008384914]
[null,13.5,{"$f":"IF($S$1=B71,'Reservoir B1'!E710,AVERAGE('Reservoir B1'!E710:E721))","v":19.253117181403013},{"$f":"SUM('Reservoir B1'!I710:I721)","v":0},{"$f":"AVERAGE('Reservoir B2'!E607:E618)","v":{"$error":"#VALUE!"}},{"$f":"SUM('Reservoir B2'!I607:I618)","v":{"$error":"#VALUE!"}},{"$f":"IF($S$1=B71,'Reservoir F1'!E710,AVERAGE('Reservoir F1'!E710:E721))","v":46.126248200205026},{"$f":"SUM('Reservoir F1'!I710:I721)","v":0},null,46.126248200205026,0,{"$f":"'Reservoir B1'!E722","v":19.180235734748646},{"$f":"'Reservoir F1'!E722","v":45.975714135760043},{"$f":"IF(J$3=\"Flash\",'Reservoir F1'!E722,'Reservoir B1'!E722)","v":45.975714135760043},14,1.8390285654304017,24.91247080361444]
[null,14.5,{"$f":"IF($S$1=B72,'Reservoir B1'!E722,AVERAGE('Reservoir B1'!E722:E733))","v":19.118481352188756},{"$f":"SUM('Reservoir B1'!I722:I733)","v":0},{"$f":"AVERAGE('Reservoir B2'!E619:E630)","v":{"$error":"#VALUE!"}},{"$f":"SUM('Reservoir B2'!I619:I630)","v":{"$error":"#VALUE!"}},{"$f":"IF($S$1=B72,'Reservoir F1'!E722,AVERAGE('Reservoir F1'!E722:E733))","v":45.8487644056951},{"$f":"SUM('Reservoir F1'!I722:I733)","v":0},null,45.8487644056951,0,{"$f":"'Reservoir B1'!E734","v":19.045449464798573},{"$f":"'Reservoir F1'!E734","v":45.698983358963275},{"$f":"IF(J$3=\"Flash\",'Reservoir F1'!E734,'Reservoir B1'!E734)","v":45.698983358963275},15,1.827959334358531,24.896343113456751]
[null,15.5,{"$f":"IF($S$1=B73,'Reservoir B1'!E734,AVERAGE('Reservoir B1'!E734:E745))","v":18.983571245281585},{"$f":"SUM('Reservoir B1'!I734:I745)","v":0},{"$f":"AVERAGE('Reservoir B2'!E631:E642)","v":{"$error":"#VALUE!"}},{"$f":"SUM('Reservoir B2'!I631:I642)","v":{"$error":"#VALUE!"}},{"$f":"IF($S$1=B73,'Reservoir F1'!E734,AVERAGE('Reservoir F1'!E734:E745))","v":45.572668108770976},{"$f":"SUM('Reservoir F1'!I734:I745)","v":0},null,45.572668108770976,0,{"$f":"'Reservoir B1'!E746","v":18.910395039097249},{"$f":"'Reservoir F1'!E746","v":45.423635322091208},{"$f":"IF(J$3=\"Flash\",'Reservoir F1'!E746,'Reservoir B1'!E746)","v":45.423635322091208},16,1.8169454128836484,24.879027382911904]
[null,16.5,{"$f":"IF($S$1=B74,'Reservoir B1'!E746,AVERAGE('Reservoir B1'!E746:E757))","v":18.848398130258317},{"$f":"SUM('Reservoir B1'!I746:I757)","v":0},{"$f":"AVERAGE('Reservoir B2'!E643:E654)","v":{"$error":"#VALUE!"}},{"$f":"SUM('Reservoir B2'!I643:I654)","v":{"$error":"#VALUE!"}},{"$f":"IF($S$1=B74,'Reservoir F1'!E746,AVERAGE('Reservoir F1'!E746:E757))","v":45.29795055561241},{"$f":"SUM('Reservoir F1'!I746:I757)","v":0},null,45.29795055561241,0,{"$f":"'Reservoir B1'!E758","v":18.775083669724307},{"$f":"'Reservoir F1'!E758","v":45.149661323580929},{"$f":"IF(J$3=\"Flash\",'Reservoir F1'!E758,'Reservoir B1'!E758)","v":45.149661323580929},17,1.8059864529432372,24.860544538543461]
[null,17.5,{"$f":"IF($S$1=B75,'Reservoir B1'!E758,AVERAGE('Reservoir B1'!E758:E769))","v":18.712973170748437},{"$f":"SUM('Reservoir B1'!I758:I769)","v":0},{"$f":"AVERAGE('Reservoir B2'!E655:E666)","v":{"$error":"#VALUE!"}},{"$f":"SUM('Reservoir B2'!I655:I666)","v":{"$error":"#VALUE!"}},{"$f":"IF($S$1=B75,'Reservoir F1'!E758,AVERAGE('Reservoir F1'!E758:E769))","v":45.024603088440898},{"$f":"SUM('Reservoir F1'!I758:I769)","v":0},null,45.024603088440898,0,{"$f":"'Reservoir B1'!E770","v":18.639526463168252},{"$f":"'Reservoir F1'!E770","v":44.877052757145165},{"$f":"IF(J$3=\"Flash\",'Reservoir F1'!E770,'Reservoir B1'!E770)","v":44.877052757145165},18,1.7950821102858066,24.840915004557456]
[null,18.5,{"$f":"IF($S$1=B76,'Reservoir B1'!E770,AVERAGE('Reservoir B1'!E770:E781))","v":18.577307425088879},{"$f":"SUM('Reservoir B1'!I770:I781)","v":0},{"$f":"AVERAGE('Reservoir B2'!E667:E678)","v":{"$error":"#VALUE!"}},{"$f":"SUM('Reservoir B2'!I667:I678)","v":{"$error":"#VALUE!"}},{"$f":"IF($S$1=B76,'Reservoir F1'!E770,AVERAGE('Reservoir F1'!E770:E781))","v":44.752617144111944},{"$f":"SUM('Reservoir F1'!I770:I781)","v":0},null,44.752617144111944,0,{"$f":"'Reservoir B1'!E782","v":18.503734420976137},{"$f":"'Reservoir F1'!E782","v":44.605801110376476},{"$f":"IF(J$3=\"Flash\",'Reservoir F1'!E782,'Reservoir B1'!E782)","v":44.605801110376476},19,1.784232044415059,24.820158718348672]
[null,19.5,{"$f":"IF($S$1=B77,'Reservoir B1'!E782,AVERAGE('Reservoir B1'!E782:E793))","v":18.441411846970215},{"$f":"SUM('Reservoir B1'!I782:I793)","v":0},{"$f":"AVERAGE('Reservoir B2'!E679:E690)","v":{"$error":"#VALUE!"}},{"$f":"SUM('Reservoir B2'!I679:I690)","v":{"$error":"#VALUE!"}},{"$f":"IF($S$1=B77,'Reservoir F1'!E782,AVERAGE('Reservoir F1'!E782:E793))","v":44.48198425273003},{"$f":"SUM('Reservoir F1'!I782:I793)","v":0},null,44.48198425273003,0,{"$f":"'Reservoir B1'!E794","v":18.367718440396164},{"$f":"'Reservoir F1'!E794","v":44.335897963374784},{"$f":"IF(J$3=\"Flash\",'Reservoir F1'!E794,'Reservoir B1'!E794)","v":44.335897963374784},20,1.7734359185349913,24.798295145533494]
[null,20.5,{"$f":"IF($S$1=B78,'Reservoir B1'!E794,AVERAGE('Reservoir B1'!E794:E805))","v":18.305297286075429},{"$f":"SUM('Reservoir B1'!I794:I805)","v":0},{"$f":"AVERAGE('Reservoir B2'!E691:E702)","v":{"$error":"#VALUE!"}},{"$f":"SUM('Reservoir B2'!I691:I702)","v":{"$error":"#VALUE!"}},{"$f":"IF($S$1=B78,'Reservoir F1'!E794,AVERAGE('Reservoir F1'!E794:E805))","v":44.212696036286104},{"$f":"SUM('Reservoir F1'!I794:I805)","v":0},null,44.212696036286104,0,{"$f":"'Reservoir B1'!E806","v":18.231489315011846},{"$f":"'Reservoir F1'!E806","v":44.067334987396755},{"$f":"IF(J$3=\"Flash\",'Reservoir F1'!E806,'Reservoir B1'!E806)","v":44.067334987396755},21,1.7626933994958702,24.529732169555466]
[null,21.5,{"$f":"IF($S$1=B79,'Reservoir B1'!E806,AVERAGE('Reservoir B1'!E806:E817))","v":18.168974488711115},{"$f":"SUM('Reservoir B1'!I806:I817)","v":0},{"$f":"AVERAGE('Reservoir B2'!E703:E714)","v":{"$error":"#VALUE!"}},{"$f":"SUM('Reservoir B2'!I703:I714)","v":{"$error":"#VALUE!"}},{"$f":"IF($S$1=B79,'Reservoir F1'!E806,AVERAGE('Reservoir F1'!E806:E817))","v":43.94474420731688},{"$f":"SUM('Reservoir F1'!I806:I817)","v":0},null,43.94474420731688,0,{"$f":"'Reservoir B1'!E818","v":18.095057735369604},{"$f":"'Reservoir F1'!E818","v":43.800103943526643},{"$f":"IF(J$3=\"Flash\",'Reservoir F1'!E818,'Reservoir B1'!E818)","v":43.800103943526643},22,1.7520041577410657,24.262501125685354]
[null,22.5,{"$f":"IF($S$1=B80,'Reservoir B1'!E818,AVERAGE('Reservoir B1'!E818:E829))","v":18.032454098431469},{"$f":"SUM('Reservoir B1'!I818:I829)","v":0},{"$f":"AVERAGE('Reservoir B2'!E715:E726)","v":{"$error":"#VALUE!"}},{"$f":"SUM('Reservoir B2'!I715:I726)","v":{"$error":"#VALUE!"}},{"$f":"IF($S$1=B80,'Reservoir F1'!E818,AVERAGE('Reservoir F1'!E818:E829))","v":43.678120567585616},{"$f":"SUM('Reservoir F1'!I818:I829)","v":0},null,43.678120567585616,0,{"$f":"'Reservoir B1'!E830","v":17.958434289598692},{"$f":"'Reservoir F1'!E830","v":43.534196681368776},{"$f":"IF(J$3=\"Flash\",'Reservoir F1'!E830,'Reservoir B1'!E830)","v":43.534196681368776},23,1.741367867254751,23.996593863527487]
[null,23.5,{"$f":"IF($S$1=B81,'Reservoir B1'!E830,AVERAGE('Reservoir B1'!E830:E841))","v":17.895746656655561},{"$f":"SUM('Reservoir B1'!I830:I841)","v":0},{"$f":"AVERAGE('Reservoir B2'!E727:E738)","v":{"$error":"#VALUE!"}},{"$f":"SUM('Reservoir B2'!I727:I738)","v":{"$error":"#VALUE!"}},{"$f":"IF($S$1=B81,'Reservoir F1'!E830,AVERAGE('Reservoir F1'!E830:E841))","v":43.412817006784586},{"$f":"SUM('Reservoir F1'!I830:I841)","v":0},null,43.412817006784586,0,{"$f":"'Reservoir B1'!E842","v":17.821629464025605},{"$f":"'Reservoir F1'!E842","v":43.269605137761587},{"$f":"IF(J$3=\"Flash\",'Reservoir F1'!E842,'Reservoir B1'!E842)","v":43.269605137761587},24,1.7307842055104634,23.732002319920298]
[null,24.5,{"$f":"IF($S$1=B82,'Reservoir B1'!E842,AVERAGE('Reservoir B1'!E842:E853))","v":17.758862603278164},{"$f":"SUM('Reservoir B1'!I842:I853)","v":0},{"$f":"AVERAGE('Reservoir B2'!E739:E750)","v":{"$error":"#VALUE!"}},{"$f":"SUM('Reservoir B2'!I739:I750)","v":{"$error":"#VALUE!"}},{"$f":"IF($S$1=B82,'Reservoir F1'!E842,AVERAGE('Reservoir F1'!E842:E853))","v":43.14882550125791},{"$f":"SUM('Reservoir F1'!I842:I853)","v":0},null,43.14882550125791,0,{"$f":"'Reservoir B1'!E854","v":17.684653643780177},{"$f":"'Reservoir F1'!E854","v":43.006321335511146},{"$f":"IF(J$3=\"Flash\",'Reservoir F1'!E854,'Reservoir B1'!E854)","v":43.006321335511146},25,1.7202528534204458,23.468718517669856]
[null,25.5,{"$f":"IF($S$1=B83,'Reservoir B1'!E854,AVERAGE('Reservoir B1'!E854:E865))","v":17.621812277273822},{"$f":"SUM('Reservoir B1'!I854:I865)","v":0},{"$f":"AVERAGE('Reservoir B2'!E751:E762)","v":{"$error":"#VALUE!"}},{"$f":"SUM('Reservoir B2'!I751:I762)","v":{"$error":"#VALUE!"}},{"$f":"IF($S$1=B83,'Reservoir F1'!E854,AVERAGE('Reservoir F1'!E854:E865))","v":42.886138112745243},{"$f":"SUM('Reservoir F1'!I854:I865)","v":0},null,42.886138112745243,0,{"$f":"'Reservoir B1'!E866","v":17.547517113397824},{"$f":"'Reservoir F1'!E866","v":42.744337382146277},{"$f":"IF(J$3=\"Flash\",'Reservoir F1'!E866,'Reservoir B1'!E866)","v":42.744337382146277},26,1.709773495285851,23.206734564304988]
[null,26.5,{"$f":"IF($S$1=B84,'Reservoir B1'!E866,AVERAGE('Reservoir B1'!E866:E877))","v":17.484605917295468},{"$f":"SUM('Reservoir B1'!I866:I877)","v":0},{"$f":"AVERAGE('Reservoir B2'!E763:E774)","v":{"$error":"#VALUE!"}},{"$f":"SUM('Reservoir B2'!I763:I774)","v":{"$error":"#VALUE!"}},{"$f":"IF($S$1=B84,'Reservoir F1'!E866,AVERAGE('Reservoir F1'!E866:E877))","v":42.624746987145443},{"$f":"SUM('Reservoir F1'!I866:I877)","v":0},null,42.624746987145443,0,{"$f":"'Reservoir B1'!E878","v":17.410230057413834},{"$f":"'Reservoir F1'!E878","v":42.483645468692956},{"$f":"IF(J$3=\"Flash\",'Reservoir F1'!E878,'Reservoir B1'!E878)","v":42.483645468692956},27,1.6993458187477182,22.946042650851666]
[null,27.5,{"$f":"IF($S$1=B85,'Reservoir B1'!E878,AVERAGE('Reservoir B1'!E878:E889))","v":17.347253662266805},{"$f":"SUM('Reservoir B1'!I878:I889)","v":0},{"$f":"AVERAGE('Reservoir B2'!E775:E786)","v":{"$error":"#VALUE!"}},{"$f":"SUM('Reservoir B2'!I775:I786)","v":{"$error":"#VALUE!"}},{"$f":"IF($S$1=B85,'Reservoir F1'!E878,AVERAGE('Reservoir F1'!E878:E889))","v":42.364644353300243},{"$f":"SUM('Reservoir F1'!I878:I889)","v":0},null,42.364644353300243,0,{"$f":"'Reservoir B1'!E890","v":17.272802560953028},{"$f":"'Reservoir F1'!E890","v":42.224237868468236},{"$f":"IF(J$3=\"Flash\",'Reservoir F1'!E890,'Reservoir B1'!E890)","v":42.224237868468236},28,1.6889695147387294,22.686635050626947]
[null,28.5,{"$f":"IF($S$1=B86,'Reservoir B1'!E890,AVERAGE('Reservoir B1'!E890:E901))","v":17.209765551969269},{"$f":"SUM('Reservoir B1'!I890:I901)","v":0},{"$f":"AVERAGE('Reservoir B2'!E787:E798)","v":{"$error":"#VALUE!"}},{"$f":"SUM('Reservoir B2'!I787:I798)","v":{"$error":"#VALUE!"}},{"$f":"IF($S$1=B86,'Reservoir F1'!E890,AVERAGE('Reservoir F1'!E890:E901))","v":42.105822521797187},{"$f":"SUM('Reservoir F1'!I890:I901)","v":0},null,42.105822521797187,0,{"$f":"'Reservoir B1'!E902","v":17.135244610314242},{"$f":"'Reservoir F1'!E902","v":41.966106935894132},{"$f":"IF(J$3=\"Flash\",'Reservoir F1'!E902,'Reservoir B1'!E902)","v":41.966106935894132},29,1.6786442774357653,22.428504118052842]
[null,29.5,{"$f":"IF($S$1=B87,'Reservoir B1'!E902,AVERAGE('Reservoir B1'!E902:E913))","v":17.072151527623912},{"$f":"SUM('Reservoir B1'!I902:I913)","v":0},{"$f":"AVERAGE('Reservoir B2'!E799)","v":{"$error":"#VALUE!"}},{"$f":"SUM('Reservoir B2'!I799)","v":{"$error":"#VALUE!"}},{"$f":"IF($S$1=B87,'Reservoir F1'!E902,AVERAGE('Reservoir F1'!E902:E913))","v":41.848273883792025},{"$f":"SUM('Reservoir F1'!I902:I913)","v":0},null,41.848273883792025,0,{"$f":"'Reservoir B1'!E914","v":16.997566093548865},{"$f":"'Reservoir F1'!E914","v":41.709245105329884},{"$f":"IF(J$3=\"Flash\",'Reservoir F1'!E914,'Reservoir B1'!E914)","v":41.709245105329884},30,1.6683698042131954,22.171642287488595]
[null,30,{"$f":"IF($S$1=B88,'Reservoir B1'!E914,AVERAGE('Reservoir B1'!E914:E925))","v":16.997566093548865},{"$f":"SUM('Reservoir B1'!I914:I925)","v":0},{"$f":"AVERAGE('Reservoir B2'!E789:E800)","v":{"$error":"#VALUE!"}},{"$f":"SUM('Reservoir B2'!I789:I800)","v":{"$error":"#VALUE!"}},{"$f":"IF($S$1=B88,'Reservoir F1'!E914,AVERAGE('Reservoir F1'!E914:E925))","v":41.709245105329884},{"$f":"SUM('Reservoir F1'!I914:I925)","v":0},null,{"$f":"IF(J$3=\"Flash\",G88,IF(J$2=\"Annual Decline Rate\",C88,E88))","v":41.709245105329884},{"$f":"IF($J$3=\"Flash\",H88,IF($J$2=\"Annual Decline Rate\",D88,F88))*K$7","v":0},{"$f":"'Reservoir B1'!E926","v":16.997566093548865},{"$f":"'Reservoir F1'!E926","v":41.68789700339029},{"$f":"IF(J$3=\"Flash\",'Reservoir F1'!E926,'Reservoir B1'!E926)","v":41.68789700339029},31,{"$f":"N88/R$5","v":1.6675158801356116},{"$f":"N88-N40","v":22.150294185549001}]
[null,30,{"$f":"IF($S$1=B89,'Reservoir B1'!E926,AVERAGE('Reservoir B1'!E926:E937))","v":16.997566093548865},{"$f":"SUM('Reservoir B1'!I926:I937)","v":0},null,null,{"$f":"IF($S$1=B89,'Reservoir F1'!E926,AVERAGE('Reservoir F1'!E926:E937))","v":41.68789700339029},{"$f":"SUM('Reservoir F1'!I926:I937)","v":0},null,41.68789700339029,0,{"$f":"'Reservoir B1'!E938","v":16.997566093548865},{"$f":"'Reservoir F1'!E938","v":41.68789700339029},{"$f":"IF(J$3=\"Flash\",'Reservoir F1'!E938,'Reservoir B1'!E938)","v":41.68789700339029},32,1.6675158801356116,22.150294185549001]
[null,30,{"$f":"IF($S$1=B90,'Reservoir B1'!E938,AVERAGE('Reservoir B1'!E938:E949))","v":16.997566093548865},{"$f":"SUM('Reservoir B1'!I938:I949)","v":0},null,null,{"$f":"IF($S$1=B90,'Reservoir F1'!E938,AVERAGE('Reservoir F1'!E938:E949))","v":41.68789700339029},{"$f":"SUM('Reservoir F1'!I938:I949)","v":0},null,41.68789700339029,0,{"$f":"'Reservoir B1'!E950","v":16.997566093548865},{"$f":"'Reservoir F1'!E950","v":41.68789700339029},{"$f":"IF(J$3=\"Flash\",'Reservoir F1'!E950,'Reservoir B1'!E950)","v":41.68789700339029},33,1.6675158801356116,22.150294185549001]
[null,30,{"$f":"IF($S$1=B91,'Reservoir B1'!E950,AVERAGE('Reservoir B1'!E950:E961))","v":16.997566093548865},{"$f":"SUM('Reservoir B1'!I950:I961)","v":0},null,null,{"$f":"IF($S$1=B91,'Reservoir F1'!E950,AVERAGE('Reservoir F1'!E950:E961))","v":41.68789700339029},{"$f":"SUM('Reservoir F1'!I950:I961)","v":0},null,41.68789700339029,0,{"$f":"'Reservoir B1'!E962","v":16.997566093548865},{"$f":"'Reservoir F1'!E962","v":41.68789700339029},{"$f":"IF(J$3=\"Flash\",'Reservoir F1'!E962,'Reservoir B1'!E962)","v":41.68789700339029},34,1.6675158801356116,22.150294185549001]
[null,30,{"$f":"IF($S$1=B92,'Reservoir B1'!E962,AVERAGE('Reservoir B1'!E962:E973))","v":16.997566093548865},{"$f":"SUM('Reservoir B1'!I962:I973)","v":0},null,null,{"$f":"IF($S$1=B92,'Reservoir F1'!E962,AVERAGE('Reservoir F1'!E962:E973))","v":41.68789700339029},{"$f":"SUM('Reservoir F1'!I962:I973)","v":0},null,41.68789700339029,0,{"$f":"'Reservoir B1'!E974","v":16.997566093548865},{"$f":"'Reservoir F1'!E974","v":41.68789700339029},{"$f":"IF(J$3=\"Flash\",'Reservoir F1'!E974,'Reservoir B1'!E974)","v":41.68789700339029},35,1.6675158801356116,22.150294185549001]
[null,30,{"$f":"IF($S$1=B93,'Reservoir B1'!E974,AVERAGE('Reservoir B1'!E974:E985))","v":16.997566093548865},{"$f":"SUM('Reservoir B1'!I974:I985)","v":0},null,null,{"$f":"IF($S$1=B93,'Reservoir F1'!E974,AVERAGE('Reservoir F1'!E974:E985))","v":41.68789700339029},{"$f":"SUM('Reservoir F1'!I974:I985)","v":0},null,41.68789700339029,0,{"$f":"'Reservoir B1'!E986","v":16.997566093548865},{"$f":"'Reservoir F1'!E986","v":41.68789700339029},{"$f":"IF(J$3=\"Flash\",'Reservoir F1'!E986,'Reservoir B1'!E986)","v":41.68789700339029},36,1.6675158801356116,22.150294185549001]
[null,30,{"$f":"IF($S$1=B94,'Reservoir B1'!E986,AVERAGE('Reservoir B1'!E986:E997))","v":16.997566093548865},{"$f":"SUM('Reservoir B1'!I986:I997)","v":0},null,null,{"$f":"IF($S$1=B94,'Reservoir F1'!E986,AVERAGE('Reservoir F1'!E986:E997))","v":41.68789700339029},{"$f":"SUM('Reservoir F1'!I986:I997)","v":0},null,41.68789700339029,0,{"$f":"'Reservoir B1'!E998","v":16.997566093548865},{"$f":"'Reservoir F1'!E998","v":41.68789700339029},{"$f":"IF(J$3=\"Flash\",'Reservoir F1'!E998,'Reservoir B1'!E998)","v":41.68789700339029},37,1.6675158801356116,22.150294185549001]
[null,30,{"$f":"IF($S$1=B95,'Reservoir B1'!E998,AVERAGE('Reservoir B1'!E998:E1009))","v":16.997566093548865},{"$f":"SUM('Reservoir B1'!I998:I1009)","v":0},null,null,{"$f":"IF($S$1=B95,'Reservoir F1'!E998,AVERAGE('Reservoir F1'!E998:E1009))","v":41.68789700339029},{"$f":"SUM('Reservoir F1'!I998:I1009)","v":0},null,41.68789700339029,0,{"$f":"'Reservoir B1'!E1010","v":16.997566093548865},{"$f":"'Reservoir F1'!E1010","v":41.68789700339029},{"$f":"IF(J$3=\"Flash\",'Reservoir F1'!E1010,'Reservoir B1'!E1010)","v":41.68789700339029},38,1.6675158801356116,22.150294185549001]
[null,30,{"$f":"IF($S$1=B96,'Reservoir B1'!E1010,AVERAGE('Reservoir B1'!E1010:E1021))","v":16.997566093548865},{"$f":"SUM('Reservoir B1'!I1010:I1021)","v":0},null,null,{"$f":"IF($S$1=B96,'Reservoir F1'!E1010,AVERAGE('Reservoir F1'!E1010:E1021))","v":41.68789700339029},{"$f":"SUM('Reservoir F1'!I1010:I1021)","v":0},null,41.68789700339029,0,{"$f":"'Reservoir B1'!E1022","v":16.997566093548865},{"$f":"'Reservoir F1'!E1022","v":41.68789700339029},{"$f":"IF(J$3=\"Flash\",'Reservoir F1'!E1022,'Reservoir B1'!E1022)","v":41.68789700339029},39,1.6675158801356116,22.150294185549001]
[null,30,{"$f":"IF($S$1=B97,'Reservoir B1'!E1022,AVERAGE('Reservoir B1'!E1022:E1033))","v":16.997566093548865},{"$f":"SUM('Reservoir B1'!I1022:I1033)","v":0},null,null,{"$f":"IF($S$1=B97,'Reservoir F1'!E1022,AVERAGE('Reservoir F1'!E1022:E1033))","v":41.68789700339029},{"$f":"SUM('Reservoir F1'!I1022:I1033)","v":0},null,41.68789700339029,0,{"$f":"'Reservoir B1'!E1034","v":16.997566093548865},{"$f":"'Reservoir F1'!E1034","v":41.68789700339029},{"$f":"IF(J$3=\"Flash\",'Reservoir F1'!E1034,'Reservoir B1'!E1034)","v":41.68789700339029},40,1.6675158801356116,22.150294185549001]
[null,{"$f":"IF(S$1<B97+1,S$1,B97+1)","v":30},{"$f":"('Reservoir B1'!E1034)","v":16.997566093548865},{"$f":"'Reservoir B1'!I1034","v":0},null,null,{"$f":"('Reservoir F1'!E1034)","v":41.68789700339029},{"$f":"('Reservoir F1'!I1034)","v":0},null,{"$f":"IF(J$3=\"Flash\",G98,IF(J$2=\"Annual Decline Rate\",C98,E98))","v":41.68789700339029},{"$f":"IF($J$3=\"Flash\",H98,IF($J$2=\"Annual Decline Rate\",D98,F98))*K$7","v":0},null,null,null,40,{"$f":"N98/R$5","v":0},{"$f":"N98-N50","v":0}]

{"sheet":"Well Field Dvlpmnt A1","index":29,"n_rows":207,"n_cols":30,"rows_kept":207,"cut":false,"hidden":true,"merged":[[10,3,10,5],[8,3,8,5],[9,3,9,5]]}
[{"$f":"'Input A1'!A75","v":1},null,null,null,null,null,null,null,null,null,null,null,"Low","Yes","Input","Cost Curves"]
[{"$f":"'Input A1'!A398","v":0},null,null,null,null,null,null,null,null,null,null,null,"Medium","No","Calculate","GETEM Estimate"]
[null,null,null,null,null,null,null,null,null,null,null,null,"High"]
[null,"Number of Errors/Warning Messages",{"$f":"'Error-Warnings'!E2","v":1}]
[null,"GETEM - beta",null,"WELL FIELD DEVELOPMENT SUMMARY "]
[null,null,null,"Reference","Change","Improved",null,0.1,null,0.9]
[]
[null,"Cost of Electricity: ","cent/kWh",{"$f":"'Summary A1'!H24","v":17.94306093469395},{"$f":"(F8-D8)/D8","v":-0.71309026474238979},{"$f":"'Summary A1'!J24","v":5.1480388624842091}]
[null,"Resource Type",null,{"$f":"IF(A1=0,\"HYDROTHERMAL\",\"EGS\")","v":"EGS"}]
[null,"Conversion System",null,{"$f":"IF(A2=1,\"BINARY\",\"FLASH-STEAM\")","v":"FLASH-STEAM"}]
[null,"Power Sales","kW",{"$f":"'Summary A1'!H296","v":25000}]
[]
[]
[null,"WELL FIELD DEVELOPMENT"]
[null,null,null,"Production Well",null,"Injection Well",null,"Production Well","Injection Well","Production Well","Injection Well"]
[null,"Well Depth Used","ft",{"$f":"'Summary A1'!H53*'Input A1'!T192","v":11482.904999999999},null,{"$f":"D16*'Input A1'!T193","v":11482.904999999999},null,{"$f":"H17*3.28083","v":11482.904999999999},{"$f":"I17*3.28083","v":11482.904999999999},11482.904999999999,11482.904999999999]
[null,null,"m",{"$f":"D16/3.28083","v":3499.9999999999995},null,{"$f":"F16/3.28083","v":3499.9999999999995},null,{"$f":"'Input A1'!G78*'Input A1'!T192","v":3500},{"$f":"H17*'Input A1'!T193","v":3500},{"$f":"'Input A1'!H78*'Input A1'!T192","v":3500},{"$f":"J17*'Input A1'!T193","v":3500}]
[{"$f":"'Input A1'!A197","v":1},"Use original well Cost Curves or GETEM Estimate of well configuration",null,{"$f":"'Input A1'!T197","v":"Cost Curves"}]
[null,"WELL DRILLING COST - Cost Curves",null,"Production Well",null,"Injection Well"]
[{"$f":"'Input A1'!A201","v":{"$error":"#REF!"}},"Well Cost Calculated (2010)","$/well",{"$f":"0.033*D16^2+M20*D16+290000","v":6363720.2888878239},null,{"$f":"0.033*F16^2+N20*F16+290000","v":8660301.288887823},null,null,null,null,null,null,{"$f":"'Input A1'!J199","v":150},{"$f":"'Input A1'!K199","v":350}]
[{"$f":"'Input A1'!A202","v":{"$error":"#REF!"}}," Well Cost - Year of Estimate","$/well",{"$f":"D20*D104","v":7162950.5429040305},null,{"$f":"F20*D104","v":9747962.9843682144}]
[]
[null,"WELL DRILLING COST - GETEM Estimates",null,"Production Well",null,"Injection Well"]
[null,"# of Casing/Liners above Production/Injection Interval",null,{"$f":"'Well Field Dvlpmnt A2'!E16-1","v":2},null,{"$f":"'Well Field Dvlpmnt A2'!G16-1","v":2},null,{"$f":"'Well Field Dvlpmnt A2 10%'!E16-1","v":2},{"$f":"'Well Field Dvlpmnt A2 10%'!G16-1","v":2},{"$f":"'Well Field Dvlpmnt A2 90%'!E16-1","v":2},{"$f":"'Well Field Dvlpmnt A2 90%'!G16-1","v":2}]
[{"$f":"'Input A1'!A219","v":0},"Production/Injection Interval open or cased (perforated)",null,{"$f":"'Input A1'!T205","v":"Open Hole"},null,{"$f":"'Input A1'!W205","v":"Open Hole"}]
[{"$f":"'Input A1'!B219","v":0},"Diameter of Production/Injection Interval","inch",{"$f":"IF(A25=0,'Well Field Dvlpmnt A2'!E165,'Well Field Dvlpmnt A2'!E164)","v":8.5},null,{"$f":"IF(A26=0,'Well Field Dvlpmnt A2'!G165,'Well Field Dvlpmnt A2'!G164)","v":10.375},null,{"$f":"IF(A27=0,'Well Field Dvlpmnt A2 10%'!E165,'Well Field Dvlpmnt A2 10%'!E164)","v":7},{"$f":"IF(A28=0,'Well Field Dvlpmnt A2 10%'!G165,'Well Field Dvlpmnt A2 10%'!G164)","v":8.625},{"$f":"IF(A27=0,'Well Field Dvlpmnt A2 90%'!E165,'Well Field Dvlpmnt A2 90%'!E164)","v":7},{"$f":"IF(A28=0,'Well Field Dvlpmnt A2 90%'!G165,'Well Field Dvlpmnt A2 90%'!IG64)","v":0}]
[{"$f":"'Input A1'!A299","v":1},"Length of Production/Injection Interval","m",{"$f":"'Well Field Dvlpmnt A2'!E132/3.28083","v":525},null,{"$f":"'Well Field Dvlpmnt A2'!G132/3.28083","v":525},null,{"$f":"'Well Field Dvlpmnt A2 10%'!E132/3.28083","v":525},{"$f":"'Well Field Dvlpmnt A2 10%'!G132/3.28083","v":525},{"$f":"'Well Field Dvlpmnt A2 90%'!E132/3.28083","v":525},{"$f":"'Well Field Dvlpmnt A2 90%'!G132/3.28083","v":525}]
[{"$f":"'Input A1'!A316","v":1},"Diameter of Upper Casing/Liner","inch",{"$f":"'Well Field Dvlpmnt A2'!E279","v":16},null,{"$f":"'Well Field Dvlpmnt A2'!G279","v":16},null,{"$f":"'Well Field Dvlpmnt A2 10%'!E279","v":16},{"$f":"'Well Field Dvlpmnt A2 10%'!G279","v":16},{"$f":"'Well Field Dvlpmnt A2 90%'!E279","v":16},{"$f":"'Well Field Dvlpmnt A2 90%'!G279","v":16}]
[null,"Length of Upper Interval","m",{"$f":"'Well Field Dvlpmnt A2'!E245/3.2803","v":1750.2827485290977},null,{"$f":"'Well Field Dvlpmnt A2'!G245/3.2803","v":1750.2827485290977},null,{"$f":"'Well Field Dvlpmnt A2 10%'!E245/3.2803","v":1750.2827485290977},{"$f":"'Well Field Dvlpmnt A2 10%'!G245/3.2803","v":1750.2827485290977},{"$f":"'Well Field Dvlpmnt A2 90%'!E245/3.2803","v":1750.2827485290977},{"$f":"'Well Field Dvlpmnt A2 90%'!G245/3.2803","v":1750.2827485290977}]
[null,"Diameter of Intermediate Casing/liner","inch",{"$f":"'Well Field Dvlpmnt A2'!E220","v":9.625},null,{"$f":"'Well Field Dvlpmnt A2'!G220","v":11.75},null,{"$f":"'Well Field Dvlpmnt A2 10%'!E220","v":9.625},{"$f":"'Well Field Dvlpmnt A2 10%'!G220","v":11.75},{"$f":"'Well Field Dvlpmnt A2 90%'!E220","v":9.625},{"$f":"'Well Field Dvlpmnt A2 90%'!G220","v":11.75}]
[null,"Length of Intermediate Interval","m",{"$f":"'Well Field Dvlpmnt A2'!E187/3.28083","v":1224.9999999999998},null,{"$f":"'Well Field Dvlpmnt A2'!G187/3.28083","v":1224.9999999999998},null,{"$f":"'Well Field Dvlpmnt A2 10%'!E187/3.28083","v":1224.9999999999998},{"$f":"'Well Field Dvlpmnt A2 10%'!G187/3.28083","v":1224.9999999999998},{"$f":"'Well Field Dvlpmnt A2 90%'!E187/3.28083","v":1224.9999999999998},{"$f":"'Well Field Dvlpmnt A2 90%'!G187/3.28083","v":1224.9999999999998}]
[]
[null,"Bit Cost",null,{"$f":"'Well Field Dvlpmnt A2'!E470","v":481596.07023182511},null,{"$f":"'Well Field Dvlpmnt A2'!G470","v":507972.97381972487},null,{"$f":"'Well Field Dvlpmnt A2 10%'!E470","v":460527.72633755417},{"$f":"'Well Field Dvlpmnt A2 10%'!G470","v":486904.62992545392},{"$f":"'Well Field Dvlpmnt A2 90%'!E470","v":460527.72633755417},{"$f":"'Well Field Dvlpmnt A2 90%'!G470","v":486904.62992545392}]
[null,"Mud Cost",null,{"$f":"'Well Field Dvlpmnt A2'!E471","v":384276.57234805485},null,{"$f":"'Well Field Dvlpmnt A2'!G471","v":383371.75601441698},null,{"$f":"'Well Field Dvlpmnt A2 10%'!E471","v":383667.30706216733},{"$f":"'Well Field Dvlpmnt A2 10%'!G471","v":382762.49072852946},{"$f":"'Well Field Dvlpmnt A2 90%'!E471","v":383667.30706216733},{"$f":"'Well Field Dvlpmnt A2 90%'!G471","v":382762.49072852946}]
[null,"Casing Cost",null,{"$f":"'Well Field Dvlpmnt A2'!E472","v":1909377.3488410476},null,{"$f":"'Well Field Dvlpmnt A2'!G472","v":2011550.317110755},null,{"$f":"'Well Field Dvlpmnt A2 10%'!E472","v":1894539.6993813054},{"$f":"'Well Field Dvlpmnt A2 10%'!G472","v":1996712.6676510128},{"$f":"'Well Field Dvlpmnt A2 90%'!E472","v":1894539.6993813054},{"$f":"'Well Field Dvlpmnt A2 90%'!G472","v":1996712.6676510128}]
[null,"Cement Cost",null,{"$f":"'Well Field Dvlpmnt A2'!E473","v":1589192.4717299473},null,{"$f":"'Well Field Dvlpmnt A2'!G473","v":1628889.4955760655},null,{"$f":"'Well Field Dvlpmnt A2 10%'!E473","v":1398234.0693835891},{"$f":"'Well Field Dvlpmnt A2 10%'!G473","v":1437931.0932297073},{"$f":"'Well Field Dvlpmnt A2 90%'!E473","v":1398234.0693835891},{"$f":"'Well Field Dvlpmnt A2 90%'!G473","v":1437931.0932297073}]
[null,"Rig Cost",null,{"$f":"'Well Field Dvlpmnt A2'!E474","v":4619967.2223195536},null,{"$f":"'Well Field Dvlpmnt A2'!G474","v":4608250.3633365175},null,{"$f":"'Well Field Dvlpmnt A2 10%'!E474","v":4612077.5819885693},{"$f":"'Well Field Dvlpmnt A2 10%'!G474","v":4600360.7230055341},{"$f":"'Well Field Dvlpmnt A2 90%'!E474","v":4612077.5819885693},{"$f":"'Well Field Dvlpmnt A2 90%'!G474","v":4600360.7230055341}]
[null,"Logging Cost",null,{"$f":"'Well Field Dvlpmnt A2'!E475","v":609341.32543103443},null,{"$f":"'Well Field Dvlpmnt A2'!G475","v":487473.06034482759},null,{"$f":"'Well Field Dvlpmnt A2 10%'!E475","v":609341.32543103443},{"$f":"'Well Field Dvlpmnt A2 10%'!G475","v":487473.06034482759},{"$f":"'Well Field Dvlpmnt A2 90%'!E475","v":609341.32543103443},{"$f":"'Well Field Dvlpmnt A2 90%'!G475","v":487473.06034482759}]
[null,"Well Head",null,{"$f":"'Well Field Dvlpmnt A2'!E476","v":168983.48673524635},null,{"$f":"'Well Field Dvlpmnt A2'!G476","v":168983.48673524635},null,{"$f":"'Well Field Dvlpmnt A2 10%'!E476","v":168983.48673524635},{"$f":"'Well Field Dvlpmnt A2 10%'!G476","v":168983.48673524635},{"$f":"'Well Field Dvlpmnt A2 90%'!E476","v":168983.48673524635},{"$f":"'Well Field Dvlpmnt A2 90%'!G476","v":168983.48673524635}]
[]
[null,"Total Cost",null,{"$f":"SUM(D33:D40)","v":9762734.4976367094},null,{"$f":"SUM(F33:F40)","v":9796491.4529375564}]
[null,"Drill Time","day",{"$f":"'Well Field Dvlpmnt A2'!E38","v":32.348911174305556},null,{"$f":"'Well Field Dvlpmnt A2'!G38","v":32.348911174305556},null,{"$f":"'Well Field Dvlpmnt A2 10%'!E38","v":32.348911174305556},{"$f":"'Well Field Dvlpmnt A2 10%'!G38","v":32.348911174305556},{"$f":"'Well Field Dvlpmnt A2 90%'!E38","v":32.348911174305556},{"$f":"'Well Field Dvlpmnt A2 90%'!G38","v":32.348911174305556}]
[null,"Total Time","day",{"$f":"'Well Field Dvlpmnt A2'!E39","v":82.442735243585844},null,{"$f":"'Well Field Dvlpmnt A2'!G39","v":82.202457465808067},null,{"$f":"'Well Field Dvlpmnt A2 10%'!E39","v":82.280942287902107},{"$f":"'Well Field Dvlpmnt A2 10%'!G39","v":82.04066451012433},{"$f":"'Well Field Dvlpmnt A2 90%'!E39","v":82.280942287902107},{"$f":"'Well Field Dvlpmnt A2 90%'!G39","v":82.04066451012433}]
[]
[null,"WELL FIELD DEVELOPMENT COSTS",null,"Reference",null,"Improved",null,0.1,null,0.9]
[null,"DRILLING"]
[null,"# Production Wells Required (including any confirmation wells used)",null,{"$f":"IF($A2=1,'Summary A1'!H294,'Summary A1'!H311)","v":6.3573858293249241},null,{"$f":"IF($A2=1,'Summary A1'!J294,'Summary A1'!J311)","v":5.7389275907666937},null,{"$f":"IF($A2=1,'Summary A1'!L294,'Summary A1'!L311)","v":6.3609558324174715},null,{"$f":"IF($A2=1,'Summary A1'!M294,'Summary A1'!M311)","v":6.3609558324174715}]
[null,"Number of Injection Wells Used",null,{"$f":"D47*'Input A1'!T194","v":3.1786929146624621},null,{"$f":"F47*'Input A1'!W194","v":2.8694637953833468},null,{"$f":"H47*'Input A1'!Y194","v":3.1804779162087358},null,{"$f":"J47*'Input A1'!Z194","v":3.1804779162087358}]
[null,"# of Successful Exploration Wells",null,{"$f":"'Summary A1'!H73","v":0},null,{"$f":"'Summary A1'!J73","v":0},null,{"$f":"'Summary A1'!L73","v":0},null,{"$f":"'Summary A1'!M73","v":0}]
[null,"# of Successful Confirmation Wells",null,{"$f":"'Summary A1'!H96","v":3},null,{"$f":"'Summary A1'!J96","v":2},null,{"$f":"'Summary A1'!L96","v":3},null,{"$f":"'Summary A1'!M96","v":3}]
[null,"# of Successful Production Wells Drilled",null,{"$f":"D47-D49-D50","v":3.3573858293249241},null,{"$f":"F47-F49-F50","v":3.7389275907666937},null,{"$f":"H47-H49-H50","v":3.3609558324174715},null,{"$f":"J47-J49-J50","v":3.3609558324174715},null,null,null,null,null,null,{"$f":"'Input A1'!A197","v":1}]
[null,"Number of Production Wells Drilled",null,{"$f":"'Summary A1'!H115","v":3.3573858293249241},null,{"$f":"'Summary A1'!J115","v":3.7389275907666937},null,{"$f":"'Summary A1'!L115","v":3.3609558324174715},null,{"$f":"'Summary A1'!M115","v":3.3609558324174715},null,null,null,null,null,null,{"$f":"'Well Field Dvlpmnt A1'!D17/1000","v":3.4999999999999996},{"$f":"'Well Field Dvlpmnt A1'!F17/1000","v":3.4999999999999996}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Q52<3,3,IF(Q52<5,4,5))","v":4},{"$f":"IF(R52<3,3,IF(R52<5,4,5))","v":4}]
[null,"Production Well Cost Used","$/well",{"$f":"'Input A1'!T225","v":7162950.5429040305},null,{"$f":"'Input A1'!W225","v":3581475.2714520153},null,{"$f":"'Input A1'!Y225","v":7162950.5429040305},null,{"$f":"'Input A1'!Z225","v":7162950.5429040305},null,null,null,null,null,null,{"$f":"'Input A1'!A198","v":1},{"$f":"'Input A1'!A199","v":0},"s","l"]
[null,"Injection Well Cost Used","$/well",{"$f":"'Input A1'!T228","v":9747962.9843682144},null,{"$f":"'Input A1'!W228","v":4873981.4921841072},null,null,{"$f":"'Input A1'!Y228","v":9747962.9843682144},null,{"$f":"'Input A1'!Z228","v":9747962.9843682144},null,null,null,null,null,{"$f":"'Input A1'!A299","v":1},{"$f":"'Input A1'!A316","v":1},"p","o"]
[null,"Total Drilling Costs - Well Field Development",null,{"$f":"D54*D52+D55*D48","v":55034569.519704461},null,{"$f":"F54*F52+F55*F48","v":27376590.139271371}]
[]
[]
[null,"ESTIMATED WELL CONFIGURATION",null,"PRODUCTION WELL",null,"INJECTION WELL",null,"PROD WELL","INJECT WELL","PROD WELL","INJECT WELL"]
[null,"Bottom Interval",null,{"$f":"'Well Field Dvlpmnt A2'!E18","v":"Perforated / Slotted Liner"},null,{"$f":"'Well Field Dvlpmnt A2'!G18","v":"Perforated / Slotted Liner"},null,{"$f":"'Well Field Dvlpmnt A2 10%'!E18","v":"Perforated / Slotted Liner"},{"$f":"'Well Field Dvlpmnt A2 10%'!G18","v":"Perforated / Slotted Liner"},{"$f":"'Well Field Dvlpmnt A2 90%'!E18","v":"Perforated / Slotted Liner"},{"$f":"'Well Field Dvlpmnt A2 90%'!G18","v":"Perforated / Slotted Liner"},null,null,null,null,null,null,"Hole","Casing/Liner",null,"Sm-Hole","Sm-C/L",null,"Lg-Hole","Lg-C/L"]
[null,"length","ft",{"$f":"'Well Field Dvlpmnt A2'!E132","v":1722.4357499999999},null,{"$f":"'Well Field Dvlpmnt A2'!G132","v":1722.4357499999999},null,{"$f":"'Well Field Dvlpmnt A2 10%'!E132","v":1722.4357499999999},{"$f":"'Well Field Dvlpmnt A2 10%'!G132","v":1722.4357499999999},{"$f":"'Well Field Dvlpmnt A2 90%'!E132","v":1722.4357499999999},{"$f":"'Well Field Dvlpmnt A2 90%'!G132","v":1722.4357499999999},null,null,null,null,null,{"$f":"IF(Q53=3,0,IF(Q53=4,0,IF(Q53=5,1,2)))","v":0},{"$f":"IF(Q$54=1=0,U61,X61)","v":36},{"$f":"IF(Q54=1,V61,Y61)","v":30},null,36,30,null,36,30,null,{"$f":"V61+3*2","v":36},36,{"$f":"Y61+3*2","v":36},36]
[null,"bottom depth","ft",{"$f":"'Well Field Dvlpmnt A2'!E133","v":11482.904999999999},null,{"$f":"'Well Field Dvlpmnt A2'!G133","v":11482.904999999999},null,{"$f":"'Well Field Dvlpmnt A2 10%'!E133","v":11482.904999999999},{"$f":"'Well Field Dvlpmnt A2 10%'!G133","v":11482.904999999999},{"$f":"'Well Field Dvlpmnt A2 90%'!E133","v":11482.904999999999},{"$f":"'Well Field Dvlpmnt A2 90%'!G133","v":11482.904999999999},null,null,null,null,null,{"$f":"IF(Q53=3,0,IF(Q53=4,1,IF(Q53=5,2,3)))","v":1},{"$f":"IF(Q$54=1=0,U62,X62)","v":30},{"$f":"IF(Q54=1,V62,Y62)","v":20},null,26,20,null,{"$f":"IF(Q53=4,AD62,28)","v":30},24,null,{"$f":"V62+3*2","v":26},26,{"$f":"Y62+3*2","v":30},30]
[null,"casing diameter","inch",{"$f":"('Well Field Dvlpmnt A2'!E164)","v":7},null,{"$f":"('Well Field Dvlpmnt A2'!G164)","v":8.625},null,{"$f":"'Well Field Dvlpmnt A2 10%'!E164","v":7},{"$f":"'Well Field Dvlpmnt A2 10%'!G164","v":8.625},{"$f":"'Well Field Dvlpmnt A2 90%'!E164","v":7},{"$f":"'Well Field Dvlpmnt A2 90%'!G164","v":8.625},null,null,null,null,null,{"$f":"IF(Q53=3,1,IF(Q53=4,2,IF(Q53=5,3,4)))","v":2},{"$f":"IF(Q$54=1=0,U63,X63)","v":22},{"$f":"IF(Q54=1=0,V63,Y63)","v":18.625},null,{"$f":"IF(Q53=3,AB63,17.5)","v":17.5},13.5,null,{"$f":"IF(Q53=3,AD63,22)","v":22},18.625,null,19.5,20,{"$f":"Y63+3*2","v":24.625},26]
[null,"Casing ID","inch",{"$f":"'Well Field Dvlpmnt A2'!E167","v":6.1840000000000002},null,{"$f":"'Well Field Dvlpmnt A2'!G167","v":7.7249999999999996},null,{"$f":"'Well Field Dvlpmnt A2 10%'!E167","v":6.1840000000000002},{"$f":"'Well Field Dvlpmnt A2 10%'!G167","v":7.7249999999999996},{"$f":"'Well Field Dvlpmnt A2 90%'!E167","v":6.1840000000000002},{"$f":"'Well Field Dvlpmnt A2 90%'!G167","v":7.7249999999999996},null,null,null,null,null,{"$f":"IF(Q53=3,2,IF(Q53,3,IF(Q53=5,4,5)))","v":3},{"$f":"IF(Q$54=1,U64,X64)","v":12.25},{"$f":"IF(Q54=1,V64,Y64)","v":9.625},null,12.25,9.625,null,17,13.625]
[null,"hole diameter","inch",{"$f":"'Well Field Dvlpmnt A2'!E165","v":8.5},null,{"$f":"'Well Field Dvlpmnt A2'!G165","v":10.375},null,{"$f":"'Well Field Dvlpmnt A2 10%'!E165","v":8.5},{"$f":"'Well Field Dvlpmnt A2 10%'!G165","v":10.375},{"$f":"'Well Field Dvlpmnt A2 90%'!E165","v":8.5},{"$f":"'Well Field Dvlpmnt A2 90%'!G165","v":10.375},null,null,null,null,null,{"$f":"IF(Q53=3,3,IF(Q53=4,4,IF(Q53=5,5,6)))","v":4},{"$f":"IF(Q$54=1,U65,X65)","v":8.5},{"$f":"IF(Q55=0,0,IF(Q54=1,V65,Y65))","v":7},null,8.5,7,null,12.25,9.625]
[null,"Intermediate Liner",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Q53<4,4,Q65+1)","v":5}]
[null,"length","ft",{"$f":"'Well Field Dvlpmnt A2'!E187","v":4019.0167499999989},null,{"$f":"'Well Field Dvlpmnt A2'!G187","v":4019.0167499999989},null,{"$f":"'Well Field Dvlpmnt A2 10%'!E187","v":4019.0167499999989},{"$f":"'Well Field Dvlpmnt A2 10%'!G187","v":4019.0167499999989},{"$f":"'Well Field Dvlpmnt A2 90%'!E187","v":4019.0167499999989},{"$f":"'Well Field Dvlpmnt A2 90%'!G187","v":4019.0167499999989},null,null,null,null,null,{"$f":"IF(Q53<5,5,Q66+1)","v":5}]
[null,"bottom depth","ft",{"$f":"'Well Field Dvlpmnt A2'!E188","v":9760.4692499999983},null,{"$f":"'Well Field Dvlpmnt A2'!G188","v":9760.4692499999983},null,{"$f":"'Well Field Dvlpmnt A2 10%'!E188","v":9760.4692499999983},{"$f":"'Well Field Dvlpmnt A2 10%'!G188","v":9760.4692499999983},{"$f":"'Well Field Dvlpmnt A2 90%'!E188","v":9760.4692499999983},{"$f":"'Well Field Dvlpmnt A2 90%'!G188","v":9760.4692499999983}]
[null,"casing diameter","inch",{"$f":"('Well Field Dvlpmnt A2'!E220)","v":9.625},null,{"$f":"+('Well Field Dvlpmnt A2'!G220)","v":11.75},null,{"$f":"'Well Field Dvlpmnt A2 10%'!E220","v":9.625},{"$f":"'Well Field Dvlpmnt A2 10%'!G220","v":11.75},{"$f":"'Well Field Dvlpmnt A2 90%'!E220","v":9.625},{"$f":"'Well Field Dvlpmnt A2 90%'!G220","v":11.75}]
[null,"Casing ID","inch",{"$f":"'Well Field Dvlpmnt A2'!E224","v":8.6809999999999992},null,{"$f":"'Well Field Dvlpmnt A2'!G224","v":10.772},null,{"$f":"'Well Field Dvlpmnt A2 10%'!E224","v":8.6809999999999992},{"$f":"'Well Field Dvlpmnt A2 10%'!G224","v":10.772},{"$f":"'Well Field Dvlpmnt A2 90%'!E224","v":8.6809999999999992},{"$f":"'Well Field Dvlpmnt A2 90%'!G224","v":10.772}]
[null,"hole diameter","inch",{"$f":"'Well Field Dvlpmnt A2'!E221","v":12.25},null,{"$f":"'Well Field Dvlpmnt A2'!G221","v":14.5},null,{"$f":"'Well Field Dvlpmnt A2 10%'!E221","v":12.25},{"$f":"'Well Field Dvlpmnt A2 10%'!G221","v":14.5},{"$f":"'Well Field Dvlpmnt A2 90%'!E221","v":12.25},{"$f":"'Well Field Dvlpmnt A2 90%'!G221","v":14.5},null,null,null,null,null,null,"Hole","Casing/Liner",null,"Sm-Hole","Sm-C/L",null,"Lg-Hole","Lg-C/L"]
[null,"Upper Casing",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(R53=3,0,IF(R53=4,0,IF(R53=5,1,2)))","v":0},{"$f":"IF(R$54=1=0,U72,X72)","v":36},{"$f":"IF(R54=1,V72,Y72)","v":30},null,36,30,null,36,30,null,{"$f":"V72+3*2","v":36},36,{"$f":"Y72+3*2","v":36},36]
[null,"length","ft",{"$f":"'Well Field Dvlpmnt A2'!E243","v":5741.4524999999994},null,{"$f":"'Well Field Dvlpmnt A2'!G243","v":5741.4524999999994},null,{"$f":"'Well Field Dvlpmnt A2 10%'!E243","v":5741.4524999999994},{"$f":"'Well Field Dvlpmnt A2 10%'!G243","v":5741.4524999999994},{"$f":"'Well Field Dvlpmnt A2 90%'!E243","v":5741.4524999999994},{"$f":"'Well Field Dvlpmnt A2 90%'!G243","v":5741.4524999999994},null,null,null,null,null,{"$f":"IF(R53=3,0,IF(R53=4,1,IF(R53=5,2,3)))","v":1},{"$f":"IF(R$54=1=0,U73,X73)","v":30},{"$f":"IF(R54=1,V73,Y73)","v":24},null,26,20,null,{"$f":"IF(R53=4,AD73,28)","v":30},24,null,{"$f":"V73+3*2","v":26},26,{"$f":"Y73+3*2","v":30},30]
[null,"bottom depth","ft",{"$f":"'Well Field Dvlpmnt A2'!E245","v":5741.4524999999994},null,{"$f":"'Well Field Dvlpmnt A2'!G245","v":5741.4524999999994},null,{"$f":"'Well Field Dvlpmnt A2 10%'!E245","v":5741.4524999999994},{"$f":"'Well Field Dvlpmnt A2 10%'!G245","v":5741.4524999999994},{"$f":"'Well Field Dvlpmnt A2 90%'!E245","v":5741.4524999999994},{"$f":"'Well Field Dvlpmnt A2 90%'!G245","v":5741.4524999999994},null,null,null,null,null,{"$f":"IF(R53=3,1,IF(R53=4,2,IF(R53=5,3,4)))","v":2},{"$f":"IF(R$54=1=0,U74,X74)","v":22},{"$f":"IF(R54=1=0,V74,Y74)","v":18.625},null,{"$f":"IF(R53=3,AB74,17.5)","v":17.5},13.5,null,{"$f":"IF(R53=3,AD74,22)","v":22},18.625,null,19.5,20,{"$f":"Y74+3*2","v":24.625},26]
[null,"casing diameter","inch",{"$f":"('Well Field Dvlpmnt A2'!E279)","v":16},null,{"$f":"('Well Field Dvlpmnt A2'!G279)","v":16},null,{"$f":"'Well Field Dvlpmnt A2 10%'!E279","v":16},{"$f":"'Well Field Dvlpmnt A2 10%'!G279","v":16},{"$f":"'Well Field Dvlpmnt A2 90%'!E279","v":16},{"$f":"'Well Field Dvlpmnt A2 90%'!G279","v":16},null,null,null,null,null,{"$f":"IF(R53=3,2,IF(R53,3,IF(R53=5,4,5)))","v":3},{"$f":"IF(R$54=1,U75,X75)","v":17},{"$f":"IF(R54=1,V75,Y75)","v":13.625},null,12.25,9.625,null,17,13.625]
[null,"Casing ID","inch",{"$f":"'Well Field Dvlpmnt A2'!E283","v":14.688000000000001},null,{"$f":"('Well Field Dvlpmnt A2'!G283)","v":14.688000000000001},null,{"$f":"'Well Field Dvlpmnt A2 10%'!E283","v":14.688000000000001},{"$f":"'Well Field Dvlpmnt A2 10%'!G283","v":14.688000000000001},{"$f":"'Well Field Dvlpmnt A2 90%'!E283","v":14.688000000000001},{"$f":"'Well Field Dvlpmnt A2 90%'!G283","v":14.688000000000001},null,null,null,null,null,{"$f":"IF(R53=3,3,IF(R53=4,4,IF(R53=5,5,6)))","v":4},{"$f":"IF(R$54=1,U76,X76)","v":12.25},{"$f":"IF(R55=0,0,IF(R54=1,V76,Y76))","v":9.625},null,8.5,7,null,12.25,9.625]
[null,"hole diameter","inch",{"$f":"'Well Field Dvlpmnt A2'!E280","v":20},null,{"$f":"'Well Field Dvlpmnt A2'!G280","v":20},null,{"$f":"'Well Field Dvlpmnt A2 10%'!E280","v":20},{"$f":"'Well Field Dvlpmnt A2 10%'!G280","v":20},{"$f":"'Well Field Dvlpmnt A2 90%'!E280","v":20},{"$f":"'Well Field Dvlpmnt A2 90%'!G280","v":20},null,null,null,null,null,{"$f":"IF(R53<4,4,Q76+1)","v":5}]
[null,"Intermediate Casing",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(R53<5,5,Q77+1)","v":5}]
[null,"length","ft",{"$f":"'Well Field Dvlpmnt A2'!E302","v":2870.7262499999997},null,{"$f":"'Well Field Dvlpmnt A2'!G302","v":2870.7262499999997},null,{"$f":"'Well Field Dvlpmnt A2 10%'!E302","v":2870.7262499999997},{"$f":"'Well Field Dvlpmnt A2 10%'!G302","v":2870.7262499999997},{"$f":"'Well Field Dvlpmnt A2 90%'!E302","v":2870.7262499999997},{"$f":"'Well Field Dvlpmnt A2 90%'!G302","v":2870.7262499999997}]
[null,"bottom depth","ft",{"$f":"'Well Field Dvlpmnt A2'!E304","v":2870.7262499999997},null,{"$f":"'Well Field Dvlpmnt A2'!G304","v":2870.7262499999997},null,{"$f":"'Well Field Dvlpmnt A2 10%'!E304","v":2870.7262499999997},{"$f":"'Well Field Dvlpmnt A2 10%'!G304","v":2870.7262499999997},{"$f":"'Well Field Dvlpmnt A2 90%'!E304","v":2870.7262499999997},{"$f":"'Well Field Dvlpmnt A2 90%'!G304","v":2870.7262499999997}]
[null,"casing diameter","inch",{"$f":"'Well Field Dvlpmnt A2'!E336","v":24},null,{"$f":"'Well Field Dvlpmnt A2'!G336","v":24},null,{"$f":"'Well Field Dvlpmnt A2 10%'!E336","v":24},{"$f":"'Well Field Dvlpmnt A2 10%'!G336","v":24},{"$f":"'Well Field Dvlpmnt A2 90%'!E336","v":24},{"$f":"'Well Field Dvlpmnt A2 90%'!G336","v":24}]
[null,"Casing ID","inch",{"$f":"IF(D81=0,0,'Well Field Dvlpmnt A2'!E340)","v":22.75},null,{"$f":"IF(F81=0,0,'Well Field Dvlpmnt A2'!G340)","v":22.75},null,{"$f":"IF(H81=0,0,'Well Field Dvlpmnt A2 10%'!E340)","v":22.75},{"$f":"IF(I81=0,0,'Well Field Dvlpmnt A2 10%'!G340)","v":22.75},{"$f":"IF(J81=0,0,'Well Field Dvlpmnt A2 90%'!E340)","v":22.75},{"$f":"IF(K81=0,0,'Well Field Dvlpmnt A2 90%'!G340)","v":22.75},null,null,null,null,null,"BH",{"$f":"R65","v":8.5},{"$f":"S65","v":7},null,{"$f":"R76","v":12.25},{"$f":"S76","v":9.625}]
[null,"hole diameter","inch",{"$f":"'Well Field Dvlpmnt A2'!E337","v":32},null,{"$f":"'Well Field Dvlpmnt A2'!G337","v":32},null,{"$f":"'Well Field Dvlpmnt A2 10%'!E337","v":30},{"$f":"'Well Field Dvlpmnt A2 10%'!G337","v":30},{"$f":"'Well Field Dvlpmnt A2 90%'!E337","v":30},{"$f":"'Well Field Dvlpmnt A2 90%'!G337","v":30},null,null,null,null,null,"IL",{"$f":"IF(Q53>3,R75,0)","v":17},{"$f":"IF(Q53>3,S75,0)","v":13.625},null,{"$f":"IF(R53>3,R75,0)","v":17},{"$f":"IF(R53>3,S75,0)","v":13.625}]
[null,"Surface Casing",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"UC",{"$f":"IF(Q53=3,R75,IF(Q53=4,R74,R73))","v":22},{"$f":"IF(Q53=3,S75,IF(Q53=4,S74,S73))","v":18.625},null,{"$f":"IF(R53=3,R75,IF(R53=4,R74,R73))","v":22},{"$f":"IF(R53=3,S75,IF(R53=4,S74,S73))","v":18.625}]
[null,"length","ft",{"$f":"'Well Field Dvlpmnt A2'!E359","v":500},null,{"$f":"'Well Field Dvlpmnt A2'!G359","v":500},null,{"$f":"'Well Field Dvlpmnt A2 10%'!E359","v":500},{"$f":"'Well Field Dvlpmnt A2 10%'!G359","v":500},{"$f":"'Well Field Dvlpmnt A2 90%'!E359","v":500},{"$f":"'Well Field Dvlpmnt A2 90%'!G359","v":500}]
[null,"bottom depth","ft",{"$f":"'Well Field Dvlpmnt A2'!E361","v":500},null,{"$f":"'Well Field Dvlpmnt A2'!G361","v":500},null,{"$f":"'Well Field Dvlpmnt A2 10%'!E361","v":500},{"$f":"'Well Field Dvlpmnt A2 10%'!G361","v":500},{"$f":"'Well Field Dvlpmnt A2 90%'!E361","v":500},{"$f":"'Well Field Dvlpmnt A2 90%'!G361","v":500}]
[null,"casing diameter","inch",{"$f":"'Well Field Dvlpmnt A2'!E393","v":34},null,{"$f":"'Well Field Dvlpmnt A2'!G393","v":34},null,{"$f":"'Well Field Dvlpmnt A2 10%'!E393","v":32},{"$f":"'Well Field Dvlpmnt A2 10%'!G393","v":32},{"$f":"'Well Field Dvlpmnt A2 90%'!E393","v":32},{"$f":"'Well Field Dvlpmnt A2 90%'!G393","v":32}]
[null,"Casing ID","inch",{"$f":"'Well Field Dvlpmnt A2'!E397","v":32.624000000000002},null,{"$f":"'Well Field Dvlpmnt A2'!G397","v":32.624000000000002},null,{"$f":"'Well Field Dvlpmnt A2 10%'!E397","v":30.623999999999999},{"$f":"'Well Field Dvlpmnt A2 10%'!G397","v":30.623999999999999},{"$f":"'Well Field Dvlpmnt A2 90%'!E397","v":30.623999999999999},{"$f":"'Well Field Dvlpmnt A2 90%'!G397","v":30.623999999999999}]
[null,"hole diameter","inch",{"$f":"'Well Field Dvlpmnt A2'!E394","v":40},null,{"$f":"'Well Field Dvlpmnt A2'!G394","v":40},null,{"$f":"'Well Field Dvlpmnt A2 10%'!E394","v":38},{"$f":"'Well Field Dvlpmnt A2 10%'!G394","v":38},{"$f":"'Well Field Dvlpmnt A2 90%'!E394","v":38},{"$f":"'Well Field Dvlpmnt A2 90%'!G394","v":38}]
[null,"Conductor"]
[null,"length","ft",{"$f":"'Well Field Dvlpmnt A2'!E416","v":50},null,{"$f":"'Well Field Dvlpmnt A2'!G416","v":50},null,{"$f":"'Well Field Dvlpmnt A2 10%'!E416","v":50},{"$f":"'Well Field Dvlpmnt A2 10%'!G416","v":50},{"$f":"'Well Field Dvlpmnt A2 90%'!E416","v":50},{"$f":"'Well Field Dvlpmnt A2 90%'!G416","v":50}]
[null,"bottom depth","ft",{"$f":"'Well Field Dvlpmnt A2'!E417","v":50},null,{"$f":"'Well Field Dvlpmnt A2'!G417","v":50},null,{"$f":"'Well Field Dvlpmnt A2 10%'!E417","v":50},{"$f":"'Well Field Dvlpmnt A2 10%'!G417","v":50},{"$f":"'Well Field Dvlpmnt A2 90%'!E417","v":50},{"$f":"'Well Field Dvlpmnt A2 90%'!G417","v":50}]
[null,"casing diameter","inch",{"$f":"'Well Field Dvlpmnt A2'!E447","v":44},null,{"$f":"'Well Field Dvlpmnt A2'!G447","v":44},null,{"$f":"'Well Field Dvlpmnt A2 10%'!E447","v":42},{"$f":"'Well Field Dvlpmnt A2 10%'!G447","v":42},{"$f":"'Well Field Dvlpmnt A2 90%'!E447","v":42},{"$f":"'Well Field Dvlpmnt A2 90%'!G447","v":42}]
[null,"Casing ID","inch",{"$f":"'Well Field Dvlpmnt A2'!E448","v":42.5},null,{"$f":"'Well Field Dvlpmnt A2'!G448","v":42.5},null,{"$f":"'Well Field Dvlpmnt A2 10%'!E448","v":40.5},{"$f":"'Well Field Dvlpmnt A2 10%'!G448","v":40.5},{"$f":"'Well Field Dvlpmnt A2 90%'!E448","v":40.5},{"$f":"'Well Field Dvlpmnt A2 90%'!G448","v":40.5}]
[null,"hole diameter","inch",{"$f":"'Well Field Dvlpmnt A2'!E449","v":50},null,{"$f":"'Well Field Dvlpmnt A2'!G449","v":50},null,{"$f":"'Well Field Dvlpmnt A2 10%'!E449","v":48},{"$f":"'Well Field Dvlpmnt A2 10%'!G449","v":48},{"$f":"'Well Field Dvlpmnt A2 90%'!E449","v":48},{"$f":"'Well Field Dvlpmnt A2 90%'!G449","v":48}]
[]
[]
[null,"OTHER FIELD COSTS"]
[null,"Average distance from well to plant","ft",{"$f":"'Input A1'!E234","v":1640.415}]
[null,"Maximum pressure drop in Surface Piping","psid",{"$f":"'Input A1'!T235","v":5}]
[null,"Pipe diameter (ID)","ft",{"$f":"D108","v":0.67507866357723656},null,{"$f":"F108","v":0.89466062487305353}]
[null,"Calculated Surface Equipment Cost","$/well",{"$f":"D112","v":225139.23002173484},null,{"$f":"F112","v":294285.34400228463}]
[null,"Year of the Estimate",null,{"$f":"'Input A1'!T39","v":2011}]
[null,"PPI Index for Oil and Gas Wells (ref 2010)",null,{"$f":"Tables!M37","v":1.1255916692963082}]
[null,"Resource Depth",null,{"$f":"'Summary A1'!H53","v":11482.904999999999}]
[null,"PPI for Steel Pipe",null,{"$f":"Tables!G37","v":1.8614183474300587}]
[]
[null,"Inside Pipe Diameter","ft",{"$f":"D207","v":0.67507866357723656},null,{"$f":"F207","v":0.89466062487305353}]
[null,"OD (assumes 0.375\" wall)","inch",{"$f":"D108*12+2*0.375","v":8.8509439629268378},null,{"$f":"F108*12+2*0.375","v":11.485927498476642}]
[null,"IPE Piping Cost Estimate","$/ft",{"$f":" 0.4249*D109^2 - 0.0472*D109 + 40.863","v":73.731565363866551},null,{"$f":" 0.4249*F109^2 - 0.0472*F109 + 40.863","v":96.376447031633177}]
[null,"Current Piping Cost","$/ft",{"$f":"D110*D106","v":137.24528855303984},null,{"$f":"F110*D106","v":179.39688676480321}]
[null,"Cost per Well","$/well",{"$f":"D111*D115","v":225139.23002173484},null,{"$f":"F111*F115","v":294285.34400228463}]
[]
[null,null,null,"The following is a 5 iteration process to find the inside diameter of surface piping"]
[null,"L","ft",{"$f":"D99","v":1640.415},null,{"$f":"D115","v":1640.415}]
[null,"flow","gpm",{"$f":"'Summary A1'!H136","v":793.60033487420833},null,{"$f":"'Summary A1'!J136","v":1587.2006697484167}]
[null,"rho","lb/cft",{"$f":"'GF Pumping A2'!G261","v":50.783632211178137},null,{"$f":"'GF Pumping A2'!M261","v":50.57276119954372}]
[null,"viscosity","lb/ft-s",{"$f":"'GF Pumping A2'!G262","v":7.4421659158459814E-5},null,{"$f":"'GF Pumping A2'!M262","v":7.3636332459542343E-5}]
[null,"max dP","psi",{"$f":"'Input A1'!T235","v":5},null,{"$f":"'Input A1'!T235","v":5}]
[null,null,"ft",{"$f":"D119*144/D117","v":14.177796440513735},null,{"$f":"F119*144/F117","v":14.236912972956201}]
[null,"D","inch",8,null,8]
[null,null,"ft",{"$f":"D121/12","v":0.66666666666666663},null,{"$f":"F121/12","v":0.66666666666666663}]
[null,"A","sq ft",{"$f":"PI()*(D122)^2/4","v":0.3490658503988659},null,{"$f":"PI()*(F122)^2/4","v":0.3490658503988659}]
[null,"Velocity","fps",{"$f":"D$116/(7.4805*60)/D123","v":5.0653866506763068},null,{"$f":"F$116/(7.4805*60)/F123","v":10.130773301352614}]
[null,"Re",null,{"$f":"D$117*D122*D124/D$118","v":2304335.7322240476},null,{"$f":"F$117*F122*F124/F$118","v":4638481.7731791297}]
[null,"surface roughness","ft",1.4999999999999999E-4,null,1.4999999999999999E-4]
[null,"e/D",null,{"$f":"D126/D122","v":2.2499999999999999E-4},null,{"$f":"F126/F122","v":2.2499999999999999E-4}]
[null,"Serghide","a",{"$f":"-2*LOG(D126/3.7+12/D125)","v":8.6792535909147084},null,{"$f":"-2*LOG(F126/3.7+12/F125)","v":8.7304895405335028}]
[null,null,"v",{"$f":"-2*LOG(D126/3.7+2.51*D128/D125)","v":8.602156823701355},null,{"$f":"-2*LOG(F126/3.7+2.51*F128/F125)","v":8.6884782201743942}]
[null,null,"c",{"$f":"-2*LOG(D126/3.7+2.51*D129/D125)","v":8.603617055698626},null,{"$f":"-2*LOG(F126/3.7+2.51*F129/F125)","v":8.6889145618510035}]
[null,null,"f",{"$f":"(D128-(D129-D128)^2/(D130-2*D129+D128))^-2","v":1.3509541090494478E-2},null,{"$f":"(F128-(F129-F128)^2/(F130-2*F129+F128))^-2","v":1.3245531650371085E-2}]
[null,"expansion loops",null,{"$f":"ROUNDUP(D$115/300,0)","v":6},null,{"$f":"ROUNDUP(F$115/300,0)","v":6}]
[null,"elbows",null,{"$f":"D132*4","v":24},null,{"$f":"F132*4","v":24}]
[null,"K,elbow",null,{"$f":"14*D131","v":0.1891335752669227},null,{"$f":"14*F131","v":0.18543744310519519}]
[null,"∑K",null,{"$f":"D133*D134","v":4.5392058064061445},null,{"$f":"F133*F134","v":4.4504986345246849}]
[null,"∑f(L/D)",null,{"$f":"D135+D131*D$115/D122","v":37.781086578351399},null,{"$f":"F135+F131*F$115/F122","v":37.042751837889917}]
[null,"∑f(L/D)*D",null,{"$f":"D136*D122","v":25.187391052234265},null,{"$f":"F136*F122","v":24.695167891926609}]
[null,"D*","ft",{"$f":"(D137/D$120)*(D124^2/(2*32.174))","v":0.70837723871275315},{"$f":"(D138/D122)^0.25","v":1.0152873247338987},{"$f":"(F137/F$120)*(F124^2/(2*32.174))","v":2.7665994989987679},{"$f":"(F138/F122)^0.25","v":1.4272806837173584}]
[null,"D",null,{"$f":"D122*E138","v":0.67685821648926581},null,{"$f":"F122*G138","v":0.95152045581157219}]
[null,"A","sq ft",{"$f":"PI()*(D139)^2/4","v":0.3598199939072137},null,{"$f":"PI()*(F139)^2/4","v":0.71109256822225531}]
[null,"Velocity","fps",{"$f":"D$116/(7.4805*60)/D140","v":4.9139945771699933},null,{"$f":"F$116/(7.4805*60)/F140","v":4.9730613926617311}]
[null,"Re",null,{"$f":"D$117*D139*D141/D$118","v":2269639.0234439317},null,{"$f":"F$117*F139*F141/F$118","v":3249873.5715375799}]
[null,"surface roughness","ft",1.4999999999999999E-4,null,1.4999999999999999E-4]
[null,"e/D",null,{"$f":"D143/D139","v":2.216121432018973E-4},null,{"$f":"F143/F139","v":1.5764243331170612E-4}]
[null,"Serghide","a",{"$f":"-2*LOG(D143/3.7+12/D142)","v":8.6777434047615341},null,{"$f":"-2*LOG(F143/3.7+12/F142)","v":8.708507368828041}]
[null,null,"v",{"$f":"-2*LOG(D143/3.7+2.51*D145/D142)","v":8.5996784493482821},null,{"$f":"-2*LOG(F143/3.7+2.51*F145/F142)","v":8.6508940400473104}]
[null,null,"c",{"$f":"-2*LOG(D143/3.7+2.51*D146/D142)","v":8.601175376815192},null,{"$f":"-2*LOG(F143/3.7+2.51*F146/F142)","v":8.651712120574059}]
[null,null,"f",{"$f":"(D145-(D146-D145)^2/(D147-2*D146+D145))^-2","v":1.3517215518236373E-2},null,{"$f":"(F145-(F146-F145)^2/(F147-2*F146+F145))^-2","v":1.3359709955696322E-2}]
[null,"expansion loops",null,{"$f":"ROUNDUP(D$115/300,0)","v":6},null,{"$f":"ROUNDUP(F$115/300,0)","v":6}]
[null,"elbows",null,{"$f":"D149*4","v":24},null,{"$f":"F149*4","v":24}]
[null,"K,elbow",null,{"$f":"14*D148","v":0.18924101725530923},null,{"$f":"14*F148","v":0.18703593937974849}]
[null,"∑K",null,{"$f":"D150*D151","v":4.541784414127422},null,{"$f":"F150*F151","v":4.4888625451139639}]
[null,"∑f(L/D)",null,{"$f":"D152+D148*D$115/D139","v":37.301737021867346},null,{"$f":"F152+F148*F$115/F139","v":27.520914534244778}]
[null,"∑f(L/D)*D",null,{"$f":"D153*D139","v":25.247987192572751},null,{"$f":"F153*F139","v":26.186713141975911}]
[null,"D*","ft",{"$f":"(D154/D$120)*(D141^2/(2*32.174))","v":0.66827054166938327},{"$f":"(D155/D139)^0.25","v":0.99681290764079622},{"$f":"(F154/F$120)*(F141^2/(2*32.174))","v":0.70693217546516973},{"$f":"(F155/F139)^0.25","v":0.92841020358168069}]
[null,"D",null,{"$f":"D139*E155","v":0.67470100683922862},null,{"$f":"F139*G155","v":0.88340130009215534}]
[null,"A","sq ft",{"$f":"PI()*(D156)^2/4","v":0.35753008969302486},null,{"$f":"PI()*(F156)^2/4","v":0.61292304361064687}]
[null,"Velocity","fps",{"$f":"D$116/(7.4805*60)/D157","v":4.9454676677297948},null,{"$f":"F$116/(7.4805*60)/F157","v":5.7695774934531245}]
[null,"Re",null,{"$f":"D$117*D156*D158/D$118","v":2276895.7003331669},null,{"$f":"F$117*F156*F158/F$118","v":3500471.6223496981}]
[null,"surface roughness","ft",1.4999999999999999E-4,null,1.4999999999999999E-4]
[null,"e/D",null,{"$f":"D160/D156","v":2.2232069980554037E-4},null,{"$f":"F160/F156","v":1.6979825588252153E-4}]
[null,"Serghide","a",{"$f":"-2*LOG(D160/3.7+12/D159)","v":8.6780628415797079},null,{"$f":"-2*LOG(F160/3.7+12/F159)","v":8.713713736570682}]
[null,null,"v",{"$f":"-2*LOG(D160/3.7+2.51*D162/D159)","v":8.6002023799358192},null,{"$f":"-2*LOG(F160/3.7+2.51*F162/F159)","v":8.6597184848796669}]
[null,null,"c",{"$f":"-2*LOG(D160/3.7+2.51*D163/D159)","v":8.6016915191059642},null,{"$f":"-2*LOG(F160/3.7+2.51*F163/F159)","v":8.6604375298096024}]
[null,null,"f",{"$f":"(D162-(D163-D162)^2/(D164-2*D163+D162))^-2","v":1.3515592683241182E-2},null,{"$f":"(F162-(F163-F162)^2/(F164-2*F163+F162))^-2","v":1.3332797437840466E-2}]
[null,"expansion loops",null,{"$f":"ROUNDUP(D$115/300,0)","v":6},null,{"$f":"ROUNDUP(F$115/300,0)","v":6}]
[null,"elbows",null,{"$f":"D166*4","v":24},null,{"$f":"F166*4","v":24}]
[null,"K,elbow",null,{"$f":"14*D165","v":0.18921829756537656},null,{"$f":"14*F165","v":0.18665916412976652}]
[null,"∑K",null,{"$f":"D167*D168","v":4.5412391415690374},null,{"$f":"F167*F168","v":4.479819939114396}]
[null,"∑f(L/D)",null,{"$f":"D169+D165*D$115/D156","v":37.401988935532444},null,{"$f":"F169+F165*F$115/F156","v":29.237900900409649}]
[null,"∑f(L/D)*D",null,{"$f":"D170*D156","v":25.23515959259343},null,{"$f":"F170*F156","v":25.828799667387482}]
[null,"D*","ft",{"$f":"(D171/D$120)*(D158^2/(2*32.174))","v":0.67651432901904374},{"$f":"(D172/D156)^0.25","v":1.0006712223150918},{"$f":"(F171/F$120)*(F158^2/(2*32.174))","v":0.93851531115538456},{"$f":"(F172/F156)^0.25","v":1.015244936250365}]
[null,"D",null,{"$f":"D156*E172","v":0.67515388121103403},null,{"$f":"F156*G172","v":0.8968686965955498}]
[null,"A","sq ft",{"$f":"PI()*(D173)^2/4","v":0.35801021512345305},null,{"$f":"PI()*(F173)^2/4","v":0.63175343733163125}]
[null,"Velocity","fps",{"$f":"D$116/(7.4805*60)/D174","v":4.9388353296222958},null,{"$f":"F$116/(7.4805*60)/F174","v":5.5976062632460755}]
[null,"Re",null,{"$f":"D$117*D173*D175/D$118","v":2275368.4222730827},null,{"$f":"F$117*F173*F175/F$118","v":3447908.4774144231}]
[null,"surface roughness","ft",1.4999999999999999E-4,null,1.4999999999999999E-4]
[null,"e/D",null,{"$f":"D177/D173","v":2.2217157328777057E-4},null,{"$f":"F177/F173","v":1.6724856221360984E-4}]
[null,"Serghide","a",{"$f":"-2*LOG(D177/3.7+12/D176)","v":8.6779957707845128},null,{"$f":"-2*LOG(F177/3.7+12/F176)","v":8.7126819413821863}]
[null,null,"v",{"$f":"-2*LOG(D177/3.7+2.51*D179/D176)","v":8.6000923591684231},null,{"$f":"-2*LOG(F177/3.7+2.51*F179/F176)","v":8.6579659238739364}]
[null,null,"c",{"$f":"-2*LOG(D177/3.7+2.51*D180/D176)","v":8.6015831324432277},null,{"$f":"-2*LOG(F177/3.7+2.51*F180/F176)","v":8.6587041922998775}]
[null,null,"f",{"$f":"(D179-(D180-D179)^2/(D181-2*D180+D179))^-2","v":1.351593344396327E-2},null,{"$f":"(F179-(F180-F179)^2/(F181-2*F180+F179))^-2","v":1.3338137182014072E-2}]
[null,"expansion loops",null,{"$f":"ROUNDUP(D$115/300,0)","v":6},null,{"$f":"ROUNDUP(F$115/300,0)","v":6}]
[null,"elbows",null,{"$f":"D183*4","v":24},null,{"$f":"F183*4","v":24}]
[null,"K,elbow",null,{"$f":"14*D182","v":0.18922306821548579},null,{"$f":"14*F182","v":0.18673392054819701}]
[null,"∑K",null,{"$f":"D184*D185","v":4.5413536371716585},null,{"$f":"F184*F185","v":4.4816140931567281}]
[null,"∑f(L/D)",null,{"$f":"D186+D182*D$115/D173","v":37.380889300818012},null,{"$f":"F186+F182*F$115/F173","v":28.877693907837351}]
[null,"∑f(L/D)*D",null,{"$f":"D187*D173","v":25.237852494567296},null,{"$f":"F187*F173","v":25.899499695807332}]
[null,"D*","ft",{"$f":"(D188/D$120)*(D175^2/(2*32.174))","v":0.67477300573689458},{"$f":"(D189/D173)^0.25","v":0.99985893731592512},{"$f":"(F188/F$120)*(F175^2/(2*32.174))","v":0.88581939531248877},{"$f":"(F189/F173)^0.25","v":0.9969057013224607}]
[null,"D",null,{"$f":"D173*E189","v":0.67505864219238687},null,{"$f":"F173*G189","v":0.89409351697374784}]
[null,"A","sq ft",{"$f":"PI()*(D190)^2/4","v":0.35790921848364105},null,{"$f":"PI()*(F190)^2/4","v":0.62784981852002053}]
[null,"Velocity","fps",{"$f":"D$116/(7.4805*60)/D191","v":4.9402289952422818},null,{"$f":"F$116/(7.4805*60)/F191","v":5.6324090464350629}]
[null,"Re",null,{"$f":"D$117*D190*D192/D$118","v":2275689.4371332056},null,{"$f":"F$117*F190*F192/F$118","v":3458610.4511595694}]
[null,"surface roughness","ft",1.4999999999999999E-4,null,1.4999999999999999E-4]
[null,"e/D",null,{"$f":"D194/D190","v":2.2220291782776861E-4},null,{"$f":"F194/F190","v":1.6776768554111355E-4}]
[null,"Serghide","a",{"$f":"-2*LOG(D194/3.7+12/D193)","v":8.6780098752743111},null,{"$f":"-2*LOG(F194/3.7+12/F193)","v":8.7128944595948195}]
[null,null,"v",{"$f":"-2*LOG(D194/3.7+2.51*D196/D193)","v":8.600115495131833},null,{"$f":"-2*LOG(F194/3.7+2.51*F196/F193)","v":8.6583267460317757}]
[null,null,"c",{"$f":"-2*LOG(D194/3.7+2.51*D197/D193)","v":8.6016059247148444},null,{"$f":"-2*LOG(F194/3.7+2.51*F197/F193)","v":8.6590610384922186}]
[null,null,"f",{"$f":"(D196-(D197-D196)^2/(D198-2*D197+D196))^-2","v":1.3515861785440094E-2},null,{"$f":"(F196-(F197-F196)^2/(F198-2*F197+F196))^-2","v":1.3337037612022189E-2}]
[null,"expansion loops",null,{"$f":"ROUNDUP(D$115/300,0)","v":6},null,{"$f":"ROUNDUP(F$115/300,0)","v":6}]
[null,"elbows",null,{"$f":"D200*4","v":24},null,{"$f":"F200*4","v":24}]
[null,"K,elbow",null,{"$f":"14*D199","v":0.18922206499616132},null,{"$f":"14*F199","v":0.18671852656831064}]
[null,"∑K",null,{"$f":"D201*D202","v":4.5413295599078713},null,{"$f":"F201*F202","v":4.4812446376394552}]
[null,"∑f(L/D)",null,{"$f":"D203+D199*D$115/D190","v":37.385324177554672},null,{"$f":"F203+F199*F$115/F190","v":28.951030111956637}]
[null,"∑f(L/D)*D",null,{"$f":"D204*D190","v":25.23728617722227},null,{"$f":"F204*F190","v":25.884928332812187}]
[null,"D*","ft",{"$f":"(D205/D$120)*(D192^2/(2*32.174))","v":0.67513873129470969},{"$f":"(D206/D190)^0.25","v":1.000029658734217},{"$f":"(F205/F$120)*(F192^2/(2*32.174))","v":0.89636410772354158},{"$f":"(F206/F190)^0.25","v":1.0006342825314574}]
[null,"D",null,{"$f":"D190*E206","v":0.67507866357723656},null,{"$f":"F190*G206","v":0.89466062487305353}]

{"sheet":"Well Field Dvlpmnt A2","index":30,"n_rows":478,"n_cols":43,"rows_kept":478,"cut":false,"hidden":true,"merged":[[30,16,30,21],[30,23,30,28],[5,4,5,6],[6,4,6,6],[7,4,7,6],[28,16,28,21],[0,37,0,42],[0,30,0,35],[0,16,0,21],[0,23,0,28]]}
[{"$f":"'Input A1'!A75","v":1},null,"Number of Errors/Warning Messages",{"$f":"'Error-Warnings'!E2","v":1},null,null,null,null,null,null,null,null,"Yes",{"$f":"'Input A1'!F5","v":"Perforated / Slotted Liner"},null,null,"Production Well- Casing OD",null,null,null,null,null,null,"Injection Well- Casing OD",null,null,null,null,null,null,"Production Well - Hole Size",null,null,null,null,null,null,"Injection Well - Hole Size"]
[{"$f":"'Input A1'!A398","v":0},null,"GETEM - beta",null,"WELL FIELD DEVELOPMENT SUMMARY ",null,null,null,null,null,null,null,"No",{"$f":"'Input A1'!F6","v":"Open Hole"},null,null,"Casing size","production","intermediate liner","upper casing","intermediate casing","surface casing",null,"Casing size","production","intermediate liner","upper casing","intermediate casing","surface casing",null,"bit size","production","intermediate liner","upper","intermediate casing","surface casing",null,"bit size","production","intermediate liner","upper","intermediate casing","surface casing"]
[null,null,null,null,"Reference","Change","Improved",null,null,null,null,null,null,null,null,null,null,{"$f":"MIN(R4:R26)","v":7},{"$f":"MIN(S4:S26)","v":9.625},{"$f":"MIN(T4:T26)","v":16},{"$f":"MIN(U4:U26)","v":24},{"$f":"MIN(V4:V26)","v":34},null,null,{"$f":"MIN(Y4:Y26)","v":8.625},{"$f":"MIN(Z4:Z24)","v":11.75},{"$f":"MIN(AA4:AA24)","v":16},{"$f":"MIN(AB4:AB24)","v":24},{"$f":"MIN(AC4:AC24)","v":34},null,null,{"$f":"MIN(AF4:AF78)","v":8.5},{"$f":"MIN(AG4:AG78)","v":12.25},{"$f":"MIN(AH4:AH78)","v":20},{"$f":"MIN(AI4:AI78)","v":32},{"$f":"MIN(AJ4:AJ78)","v":10000},null,null,{"$f":"MIN(AM4:AM78)","v":10.375},{"$f":"MIN(AN4:AN78)","v":14.5},{"$f":"MIN(AO4:AO78)","v":20},{"$f":"MIN(AP4:AP78)","v":32},{"$f":"MIN(AQ4:AQ78)","v":10000}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.92,4.5,{"$f":"IF($Q4<E$163,10000,Q4)","v":10000},{"$f":"IF($P4<E$218,10000,Q4)","v":10000},{"$f":"IF($P4<E$275,10000,Q4)","v":10000},{"$f":"IF($P4<E$334,10000,Q4)","v":10000},{"$f":"IF($P4<E$391,10000,Q4)","v":10000},null,4.5,{"$f":"IF($X4<G$163,10000,Q4)","v":10000},{"$f":"IF(P4<G$218,10000,X4)","v":10000},{"$f":"IF(P4<G$275,10000,X4)","v":10000},{"$f":"IF(P4<G$334,10000,X4)","v":10000},{"$f":"IF(P4<G$391,10000,X4)","v":10000},null,3.75,{"$f":"IF($AE4<=E$164+2*E$166-0.001,10000,$AE4)","v":10000},{"$f":"IF($AE4<=E$220+2*E$222-0.001,10000,$AE4)","v":10000},{"$f":"IF($AE4<=E$279+2*E$281-0.001,10000,$AE4)","v":10000},{"$f":"IF($AE4<=E$336+2*E$338-0.001,10000,$AE4)","v":10000},{"$f":"IF($AE4<=E$393+2*E$395-0.001,10000,$AE4)","v":10000},null,3.75,{"$f":"IF($AL4<=G$164+2*G$166-0.001,10000,$AL4)","v":10000},{"$f":"IF($AL4<=G$220+2*G$222-0.001,10000,$AL4)","v":10000},{"$f":"IF($AL4<=G$279+2*G$281-0.001,10000,$AL4)","v":10000},{"$f":"IF($AL4<=G$336+2*G$338-0.001,10000,$AL4)","v":10000},{"$f":"IF($AL4<=G$393+2*G$395-0.001,10000,$AE4)","v":10000}]
[null,null,"Cost of Electricity: ","cent/kWh",{"$f":"'Summary A1'!H24","v":17.94306093469395},{"$f":"(G5-E5)/E5","v":-0.71309026474238979},{"$f":"'Summary A1'!J24","v":5.1480388624842091},null,null,null,null,null,null,null,null,4.2759999999999998,5,10000,10000,10000,10000,10000,null,5,10000,10000,10000,10000,10000,null,3.875,10000,10000,10000,10000,10000,null,3.875,10000,10000,10000,10000,10000]
[null,null,"Resource Type",null,{"$f":"IF(A1=0,\"HYDROTHERMAL\",\"EGS\")","v":"EGS"},null,null,null,null,null,null,null,null,null,null,4.7779999999999996,5.5,10000,10000,10000,10000,10000,null,5.5,10000,10000,10000,10000,10000,null,4.125,10000,10000,10000,10000,10000,null,4.125,10000,10000,10000,10000,10000]
[null,null,"Conversion System",null,{"$f":"IF(A2=1,\"BINARY\",\"FLASH-STEAM\")","v":"FLASH-STEAM"},null,null,null,null,null,null,null,null,null,null,5.7910000000000004,6.625,10000,10000,10000,10000,10000,null,6.625,10000,10000,10000,10000,10000,null,4.5,10000,10000,10000,10000,10000,null,4.5,10000,10000,10000,10000,10000]
[null,null,"Power Sales","kW",{"$f":"'Summary A1'!H296","v":25000},null,null,null,null,null,null,null,null,null,null,6.1840000000000002,7,7,10000,10000,10000,10000,null,7,10000,10000,10000,10000,10000,null,4.5,10000,10000,10000,10000,10000,null,4.5,10000,10000,10000,10000,10000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.875,7.625,7.625,10000,10000,10000,10000,null,7.625,10000,10000,10000,10000,10000,null,4.625,10000,10000,10000,10000,10000,null,4.625,10000,10000,10000,10000,10000]
[null,null,"GETEM ESTIMATE OF WELL CONFIGURATION AND COST",null,"PRODUCTION WELL",null,"INJECTION WELL",null,null,null,null,null,null,null,null,6.56,7.75,7.75,10000,10000,10000,10000,null,7.75,10000,10000,10000,10000,10000,null,4.75,10000,10000,10000,10000,10000,null,4.75,10000,10000,10000,10000,10000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7.7249999999999996,8.625,8.625,10000,10000,10000,10000,null,8.625,8.625,10000,10000,10000,10000,null,4.875,10000,10000,10000,10000,10000,null,4.875,10000,10000,10000,10000,10000]
[null,null,null,null,"PRODUCTION WELL",null,"INJECTION WELL",null,null,null,null,null,null,null,{"$f":"Q12-P12","v":0.94400000000000084},8.6809999999999992,9.625,9.625,9.625,10000,10000,10000,null,9.625,9.625,10000,10000,10000,10000,null,5,10000,10000,10000,10000,10000,null,5,10000,10000,10000,10000,10000]
[null,null,"Depth where change from 2 to 3 interval","km",2.5,null,2.5,null,null,null,null,null,null,null,null,9.85,10.75,10.75,10.75,10000,10000,10000,null,10.75,10.75,10000,10000,10000,10000,null,5.25,10000,10000,10000,10000,10000,null,5.25,10000,10000,10000,10000,10000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10.772,11.75,11.75,11.75,10000,10000,10000,null,11.75,11.75,11.75,10000,10000,10000,null,5.375,10000,10000,10000,10000,10000,null,5.375,10000,10000,10000,10000,10000]
[null,null,"Well depth","ft",{"$f":"'Well Field Dvlpmnt A1'!D16","v":11482.904999999999},null,{"$f":"'Well Field Dvlpmnt A1'!F16","v":11482.904999999999},null,null,null,null,null,null,null,null,12.347,13.375,13.375,13.375,10000,10000,10000,null,13.375,13.375,13.375,10000,10000,10000,null,5.5,10000,10000,10000,10000,10000,null,5.5,10000,10000,10000,10000,10000]
[{"$f":"IF(E16>2,1,0)","v":1},{"$f":"IF(G16>2,1,0)","v":1},"# of Well Intervals",null,{"$f":"IF(E15<=E13*3281,2,3)","v":3},null,{"$f":"IF(G15<=G13*3280.83,2,3)","v":3},{"$f":"A17*B17","v":0},{"$f":"A17*B17","v":0},null,null,null,null,null,null,14.688000000000001,16,16,16,16,10000,10000,null,16,16,16,16,10000,10000,null,5.625,10000,10000,10000,10000,10000,null,5.625,10000,10000,10000,10000,10000]
[{"$f":"'Input A1'!A288","v":0},{"$f":"'Input A1'!A290","v":1},"Is Well Pumped?",null,{"$f":"IF(A17=1,\"Yes\",\"No\")","v":"No"},null,null,{"$f":"IF(E$16=2,11.75,8.625)","v":8.625},{"$f":"IF(G16=2,11.75,8.625)","v":8.625},null,null,null,null,null,null,17.754999999999999,18.625,18.625,18.625,18.625,10000,10000,null,18.625,18.625,18.625,18.625,10000,10000,null,5.75,10000,10000,10000,10000,10000,null,5.75,10000,10000,10000,10000,10000]
[{"$f":"'Input A1'!C197","v":1},{"$f":"'Input A1'!D197","v":1},"Is bottom of well Cased or Open hole?",null,{"$f":"IF(A18=1,N1,N2)","v":"Perforated / Slotted Liner"},null,{"$f":"IF(B18=1,N1,N2)","v":"Perforated / Slotted Liner"},{"$f":"IF(E$16=2,14.5,10.625)","v":10.625},{"$f":"IF(G$16=2,14.5,10.625)","v":10.625},null,null,null,null,null,null,18.73,20,20,20,20,10000,10000,null,20,20,20,20,10000,10000,null,5.875,10000,10000,10000,10000,10000,null,5.875,10000,10000,10000,10000,10000]
[null,null,"Bottom Hole Casing OD or Hole Diameter","inch",{"$f":"IF('Input A1'!C205>H19,H19,'Input A1'!C205)","v":7},null,{"$f":"IF('Input A1'!D205>I19,I19,'Input A1'!D205)","v":8.625},{"$f":"IF(A18=1,H17,H18)","v":8.625},{"$f":"IF(B18=1,I17,I18)","v":8.625},null,null,null,null,null,null,22.75,24,24,24,24,24,10000,null,24,24,24,24,24,10000,null,6,10000,10000,10000,10000,10000,null,6,10000,10000,10000,10000,10000]
[null,null,"Trouble Index",null,{"$f":"'Input A1'!T210","v":1},null,{"$f":"'Input A1'!W210","v":1},null,null,null,null,null,null,null,null,24.75,26,26,26,26,26,10000,null,26,26,26,26,26,10000,null,6.125,10000,10000,10000,10000,10000,null,6.125,10000,10000,10000,10000,10000]
[null,null,"Rate of Penetration Index",null,{"$f":"'Input A1'!T211","v":1},null,{"$f":"'Input A1'!W211","v":1},null,null,null,null,null,null,null,null,28.75,30,30,30,30,30,10000,null,30,30,30,30,30,10000,null,6.25,10000,10000,10000,10000,10000,null,6.25,10000,10000,10000,10000,10000]
[null,null,"Bit Life Index",null,{"$f":"'Input A1'!T214","v":1},null,{"$f":"'Input A1'!W214","v":1},null,null,null,null,null,null,null,null,30.623999999999999,32,32,32,32,32,10000,null,32,32,32,32,32,10000,null,6.4375,10000,10000,10000,10000,10000,null,6.4375,10000,10000,10000,10000,10000]
[null,null,"Casing Cost Index",null,{"$f":"'Input A1'!T216","v":1},null,{"$f":"'Input A1'!W216","v":1},null,null,null,null,null,null,null,null,32.624000000000002,34,34,34,34,34,34,null,34,34,34,34,34,34,null,6.5,10000,10000,10000,10000,10000,null,6.5,10000,10000,10000,10000,10000]
[null,null,"Cement Cost Index",null,{"$f":"'Input A1'!T219","v":1},null,{"$f":"'Input A1'!W219","v":1},null,null,null,null,null,null,null,null,34.5,36,36,36,36,36,36,null,36,36,36,36,36,36,null,6.75,10000,10000,10000,10000,10000,null,6.75,10000,10000,10000,10000,10000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40.5,42,42,42,42,42,42,null,42,42,42,42,42,42,null,7.4375,10000,10000,10000,10000,10000,null,7.4375,10000,10000,10000,10000,10000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,46.5,48,48,48,48,48,48,null,48,48,48,48,48,48,null,7.5,10000,10000,10000,10000,10000,null,7.5,10000,10000,10000,10000,10000]
[null,null,"Year of Estimate",null,{"$f":"'Input A1'!T39","v":2011},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7.625,10000,10000,10000,10000,10000,null,7.625,10000,10000,10000,10000,10000]
[null,null,"Year of Reference Costs",null,2011,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7.875,10000,10000,10000,10000,10000,null,7.875,10000,10000,10000,10000,10000]
[null,null,"O&G Well PPI Yr of Estimate",null,{"$f":"Tables!M37","v":1.1255916692963082},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8.25,10000,10000,10000,10000,10000,null,8.25,10000,10000,10000,10000,10000]
[null,null,"O&G Well PPI Yr of Reference",null,{"$f":"Tables!M22","v":1.1656674029662355},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8.375,10000,10000,10000,10000,10000,null,8.375,10000,10000,10000,10000,10000]
[null,null,"PPI Adjustment",null,{"$f":"E29/E30","v":0.96561992420140774},null,null,null,null,null,null,null,null,null,null,null,"Production Well- Casing ID",null,null,null,null,null,null,"Injection Well- Casing ID",null,null,null,null,null,null,8.5,8.5,10000,10000,10000,10000,null,8.5,10000,10000,10000,10000,10000]
[null,null,"Piping PPI",null,{"$f":"Tables!G37","v":1.8614183474300587},null,{"$f":"E32","v":1.8614183474300587},null,null,null,null,null,null,null,null,null,"Casing size","production","intermediate liner","upper casing","intermediate casing","surface casing",null,"Casing size","production","intermediate liner","upper casing","intermediate casing","surface casing",null,8.625,8.625,10000,10000,10000,10000,null,8.625,10000,10000,10000,10000,10000]
[null,null,"Drilling Services  PPI",null,{"$f":"Tables!N37/Tables!N22","v":0.97494612068965514},null,{"$f":"E33","v":0.97494612068965514},null,null,null,null,null,null,null,null,null,null,{"$f":"MIN(R34:R56)","v":6.1840000000000002},{"$f":"MIN(S34:S56)","v":8.6809999999999992},{"$f":"MIN(T34:T56)","v":14.688000000000001},{"$f":"MIN(U34:U56)","v":22.75},{"$f":"MIN(V34:V56)","v":32.624000000000002},null,null,{"$f":"MIN(Y34:Y56)","v":7.7249999999999996},{"$f":"MIN(Z34:Z54)","v":10.772},{"$f":"MIN(AA34:AA54)","v":14.688000000000001},{"$f":"MIN(AB34:AB54)","v":22.75},{"$f":"MIN(AC34:AC54)","v":32.624000000000002},null,8.75,8.75,10000,10000,10000,10000,null,8.75,10000,10000,10000,10000,10000]
[null,null,"Cost Multiplier for IPE Pipe Estimate",null,1,null,{"$f":"E34","v":1},null,null,null,null,null,null,null,null,3.92,4.5,{"$f":"IF($Q34<E$164,10000,P34)","v":10000},{"$f":"IF($Q34<E$220,10000,P34)","v":10000},{"$f":"IF($Q34<E$279,10000,P34)","v":10000},{"$f":"IF($Q34<E$336,10000,P34)","v":10000},{"$f":"IF($Q34<E$393,10000,P34)","v":10000},null,4.5,{"$f":"IF($X34<G$164,10000,P34)","v":10000},{"$f":"IF(X34<G$220,10000,P34)","v":10000},{"$f":"IF(X34<G$279,10000,P34)","v":10000},{"$f":"IF(X34<G$336,10000,P34)","v":10000},{"$f":"IF(X34<G$393,10000,P34)","v":10000},null,8.875,8.875,10000,10000,10000,10000,null,8.875,10000,10000,10000,10000,10000]
[null,null,"Density of Steel","lb/cft",490,null,490,null,null,null,null,null,null,null,null,4.2759999999999998,5,10000,10000,10000,10000,10000,null,5,10000,10000,10000,10000,10000,null,9,9,10000,10000,10000,10000,null,9,10000,10000,10000,10000,10000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.7779999999999996,5.5,10000,10000,10000,10000,10000,null,5.5,10000,10000,10000,10000,10000,null,9.25,{"$f":"IF($AE36<=E$164+2*E$166-0.001,10000,$AE36)","v":9.25},{"$f":"IF($AE36<=E$220+2*E$222-0.001,10000,$AE36)","v":10000},{"$f":"IF($AE36<=E$279+2*E$281-0.001,10000,$AE36)","v":10000},{"$f":"IF($AE36<=E$336+2*E$338-0.001,10000,$AE36)","v":10000},{"$f":"IF($AE36<=E$393+2*E$395-0.001,10000,$AE36)","v":10000},null,9.25,{"$f":"IF($AL36<=G$164+2*G$166-0.001,10000,$AL36)","v":10000},{"$f":"IF($AL36<=G$220+2*G$222-0.001,10000,$AL36)","v":10000},{"$f":"IF($AL36<=G$279+2*G$281-0.001,10000,$AL36)","v":10000},{"$f":"IF($AL36<=G$336+2*G$338-0.001,10000,$AL36)","v":10000},{"$f":"IF($AL36<=G$393+2*G$395-0.001,10000,$AE36)","v":10000}]
[null,null,"Total Cost",null,{"$f":"E184+E240+E299+E356+E413+E466+E66*E31","v":9762734.4976367094},null,{"$f":"G184+G240+G299+G356+G413+G466+G66*E31","v":9796491.4529375546},null,null,null,null,null,null,null,null,5.7910000000000004,6.625,10000,10000,10000,10000,10000,null,6.625,10000,10000,10000,10000,10000,null,9.375,9.375,10000,10000,10000,10000,null,9.375,10000,10000,10000,10000,10000]
[null,null,"Drilling Time","days",{"$f":"(E144+E199+E256+E315+E372+E428)/24","v":32.348911174305556},null,{"$f":"(G144+G199+G256+G315+G372+G428)/24","v":32.348911174305556},null,null,null,null,null,null,null,null,6.1840000000000002,7,6.1840000000000002,10000,10000,10000,10000,null,7,10000,10000,10000,10000,10000,null,9.5,9.5,10000,10000,10000,10000,null,9.5,10000,10000,10000,10000,10000]
[null,null,"Total Time","days",{"$f":"(E161+E216+E273+E332+E389+E445)/24","v":82.442735243585844},null,{"$f":"(G161+G216+G273+G332+G389+G445)/24","v":82.202457465808067},null,null,null,null,null,null,null,null,6.875,7.625,6.875,10000,10000,10000,10000,null,7.625,10000,10000,10000,10000,10000,null,9.625,9.625,10000,10000,10000,10000,null,9.625,10000,10000,10000,10000,10000]
[null,null,"Costs Used",null,null,null,null,null,null,null,null,null,null,null,null,6.56,7.75,6.56,10000,10000,10000,10000,null,7.75,10000,10000,10000,10000,10000,null,9.75,9.75,10000,10000,10000,10000,null,9.75,10000,10000,10000,10000,10000]
[null,null,"Rig",null,null,null,null,null,null,null,null,null,null,null,null,7.7249999999999996,8.625,7.7249999999999996,10000,10000,10000,10000,null,8.625,7.7249999999999996,10000,10000,10000,10000,null,9.875,9.875,10000,10000,10000,10000,null,9.875,10000,10000,10000,10000,10000]
[null,null,"   rate","$/day",{"$f":"IF(B16=1,1,0.6667)*28000","v":28000},null,{"$f":"E42","v":28000},null,null,null,null,null,null,null,null,8.6809999999999992,9.625,8.6809999999999992,8.6809999999999992,10000,10000,10000,null,9.625,8.6809999999999992,10000,10000,10000,10000,null,10.375,10.375,10000,10000,10000,10000,null,10.375,10.375,10000,10000,10000,10000]
[null,null,"   fuel","$/day",{"$f":"IF(A16=1,1,0.666667)*2500*4","v":10000},null,{"$f":"E43","v":10000},null,null,null,null,null,null,null,null,9.85,10.75,9.85,9.85,10000,10000,10000,null,10.75,9.85,10000,10000,10000,10000,null,10.625,10.625,10000,10000,10000,10000,null,10.625,10.625,10000,10000,10000,10000]
[null,null,"   other","$/day",{"$f":"IF(A16=1,1,0.666667)*6000","v":6000},null,6000,null,null,null,null,null,null,null,null,10.772,11.75,10.772,10.772,10000,10000,10000,null,11.75,10.772,10.772,10000,10000,10000,null,11,11,10000,10000,10000,10000,null,11,11,10000,10000,10000,10000]
[null,null,"Equipment & Services",null,null,null,null,null,null,null,null,null,null,null,null,12.347,13.375,12.347,12.347,10000,10000,10000,null,13.375,12.347,12.347,10000,10000,10000,null,11.625,11.625,10000,10000,10000,10000,null,11.625,11.625,10000,10000,10000,10000]
[null,null,"   directional drilling equipment & services (while drilling)","$/day",{"$f":"2000+12000","v":14000},null,{"$f":"E46","v":14000},null,null,null,null,null,null,null,null,14.688000000000001,16,14.688000000000001,14.688000000000001,14.688000000000001,10000,10000,null,16,14.688000000000001,14.688000000000001,14.688000000000001,10000,10000,null,12,12,10000,10000,10000,10000,null,12,12,10000,10000,10000,10000]
[null,null,"   mud logging","$/day",3000,null,{"$f":"E47","v":3000},null,null,null,null,null,null,null,null,17.754999999999999,18.625,17.754999999999999,17.754999999999999,17.754999999999999,10000,10000,null,18.625,17.754999999999999,17.754999999999999,17.754999999999999,10000,10000,null,12.25,12.25,12.25,10000,10000,10000,null,12.25,12.25,10000,10000,10000,10000]
[null,null,"   air","$/day",{"$f":"IF(A16=1,1,0.666667)*3500","v":3500},null,3500,null,null,null,null,null,null,null,null,18.73,20,18.73,18.73,18.73,10000,10000,null,20,18.73,18.73,18.73,10000,10000,null,12.75,12.75,12.75,10000,10000,10000,null,12.75,12.75,10000,10000,10000,10000]
[null,null,"   tool rental (while drilling)","$/day",{"$f":"IF(A16=1,1,0.666667)*5200","v":5200},null,5200,null,{"$f":"SUM(E46:E49)","v":25700},null,null,null,null,null,null,{"$f":"Q49-2*0.625","v":22.75},24,22.75,22.75,22.75,22.75,10000,null,24,22.75,22.75,22.75,22.75,10000,null,13.5,13.5,13.5,10000,10000,10000,null,13.5,13.5,10000,10000,10000,10000]
[null,null,"Daily Costs","$/day",{"$f":"E42+E43+E44+E47+E48","v":50500},null,50500,null,null,null,null,null,null,null,null,{"$f":"Q50-2*0.625","v":24.75},26,24.75,24.75,24.75,24.75,10000,null,26,24.75,24.75,24.75,24.75,10000,null,13.75,13.75,13.75,10000,10000,10000,null,13.75,13.75,10000,10000,10000,10000]
[null,null,"Additional Costs While Drilling","$/day",{"$f":"E46+E49","v":19200},null,19200,null,null,null,null,null,null,null,null,{"$f":"Q51-2*0.625","v":28.75},30,28.75,28.75,28.75,28.75,10000,null,30,28.75,28.75,28.75,28.75,10000,null,14,14,14,10000,10000,10000,null,14,14,10000,10000,10000,10000]
[null,null,"PPI Adjusted Daily Costs","$/day",{"$f":"E50*E31","v":48763.806172171091},null,{"$f":"E52","v":48763.806172171091},null,null,null,null,null,null,null,null,{"$f":"Q52-2*0.688","v":30.623999999999999},32,30.623999999999999,30.623999999999999,30.623999999999999,30.623999999999999,10000,null,32,30.623999999999999,30.623999999999999,30.623999999999999,30.623999999999999,10000,null,14.5,14.5,14.5,10000,10000,10000,null,14.5,14.5,14.5,10000,10000,10000]
[null,null,"PPI Adjusted Add'nl Costs While Drilling","$/day",{"$f":"E31*E51","v":18539.902544667028},null,{"$f":"E53","v":18539.902544667028},null,null,null,null,null,null,null,null,{"$f":"Q53-2*0.688","v":32.624000000000002},34,32.624000000000002,32.624000000000002,32.624000000000002,32.624000000000002,32.624000000000002,null,34,32.624000000000002,32.624000000000002,32.624000000000002,32.624000000000002,32.624000000000002,null,14.75,14.75,14.75,10000,10000,10000,null,14.75,14.75,14.75,10000,10000,10000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q54-2*0.75","v":34.5},36,34.5,34.5,34.5,34.5,34.5,null,36,34.5,34.5,34.5,34.5,34.5,null,15.5,15.5,15.5,10000,10000,10000,null,15.5,15.5,15.5,10000,10000,10000]
[null,null,"Drilling Fluids",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q55-2*0.75","v":40.5},42,40.5,40.5,40.5,40.5,40.5,null,42,40.5,40.5,40.5,40.5,40.5,null,16,16,16,10000,10000,10000,null,16,16,16,10000,10000,10000]
[null,null,"   engineering & equipment","$/day",4000,null,null,null,null,null,null,null,null,null,null,{"$f":"Q56-2*0.75","v":46.5},48,46.5,46.5,46.5,46.5,46.5,null,48,46.5,46.5,46.5,46.5,46.5,null,16.375,16.375,16.375,10000,10000,10000,null,16.375,16.375,16.375,10000,10000,10000]
[null,null,"   fluids (while drilling)","$/day",{"$f":"4500","v":4500},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16.5,16.5,16.5,10000,10000,10000,null,16.5,16.5,16.5,10000,10000,10000]
[null,null,"PPI Adjusted Cost for Drilling Equip/Eng","$/day",{"$f":"E31*E56","v":3862.4796968056312},null,{"$f":"E58","v":3862.4796968056312},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17,17,17,10000,10000,10000,null,17,17,17,10000,10000,10000]
[null,null,"PPI Adjusted Cost for Drilling Fluids","$/day",{"$f":"E31*E57","v":4345.2896589063348},null,{"$f":"E59","v":4345.2896589063348},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17.25,17.25,17.25,10000,10000,10000,null,17.25,17.25,17.25,10000,10000,10000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17.5,17.5,17.5,10000,10000,10000,null,17.5,17.5,17.5,10000,10000,10000]
[null,null,"Logging","per trip",125000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,18,18,18,10000,10000,10000,null,18,18,18,10000,10000,10000]
[null,null,"Casing Cost","$/lb",{"$f":"I469","v":1.0840790786032677},null,{"$f":"J469","v":1.0819071343821456},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,18.125,18.125,18.125,10000,10000,10000,null,18.125,18.125,18.125,10000,10000,10000]
[null,null,"Multiplier for Casing Exposed to Fluid in Lower Interval",null,1.5,null,{"$f":"E63","v":1.5},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,18.25,18.25,18.25,10000,10000,10000,null,18.25,18.25,18.25,10000,10000,10000]
[null,null,"Multiplier for Casing Exposed to Fluid in Upper Interval",null,1.4,null,{"$f":"E64","v":1.4},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,18.5,18.5,18.5,10000,10000,10000,null,18.5,18.5,18.5,10000,10000,10000]
[null,null,"Additional cost for Slotted Liner","$/ft",10,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,19.25,19.25,19.25,10000,10000,10000,null,19.25,19.25,19.25,10000,10000,10000]
[null,null,"Well Head Equipment",null,175000,null,{"$f":"E66","v":175000},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20,20,20,20,10000,10000,null,20,20,20,20,10000,10000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20.75,20.75,20.75,20.75,10000,10000,null,20.75,20.75,20.75,20.75,10000,10000]
[null,null,"Adjusted Costs (PPI and User Cost Indices)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,22,{"$f":"IF($AE68<=E$164+2*E$166-0.001,10000,$AE68)","v":22},{"$f":"IF($AE68<=E$220+2*E$222-0.001,10000,$AE68)","v":22},{"$f":"IF($AE68<=E$279+2*E$281-0.001,10000,$AE68)","v":22},{"$f":"IF($AE68<=E$336+2*E$338-0.001,10000,$AE68)","v":10000},{"$f":"IF($AE68<=E$393+2*E$395-0.001,10000,$AE68)","v":10000},null,22,{"$f":"IF($AL68<=G$164+2*G$166-0.001,10000,$AL68)","v":22},{"$f":"IF($AL68<=G$220+2*G$222-0.001,10000,$AL68)","v":22},{"$f":"IF($AL68<=G$279+2*G$281-0.001,10000,$AL68)","v":22},{"$f":"IF($AL68<=G$336+2*G$338-0.001,10000,$AL68)","v":10000},{"$f":"IF($AL68<=G$393+2*G$395-0.001,10000,$AE68)","v":10000}]
[null,null,"Logging Cost",null,{"$f":"E61*E33","v":121868.2650862069},null,{"$f":"E69","v":121868.2650862069},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,22.25,22.25,22.25,22.25,10000,10000,null,22.25,22.25,22.25,22.25,10000,10000]
[null,null,"Casing Cost","$/lb",{"$f":"E23*E62","v":1.0840790786032677},null,{"$f":"G23*G62","v":1.0819071343821456},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,23,23,23,23,10000,10000,null,23,23,23,23,10000,10000]
[null,null,"Cement Cost ","$/cu ft",{"$f":"E24*E33*E85","v":63.371497844827587},null,{"$f":"G24*G33*G85","v":63.371497844827587},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,24,24,24,24,10000,10000,null,24,24,24,24,10000,10000]
[null,null,"Well Head Equipment Cost","$/cu ft",{"$f":"E66*E33","v":170615.57112068965},null,{"$f":"G66*G33","v":170615.57112068965},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,26,26,26,26,10000,10000,null,26,26,26,26,10000,10000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,27,27,27,27,10000,10000,null,27,27,27,27,10000,10000]
[null,null,"Rates Used",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,28,28,28,28,10000,10000,null,28,28,28,28,10000,10000]
[null,null,"Drilling Penetration Rate<10,000 ft","ft/hr",25,null,{"$f":"E75","v":25},10000,10000]
[null,null,"Drilling Penetration Rate>10,000 ft","ft/hr",15,null,15,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,32,{"$f":"IF($AE76<=E$164+2*E$166-0.001,10000,$AE76)","v":32},{"$f":"IF($AE76<=E$220+2*E$222-0.001,10000,$AE76)","v":32},{"$f":"IF($AE76<=E$279+2*E$281-0.001,10000,$AE76)","v":32},{"$f":"IF($AE76<=E$336+2*E$338-0.001,10000,$AE76)","v":32},{"$f":"IF($AE76<=E$393+2*E$395-0.001,10000,$AE76)","v":10000},null,32,{"$f":"IF($AL76<=G$164+2*G$166-0.001,10000,$AL76)","v":32},{"$f":"IF($AL76<=G$220+2*G$222-0.001,10000,$AL76)","v":32},{"$f":"IF($AL76<=G$279+2*G$281-0.001,10000,$AL76)","v":32},{"$f":"IF($AL76<=G$336+2*G$338-0.001,10000,$AL76)","v":32},{"$f":"IF($AL76<=G$393+2*G$395-0.001,10000,$AE76)","v":10000}]
[null,null,"Bit life","hrs",100,null,100,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,34,{"$f":"IF($AE77<=E$164+2*E$166-0.001,10000,$AE77)","v":34},{"$f":"IF($AE77<=E$220+2*E$222-0.001,10000,$AE77)","v":34},{"$f":"IF($AE77<=E$279+2*E$281-0.001,10000,$AE77)","v":34},{"$f":"IF($AE77<=E$336+2*E$338-0.001,10000,$AE77)","v":34},{"$f":"IF($AE77<=E$393+2*E$395-0.001,10000,$AE77)","v":10000},null,34,{"$f":"IF($AL77<=G$164+2*G$166-0.001,10000,$AL77)","v":34},{"$f":"IF($AL77<=G$220+2*G$222-0.001,10000,$AL77)","v":34},{"$f":"IF($AL77<=G$279+2*G$281-0.001,10000,$AL77)","v":34},{"$f":"IF($AL77<=G$336+2*G$338-0.001,10000,$AL77)","v":34},{"$f":"IF($AL77<=G$393+2*G$395-0.001,10000,$AE77)","v":10000}]
[null,null,"Casing and Cementing ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,36,{"$f":"IF($AE78<=E$164+2*E$166-0.001,10000,$AE78)","v":36},{"$f":"IF($AE78<=E$220+2*E$222-0.001,10000,$AE78)","v":36},{"$f":"IF($AE78<=E$279+2*E$281-0.001,10000,$AE78)","v":36},{"$f":"IF($AE78<=E$336+2*E$338-0.001,10000,$AE78)","v":36},{"$f":"IF($AE78<=E$393+2*E$395-0.001,10000,$AE78)","v":10000},null,36,{"$f":"IF($AL78<=G$164+2*G$166-0.001,10000,$AL78)","v":36},{"$f":"IF($AL78<=G$220+2*G$222-0.001,10000,$AL78)","v":36},{"$f":"IF($AL78<=G$279+2*G$281-0.001,10000,$AL78)","v":36},{"$f":"IF($AL78<=G$336+2*G$338-0.001,10000,$AL78)","v":36},{"$f":"IF($AL78<=G$393+2*G$395-0.001,10000,$AE78)","v":10000}]
[null,null,"Rate for Running Casing into Hole","ft/hr",150,null,{"$f":"E79","v":150}]
[null,null,"Minimum Time to Cement","hr",24,null,24]
[null,null,"Wait on Cement","hr",12,null,12]
[null,null,"Cement Rate","cft/hr",750,null,750]
[null,null,"Excess Cement",null,0.5,null,0.5]
[null,null,"Cementing Services","$/hr",2000,null,2000]
[null,null,"Cement (materials)","$/cft",{"$f":"50*1.3","v":65},null,{"$f":"E85","v":65}]
[null,null,"Tripping"]
[null,null,"  Trip Count"]
[null,null,"per bit",null,2,null,{"$f":"E88","v":2}]
[null,null,"per interval when logged",null,2,null,{"$f":"E89","v":2}]
[null,null,"per interval (when cased)",null,2,null,2]
[null,null,"per interval (when cemented)",null,2,null,{"$f":"E91","v":2}]
[null,null,"Trip speed","ft/hr",1000,null,{"$f":"E92","v":1000}]
[null,null,"Handling BHA","hr/trip",4,null,{"$f":"E93","v":4}]
[null,null,"Circulation"]
[null,null,"While drilling","per bit",2,null,{"$f":"E95","v":2}]
[null,null,"Drilling through bottom of cased interval",null,2,null,2]
[null,null,"Logging",null,1,null,{"$f":"E97","v":1}]
[null,null,"Casing Interval",null,4,null,{"$f":"E98","v":4}]
[null,null,"Wiping","per bit",1,null,{"$f":"E99","v":1}]
[null,null,"Wiping rate over given interval","ft/hr",500,null,{"$f":"E100","v":500}]
[null,null,"Other Surface Time"]
[null,null,"per bit","hr",4,null,{"$f":"E102","v":4}]
[null,null,"per cased interval","hr",100,null,{"$f":"E103","v":100}]
[null,null,"per open interval","hr",50,null,50]
[null,null,"for BOP (cased only)","hr",40,null,40]
[null,null,"per log","hr",2,null,{"$f":"E106","v":2}]
[null,null,"Install well head","hr",36,null,{"$f":"E107","v":36}]
[null,null,"Logging"]
[null,null,"Logging - rate","ft/hr",300,null,{"$f":"E109","v":300}]
[null,null,"Logging rate production/injection interval","ft/hr",50,null,{"$f":"E110","v":50}]
[null,null,"Intervals Logged (yes, no)"]
[{"$f":"IF(E112=M$1,1,0)","v":1},{"$f":"IF(G112=M$1,1,0)","v":1},"Production Injection Interval",null,"Yes",null,"Yes"]
[{"$f":"IF(E113=M$1,1,0)*A16","v":1},{"$f":"IF(G113=M$1,1,0)*B16","v":1},"Intermediate Interval",null,"Yes",null,"Yes"]
[{"$f":"IF(E114=M$1,1,0)","v":1},{"$f":"IF(G114=M$1,1,0)","v":1},"Upper Casing",null,"Yes",null,"Yes"]
[{"$f":"IF(E115=M$1,1,0)*A16","v":1},{"$f":"IF(G115=M$1,1,0)*B16","v":1},"Intermediate Casing",null,"Yes",null,"Yes"]
[1,0,"Surface Casing",null,"Yes",null,"No"]
[0,0,"Conductor",null,"No",null,"No"]
[]
[]
[null,null,"Interval Length"]
[null,null,"Bottom Interval","% depth",0.15,null,{"$f":"E121","v":0.15}]
[null,null,"Intermediate Interval","% depth",0.35,null,0.35]
[null,null,"Limit - upper interval length","ft",10000,null,{"$f":"E123","v":10000}]
[null,null,"Upper casing","% depth",0.5,null,0.5]
[null,null,"Limit - upper casing depth","ft",10000,null,10000]
[null,null,"Intermediate casing","% upper casing",0.5,null,0.5]
[null,null,"Surface casing","% upper casing",0.25,null,0.25]
[null,null,"Limit - surface casing depth","ft",500,null,500]
[]
[]
[{"$f":"A16","v":1},{"$f":"B16","v":1},"Configuration/Cost- Bottom Interval"]
[null,null,"Length","ft",{"$f":"IF(E15<23525,E15*E121,E15-20000)","v":1722.4357499999999},null,{"$f":"IF(G15<23525,G15*G121,G15-20000)","v":1722.4357499999999}]
[null,null,"Bottom of Interval","ft",{"$f":"E15","v":11482.904999999999},null,{"$f":"G15","v":11482.904999999999}]
[null,null,"Drilling          "]
[null,null,"Rate of Penetration","ft/hr",{"$f":"IF(E133<H$75,E$75,IF((E133-E132)>H$75,E$76,E132/((H$75-(E133-E132))/E$75+(E133-H$75)/E$76)))","v":15.883538534994068},null,{"$f":"IF(G133<I$75,G$75,IF((G133-G132)>I$75,G$76,G132/((I$75-(G133-G132))/G$75+(G133-I$75)/G$76)))","v":15.883538534994068}]
[null,null,"Rate of Penetration multiplier",null,{"$f":"E$21","v":1},null,{"$f":"G$21","v":1}]
[null,null,"Drilling","hr",{"$f":"E132/(E135*E136)","v":108.44156333333333},null,{"$f":"G132/(G135*G136)","v":108.44156333333333}]
[null,null,"Bit Life","hr",{"$f":"E$77*E$22","v":100},null,{"$f":"G$77*G$22","v":100}]
[null,null,"# of Bits",null,{"$f":"ROUNDUP(E137/E138,0)","v":2},null,{"$f":"ROUNDUP(G137/G138,0)","v":2}]
[null,null,"Trip count while drilling",null,{"$f":"(E$96*E139)","v":4},null,{"$f":"(G$96*G139)","v":4}]
[null,null,"Trip time during drilling","hr",{"$f":"E140*(E133-0.5*E132)/E$92","v":42.486748499999997},null,{"$f":"G140*(G133-0.5*G132)/G$92","v":42.486748499999997}]
[null,null,"Surface time BHA","hr",{"$f":"E139*E$102+E140*E$93","v":24},null,{"$f":"G139*G$102+G140*G$93","v":24}]
[null,null,"Circulation while drilling","hr",{"$f":"(0.0002*(E133-0.5*E132)+1)*(E139*E$95+E$96)+E$99*E139*0.5*E132/E$100","v":22.190896049999999},null,{"$f":"(0.0002*(G133-0.5*G132)+1)*(G139*G$95+G$96)+G$99*G139*0.5*G132/G$100","v":22.190896049999999}]
[null,null,"Drilling Time","hr",{"$f":"(E137+E141+E142+E143)","v":197.11920788333333},null,{"$f":"(G137+G141+G142+G143)","v":197.11920788333333}]
[null,null,"Logging          "]
[null,null,"Logging time","hr",{"$f":"((E132/E$110)+E$106)*A112","v":36.448715},null,{"$f":"((G132/G$110)+G$106)*B112","v":36.448715}]
[null,null,"Circulation while logging","hr",{"$f":"((0.0002*(E133)+1)*E$97)*A112","v":3.2965809999999998},null,{"$f":"((0.0002*(G133)+1)*G$97)*B112","v":3.2965809999999998}]
[null,null,"Trip while logging","hr",{"$f":"E$89*E133/E$92*A112","v":22.965809999999998},null,{"$f":"G$89*G133/G$92*B112","v":22.965809999999998}]
[null,null,"Casing and Cementing        "]
[null,null,"Run Casing","hr",{"$f":"(E132/E$79)*A162","v":11.482904999999999},null,{"$f":"(G132/G$79)*B162","v":11.482904999999999}]
[null,null,"Trip while casing","hr",{"$f":"A162*(E$90*(E133-E132)/E$92)","v":19.520938499999996},null,{"$f":"B162*(G$90*(G133-G132)/G$92)","v":19.520938499999996}]
[null,null,"Cement rate","bbl/hr",{"$f":"E$82*7.4805/42","v":133.58035714285714},null,{"$f":"G$82*7.4805/42","v":133.58035714285714}]
[null,null,"Cementing time",null,{"$f":"(E173/E152+2)*A162*$A$1","v":2.436840980346076},null,{"$f":"(G173/G152+2)*B162*$A$1","v":2.6247295740433132}]
[null,null,"Wait on Cement","hr",{"$f":"$A$1*E$81*A162","v":12},null,{"$f":"$A$1*G$81*B162","v":12}]
[null,null,"Time to Cement","hr",{"$f":"IF(E154+E153<E$80,E$80,E153+E154)*A1","v":24},null,{"$f":"IF(G154+G153<G$80,G$80,G153+G154)*A1","v":24}]
[null,null,"Trip while cementing","hr",{"$f":"$A$1*A162*E$91*E133/E$92","v":22.965809999999998},null,{"$f":"$A$1*B162*G$91*G133/G$92","v":22.965809999999998}]
[null,null,"Circulation - casing","hr",{"$f":"(0.0002*(E133)+1)*E$98*A162","v":13.186323999999999},null,{"$f":"(0.0002*(G133)+1)*G$98*B162","v":13.186323999999999}]
[null,null,"Other surface activities        ","hr",{"$f":"(E$105+E$103)*A162+E$104*(1-A162)","v":140},null,{"$f":"(G$105+G$103)*B162+G$104*(1-B162)","v":140}]
[null,null,"∑ Interval Time","hr",{"$f":"SUM(E144:E151,E155:E158)","v":490.98629138333331},null,{"$f":"SUM(G144:G151,G155:G158)","v":490.98629138333331}]
[null,null,"Trouble Index",null,{"$f":"E$20","v":1},null,{"$f":"G$20","v":1}]
[null,null,"Interval Time","hr",{"$f":"E159*E160","v":490.98629138333331},null,{"$f":"G159*G160","v":490.98629138333331}]
[{"$f":"A18","v":1},{"$f":"B18","v":1},null,"day",{"$f":"E161/24","v":20.457762140972221},null,{"$f":"G161/24","v":20.457762140972221}]
[null,null,"Casing Size Specified","inch",{"$f":"IF($A162=0,0,E19)","v":7},null,{"$f":"IF($B162=0,0,G19)","v":8.625}]
[null,null,"Casing Size Used","inch",{"$f":"IF($A162=0,0,R3)","v":7},null,{"$f":"IF($B162=0,0,Y3)","v":8.625}]
[null,null,"Bottom interval Hole Size Used","inch",{"$f":"IF($A162=1,AF3,E19)","v":8.5},null,{"$f":"IF(B162=1,AM3,G19)","v":10.375}]
[null,null,"Liner clearance","inch",{"$f":"IF($A$1=1,0.750001,0.500001)*$A162","v":0.75000100000000003},null,{"$f":"IF($A$1=1,0.750001,0.500001)*B162","v":0.75000100000000003}]
[null,null,"Casing ID","inch",{"$f":"IF($A162=1,R33,0)","v":6.1840000000000002},null,{"$f":"IF(B162=1,Y33,0)","v":7.7249999999999996}]
[{"$f":"IF(E169<900000,0,1)","v":0},{"$f":"IF(G169<900000,0,1)","v":0},"Casing Weight","lb/ft",{"$f":"490*(PI()/4*(E164^2-E167^2))/144","v":28.751520862437403},null,{"$f":"490*(PI()/4*(G164^2-G167^2))/144","v":39.326358662866618}]
[null,null,null,"lb",{"$f":"E168*E132","v":49522.647400333008},null,{"$f":"G168*G132*B162","v":67737.126078243658}]
[null,null,"Casing thickness","inch",{"$f":"0.5*(E164-E167)","v":0.40799999999999992},null,{"$f":"0.5*(G164-G167)","v":0.45000000000000018}]
[null,null,"Cost impact of thickness",null,{"$f":"IF(A162=0,0,1.004*(E170/IF(E164>12,0.375,0.1216*E164^0.45))^0.1822)","v":1.0671648419920601},null,{"$f":"IF(B162=0,0,1.004*(G170/IF(G164>12,0.375,0.1216*G164^0.45))^0.1822)","v":1.0679508028084179}]
[null,null,"Volume of Cement","cu ft",{"$f":"$A$1*(1+E$83)*A162*E132*PI()*(E165^2-E164^2)/(4*144)","v":327.63073525955701},null,{"$f":"$A$1*(1+G$83)*B162*G132*PI()*(G165^2-G163^2)/(4*144)","v":468.54718053248479}]
[null,null,null,"bbl",{"$f":"E172*7.4805/42","v":58.353374169264669},null,{"$f":"G172*7.4805/42","v":83.451599618410768}]
[]
[null,null,"Casing Multiplier",null,{"$f":"E$63*E$23","v":1.5},null,{"$f":"E175","v":1.5}]
[null,null,"Added cost for Slotted/Perforated Liner","$/ft",{"$f":"E65","v":10},null,{"$f":"E176","v":10}]
[null,null,"Cement Multiplier",null,{"$f":"E$24","v":1},null,{"$f":"G$24","v":1}]
[null,null,"Bit Cost",null,{"$f":"IF(E165<26,575*E165^1.54,325*E165^1.54)*E139*$E$31","v":29978.452055181981},null,{"$f":"IF(G165<26,575*G165^1.54,325*G165^1.54)*G139*$E$31","v":40749.824331521777}]
[null,null,"Mud Cost",null,{"$f":"(E$58/24*E161+E$59/24*E137)*E$33","v":96179.839769446524},null,{"$f":"(G$58/24*G161+G$59/24*G137)*G$33","v":96179.839769446524}]
[null,null,"Casing Cost",null,{"$f":"E169*E175*E171*(0.0071*E164+0.3923)*E$32*$E$34+A162*E132*E176*(1-$A$1)","v":65221.815098646548},null,{"$f":"G169*G175*G171*(0.0071*G164+0.3923)*G$32*$E$34+C162*G132*G176*(1-$A$1)","v":91606.536689271743},null,{"$f":"E180/E175","v":43481.210065764368},{"$f":"G180/G175","v":61071.024459514498}]
[null,null,"Cement Cost",null,{"$f":"(IF(E153<24,24,E153)*E$84+E$85*E172)*E$33*E177","v":67559.864226503749},null,{"$f":"(IF(G153<24,24,G153)*G$84+G$85*G172)*G$33*G177","v":76489.950434417842}]
[null,null,"Rig Cost",null,{"$f":"E162*(E$52)+E144/24*(E$53)","v":1149872.1354187059},null,{"$f":"G162*(G$52)+G144/24*(G$53)","v":1149872.1354187059}]
[null,null,"Logging Cost",null,{"$f":"E$69*A112","v":121868.2650862069},null,{"$f":"G$69*B112","v":121868.2650862069}]
[null,null,"Interval Cost",null,{"$f":"SUM(E178:E183)","v":1530680.3716546914},null,{"$f":"SUM(G178:G183)","v":1576766.5517295706}]
[]
[{"$f":"A$16","v":1},{"$f":"B$16","v":1},"Configuration/Cost - Intermediate Liner"]
[null,null,"Length","ft",{"$f":"IF(E15<23530,(E15-E132-E243),10000)*A186","v":4019.0167499999989},null,{"$f":"IF(G15<23530,(G15-G132-G243),10000)*B186","v":4019.0167499999989}]
[null,null,"Bottom of Interval","ft",{"$f":"E15-E132","v":9760.4692499999983},null,{"$f":"G15-G132","v":9760.4692499999983}]
[null,null,"Drilling          "]
[null,null,"Rate of Penetration","ft/hr",{"$f":"IF(E188<H$75,E$75,IF((E188-E187)>H$75,E$76,E187/((H$75-(E188-E187))/E$75+(E188-H$75)/E$76)))","v":25},null,{"$f":"IF(G188<I$75,G$75,IF((G188-G187)>I$75,G$76,G187/((I$75-(G188-G187))/G$75+(G188-I$75)/G$76)))","v":25}]
[null,null,"Rate of Penetration multiplier",null,{"$f":"E$21","v":1},null,{"$f":"G$21","v":1}]
[null,null,"Drill Time","hr",{"$f":"E187/(E190*E191)","v":160.76066999999995},null,{"$f":"G187/(G190*G191)","v":160.76066999999995}]
[null,null,"Bit Life","hr",{"$f":"E$77*E$22","v":100},null,{"$f":"G$77*G$22","v":100}]
[null,null,"# of Bits",null,{"$f":"ROUNDUP(E192/E193,0)","v":2},null,{"$f":"ROUNDUP(G192/G193,0)","v":2}]
[null,null,"Trip count while drilling",null,{"$f":"(E$96*E194)*A186","v":4},null,{"$f":"(G$96*G194)*B186","v":4}]
[null,null,"Trip time during drilling","hr",{"$f":"E195*(E188-0.5*E187)/E$92","v":31.003843499999995},null,{"$f":"G195*(G188-0.5*G187)/G$92","v":31.003843499999995}]
[null,null,"Surface time BHA","hr",{"$f":"E194*E$102+E195*E$93","v":24},null,{"$f":"G194*G$102+G195*G$93","v":24}]
[null,null,"Circulation while drilling","hr",{"$f":"((0.0002*(E188-0.5*E187)+1)*(E194*E$95+E$96)+E$99*E194*0.5*E187/E$100)*A186","v":23.339186549999997},null,{"$f":"((0.0002*(G188-0.5*G187)+1)*(G194*G$95+G$96)+G$99*G194*0.5*G187/G$100)*B186","v":23.339186549999997}]
[null,null,"Drilling Time","hr",{"$f":"(E192+E196+E197+E198)","v":239.10370004999993},null,{"$f":"(G192+G196+G197+G198)","v":239.10370004999993}]
[null,null,"Logging          "]
[null,null,"Logging time","hr",{"$f":"((E187/E$109)+E$106)*A186*A113","v":15.396722499999996},null,{"$f":"((G187/G$109)+G$106)*B186*B113","v":15.396722499999996}]
[null,null,"Circulation while logging","hr",{"$f":"((0.0002*(E188)+1)*E$97)*A186*A113","v":2.9520938499999998},null,{"$f":"(0.0002*(G188)+1)*G$97*B186*B113","v":2.9520938499999998}]
[null,null,"Trip while logging","hr",{"$f":"E$89*E188/E$92*A186*A113","v":19.520938499999996},null,{"$f":"G$89*G188/G$92*B186*B113","v":19.520938499999996}]
[null,null,"Casing and Cementing        "]
[null,null,"Run Casing","hr",{"$f":"(E187/E$79)","v":26.793444999999991},null,{"$f":"(G187/G$79)","v":26.793444999999991}]
[null,null,"Trip while casing","hr",{"$f":"A186*(E$90*(E188-E187)/E$92)","v":11.482904999999999},null,{"$f":"B186*(G$90*(G188-G187)/G$92)","v":11.482904999999999}]
[null,null,"Cement rate","bbl/hr",{"$f":"E$82*7.4805/42","v":133.58035714285714},null,{"$f":"G$82*7.4805/42","v":133.58035714285714}]
[null,null,"Cementing time","hr",{"$f":"(E230/E207+2)*A186","v":4.5174135796153241},null,{"$f":"(G230/G207+2)*B186","v":5.1647485000878346}]
[null,null,"Wait on Cement","hr",{"$f":"E$81","v":12},null,{"$f":"G$81","v":12}]
[null,null,"Time to Cement","hr",{"$f":"IF(E209+E208<E$80,E$80,E208+E209)*A186","v":24},null,{"$f":"IF(G209+G208<G$80,G$80,G208+G209)*B186","v":24}]
[null,null,"Trip while cementing","hr",{"$f":"E$91*E188/E$92*A186","v":19.520938499999996},null,{"$f":"G$91*G188/G$92*B186","v":19.520938499999996}]
[null,null,"Circulation - casing","hr",{"$f":"(0.0002*(E188)+1)*E$98*A186","v":11.808375399999999},null,{"$f":"(0.0002*(G188)+1)*G$98*B186","v":11.808375399999999}]
[null,null,"Other surface activities        ","hr",{"$f":"(E$105+E$103)*A186","v":140},null,{"$f":"(G$105+G$103)*B186","v":140}]
[null,null,"∑ Interval Time","hr",{"$f":"SUM(E199:E206,E210:E213)","v":510.57911879999989},null,{"$f":"SUM(G199:G206,G210:G213)","v":510.57911879999989}]
[null,null,"Trouble ",null,{"$f":"E$20","v":1},null,{"$f":"G$20","v":1}]
[null,null,"Interval Time","hr",{"$f":"E214*E215","v":510.57911879999989},null,{"$f":"G214*G215","v":510.57911879999989}]
[null,null,null,"day",{"$f":"E216/24","v":21.274129949999995},null,{"$f":"G216/24","v":21.274129949999995}]
[null,null,"Casing ID estimate","inch",{"$f":"E165+0.125","v":8.625},null,{"$f":"G165+0.125","v":10.5}]
[null,null,"Casing estimate","inch",{"$f":"(1.03*E$165+0.75)*$A$186","v":9.5050000000000008},null,{"$f":"(1.03*G$165+0.75)*$B$186","v":11.436250000000001}]
[null,null,"Casing Size Used","inch",{"$f":"S3*A186","v":9.625},null,{"$f":"Z3*B186","v":11.75}]
[null,null,"Interval Hole Size Used","inch",{"$f":"AG3*A186","v":12.25},null,{"$f":"AN3*B186","v":14.5}]
[null,null,"Cement thickness","inch",{"$f":"IF(AND($A$1=1,E166>0),E166*1.67,1.25)","v":1.25250167},null,{"$f":"IF(AND($A$1=1,G166>0),G166*1.67,1.25)","v":1.25250167}]
[null,null,"Cement thickness Used","inch",{"$f":"(E221-E220)/2","v":1.3125},null,{"$f":"(G221-G220)/2","v":1.375}]
[null,null,"Casing ID","inch",{"$f":"IF(E187=0,0,S33)","v":8.6809999999999992},null,{"$f":"IF(G187=0,0,Z33)","v":10.772}]
[null,null,"Casing Weight","lb/ft",{"$f":"490*(PI()/4*(E220^2-E224^2))/144","v":46.183721078370368},null,{"$f":"490*(PI()/4*(G220^2-G224^2))/144","v":58.866644125679237}]
[null,null,null,"lb",{"$f":"E225*E187","v":185613.14859129852},null,{"$f":"G225*G187","v":236586.02875739388}]
[null,null,"Casing thickness","inch",{"$f":"0.5*(E220-E224)","v":0.47200000000000042},null,{"$f":"0.5*(G220-G224)","v":0.48899999999999988}]
[null,null,"Cost impact of thickness",null,{"$f":"IF(A186=0,0,1.004*(E227/IF(E221>12,0.375,0.1216*E221^0.45))^0.1822)","v":1.0469777395749433},null,{"$f":"IF(B186=0,0,1.004*(G227/IF(G221>12,0.375,0.1216*G221^0.45))^0.1822)","v":1.0537492777453736}]
[null,null,"Volume of Cement","cu ft",{"$f":"(1+E$83)*E187*PI()*(E221^2-E220^2)/(4*144)","v":1888.0601847114926},null,{"$f":"(1+G$83)*G187*PI()*(G221^2-G220^2)/(4*144)","v":2373.5613750658758}]
[null,null,null,"bbl",{"$f":"E229*7.4805/42","v":336.27700504129336},null,{"$f":"G229*7.4805/42","v":422.74823490905442}]
[]
[null,null,"Casing Multiplier",null,{"$f":"E$64*E$23","v":1.4},null,{"$f":"G$64*G$23","v":1.4}]
[null,null,"Cement Multiplier",null,{"$f":"E$24","v":1},null,{"$f":"G$24","v":1}]
[null,null,"Bit Cost",null,{"$f":"IF(E221<26,575*E221^1.54,325*E221^1.54)*E194*$E$31","v":52630.03213456738},null,{"$f":"IF(G221<26,575*G221^1.54,325*G221^1.54)*G194*$E$31","v":68235.563446127373}]
[null,null,"Mud Cost",null,{"$f":"(E$58*E217+E$59/24*E192)*E$33","v":108489.28895897108},null,{"$f":"(G$58*G217+G$59/24*G192)*G$33","v":108489.28895897108}]
[null,null,"Casing Cost",null,{"$f":"E226*E232*E228*(0.0071*E220+0.3923)*E$32*$E$34","v":233279.99766838859},null,{"$f":"G226*G232*G228*(0.0071*G220+0.3923)*G$32*$E$34","v":309068.24434747075},null,{"$f":"E236/E232","v":166628.56976313473},{"$f":"G236/G232","v":220763.03167676483}]
[null,null,"Cement Cost",null,{"$f":"(IF(E208<24,24,E208)*E$84+E$85*E229)*E$33*E233*A186","v":166446.61571945259},null,{"$f":"(IF(G208<24,24,G208)*G$84+G$85*G229)*G$33*G233*B186","v":197213.55335765661}]
[null,null,"Rig Cost",null,{"$f":"E217*(E$52)+E199/24*(E$53)","v":1222114.1867382252},null,{"$f":"G217*(G$52)+G199/24*(G$53)","v":1222114.1867382252}]
[null,null,"Logging Cost",null,{"$f":"E$69*A186*A113","v":121868.2650862069},null,{"$f":"G$69*B186*B113","v":121868.2650862069}]
[null,null,"Interval Cost",null,{"$f":"SUM(E234:E239)","v":1904828.3863058116},null,{"$f":"SUM(G234:G239)","v":2026989.1019346577}]
[]
[{"$f":"A16","v":1},{"$f":"B16","v":1},"Configuration/Cost Upper Casing"]
[null,null,"Length","ft",{"$f":"IF(E16=2,E15-E132,IF(E124*E15<E125,E124*E15,E125))","v":5741.4524999999994},null,{"$f":"IF(G16=2,G15-G132,IF(G124*G15<G125,G124*G15,G125))","v":5741.4524999999994}]
[null,null,"Drilled Length","ft",{"$f":"E245-IF(A16=1,E304,E361)","v":2870.7262499999997},null,{"$f":"G245-IF(B16=1,G304,G361)","v":2870.7262499999997}]
[null,null,"Bottom of Interval","ft",{"$f":"E188-E187","v":5741.4524999999994},null,{"$f":"G188-G187","v":5741.4524999999994}]
[null,null,"Drilling          "]
[null,null,"Rate of Penetration","ft/hr",{"$f":"IF(E245<H$75,E$75,IF((E245-E244)>H$75,E$76,E244/((H$75-(E245-E244))/E$75+(E245-H$75)/E$76)))","v":25},null,{"$f":"IF(G245<I$75,G$75,IF((G245-G244)>I$75,G$76,G244/((I$75-(G245-G244))/G$75+(G245-I$75)/G$76)))","v":25}]
[null,null,"Rate of Penetration multiplier",null,{"$f":"E$21","v":1},null,{"$f":"G$21","v":1}]
[null,null,"Drill Time","hr",{"$f":"E244/(E247*E248)","v":114.82905},null,{"$f":"G244/(G247*G248)","v":114.82905}]
[null,null,"Bit Life","hr",{"$f":"E$77*E$22","v":100},null,{"$f":"G$77*G$22","v":100}]
[null,null,"# of Bits",null,{"$f":"ROUNDUP(E249/E250,0)","v":2},null,{"$f":"ROUNDUP(G249/G250,0)","v":2}]
[null,null,"Trip count while drilling",null,{"$f":"(E$96*E251)","v":4},null,{"$f":"(G$96*G251)","v":4}]
[null,null,"Trip time during drilling","hr",{"$f":"E252*(E245-0.5*E244)/E$92","v":17.2243575},null,{"$f":"G252*(G245-0.5*G244)/G$92","v":17.2243575}]
[null,null,"Surface time BHA","hr",{"$f":"E251*E$102+E252*E$93","v":24},null,{"$f":"G251*G$102+G252*G$93","v":24}]
[null,null,"Circulation while drilling","hr",{"$f":"((0.0002*(E245-0.5*E244)+1)*(E251*E$95+E$96)+E$99*E251*0.5*E244/E$100)","v":16.908759750000002},null,{"$f":"((0.0002*(G245-0.5*G244)+1)*(G251*G$95+G$96)+G$99*G251*0.5*G244/G$100)","v":16.908759750000002}]
[null,null,"Drilling Time","hr",{"$f":"(E249+E253+E254+E255)","v":172.96216724999999},null,{"$f":"(G249+G253+G254+G255)","v":172.96216724999999}]
[null,null,"Logging          "]
[null,null,"Logging time","hr",{"$f":"((E244/E$109)+E$106)*A114","v":11.569087499999998},null,{"$f":"((G244/G$109)+G$106)*B114","v":11.569087499999998}]
[null,null,"Circulation while logging","hr",{"$f":"(0.0002*(E245)+1)*E$97*A114","v":2.1482904999999999},null,{"$f":"(0.0002*(G245)+1)*G$97*B114","v":2.1482904999999999}]
[null,null,"Trip while logging","hr",{"$f":"E$89*E245/E$92*A114","v":11.482904999999999},null,{"$f":"G$89*G245/G$92*B114","v":11.482904999999999}]
[null,null,"Casing and Cementing        "]
[null,null,"Run Casing","hr",{"$f":"(E243/E$79)","v":38.276349999999994},null,{"$f":"(G243/G$79)","v":38.276349999999994}]
[null,null,"Trip while casing","hr",{"$f":"(E$90*(E245-E243)/E$92)","v":0},null,{"$f":"(G$90*(G245-G243)/G$92)","v":0}]
[null,null,"Cement rate","bbl/hr",{"$f":"E$82*7.4805/42","v":133.58035714285714},null,{"$f":"G$82*7.4805/42","v":133.58035714285714}]
[null,null,"Cementing time",null,{"$f":"(E289/E264+2)","v":11.018652497467377},null,{"$f":"(G289/G264+2)","v":11.018652497467377}]
[null,null,"Wait on Cement","hr",{"$f":"E$81","v":12},null,{"$f":"G$81","v":12}]
[null,null,"Time to Cement","hr",{"$f":"IF(E266+E265<E$80,E$80,E265+E266)","v":24},null,{"$f":"IF(G266+G265<G$80,G$80,G265+G266)","v":24}]
[null,null,"Trip while cementing","hr",{"$f":"E$91*E245/E$92","v":11.482904999999999},null,{"$f":"G$91*G245/G$92","v":11.482904999999999}]
[null,null,"Circulation while casing","hr",{"$f":"(0.0002*(E245)+1)*E$98","v":8.5931619999999995},null,{"$f":"(0.0002*(G245)+1)*G$98","v":8.5931619999999995}]
[null,null,"Other surface activities        ","hr",{"$f":"(E$105+E$103)","v":140},null,{"$f":"(G$105+G$103)","v":140}]
[null,null,"∑ Interval Time","hr",{"$f":"SUM(E256:E263,E267:E270)","v":420.51486725000001},null,{"$f":"SUM(G256:G263,G267:G270)","v":420.51486725000001}]
[null,null,"Trouble ",null,{"$f":"E$20","v":1},null,{"$f":"G$20","v":1}]
[null,null,"Interval Time","hr",{"$f":"E271*E272","v":420.51486725000001},null,{"$f":"G271*G272","v":420.51486725000001}]
[null,null,null,"day",{"$f":"E273/24","v":17.521452802083335},null,{"$f":"G273/24","v":17.521452802083335}]
[null,null,"Casing ID estimate","inch",{"$f":"IF(A242>0,E221+0.175,E165+0.175)","v":12.425000000000001},null,{"$f":"IF(B242>0,G221+0.175,G165+0.175)","v":14.675000000000001}]
[null,null,"Casing estimate","inch",{"$f":"IF($A242=1,E221,E165)*1.03+0.75","v":13.3675},null,{"$f":"IF($B242=1,G221,G165)*1.03+0.75","v":15.685}]
[null,null,"Casing Size","inch",{"$f":"T3","v":16},null,{"$f":"AA3","v":16}]
[{"$f":"A17","v":0},null,"Minimum Casing Size for Pumping","inch",{"$f":"13.375*A278","v":0},null,0]
[null,null,"Casing Size Used","inch",{"$f":"MAX(E277,E278)","v":16},null,{"$f":"MAX(G277,G278)","v":16}]
[null,null,"Interval Hole Size Used","inch",{"$f":"AH3","v":20},null,{"$f":"AO3","v":20}]
[null,null,"Cement thickness","inch",{"$f":"E222*1.5","v":1.878752505},null,{"$f":"G222*1.5","v":1.878752505}]
[null,null,"Cement thickness Used","inch",{"$f":"(E280-E279)/2","v":2},null,{"$f":"(G280-G279)/2","v":2}]
[null,null,"Casing ID","inch",{"$f":"T33","v":14.688000000000001},null,{"$f":"AA33","v":14.688000000000001}]
[null,null,"Casing Weight","lb/ft",{"$f":"490*(PI()/4*(E279^2-E283^2))/144","v":107.60337414717077},null,{"$f":"490*(PI()/4*(G279^2-G283^2))/144","v":107.60337414717077}]
[null,null,null,"lb",{"$f":"E284*E245","v":617799.66150570894},null,{"$f":"G284*G245","v":617799.66150570894}]
[null,null,"Casing thickness","inch",{"$f":"0.5*(E279-E283)","v":0.65599999999999969},null,{"$f":"0.5*(G279-G283)","v":0.65599999999999969}]
[null,null,"Cost impact of thickness",null,{"$f":"1.004*(E286/IF(E280>12,0.375,0.1216*E280^0.45))^0.1822","v":1.1116935741990346},null,{"$f":"1.004*(G286/IF(G280>12,0.375,0.1216*G280^0.45))^0.1822","v":1.1116935741990346}]
[null,null,"Volume of Cement","cu ft",{"$f":"(1+E$83)*(E243*PI()*(E280^2-E279^2)/(4*144)+(E245-E243)*PI()*(E336^2-E279^2)/(4*144))","v":6763.9893731005322},null,{"$f":"(1+G$83)*(G243*PI()*(G280^2-G279^2)/(4*144)+(G245-G243)*PI()*(G336^2-G279^2)/(4*144))","v":6763.9893731005322}]
[null,null,null,"bbl",{"$f":"E288*7.4805/42","v":1204.7148215590128},null,{"$f":"G288*7.4805/42","v":1204.7148215590128}]
[]
[null,null,"Casing Multiplier",null,{"$f":"E$64*E$23","v":1.4},null,{"$f":"G$64*G$23","v":1.4}]
[null,null,"Cement Multiplier",null,{"$f":"E$24","v":1},null,{"$f":"G$24","v":1}]
[null,null,"Bit Cost",null,{"$f":"IF(E280<26,575*E280^1.54,325*E280^1.54)*E251*$E$31","v":111967.05410535556},null,{"$f":"IF(G280<26,575*G280^1.54,325*G280^1.54)*G251*$E$31","v":111967.05410535556}]
[null,null,"Mud Cost",null,{"$f":"(E$58*E274+E$59/24*E249)*E$33","v":86250.055568237251},null,{"$f":"(G$58*G274+G$59/24*G249)*G$33","v":86250.055568237251}]
[null,null,"Casing Cost",null,{"$f":"E285*E291*E287*(0.0071*E279+0.3923)*E$32*$E$34","v":905460.41130976658},null,{"$f":"G285*G291*G287*(0.0071*G279+0.3923)*G$32*$E$34","v":905460.41130976658},null,{"$f":"E295/E291","v":646757.43664983334},{"$f":"G295/G291","v":646757.43664983334}]
[null,null,"Cement Cost",null,{"$f":"(IF(E265<24,24,E265)*E$84+E$85*E288)*E$33*E292","v":475441.55177298049},null,{"$f":"(IF(G265<24,24,G265)*G$84+G$85*G288)*G$33*G292","v":475441.55177298049}]
[null,null,"Rig Cost",null,{"$f":"E274*(E$52)+E256/24*(E$53)","v":988025.30015936075},null,{"$f":"G274*(G$52)+G256/24*(G$53)","v":988025.30015936075}]
[null,null,"Logging Cost",null,{"$f":"E$69*A114","v":121868.2650862069},null,{"$f":"G$69*B114","v":121868.2650862069}]
[null,null,"Interval Cost",null,{"$f":"SUM(E293:E298)","v":2689012.6380019076},null,{"$f":"SUM(G293:G298)","v":2689012.6380019076}]
[]
[{"$f":"A16","v":1},{"$f":"B16","v":1},"Configuration/Cost - Intermediate Casing"]
[null,null,"Length","ft",{"$f":"E126*E245*A301","v":2870.7262499999997},null,{"$f":"G126*G245*B301","v":2870.7262499999997}]
[null,null,"Drilled Length","ft",{"$f":"IF(E302=0,0,E304-E361)","v":2370.7262499999997},null,{"$f":"IF(G302=0,0,G304-G361)","v":2370.7262499999997}]
[null,null,"Bottom of Interval","ft",{"$f":"E302","v":2870.7262499999997},null,{"$f":"G302","v":2870.7262499999997}]
[null,null,"Drilling          "]
[null,null,"Rate of Penetration","ft/hr",{"$f":"IF(E304<H$75,E$75,IF((E304-E303)>H$75,E$76,E303/((H$75-(E304-E303))/E$75+(E304-H$75)/E$76)))","v":25},null,{"$f":"IF(G304<I$75,G$75,IF((G304-G303)>I$75,G$76,G303/((I$75-(G304-G303))/G$75+(G304-I$75)/G$76)))","v":25}]
[null,null,"Rate of Penetration multiplier",null,{"$f":"E$21","v":1},null,{"$f":"G$21","v":1}]
[null,null,"Drill Time","hr",{"$f":"E303/(E306*E307)","v":94.829049999999995},null,{"$f":"G303/(G306*G307)","v":94.829049999999995}]
[null,null,"Bit Life","hr",{"$f":"E$77*E$22","v":100},null,{"$f":"G$77*G$22","v":100}]
[null,null,"# of Bits",null,{"$f":"ROUNDUP(E308/E309,0)","v":1},null,{"$f":"ROUNDUP(G308/G309,0)","v":1}]
[null,null,"Trip count while drilling",null,{"$f":"(E$96*E310)*A301","v":2},null,{"$f":"(G$96*G310)*B301","v":2}]
[null,null,"Trip time during drilling","hr",{"$f":"E311*(E304-0.5*E303)/E$92","v":3.3707262499999997},null,{"$f":"G311*(G304-0.5*G303)/G$92","v":3.3707262499999997}]
[null,null,"Surface time BHA","hr",{"$f":"E310*E$102+E311*E$93","v":12},null,{"$f":"G310*G$102+G311*G$93","v":12}]
[null,null,"Circulation while drilling","hr",{"$f":"((0.0002*(E304-0.5*E303)+1)*(E310*E$95+E$96)+E$99*E310*0.5*E303/E$100)*A301","v":7.7190167499999998},null,{"$f":"((0.0002*(G304-0.5*G303)+1)*(G310*G$95+G$96)+G$99*G310*0.5*G303/G$100)*A301","v":7.7190167499999998}]
[null,null,"Drilling Time","hr",{"$f":"(E308+E312+E313+E314)","v":117.91879299999999},null,{"$f":"(G308+G312+G313+G314)","v":117.91879299999999}]
[null,null,"Logging          "]
[null,null,"Logging time","hr",{"$f":"((E303/E$109)+E$106)*A301*A115","v":9.9024208333333323},null,{"$f":"((G303/G$109)+G$106)*B301*B115","v":9.9024208333333323}]
[null,null,"Circulation while logging","hr",{"$f":"(0.0002*(E304)+1)*E$97*A301*A115","v":1.5741452499999999},null,{"$f":"(0.0002*(G304)+1)*G$97*B301*B115","v":1.5741452499999999}]
[null,null,"Trip while logging","hr",{"$f":"E$89*E304/E$92*A301*A115","v":5.7414524999999994},null,{"$f":"G$89*G304/G$92*B301*B115","v":5.7414524999999994}]
[null,null,"Casing and Cementing        "]
[null,null,"Run Casing","hr",{"$f":"(E302/E$79)*A301","v":19.138174999999997},null,{"$f":"(G302/G$79)*B301","v":19.138174999999997}]
[null,null,"Trip while casing","hr",{"$f":"(E$90*(E304-E302)/E$92)","v":0},null,{"$f":"(G$90*(G304-G302)/G$92)","v":0}]
[null,null,"Cement rate","bbl/hr",{"$f":"E$82*7.4805/42","v":133.58035714285714},null,{"$f":"G$82*7.4805/42","v":133.58035714285714}]
[null,null,"Cementing time",null,{"$f":"(E346/E323+2)*A301","v":16.029014996060361},null,{"$f":"(G346/G323+2)*B301","v":16.029014996060361}]
[null,null,"Wait on Cement","hr",{"$f":"E$81","v":12},null,{"$f":"G$81","v":12}]
[null,null,"Time to Cement","hr",{"$f":"IF(E325+E324<E$80,E$80,E324+E325)*A301","v":28.029014996060361},null,{"$f":"IF(G325+G324<G$80,G$80,G324+G325)*B301","v":28.029014996060361}]
[null,null,"Trip while cementing","hr",{"$f":"E$91*E304/E$92*A301","v":5.7414524999999994},null,{"$f":"G$91*G304/G$92*B301","v":5.7414524999999994}]
[null,null,"Circulation while casing","hr",{"$f":"(0.0002*(E304)+1)*E$98*A301","v":6.2965809999999998},null,{"$f":"(0.0002*(G304)+1)*G$98*B301","v":6.2965809999999998}]
[null,null,"Other surface activities        ","hr",{"$f":"(+E$103)*A301","v":100},null,{"$f":"(+G$103)*B301","v":100}]
[null,null,"∑ Interval Time","hr",{"$f":"SUM(E315:E321,E326:E329)","v":294.34203507939367},null,{"$f":"SUM(G315:G321,G326:G329)","v":294.34203507939367}]
[null,null,"Trouble ",null,{"$f":"E$20","v":1},null,{"$f":"G$20","v":1}]
[null,null,"Interval Time","hr",{"$f":"E330*E331","v":294.34203507939367},null,{"$f":"G330*G331","v":294.34203507939367}]
[null,null,null,"day",{"$f":"E332/24","v":12.264251461641402},null,{"$f":"G332/24","v":12.264251461641402}]
[null,null,"Casing ID estimate","inch",{"$f":"(E280+0.25)","v":20.25},null,{"$f":"(G280+0.25)","v":20.25}]
[null,null,"Casing estimate","inch",{"$f":"IF(A301=1,E$280*1.03+0.75,0)","v":21.35},null,{"$f":"IF(B301=1,G$280*1.03+0.75,0)","v":21.35}]
[null,null,"Casing Size Used","inch",{"$f":"U3*A301","v":24},null,{"$f":"AB3*B301","v":24}]
[null,null,"Interval Hole Size Used","inch",{"$f":"AI3*A301","v":32},null,{"$f":"AP3*B301","v":32}]
[null,null,"Cement thickness","inch",{"$f":"IF(A301=1,E281*1.5,E281)","v":2.8181287575000002},null,{"$f":"IF(B301=1,G281*1.5,G281)","v":2.8181287575000002}]
[null,null,"Cement thickness Used","inch",{"$f":"(E337-E336)/2","v":4},null,{"$f":"(G337-G336)/2","v":4}]
[null,null,"Casing ID","inch",{"$f":"U33*A301","v":22.75},null,{"$f":"AB33*B301","v":22.75}]
[null,null,"Casing Weight","lb/ft",{"$f":"490*(PI()/4*(E336^2-E340^2))/144","v":156.1762884377348},null,{"$f":"490*(PI()/4*(G336^2-G340^2))/144","v":156.1762884377348}]
[null,null,null,"lb",{"$f":"E341*E304","v":448339.37084577675},null,{"$f":"G341*G304","v":448339.37084577675}]
[null,null,"Casing thickness","inch",{"$f":"0.5*(E336-E340)","v":0.625},null,{"$f":"0.5*(G336-G340)","v":0.625}]
[null,null,"Cost impact of thickness",null,{"$f":"IF(A301=0,0,1.004*(E343/IF(E337>12,0.375,0.1216*E337^0.45))^0.1822)","v":1.1019313907221109},null,{"$f":"IF(B301=0,0,1.004*(G343/IF(G337>12,0.375,0.1216*G337^0.45))^0.1822)","v":1.1019313907221109}]
[null,null,"Volume of Cement","cu ft",{"$f":"(1+E$83)*E302*PI()*(E337^2-E336^2)/(4*144)","v":10521.761247045271},null,{"$f":"(1+G$83)*G302*PI()*(G337^2-G336^2)/(4*144)","v":10521.761247045271}]
[null,null,null,"bbl",{"$f":"E345*7.4805/42","v":1874.0008335362418},null,{"$f":"G345*7.4805/42","v":1874.0008335362418}]
[]
[null,null,"Casing Multiplier",null,{"$f":"E$23","v":1},null,{"$f":"G$23","v":1}]
[null,null,"Cement Multiplier",null,{"$f":"E$24","v":1},null,{"$f":"G$24","v":1}]
[null,null,"Bit Cost",null,{"$f":"IF(E337<26,575*E337^1.54,325*E337^1.54)*E310*$E$31","v":65256.014503839731},null,{"$f":"IF(G337<26,575*G337^1.54,325*G337^1.54)*G310*$E$31","v":65256.014503839731}]
[null,null,"Mud Cost",null,{"$f":"(E$58*E333+E$59/24*E308)*E$33","v":62922.609282196536},null,{"$f":"(G$58*G333+G$59/24*G308)*G$33","v":62922.609282196536}]
[null,null,"Casing Cost",null,{"$f":"E342*E348*E344*(0.0071*E336+0.3923)*E$32*$E$34","v":517466.61797788483},null,{"$f":"G342*G348*G344*(0.0071*G336+0.3923)*G$32*$E$34","v":517466.61797788483},null,{"$f":"E352/E348","v":517466.61797788483},{"$f":"G352/G348","v":517466.61797788483}]
[null,null,"Cement Cost",null,{"$f":"(IF(E324<24,24,E324)*E$84+E$85*E345)*E$33*E349*A301","v":713577.18398402317},null,{"$f":"(IF(G324<24,24,G324)*G$84+G$85*G345)*G$33*G349*B301","v":713577.18398402317}]
[null,null,"Rig Cost",null,{"$f":"E333*(E$52)+E315/24*(E$53)","v":689143.36988911254},null,{"$f":"G333*(G$52)+G315/24*(G$53)","v":689143.36988911254}]
[null,null,"Logging Cost",null,{"$f":"E$69*A301*A115","v":121868.2650862069},null,{"$f":"G$69*B301*B115","v":121868.2650862069}]
[null,null,"Interval Cost",null,{"$f":"SUM(E350:E355)","v":2170234.0607232638},null,{"$f":"SUM(G350:G355)","v":2170234.0607232638}]
[]
[{"$f":"A16","v":1},{"$f":"B16","v":1},"Configuration/Cost = Surface Casing:  I1"]
[null,null,"Length","ft",{"$f":"IF(E127*E243<E128,E127*E243,E128)","v":500},null,{"$f":"IF(G127*G243<G128,G127*G243,G128)","v":500}]
[null,null,"Drilled Length","ft",{"$f":"E361-E417","v":450},null,{"$f":"G361-G417","v":450}]
[null,null,"Bottom of Interval","ft",{"$f":"E359","v":500},null,{"$f":"G359","v":500}]
[null,null,"Drilling          "]
[null,null,"Rate of Penetration","ft/hr",{"$f":"IF(E361<H$75,E$75,IF((E361-E360)>H$75,E$76,E360/((H$75-(E361-E360))/E$75+(E361-H$75)/E$76)))","v":25},null,{"$f":"IF(G361<I$75,G$75,IF((G361-G360)>I$75,G$76,G360/((I$75-(G361-G360))/G$75+(G361-I$75)/G$76)))","v":25}]
[null,null,"Rate of Penetration multiplier",null,{"$f":"E$21","v":1},null,{"$f":"G$21","v":1}]
[null,null,"Drill Time","hr",{"$f":"E360/(E363*E364)","v":18},null,{"$f":"G360/(G363*G364)","v":18}]
[null,null,"Bit Life","hr",{"$f":"E$77*E$22","v":100},null,{"$f":"G$77*G$22","v":100}]
[null,null,"# of Bits",null,{"$f":"ROUNDUP(E365/E366,0)","v":1},null,{"$f":"ROUNDUP(G365/G366,0)","v":1}]
[null,null,"Trip count while drilling",null,{"$f":"(E$96*E367)","v":2},null,{"$f":"(G$96*G367)","v":2}]
[null,null,"Trip time during drilling","hr",{"$f":"E368*(E361-0.5*E360)/E$92","v":0.55000000000000004},null,{"$f":"G368*(G361-0.5*G360)/G$92","v":0.55000000000000004}]
[null,null,"Surface time BHA","hr",{"$f":"E367*E$102+E368*E$93","v":12},null,{"$f":"G367*G$102+G368*G$93","v":12}]
[null,null,"Circulation while drilling","hr",{"$f":"((0.0002*(E361-0.5*E360)+1)*(E367*E$95+E$96)+E$99*E367*0.5*E360/E$100)","v":4.67},null,{"$f":"((0.0002*(G361-0.5*G360)+1)*(G367*G$95+G$96)+G$99*G367*0.5*G360/G$100)","v":4.67}]
[null,null,"Drilling Time","hr",{"$f":"(E365+E369+E370+E371)","v":35.22},null,{"$f":"(G365+G369+G370+G371)","v":35.22}]
[null,null,"Logging          "]
[null,null,"Logging time","hr",{"$f":"((E359/E$109)+2)*A116","v":3.666666666666667},null,{"$f":"((G359/G$109)+2)*B116","v":0}]
[null,null,"Circulation while logging","hr",{"$f":"(0.0002*(E361)+1)*E$97*A116","v":1.1000000000000001},null,{"$f":"(0.0002*(G361)+1)*G$97*B116","v":0}]
[null,null,"Trip while logging","hr",{"$f":"E$89*E361/E$92*A116","v":1},null,{"$f":"G$89*G361/G$92*B116","v":0}]
[null,null,"Casing and Cementing        "]
[null,null,"Run Casing","hr",{"$f":"(E359/E$79)","v":3.3333333333333335},null,{"$f":"(G359/G$79)","v":3.3333333333333335}]
[null,null,"Trip while casing","hr",{"$f":"(E$90*(E361-E359)/E$92)","v":0},null,{"$f":"(G$90*(G361-G359)/G$92)","v":0}]
[null,null,"Cement rate","bbl/hr",{"$f":"E$82*7.4805/42","v":133.58035714285714},null,{"$f":"G$82*7.4805/42","v":133.58035714285714}]
[null,null,"Cementing time",null,{"$f":"(E403/E380+2)","v":4.4216443371421326},null,{"$f":"(G403/G380+2)","v":4.4216443371421326}]
[null,null,"Wait on Cement","hr",{"$f":"E$81","v":12},null,{"$f":"G$81*B358","v":12}]
[null,null,"Time to Cement","hr",{"$f":"IF(E382+E381<E$80,E$80,E381+E382)","v":24},null,{"$f":"IF(G382+G381<G$80,G$80,G381+G382)","v":24}]
[null,null,"Trip while cementing","hr",{"$f":"E$91*E359/E$92","v":1},null,{"$f":"G$91*G359/G$92","v":1}]
[null,null,"Circulation while casing","hr",{"$f":"(0.0002*(E361)+1)*E$98","v":4.4000000000000004},null,{"$f":"(0.0002*(G361)+1)*G$98","v":4.4000000000000004}]
[null,null,"Other surface activities        ","hr",{"$f":"(+E$103)","v":100},null,{"$f":"(+G$103)","v":100}]
[null,null,"∑ Interval Time","hr",{"$f":"SUM(E372:E378,E383:E386)","v":173.72},null,{"$f":"SUM(G372:G378,G383:G386)","v":167.95333333333332}]
[null,null,"Trouble ",null,{"$f":"E$20","v":1},null,{"$f":"G$20","v":1}]
[null,null,"Interval Time","hr",{"$f":"E387*E388","v":173.72},null,{"$f":"G387*G388","v":167.95333333333332}]
[null,null,null,"day",{"$f":"E389/24","v":7.2383333333333333},null,{"$f":"G389/24","v":6.9980555555555553}]
[null,null,"Casing ID estimate","inch",{"$f":"IF(A301=1,E337+0.25,E280+0.25)","v":32.25},null,{"$f":"IF(B301=1,G337+0.25,G280+0.25)","v":32.25}]
[null,null,"Casing estimate","inch",{"$f":"IF($A358=1,E337,E280)*1.03+0.75","v":33.71},null,{"$f":"IF($A358=1,G337,G280)*1.03+0.75","v":33.71}]
[null,null,"Casing Size Used","inch",{"$f":"V3","v":34},null,{"$f":"AC3","v":34},null,{"$f":"if","v":{"$error":"#NAME?"}}]
[null,null,"Interval Hole Size Used","inch",{"$f":"E393+2*E395","v":40},null,{"$f":"G393+2*G395","v":40}]
[null,null,"Cement thickness","inch",3,null,3]
[null,null,"Cement thickness Used","inch",{"$f":"(E394-E393)/2","v":3},null,{"$f":"(G394-G393)/2","v":3}]
[null,null,"Casing ID","inch",{"$f":"V33","v":32.624000000000002},null,{"$f":"AC33","v":32.624000000000002}]
[null,null,"Casing Weight","lb/ft",{"$f":"E$35*PI()*(E393^2-E397^2)/(4*144)","v":245.0036794908209},null,{"$f":"G$35*PI()*(G393^2-G397^2)/(4*144)","v":245.0036794908209}]
[null,null,null,"lb",{"$f":"E398*E361","v":122501.83974541046},null,{"$f":"G398*G361","v":122501.83974541046}]
[null,null,"Casing thickness","inch",{"$f":"0.5*(E393-E397)","v":0.68799999999999883},null,{"$f":"0.5*(G393-G397)","v":0.68799999999999883}]
[null,null,"Cost impact of thickness",null,{"$f":"1.004*(E400/IF(E393>12,0.375,0.1216*E393^0.45))^0.1822","v":1.1213826418735651},null,{"$f":"1.004*(G400/IF(G393>12,0.375,0.1216*G393^0.45))^0.1822","v":1.1213826418735651}]
[null,null,"Volume of Cement","cu ft",{"$f":"(1+E$83)*E359*PI()*(E394^2-E393^2)/(4*144)","v":1816.2332528565992},null,{"$f":"(1+G$83)*G359*PI()*(G394^2-G393^2)/(4*144)","v":1816.2332528565992}]
[null,null,null,"bbl",{"$f":"E402*7.4805/42","v":323.48411542842359},null,{"$f":"G402*7.4805/42","v":323.48411542842359}]
[]
[null,null,"Casing Multiplier",null,{"$f":"E$23","v":1},null,{"$f":"G$23","v":1}]
[null,null,"Cement Multiplier",null,{"$f":"E$24","v":1},null,{"$f":"G$24","v":1}]
[null,null,"Bit Cost",null,{"$f":"IF(E394<26,575*E394^1.54,325*E394^1.54)*E367*$E$31","v":92015.706682110555},null,{"$f":"IF(G394<26,575*G394^1.54,325*G394^1.54)*G367*$E$31","v":92015.706682110555}]
[null,null,"Mud Cost",null,{"$f":"(E$58*E390+E$59/24*E365)*E$33","v":30434.77876920344},null,{"$f":"(G$58*G390+G$59/24*G365)*G$33","v":29529.962435565561}]
[null,null,"Casing Cost",null,{"$f":"E399*E405*E401*(0.0071*E393+0.3923)*E$32*$E$34","v":162040.71011518923},null,{"$f":"G399*G405*G401*(0.0071*G393+0.3923)*G$32*$E$34","v":162040.71011518923},null,{"$f":"E409/E405","v":162040.71011518923},{"$f":"G409/G405","v":162040.71011518923}]
[null,null,"Cement Cost",null,{"$f":"(IF(E381<24,24,E381)*E$84+E$85*E402)*E$33*E406","v":161894.83546220962},null,{"$f":"(IF(G381<24,24,G381)*G$84+G$85*G402)*G$33*G406","v":161894.83546220962}]
[null,null,"Rig Cost",null,{"$f":"E390*(E$52)+E372/24*(E$53)","v":380175.99066053063},null,{"$f":"G390*(G$52)+G372/24*(G$53)","v":368459.13167749502}]
[null,null,"Logging Cost",null,{"$f":"E$69*A116","v":121868.2650862069},null,{"$f":"G$69*B116","v":0}]
[null,null,"Interval Cost",null,{"$f":"SUM(E407:E412)","v":948430.28677545046},null,{"$f":"SUM(G407:G412)","v":813940.34637256991}]
[]
[null,null,"Configuration/Cost - Conductor"]
[null,null,"Length","ft",50,null,50]
[null,null,"Bottom of Interval","ft",{"$f":"E416","v":50},null,{"$f":"G416","v":50}]
[null,null,"Drilling          "]
[null,null,"Rate of Penetration","ft/hr",{"$f":"IF(E417<H$75,E$75,IF((E417-E416)>H$75,E$76,E416/((H$75-(E417-E416))/E$75+(E417-H$75)/E$76)))","v":25},null,{"$f":"IF(G417<I$75,G$75,IF((G417-G416)>I$75,G$76,G416/((I$75-(G417-G416))/G$75+(G417-I$75)/G$76)))","v":25}]
[null,null,"Rate of Penetration multiplier",null,{"$f":"E$21","v":1},null,{"$f":"G$21","v":1}]
[null,null,"Drill Time","hr",{"$f":"E416/(E419*E420)","v":2},null,{"$f":"G416/(G419*G420)","v":2},null,{"$f":"E421+E365+E308+E249+E192+E137","v":498.8603333333333},{"$f":"G421+G365+G308+G249+G192+G137","v":498.8603333333333}]
[null,null,"Bit Life","hr",{"$f":"E$77*E$22","v":100},null,{"$f":"G$77*G$22","v":100}]
[null,null,"# of Bits",null,{"$f":"ROUNDUP(E421/E422,0)","v":1},null,{"$f":"ROUNDUP(G421/G422,0)","v":1}]
[null,null,"Trip count while drilling",null,{"$f":"(E$96*E423)","v":2},null,{"$f":"(G$96*G423)","v":2}]
[null,null,"Trip time during drilling","hr",{"$f":"E424*(E417-0.5*E416)/E$92","v":0.05},null,{"$f":"G424*(G417-0.5*G416)/G$92","v":0.05}]
[null,null,"Surface time BHA","hr",{"$f":"E423*E$102+E424*E$93","v":12},null,{"$f":"G423*G$102+G424*G$93","v":12}]
[null,null,"Circulation while drilling","hr",{"$f":"((0.0002*(E417-0.5*E416)+1)*(E423*E$95+E$96)+E$99*E423*0.5*E416/E$100)*0","v":0},null,{"$f":"((0.0002*(G417-0.5*G416)+1)*(G423*G$95+G$96)+G$99*G423*0.5*G416/G$100)*0","v":0}]
[null,null,"Drilling Time","hr",{"$f":"(E421+E425+E426+E427)","v":14.05},null,{"$f":"(G421+G425+G426+G427)","v":14.05}]
[null,null,"Logging          "]
[null,null,"Logging time","hr",{"$f":"(E417/E$109+2)*A117","v":0},null,{"$f":"(G417/G$109+2)*0","v":0}]
[null,null,"Circulation while logging","hr",{"$f":"(0.0002*(E417)+1)*E$97*A117","v":0},null,{"$f":"(0.0002*(G417)+1)*G$97*0","v":0}]
[null,null,"Trip while logging","hr",{"$f":"E$89*E417/E$92*A117","v":0},null,{"$f":"G$89*G417/G$92*B117","v":0}]
[null,null,"Casing and Cementing        "]
[null,null,"Run Casing","hr",{"$f":"(E416/E$79)","v":0.33333333333333331},null,{"$f":"(G416/G$79)","v":0.33333333333333331}]
[null,null,"Trip while casing","hr",{"$f":"(E$90*(E417-E416)/E$92)","v":0},null,{"$f":"(G$90*(G417-G416)/G$92)","v":0}]
[null,null,"Cement rate","bbl/hr",{"$f":"E$82*7.4805/42","v":133.58035714285714},null,{"$f":"G$82*7.4805/42","v":133.58035714285714}]
[null,null,"Cementing time",null,{"$f":"(E456/E436+2)","v":2.3076142806640005},null,{"$f":"(G456/G436+2)","v":2.3076142806640005}]
[null,null,"Wait on Cement",null,{"$f":"E$81","v":12},null,{"$f":"G$81","v":12}]
[null,null,"Time to Cement","hr",{"$f":"IF(E438+E437<E$80,E$80,E437+E438)","v":24},null,{"$f":"IF(G438+G437<G$80,G$80,G437+G438)","v":24}]
[null,null,"Trip while cementing","hr",{"$f":"E$91*E416/E$92","v":0.1},null,{"$f":"G$91*G416/G$92","v":0.1}]
[null,null,"Circulation while casing","hr",{"$f":"(0.0002*(E417)+1)*E$98*0","v":0},null,{"$f":"(0.0002*(G417)+1)*G$98*0","v":0}]
[null,null,"Other surface activities        ","hr",{"$f":"E$103*0.5","v":50},null,{"$f":"G$103*0.5","v":50}]
[null,null,"∑ Interval Time","hr",{"$f":"SUM(E428:E434,E439:E442)","v":88.483333333333334},null,{"$f":"SUM(G428:G434,G439:G442)","v":88.483333333333334}]
[null,null,"Trouble ",null,1,null,1]
[null,null,"Interval Time","hr",{"$f":"E443*E444","v":88.483333333333334},null,{"$f":"G443*G444","v":88.483333333333334}]
[null,null,null,"day",{"$f":"E445/24","v":3.6868055555555554},null,{"$f":"G445/24","v":3.6868055555555554}]
[null,null,"Casing Size","inch",{"$f":"E394+2*2","v":44},null,{"$f":"G394+2*2","v":44}]
[null,null,"Casing ID","inch",{"$f":"E447- 2*0.75","v":42.5},null,{"$f":"G447- 2*0.75","v":42.5}]
[null,null,"Hole Size","inch",{"$f":"E447+2*E450","v":50},null,{"$f":"G447+2*G450","v":50}]
[null,null,"Cement thickness","inch",3,null,3]
[null,null,"Casing Weight","lb/ft",{"$f":"E35*PI()*(E447^2-E448^2)/(4*144)","v":346.76147037084212},null,{"$f":"G35*PI()*(G447^2-G448^2)/(4*144)","v":346.76147037084212}]
[null,null,null,"lb",{"$f":"E451*E416","v":17338.073518542107},null,{"$f":"G451*G416","v":17338.073518542107}]
[null,null,"Casing thickness","inch",{"$f":"0.5*(E447-E448)","v":0.75},null,{"$f":"0.5*(G447-G448)","v":0.75}]
[null,null,"Cost impact of thickness",null,{"$f":"1.004*(E453/IF(E447>12,0.375,0.1216*E447^0.45))^0.1822","v":1.1391512158207264},null,{"$f":"1.004*(G453/IF(G447>12,0.375,0.1216*G447^0.45))^0.1822","v":1.1391512158207264}]
[null,null,"Volume of Cement","cu ft",{"$f":"(1+E$83)*E416*PI()*(E449^2-E447^2)/(4*144)","v":230.71071049800042},null,{"$f":"(1+G$83)*G416*PI()*(G449^2-G447^2)/(4*144)","v":230.71071049800042}]
[null,null,null,"bbl",{"$f":"E455*7.4805/42","v":41.091225473340288},null,{"$f":"G455*7.4805/42","v":41.091225473340288}]
[]
[null,null,"Casing Multiplier",null,{"$f":"E$23","v":1},null,{"$f":"G$23","v":1}]
[null,null,"Cement Multiplier",null,{"$f":"E$24","v":1},null,{"$f":"G$24","v":1}]
[null,null,"Bit Cost",null,{"$f":"IF(E449<26,575*E449^1.54,325*E449^1.54)*E423*$E$31","v":129748.81075076993},null,{"$f":"IF(G449<26,575*G449^1.54,325*G449^1.54)*G423*$E$31","v":129748.81075076993}]
[null,null,"Mud Cost",null,{"$f":"(E$58*E446+E$59/24*E421)*E$33*0","v":0},null,{"$f":"(G$58*G446+G$59/24*G421)*G$33*0","v":0}]
[null,null,"Casing Cost",null,{"$f":"E452*E458*E454*(0.0071*E447+0.3923)*E$32*$E$34","v":25907.796671172026},null,{"$f":"G452*G458*G454*(0.0071*G447+0.3923)*G$32*$E$34","v":25907.796671172026},null,{"$f":"E462/E458","v":25907.796671172026},{"$f":"G462/G458","v":25907.796671172026}]
[null,null,"Cement Cost",null,{"$f":"E455/27*500","v":4272.4205647777853},null,{"$f":"G455/27*500","v":4272.4205647777853}]
[null,null,"Rig Cost",null,{"$f":"E446*(E$52)+E428/24*(E$53)","v":190636.23945361847},null,{"$f":"G446*(G$52)+G428/24*(G$53)","v":190636.23945361847}]
[null,null,"Logging Cost",null,{"$f":"E$69*A117","v":0},null,{"$f":"G$69*B117","v":0}]
[null,null,"Interval Cost",null,{"$f":"SUM(E460:E465)","v":350565.26744033821},null,{"$f":"SUM(G460:G465)","v":350565.26744033821}]
[null,null,null,null,null,null,null,null,{"$f":"I462+I409+I352+I295+I236+I180","v":1562282.3412429783},{"$f":"J462+J409+J352+J295+J236+J180","v":1634006.6175503586}]
[null,null,null,null,null,null,null,null,{"$f":"E169+E226+E285+E342+E399+E452","v":1441114.7416070697},{"$f":"G169+G226+G285+G342+G399+G452","v":1510302.1004510757}]
[null,null,"Total",null,{"$f":"SUM(E470:E476)","v":9762734.4976367094},null,{"$f":"SUM(G470:G476)","v":9796491.4529375564},null,{"$f":"I467/I468","v":1.0840790786032677},{"$f":"J467/J468","v":1.0819071343821456}]
[null,null,"Bit Cost",null,{"$f":"E460+E407+E350+E293+E234+E178","v":481596.07023182511},null,{"$f":"G460+G407+G350+G293+G234+G178","v":507972.97381972487}]
[null,null,"Mud Cost",null,384276.57234805485,null,383371.75601441698]
[null,null,"Casing Cost",null,1909377.3488410476,null,2011550.317110755,null,{"$f":"E472/I468","v":1.3249308286943144},{"$f":"G472/J468","v":1.3318860620732591}]
[null,null,"Cement Cost",null,1589192.4717299473,null,1628889.4955760655]
[null,null,"Rig Cost",null,4619967.2223195536,null,4608250.3633365175]
[null,null,"Logging Cost",null,609341.32543103443,null,487473.06034482759]
[null,null,"Well Head",null,{"$f":"E31*E66","v":168983.48673524635},null,{"$f":"E31*G66","v":168983.48673524635}]
[]
[null,null,"# bits",null,{"$f":"E139+E194+E251+E310+E367+E423","v":9},null,{"$f":"G139+G194+G251+G310+G367+G423","v":9}]

{"sheet":"GF Pumping A1","index":31,"n_rows":111,"n_cols":14,"rows_kept":111,"cut":false,"hidden":true,"merged":[[10,3,10,5],[8,3,8,5],[9,3,9,5]]}
[]
[]
[]
[{"$f":"'Input A1'!A75","v":1},"Number of Errors/Warning Messages",{"$f":"'Error-Warnings'!E2","v":1}]
[{"$f":"'Input A1'!A398","v":0},"GETEM - beta",null,"ECONOMIC SUMMARY "]
[null,null,null,"Reference","Change","Improved"]
[]
[{"$f":"COUNT(D8,F8)","v":2},"Cost of Electricity: ","cent/kWh",{"$f":"'Summary A1'!H24","v":17.94306093469395},{"$f":"(F8-D8)/D8","v":-0.71309026474238979},{"$f":"'Summary A1'!J24","v":5.1480388624842091}]
[null,"Resource Type",null,{"$f":"IF(A4=0,\"HYDROTHERMAL\",\"EGS\")","v":"EGS"}]
[null,"Conversion System",null,{"$f":"IF(A5=1,\"BINARY\",\"FLASH-STEAM\")","v":"FLASH-STEAM"}]
[null,"Power Sales","kW",{"$f":"'Summary A1'!H296","v":25000}]
[]
[]
[null,"GF PUMPING","Units","Reference",null,"Improved",null,0.1,0.9]
[]
[null,"Production Well Flow Rate","kg/s",{"$f":"'Summary A1'!H134","v":40},null,{"$f":"'Summary A1'!J134","v":80},null,{"$f":"'Summary A1'!L134","v":40},{"$f":"'Summary A1'!M134","v":40},{"$f":"'Summary A1'!N134","v":0},{"$f":"'Summary A1'!O134","v":0},{"$f":"'Summary A1'!P134","v":0}]
[null,null,"lb/h",{"$f":"'Summary A1'!H135","v":317465.27999999997},null,{"$f":"'Summary A1'!J135","v":634930.55999999994},null,{"$f":"'Summary A1'!L135","v":317465.27999999997},{"$f":"'Summary A1'!M135","v":317465.27999999997}]
[null,null,"gpm",{"$f":"'Summary A1'!H136","v":793.60033487420833},null,{"$f":"'Summary A1'!J136","v":1587.2006697484167},null,{"$f":"'Summary A1'!L136","v":793.60033487420833},{"$f":"'Summary A1'!M136","v":793.60033487420833}]
[null,"Injection Well Flow Rate","lb/h",{"$f":"'Summary A1'!H140","v":666677.08799999999},null,{"$f":"'Summary A1'!J140","v":1282559.7311999998},null,{"$f":"'Summary A1'!L140","v":666677.08799999999},{"$f":"'Summary A1'!M140","v":666677.08799999999}]
[null,null,"kg/s",{"$f":"'Summary A1'!H139","v":84},null,{"$f":"'Summary A1'!J139","v":161.6},null,{"$f":"'Summary A1'!L139","v":84},{"$f":"'Summary A1'!M139","v":84}]
[null,null,"gpm",{"$f":"'Summary A1'!H141","v":1666.5607032358375},null,{"$f":"'Summary A1'!J141","v":3206.1453528918018},null,{"$f":"'Summary A1'!L141","v":1666.5607032358375},{"$f":"'Summary A1'!M141","v":1666.5607032358375}]
[null,"Total GF Flow Rate - Production","lb/h",{"$f":"'Summary A1'!H143","v":2018249.2723746691},null,{"$f":"'Summary A1'!J143","v":3643820.5090049473},null,{"$f":"'Summary A1'!L143","v":2019382.6244060455},{"$f":"'Summary A1'!M143","v":2019382.6244060455}]
[null,null,"kg/s",{"$f":"D22/(3600*2.20462)","v":254.29543317299695},null,{"$f":"F22/(3600*2.20462)","v":459.11420726133548},null,{"$f":"H22/(3600*2.20462)","v":254.43823329669885},254.43823329669885]
[null,"Total GF Flow Rate - Injection","lb/h",{"$f":"'Summary A1'!H145","v":2119161.7359934025},null,{"$f":"'Summary A1'!J145","v":3680258.7140949965},null,{"$f":"'Summary A1'!L145","v":2120351.7556263478},{"$f":"'Summary A1'!M145","v":2120351.7556263478}]
[null,null,"kg/s",{"$f":"D24/(3600*2.20462)","v":267.01020483164683},null,{"$f":"F24/(3600*2.20462)","v":463.70534933394879},null,{"$f":"H24/(3600*2.20462)","v":267.16014496153383},267.16014496153383]
[{"$f":"'Input A1'!A303","v":1},null,null,{"$f":"IF(A26=1,IF(OR('Summary A1'!H206>2000,'Summary A1'!J206>2000),\"STOP - set depth exceeds max for lineshaft pump\",\" \"),\" \")","v":" "}]
[null,null,null,{"$f":"IF('Input A1'!A290=1,\" \",\"Review Production Well Casing Profile - used to calculate friction losses\")","v":" "}]
[null,"#of Casing/Liners above production interval",null,{"$f":"IF('Summary A1'!H119*3280.83<=6000,2,3)-1","v":2},null,{"$f":"D28","v":2},null,{"$f":"'Well Field Dvlpmnt A1'!H24","v":2},{"$f":"'Well Field Dvlpmnt A1'!J24","v":2}]
[null,"Total production intervals",null,{"$f":"D28+1","v":3},null,{"$f":"D29","v":3},null,{"$f":"H28+1","v":3},3]
[null,"Estimated Casing ID Above Production Interval","inch",{"$f":"IF(D29>2,'Well Field Dvlpmnt A1'!D70,'Well Field Dvlpmnt A1'!D76)","v":8.6809999999999992},null,null,null,{"$f":"IF(H29>2,'Well Field Dvlpmnt A1'!H70,'Well Field Dvlpmnt A1'!H76)","v":8.6809999999999992},{"$f":"IF(I29>2,'Well Field Dvlpmnt A1'!J70,'Well Field Dvlpmnt A1'!J76)","v":8.6809999999999992}]
[{"$f":"IF('Input A1'!A197=0,'Input A1'!A219,'Input A1'!A299)","v":1},"Production Interval",null,{"$f":"IF('Input A1'!A298=1,'Input A1'!T299,'Input A1'!T205)","v":"Perforated / Slotted Liner"},null,{"$f":"D31","v":"Perforated / Slotted Liner"},null,{"$f":"'Well Field Dvlpmnt A1'!H60","v":"Perforated / Slotted Liner"},{"$f":"'Well Field Dvlpmnt A1'!J60","v":"Perforated / Slotted Liner"}]
[{"$f":"IF(F31=\"Open Hole\",0,1)","v":1},"Production Interval Diameter","inch",{"$f":"'Well Field Dvlpmnt A1'!D26","v":8.5},null,{"$f":"D32","v":8.5},null,{"$f":"'Well Field Dvlpmnt A1'!H26","v":7},{"$f":"'Well Field Dvlpmnt A1'!J26","v":7}]
[]
[null,"PRODUCTION INTERVAL"]
[{"$f":"'Well Field Dvlpmnt A2'!A18","v":1},"Production Zone Casing Liner Diameter","inch",{"$f":"IF($A35=1,'Well Field Dvlpmnt A1'!D64,'Well Field Dvlpmnt A1'!D65)","v":6.1840000000000002},null,{"$f":"D35","v":6.1840000000000002},null,{"$f":"IF($A35=1,'Well Field Dvlpmnt A1'!H64,'Well Field Dvlpmnt A1'!H65)","v":6.1840000000000002},{"$f":"IF($A35=1,'Well Field Dvlpmnt A1'!J64,'Well Field Dvlpmnt A1'!J65)","v":6.1840000000000002}]
[{"$f":"'Well Field Dvlpmnt A2 10%'!A18","v":1},null,"cm",{"$f":"D35*2.54","v":15.707360000000001},null,{"$f":"D36","v":15.707360000000001},null,{"$f":"H35*2.54","v":15.707360000000001},15.707360000000001]
[{"$f":"'Well Field Dvlpmnt A2 90%'!A18","v":1},"Surface Roughness","ft",{"$f":"IF($A35=1,0.001,0.02)*1+0.005*0","v":1E-3},null,{"$f":"D37","v":1E-3},null,{"$f":"IF($A36=1,0.001,0.02)*1+0.005*0","v":1E-3},{"$f":"IF($A37=1,0.001,0.02)*1+0.005*0","v":1E-3},null,null,null,null,"changed from 0.005 to 0.001"]
[null," Production Zone Casing Length","meter",{"$f":"D39/3.28083","v":525},null,{"$f":"D38","v":525},null,{"$f":"H39/3.28083","v":525},525]
[null,null,"ft",{"$f":"'Well Field Dvlpmnt A1'!D61","v":1722.4357499999999},null,{"$f":"D39","v":1722.4357499999999},null,{"$f":"'Well Field Dvlpmnt A1'!H61","v":1722.4357499999999},{"$f":"'Well Field Dvlpmnt A1'!J61","v":1722.4357499999999}]
[]
[null,"INTERMEDIATE LINER"]
[null,"Inside Casing Diameter","inch",{"$f":"'Well Field Dvlpmnt A1'!D70","v":8.6809999999999992},null,{"$f":"D42","v":8.6809999999999992},null,{"$f":"'Well Field Dvlpmnt A1'!H70","v":8.6809999999999992},{"$f":"'Well Field Dvlpmnt A1'!J70","v":8.6809999999999992}]
[null,null,"cm",{"$f":"D42*2.54","v":22.04974},null,{"$f":"D43","v":22.04974},null,{"$f":"H42*2.54","v":22.04974},22.04974]
[null,"Surface Roughness","ft",1.4999999999999999E-4,null,{"$f":"D44","v":1.4999999999999999E-4},null,1.4999999999999999E-4,1.4999999999999999E-4]
[null,"Length Used","meter",{"$f":"D46/3.28083","v":1224.9999999999998},null,{"$f":"D45","v":1224.9999999999998},null,{"$f":"H46/3.28083","v":1224.9999999999998},1224.9999999999998]
[null,null,"ft",{"$f":"'Well Field Dvlpmnt A1'!D67","v":4019.0167499999989},null,{"$f":"D46","v":4019.0167499999989},null,{"$f":"'Well Field Dvlpmnt A1'!H67","v":4019.0167499999989},{"$f":"'Well Field Dvlpmnt A1'!J67","v":4019.0167499999989}]
[]
[null,"UPPER CASING"]
[null,"Inside Casing Diameter","inch",{"$f":"'Well Field Dvlpmnt A1'!D76","v":14.688000000000001},null,{"$f":"D49","v":14.688000000000001},null,{"$f":"'Well Field Dvlpmnt A1'!H76","v":14.688000000000001},{"$f":"'Well Field Dvlpmnt A1'!J76","v":14.688000000000001}]
[null,null,"cm",{"$f":"D49*2.54","v":37.307520000000004},null,{"$f":"D50","v":37.307520000000004},null,{"$f":"H49*2.54","v":37.307520000000004},37.307520000000004]
[null,"Surface Roughness","ft",1.4999999999999999E-4,null,null,null,1.4999999999999999E-4,1.4999999999999999E-4]
[null,"Length of Upper Casing Liner","meter",{"$f":"D53/3.28083","v":1749.9999999999998},null,{"$f":"D52","v":1749.9999999999998},null,{"$f":"H53/3.28083","v":1749.9999999999998},1749.9999999999998]
[null,null,"ft",{"$f":"'Well Field Dvlpmnt A1'!D73","v":5741.4524999999994},null,{"$f":"D53","v":5741.4524999999994},null,{"$f":"'Well Field Dvlpmnt A1'!H73","v":5741.4524999999994},{"$f":"'Well Field Dvlpmnt A1'!J73","v":5741.4524999999994}]
[]
[null,"Pump Type (L-lineshaft, S-submersible)",null,{"$f":"'Input A1'!T303","v":"Lineshaft"},null,{"$f":"D55","v":"Lineshaft"},null,{"$f":"'Input A1'!T303","v":"Lineshaft"},{"$f":"'Input A1'!T303","v":"Lineshaft"}]
[null,"Pump Depth","ft",{"$f":"'GF Pumping A2'!G253","v":0},null,{"$f":"'GF Pumping A2'!M253","v":0},null,{"$f":"'GF Pumping A2 10-90s'!G253","v":0},{"$f":"'GF Pumping A2 10-90s'!M253","v":0}]
[null,"Flow per Well","lb/h",{"$f":"'Summary A1'!H135","v":317465.27999999997},null,{"$f":"'Summary A1'!J135","v":634930.55999999994},null,{"$f":"'Summary A1'!L135","v":317465.27999999997},{"$f":"'Summary A1'!M135","v":317465.27999999997}]
[null,"Pump Size","hp",{"$f":"'GF Pumping A2'!G280","v":0},null,{"$f":"'GF Pumping A2'!M280","v":0},null,{"$f":"'GF Pumping A2 10-90s'!G280","v":0},{"$f":"'GF Pumping A2 10-90s'!M280","v":0}]
[null,"Pump Cost Adjustment",null,{"$f":"Tables!K37","v":1.3245864232743867},null,{"$f":"D59","v":1.3245864232743867},null,{"$f":"D59","v":1.3245864232743867},{"$f":"D59","v":1.3245864232743867}]
[null,"Pump only cost",null,{"$f":"(12000*D59*(D58)^0.5)","v":0},null,{"$f":"(12000*F59*(F58)^0.5)","v":0},null,{"$f":"(12000*H59*(H58)^0.5)","v":0},0]
[null,"Installation cost (w/o casing)",null,{"$f":"('Input A1'!T310+'Input A1'!T309*D56)*IF(D56<1,0,1)","v":0},null,{"$f":"('Input A1'!W310+'Input A1'!W309*F56)*IF(F56<1,0,1)","v":0},null,{"$f":"('Input A1'!T310+'Input A1'!T309*H56)*IF(H56<1,0,1)","v":0},{"$f":"('Input A1'!T310+'Input A1'!T309*I56)*IF(I56<1,0,1)","v":0}]
[null,"Production casing cost",null,{"$f":"'Input A1'!T308*D56","v":0},null,{"$f":"'Input A1'!W308*F56","v":0},null,{"$f":"'Input A1'!T308*H56","v":0},{"$f":"'Input A1'!T308*I56","v":0}]
[null,"Installed Pump Cost",null,{"$f":"SUM(D60:D62)","v":0},null,{"$f":"SUM(F60:F62)","v":0},null,{"$f":"SUM(H60:H62)","v":0},0]
[]
[]
[null,"Production well head pressure","bar",{"$f":"'Summary A1'!H211","v":39.278759018542978},null,{"$f":"'Summary A1'!J211","v":41.190305269626528},null,{"$f":"'Summary A1'!L211","v":39.250954857623093},{"$f":"'Summary A1'!M211","v":39.250954857623093}]
[null,"Surface equipment ΔP for Binary conversion System"]
[null,"∆P's Used","bar",{"$f":"'Input A1'!C314","v":2.7579036347101478},null,{"$f":"'Input A1'!G314","v":2.7579036347101478},null,{"$f":"D68","v":2.7579036347101478},{"$f":"D68","v":2.7579036347101478}]
[null,null,"psid",{"$f":"'Input A1'!E314","v":40},null,{"$f":"'Input A1'!I314","v":40},null,{"$f":"D69","v":40},{"$f":"D69","v":40}]
[{"$f":"'Input A1'!A464","v":2},"Flash Plant LP","bar",{"$f":"IF(A70=2,'Input A1'!T490,'Input A1'!T488)","v":3.5952939162380644},null,{"$f":"IF(A70=2,'Input A1'!W490,'Input A1'!W488)","v":3.5952939162380644},null,{"$f":"IF(A70=2,'Input A1'!Y490,'Input A1'!Y488)","v":3.5952939162380644},{"$f":"IF(A70=2,'Input A1'!Z490,'Input A1'!Z488)","v":3.5952939162380644}]
[null,"Injection Well Surface Pressure Used","bar",{"$f":"IF(D66-D68<1.1,1.1,IF('Input A1'!$A398=1,D66-D68,D70))","v":3.5952939162380644},null,{"$f":"IF(F66-F68<1.1,1.1,IF('Input A1'!$A398=1,F66-F68,F70))","v":3.5952939162380644},null,{"$f":"IF(H66-H68<1.1,1.1,IF('Input A1'!$A398=1,H66-H68,H70))","v":3.5952939162380644},{"$f":"IF(I66-I68<1.1,1.1,IF('Input A1'!$A398=1,I66-I68,I70))","v":3.5952939162380644}]
[null,null,"psi",{"$f":"D71*14.50377","v":52.145316043516146},null,{"$f":"F71*14.50377","v":52.145316043516146},null,{"$f":"H71*14.50377","v":52.145316043516146},52.145316043516146]
[null,"Temperature Rise in Injection Well","C",{"$f":"'Summary A1'!H56*'Summary A1'!H134/'Summary A1'!H139","v":2.8969553753430142},null,{"$f":"'Summary A1'!J56*'Summary A1'!J134/'Summary A1'!J139","v":1.5158104490330258},null,{"$f":"'Summary A1'!L56*'Summary A1'!L134/'Summary A1'!L139","v":2.9183146074487123},{"$f":"'Summary A1'!M56*'Summary A1'!M134/'Summary A1'!M139","v":2.9183146074487123},null,null,null,"Not Used"]
[null,"Estimated Casing ID Above Injection Interval","inch",{"$f":"IF(D80>2,'Well Field Dvlpmnt A2'!G224,'Well Field Dvlpmnt A2'!G283)","v":10.772},null,null,null,{"$f":"IF(H80>2,'Well Field Dvlpmnt A2 10%'!G224,'Well Field Dvlpmnt A2 10%'!G283)","v":10.772},{"$f":"IF(I80>2,'Well Field Dvlpmnt A2 90%'!G224,'Well Field Dvlpmnt A2 90%'!G283)","v":10.772}]
[]
[null,{"$f":"IF('Input A1'!A315=0,\"GETEM Estimates used for Injection interval\", \" \")","v":" "},null,null,{"$f":"IF(AND('Input A1'!A315=1,'Input A1'!A316=1,'Input A1'!E317<=D74-2*0.25),\" \",IF(AND('Input A1'!A315=1,'Input A1'!A316=0,'Input A1'!I317<D74-2*0.25),\" \",IF('Input A1'!A315=0,\" \",\"This hole dimension too large\")))","v":" "},{"$f":"INPUT!R318","v":""}]
[{"$f":"IF(D77=\"Open\",0,1)","v":1},"Injection Interval",null,{"$f":"IF('Input A1'!A315=1,'Input A1'!T316,'Input A1'!W205)","v":"Perforated / Slotted Liner"},null,{"$f":"D77","v":"Perforated / Slotted Liner"}]
[{"$f":"IF(F77=\"Open\",0,1)","v":1},"Production Interval Diameter","inch",{"$f":"IF(A83=1,'Well Field Dvlpmnt A1'!F63,'Well Field Dvlpmnt A1'!F65)","v":8.625},null,{"$f":"D78","v":8.625}]
[]
[null,"# of Intervals Injection Well",null,{"$f":"'Well Field Dvlpmnt A2'!G16","v":3},null,{"$f":"D80","v":3},null,{"$f":"'Well Field Dvlpmnt A2 10%'!G16","v":3},{"$f":"'Well Field Dvlpmnt A2 90%'!G16","v":3}]
[]
[null,"INJECTION INTERVAL"]
[{"$f":"'Well Field Dvlpmnt A2'!B18","v":1},"Injection Interval Diameter","inch",{"$f":"IF(A83=1,'Well Field Dvlpmnt A1'!F64,'Well Field Dvlpmnt A1'!F65)","v":7.7249999999999996},null,{"$f":"D83","v":7.7249999999999996},null,{"$f":"IF($A83=1,'Well Field Dvlpmnt A1'!I64,'Well Field Dvlpmnt A1'!I65)","v":7.7249999999999996},{"$f":"IF($A83=1,'Well Field Dvlpmnt A1'!K64,'Well Field Dvlpmnt A1'!K65)","v":7.7249999999999996}]
[null,null,"cm",{"$f":"D83*2.54","v":19.621500000000001},null,{"$f":"D84","v":19.621500000000001},null,{"$f":"H83*2.54","v":19.621500000000001},{"$f":"I83*2.54","v":19.621500000000001}]
[null,"Surface Roughness","ft",{"$f":"IF($A83=1,0.001,0.02)+0.005*0","v":1E-3},null,{"$f":"D85","v":1E-3},null,{"$f":"IF($A83=1,0.001,0.02)+0.005*0","v":1E-3},{"$f":"IF($A83=1,0.001,0.02)+0.005*0","v":1E-3},null,null,null,null,"changed from 0.005 to 0.001"]
[null,"Injection Interval Length","meter",{"$f":"D87/3.28083","v":525},null,{"$f":"D86","v":525},null,{"$f":"H87/3.28083","v":525},{"$f":"I87/3.28083","v":525}]
[null,null,"ft",{"$f":"'Well Field Dvlpmnt A1'!F61","v":1722.4357499999999},null,{"$f":"D87","v":1722.4357499999999},null,{"$f":"'Well Field Dvlpmnt A1'!I61","v":1722.4357499999999},{"$f":"'Well Field Dvlpmnt A1'!K61","v":1722.4357499999999}]
[]
[null,"INTERMEDIATE LINER"]
[null,"Intermediate Interval ID","inch",{"$f":"'Well Field Dvlpmnt A1'!F69","v":11.75},null,{"$f":"D90","v":11.75},null,{"$f":"'Well Field Dvlpmnt A1'!I69","v":11.75},{"$f":"'Well Field Dvlpmnt A1'!K69","v":11.75}]
[null,null,"cm",{"$f":"D90*2.54","v":29.844999999999999},null,{"$f":"D91","v":29.844999999999999},null,{"$f":"H90*2.54","v":29.844999999999999},{"$f":"I90*2.54","v":29.844999999999999}]
[null,"Surface Roughness","ft",1.4999999999999999E-4,null,null,null,1.4999999999999999E-4,1.4999999999999999E-4]
[null,"Intermediate Casing/Liner Length","meter",{"$f":"D94/3.28083","v":1224.9999999999998},null,{"$f":"D93","v":1224.9999999999998},null,{"$f":"H94/3.28083","v":1224.9999999999998},{"$f":"I94/3.28083","v":1224.9999999999998}]
[null,null,"ft",{"$f":"'Well Field Dvlpmnt A1'!F67","v":4019.0167499999989},null,{"$f":"D94","v":4019.0167499999989},null,{"$f":"'Well Field Dvlpmnt A1'!I67","v":4019.0167499999989},{"$f":"'Well Field Dvlpmnt A1'!K67","v":4019.0167499999989}]
[]
[null,"UPPER INTERVAL"]
[null,"Upper Interval ID","inch",{"$f":"'Well Field Dvlpmnt A1'!F76","v":14.688000000000001},null,{"$f":"D97","v":14.688000000000001},null,{"$f":"'Well Field Dvlpmnt A1'!I76","v":14.688000000000001},{"$f":"'Well Field Dvlpmnt A1'!K76","v":14.688000000000001}]
[null,null,"cm",{"$f":"D97*2.54","v":37.307520000000004},null,{"$f":"D98","v":37.307520000000004},null,{"$f":"H97*2.54","v":37.307520000000004},{"$f":"I97*2.54","v":37.307520000000004}]
[null,"Surface Roughness","ft",1.4999999999999999E-4,null,{"$f":"D99","v":1.4999999999999999E-4}]
[null,"Length of Upper Casing/Liner","meter",{"$f":"D101/3.28083","v":1749.9999999999998},null,{"$f":"D100","v":1749.9999999999998},null,{"$f":"H101/3.28083","v":1749.9999999999998},{"$f":"I101/3.28083","v":1749.9999999999998}]
[null,null,"ft",{"$f":"'Well Field Dvlpmnt A1'!F73","v":5741.4524999999994},null,{"$f":"D101","v":5741.4524999999994},null,{"$f":"'Well Field Dvlpmnt A1'!I73","v":5741.4524999999994},{"$f":"'Well Field Dvlpmnt A1'!K73","v":5741.4524999999994}]
[null,null,null,{"$f":"IF(OR(D100<0,D101<0),\"Upper casing length is <0 - decrease intermediate and/or injection zone casing length or reduce # of liners\",\" \")","v":" "}]
[]
[{"$f":"'Input A1'!A322","v":0},"Injection Pump Pressure Used","psi",{"$f":"'GF Pumping A2'!G118","v":336.47184992740296},null,{"$f":"'GF Pumping A2'!M118","v":429.7382456108964},null,{"$f":"'GF Pumping A2 10-90s'!G118","v":336.47184992740296},{"$f":"'GF Pumping A2 10-90s'!M118","v":336.47184992740296}]
[null,null,"bar",{"$f":"D104/14.50377","v":23.198923447310801},null,{"$f":"F104/14.50377","v":29.629416738606334},null,{"$f":"H104/14.50377","v":23.198923447310801},{"$f":"I104/14.50377","v":23.198923447310801}]
[]
[]
[null,"Input for Hydrostatic Pressure Calculation"]
[null,"CT","1/C",{"$f":"0.0009/D111","v":6.1575944664284848E-4}]
[null,"CP","1/bar",4.64E-10]
[null,"T correction",null,{"$f":" 30.796*'Input A1'!C77^-0.552","v":1.4616097323505881},null,1.7796611015866632]

{"sheet":"GF Pumping A2","index":32,"n_rows":338,"n_cols":26,"rows_kept":338,"cut":false,"hidden":true,"merged":[[252,16,252,19]]}
[{"$f":"'Input A1'!A75","v":1},"GETEM - beta",null,"GF Pump Setting Depth Calculation"]
[{"$f":"'Input A1'!A398","v":0},null,null,null,{"$f":"'Summary A1'!H25","v":"EGS"},{"$f":"'Summary A1'!H26","v":"FLASH-STEAM"}]
[null,null,"This Sheet Last Modified:"]
[null,null,"User input required in cells:","NA"]
[]
[]
[null,null,null,"Reference",null,null,"Reference",null,null,"Improved",null,null,"Improved"]
[null,null,"Units","SI",null,"Units","Imperial/English",null,"Units","SI",null,"Units","Imperial/English",null,null,null,"GF Properties",null,"Property=C0+C1*T+C2*T^2+C3*T^3+C4*T^4+C5*T^5+C6*T^6"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"C6","C5","C4","C3","C2","C1","C0"]
[null,"P,hydrostatic -prod","bar",{"$f":"'Reservoir A1'!D17","v":321.23592815901014},null,"psia",{"$f":"D10*14.50377","v":4659.1320177548059},null,"bar",{"$f":"'Reservoir A1'!J17","v":321.23592815901014},null,"psia",{"$f":"J10*14.50377","v":4659.1320177548059},null,null,null,"Pressure",null,"psia",null,-2.5517506350999999E-12,2.4121846657999999E-8,-9.1909636468000008E-6,1.9695373372000001E-3,-0.19788525656,8.0894106753999999]
[null,"P,hydrostatic -inject","bar",{"$f":"'Reservoir A1'!D19","v":321.23592815901014},null,"psia",{"$f":"D11*14.50377","v":4659.1320177548059},null,"bar",{"$f":"'Reservoir A1'!J19","v":321.23592815901014},null,"psia",{"$f":"J11*14.50377","v":4659.1320177548059},null,null,null,"enthalpy",null,"btu/lb",1.0122595469000001E-14,-1.8805783302E-11,1.4924845945999999E-8,-5.9760546932999997E-6,1.3462856545E-3,0.83827719984000004,-24.113934501999999]
[null,"g","m/s^2",9.8070000000000004,null,"ft/s^2",32.173999999999999,null,"m/s^2",9.8070000000000004,null,"ft/s^2",32.173999999999999,null,null,null,"entropy",null,"btu/lb-R",7.3991541797999994E-18,-1.2945213490999999E-14,8.8430105660999993E-12,-1.8419111147E-9,-1.2026247967E-6,2.0324314655999999E-3,-6.0089552413E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"specific vol",null,"ft^3/lb",1.4068205291E-18,-2.6995711458E-15,2.1775771856000002E-12,-9.1528222658000002E-10,2.2418007508000001E-7,-2.3968043944000001E-5,1.7070951785999999E-2]
[null,"Injection Pumping"]
[null,"T,inject","C",{"$f":"Geofluid!H106","v":139.90795639793973},null,"F",{"$f":"D15*1.8+32","v":283.83432151629154},null,"C",{"$f":"Geofluid!I106","v":139.94463068054807},null,"F",{"$f":"J15*1.8+32","v":283.90033522498652}]
[null,"P,inject-wellhead","bar",{"$f":"'GF Pumping A1'!D71","v":3.5952939162380644},null,"psia",{"$f":"D16*14.50377","v":52.145316043516146},null,"bar",{"$f":"'GF Pumping A1'!F71","v":3.5952939162380644},null,"psia",{"$f":"J16*14.50377","v":52.145316043516146}]
[null,"rho,o","kg/m^3",{"$f":"G17*16.01846","v":926.19860314016478},null,"lb/cft",{"$f":"1/($T$13*G15^6+$U$13*G15^5+$V$13*G15^4+$W$13*G15^3+$X$13*G15^2+$Y$13*G15+$Z$13)","v":57.820702061257123},null,"kg/m^3",{"$f":"M17*16.01846","v":926.16608084153631},null,"lb/cft",{"$f":"1/($T$13*M15^6+$U$13*M15^5+$V$13*M15^4+$W$13*M15^3+$X$13*M15^2+$Y$13*M15+$Z$13)","v":57.818671760052858}]
[null,"viscosity",null,null,null,"lb/ft-s",{"$f":" 0.0925*G15^-1.159","v":1.3275152002328124E-4},null,null,null,null,"lb/ft-s",{"$f":" 0.0925*M15^-1.159","v":1.3271574473543865E-4}]
[null,"g","m/s^2",9.8070000000000004,null,"ft/s^2",32.173999999999999,null,"m/s^2",9.8070000000000004,null,"ft/s^2",32.173999999999999]
[null,"depth","m",{"$f":"'Summary A1'!H52","v":3500},null,"ft",{"$f":"'Summary A1'!H53","v":11482.904999999999},null,"m",{"$f":"'Summary A1'!J52","v":3500},null,"ft",{"$f":"'Summary A1'!J53","v":11482.904999999999}]
[null,"P.sat","bar",{"$f":"G21/14.50377","v":3.6049384529291495},null,"psia",{"$f":"($T$10*G15^6+$U$10*G15^5+$V$10*G15^4+$W$10*G15^3+$X$10*G15^2+$Y$10*G15+$Z$10)","v":52.285198185440208},null,"bar",{"$f":"M21/14.50377","v":3.6086828482822106},null,"psia",{"$f":"($T$10*M15^6+$U$10*M15^5+$V$10*M15^4+$W$10*M15^3+$X$10*M15^2+$Y$10*M15+$Z$10)","v":52.339506034430073}]
[null,"dT/dL","C/m",{"$f":"'Reservoir A2'!D461","v":1.7381732252058086E-3},null,"F/ft",{"$f":"'Reservoir A2'!D460","v":9.5363423443776594E-4},null,"C/m",{"$f":"'Reservoir A2'!G461","v":8.7483917344191771E-4},null,"F/ft",{"$f":"'Reservoir A2'!G460","v":4.7997321171638034E-4}]
[null,"Ratio of Projection to Injection Well Flow",null,{"$f":"G23","v":0.47619047619047616},null,null,{"$f":"G142/G25","v":0.47619047619047616},null,null,{"$f":"M23","v":0.4950495049504951},null,null,{"$f":"M142/M25","v":0.4950495049504951}]
[null,"Friction injection casing"]
[null,"flow","kg/s",{"$f":"'Summary A1'!H139","v":84},null,"lb/h",{"$f":"2.20462*D25*3600","v":666677.08799999999},null,"kg/s",{"$f":"'Summary A1'!J139","v":161.6},null,"lb/h",{"$f":"2.20462*J25*3600","v":1282559.7311999998}]
[{"$f":"'GF Pumping A1'!D80","v":3},"Upper Interval"]
[null,"Diameter,well","m",{"$f":"G28/3.28083","v":0.37307632519819678},null,"inch",{"$f":"'GF Pumping A1'!D97","v":14.688000000000001},null,"m",{"$f":"M28/3.28083","v":0.37307632519819678},null,"inch",{"$f":"'GF Pumping A1'!F97","v":14.688000000000001}]
[null,null,null,null,null,"ft",{"$f":"G27/12","v":1.224},null,null,null,null,"ft",{"$f":"M27/12","v":1.224}]
[null,"A","sq m",{"$f":"PI()*D27^2/4","v":0.10931638512087036},null,"sq ft",{"$f":"PI()*G28^2/4","v":1.1766646788461355},null,"sq m",{"$f":"PI()*J27^2/4","v":0.10931638512087036},null,"sq ft",{"$f":"PI()*M28^2/4","v":1.1766646788461355}]
[null,"Length interval","m",{"$f":"'GF Pumping A1'!D100","v":1749.9999999999998},null,"ft",{"$f":"'GF Pumping A1'!D101","v":5741.4524999999994},null,"m",{"$f":"'GF Pumping A1'!F100","v":1749.9999999999998},null,"ft",{"$f":"'GF Pumping A1'!F101","v":5741.4524999999994}]
[null,"surface roughness",null,null,null,"ft",{"$f":"'GF Pumping A1'!D99","v":1.4999999999999999E-4},null,null,null,null,"ft",{"$f":"G31","v":1.4999999999999999E-4}]
[null,"T*","C",{"$f":"D15+0.5*D22*D23*D30","v":140.63219524177549},null,"F",{"$f":"G15+0.5*G22*G23*G30","v":285.13795143519587},null,"C",{"$f":"J15+0.5*J22*J23*J30","v":140.32358329280632},null,"F",{"$f":"M15+0.5*M22*M23*M30","v":284.58244992705136}]
[null,"P.sat","bar",{"$f":"G33/14.50377","v":3.6794653768597803},null,"psia",{"$f":"($T$10*G32^6+$U$10*G32^5+$V$10*G32^4+$W$10*G32^3+$X$10*G32^2+$Y$10*G32+$Z$10)","v":53.366119548937576},null,"bar",{"$f":"M33/14.50377","v":3.6475575215672684},null,"psia",{"$f":"($T$10*M32^6+$U$10*M32^5+$V$10*M32^4+$W$10*M32^3+$X$10*M32^2+$Y$10*M32+$Z$10)","v":52.903335354581699}]
[null,"viscosity",null,null,null,"lb/ft-s",{"$f":" 0.0925*G32^-1.159","v":1.3204834384627673E-4},null,null,null,null,"lb/ft-s",{"$f":" 0.0925*M32^-1.159","v":1.3234713028108654E-4}]
[null,"rho,o","kg/m^3",{"$f":"G35*16.01846","v":925.55530448116087},null,"lb/cft",{"$f":"1/($T$13*G32^6+$U$13*G32^5+$V$13*G32^4+$W$13*G32^3+$X$13*G32^2+$Y$13*G32+$Z$13)","v":57.780542229475294},null,"kg/m^3",{"$f":"M35*16.01846","v":925.8296975748658},null,"lb/cft",{"$f":"1/($T$13*M32^6+$U$13*M32^5+$V$13*M32^4+$W$13*M32^3+$X$13*M32^2+$Y$13*M32+$Z$13)","v":57.797672034319511}]
[null,"rho*head","bar",{"$f":"G36/14.50377","v":158.84004193142371},null,"psi",{"$f":"G30*G35/144","v":2303.7794349637252},null,"bar",{"$f":"M36/14.50377","v":158.88713215963458},null,"psi",{"$f":"M30*M35/144","v":2304.4624208029431}]
[null,"P*/Psat",null,null,null,null,{"$f":"0.5*(G36+G16)/G33","v":22.073225212176251},null,null,null,null,null,{"$f":"0.5*(M36+M16)/M33","v":22.272770904248528}]
[null,"rho,correction",null,{"$f":"G38","v":1.0044845926156014},null,null,{"$f":"1+(2.6213E-16*G32^4.8428)*G37","v":1.0044845926156014},null,null,{"$f":"M38","v":1.0044826004575134},null,null,{"$f":"1+(2.6213E-16*M32^4.8428)*M37","v":1.0044826004575134}]
[null,"mu correction",null,null,null,null,{"$f":"1+(4.166E-17*G$32^5.3155)*G37","v":1.0103140693202153},null,null,null,null,null,{"$f":"1+(4.166E-17*M$32^5.3155)*M37","v":1.0102999886142834}]
[null,"flow","m^3/s",{"$f":"D$25/(D35*D38)","v":9.0351139089202628E-2},null,"cft/s",{"$f":"G$25/(3600*G35*G38)","v":3.1907158982170647},null,"m^3/s",{"$f":"J$25/(J35*J38)","v":0.17376721101063686},null,"cft/s",{"$f":"M$25/(3600*M35*M38)","v":6.1365225535572332}]
[null,"Velocity,well","m/s",{"$f":"D40/D29","v":0.82651049052986891},null,"fps",{"$f":"G40/G29","v":2.7116611517105742},null,"m/s",{"$f":"J40/J29","v":1.5895806545240558},null,"fps",{"$f":"M40/M29","v":5.215183785048132}]
[null,"Re,w",null,{"$f":"G42","v":1443950.715626772},null,null,{"$f":"G28*G41*G35*G38/(G34*G39)","v":1443950.715626772},null,null,{"$f":"M42","v":2771653.4206803674},null,null,{"$f":"M28*M41*M35*M38/(M34*M39)","v":2771653.4206803674}]
[null,"friction factor (smooth)",null,{"$f":"IF($A26>0,(0.79*LN(D42)-1.64)^-2,0)","v":1.0931424082476014E-2},null,null,{"$f":"IF($A26>0,(0.79*LN(G42)-1.64)^-2,0)","v":1.0931424082476014E-2},null,null,{"$f":"IF($A26>0,(0.79*LN(J42)-1.64)^-2,0)","v":9.8426532645800417E-3},null,null,{"$f":"IF($A26>0,(0.79*LN(M42)-1.64)^-2,0)","v":9.8426532645800417E-3}]
[null,"Serghide","a",null,null,null,{"$f":"-2*LOG(G31/3.7+12/G42)","v":8.6222517766528473},null,null,null,null,null,{"$f":"-2*LOG(M31/3.7+12/M42)","v":8.6960861925431363}]
[null,null,"v",null,null,null,{"$f":"-2*LOG(G31/3.7+2.51*G44/G42)","v":8.510968363359444},null,null,null,null,null,{"$f":"-2*LOG(M31/3.7+2.51*M44/M42)","v":8.6300278043989866}]
[null,null,"c",null,null,null,{"$f":"-2*LOG(G31/3.7+2.51*G45/G42)","v":8.5139995162705748},null,null,null,null,null,{"$f":"-2*LOG(M31/3.7+2.51*M45/M42)","v":8.6311016934746014}]
[null,null,"f",{"$f":"G47","v":1.3795611554061768E-2},null,null,{"$f":"(G44-(G45-G44)^2/(G46-2*G45+G44))^-2","v":1.3795611554061768E-2},null,null,{"$f":"M47","v":1.3423608009445304E-2},null,null,{"$f":"(M44-(M45-M44)^2/(M46-2*M45+M44))^-2","v":1.3423608009445304E-2}]
[null,"friction factor used",null,{"$f":"IF($A26>0,D47,0)","v":1.3795611554061768E-2},null,null,{"$f":"IF($A26>0,G47,0)","v":1.3795611554061768E-2},null,null,{"$f":"IF($A26>0,J47,0)","v":1.3423608009445304E-2},null,null,{"$f":"IF($A26>0,M47,0)","v":1.3423608009445304E-2}]
[null,"friction head loss","m/m",{"$f":"(D48*1/D27)*(D41^2)/(2*D$12)","v":1.2878753669301546E-3},null,"ft/ft",{"$f":"(G48*1/G28)*(G41^2)/(2*G$12)","v":1.2879390911282259E-3},null,"m/m",{"$f":"(J48*1/J27)*(J41^2)/(2*J$12)","v":4.6352219845798423E-3},null,"ft/ft",{"$f":"(M48*1/M28)*(M41^2)/(2*M$12)","v":4.6354513358132267E-3}]
[null,null,"m",{"$f":"D49*D30","v":2.2537818921277704},null,"ft",{"$f":"G49*G30","v":7.3946411146058795},null,"m",{"$f":"J49*J30","v":8.1116384730147235},null,"ft",{"$f":"M49*M30","v":26.614223660633186}]
[null,null,"bar",{"$f":"G51/14.50377","v":0.20549374060082559},null,"psid",{"$f":"G50*G35*G38/144","v":2.980433950114036},null,"bar",{"$f":"M51/14.50377","v":0.73981506507433281},null,"psid",{"$f":"M50*M35*M38/144","v":10.730107546373155}]
[null,"P - bottom upper interval","bar",{"$f":"G52/14.50377","v":162.94217498616845},null,"psi",{"$f":"G16+G35*G38*G30/144-G51","v":2363.2758292991402},null,"bar",{"$f":"M52/14.50377","v":162.45483854211005},null,"psi",{"$f":"M16+M35*M38*M30/144-M51","v":2356.2076136018995}]
[null,"Intermediate Interval"]
[null,"Diameter,well","m",{"$f":"G55/3.28083","v":0.29845090012791481},null,"inch",{"$f":"'GF Pumping A1'!D90","v":11.75},null,"m",{"$f":"M55/3.28083","v":0.29845090012791481},null,"inch",{"$f":"'GF Pumping A1'!F90","v":11.75}]
[null,null,null,null,null,"ft",{"$f":"G54/12","v":0.97916666666666663},null,null,null,null,"ft",{"$f":"M54/12","v":0.97916666666666663}]
[null,"A","sq m",{"$f":"PI()*D54^2/4","v":6.995772331724899E-2},null,"sq ft",{"$f":"PI()*G55^2/4","v":0.75301412454208472},null,"sq m",{"$f":"PI()*J54^2/4","v":6.995772331724899E-2},null,"sq ft",{"$f":"PI()*M55^2/4","v":0.75301412454208472}]
[null,"Length interval","m",{"$f":"'GF Pumping A1'!D93","v":1224.9999999999998},null,"ft",{"$f":"'GF Pumping A1'!D94","v":4019.0167499999989},null,"m",{"$f":"'GF Pumping A1'!F93","v":1224.9999999999998},null,"ft",{"$f":"'GF Pumping A1'!F94","v":4019.0167499999989}]
[null,"surface roughness",null,null,null,"ft",{"$f":"'GF Pumping A1'!D92","v":1.4999999999999999E-4},null,null,null,null,"ft",{"$f":"G58","v":1.4999999999999999E-4}]
[null,"T*","C",{"$f":"D$15+D$22*D23*(D30+0.5*D57)","v":141.86340127629626},null,"F",{"$f":"G$15+G$22*G23*(G30+0.5*G57)","v":287.35412229733328},null,"C",{"$f":"J$15+J$22*J23*(J30+0.5*J57)","v":140.96780273364536},null,"F",{"$f":"M$15+M$22*M23*(M30+0.5*M57)","v":285.74204492056163}]
[null,"P.sat","bar",{"$f":"G60/14.50377","v":3.8090105195516943},null,"psia",{"$f":"($T$10*G59^6+$U$10*G59^5+$V$10*G59^4+$W$10*G59^3+$X$10*G59^2+$Y$10*G59+$Z$10)","v":55.245012503158279},null,"bar",{"$f":"M60/14.50377","v":3.7144195419786241},null,"psia",{"$f":"($T$10*M59^6+$U$10*M59^5+$V$10*M59^4+$W$10*M59^3+$X$10*M59^2+$Y$10*M59+$Z$10)","v":53.873086720363304}]
[null,"viscosity",null,null,null,"lb/ft-s",{"$f":" 0.0925*G59^-1.159","v":1.3086874248680172E-4},null,null,null,null,"lb/ft-s",{"$f":" 0.0925*M59^-1.159","v":1.3172484453832504E-4}]
[null,"rho,o","kg/m^3",{"$f":"G62*16.01846","v":924.45659288955449},null,"lb/cft",{"$f":"1/($T$13*G59^6+$U$13*G59^5+$V$13*G59^4+$W$13*G59^3+$X$13*G59^2+$Y$13*G59+$Z$13)","v":57.711951891102792},null,"kg/m^3",{"$f":"M62*16.01846","v":925.25645109410925},null,"lb/cft",{"$f":"1/($T$13*M59^6+$U$13*M59^5+$V$13*M59^4+$W$13*M59^3+$X$13*M59^2+$Y$13*M59+$Z$13)","v":57.761885418080716}]
[null,"rho*head","bar",{"$f":"G63/14.50377","v":111.05603985757585},null,"psi",{"$f":"G57*G62/144","v":1610.7312592051128},null,"bar",{"$f":"M63/14.50377","v":111.15212774891512},null,"psi",{"$f":"M57*M62/144","v":1612.1248958808826}]
[null,"P*/Psat",null,null,null,null,{"$f":"(G52+0.5*G63)/G60","v":57.356154254115701},null,null,null,null,null,{"$f":"(M52+0.5*M63)/M60","v":58.698512635011973}]
[null,"rho,correction",null,{"$f":"G65","v":1.0120981980626798},null,null,{"$f":"1+(2.6213E-16*G59^4.8428)*G64","v":1.0120981980626798},null,null,{"$f":"M65","v":1.0120485679248146},null,null,{"$f":"1+(2.6213E-16*M59^4.8428)*M64","v":1.0120485679248146}]
[null,"mu correction",null,null,null,null,{"$f":"1+(4.166E-17*G59^5.3155)*G64","v":1.0279265410806477},null,null,null,null,null,{"$f":"1+(4.166E-17*M59^5.3155)*M64","v":1.0277381152600913}]
[null,"flow","m^3/s",{"$f":"D$25/(D62*D65)","v":8.9778038051512354E-2},null,"cft/s",{"$f":"G$25/(3600*G62*G65)","v":3.1704770544052816},null,"m^3/s",{"$f":"J$25/(J62*J65)","v":0.17257499917715827},null,"cft/s",{"$f":"M$25/(3600*M62*M65)","v":6.0944200489350484}]
[null,"Velocity,well","m/s",{"$f":"IF($A26>2,D67/D56,0)","v":1.2833184642727846},null,"fps",{"$f":"IF($A$26>2,G67/G56,0)","v":4.210381918577264},null,"m/s",{"$f":"IF($A26>2,J67/J56,0)","v":2.4668469897820082},null,"fps",{"$f":"IF($A26>2,M67/M56,0)","v":8.093367508399826}]
[null,"Re,well",null,{"$f":"G69","v":1790063.8332006522},null,null,{"$f":"G55*G68*G62*G65/(G61*G66)","v":1790063.8332006522},null,null,{"$f":"M69","v":3421987.6628569365},null,null,{"$f":"M55*M68*M62*M65/(M61*M66)","v":3421987.6628569365}]
[null,"friction factor (smooth)",null,{"$f":"IF($A26>2,(0.79*LN(D69)-1.64)^-2,0)","v":1.0553502751032501E-2},null,null,{"$f":"IF($A26>2,(0.79*LN(G69)-1.64)^-2,0)","v":1.0553502751032501E-2},null,null,{"$f":"IF($A26>2,(0.79*LN(J69)-1.64)^-2,0)","v":9.5253384036377824E-3},null,null,{"$f":"IF($A26>2,(0.79*LN(M69)-1.64)^-2,0)","v":9.5253384036377824E-3}]
[null,"Serghide","a",null,null,null,{"$f":"-2*LOG(G58/3.7+12/G69)","v":8.6513027789231955},null,null,null,null,null,{"$f":"-2*LOG(M58/3.7+12/M69)","v":8.7121619202550313}]
[null,null,"v",null,null,null,{"$f":"-2*LOG(G58/3.7+2.51*G71/G69)","v":8.5568525128256017},null,null,null,null,null,{"$f":"-2*LOG(M58/3.7+2.51*M71/M69)","v":8.6570833420961737}]
[null,null,"c",null,null,null,{"$f":"-2*LOG(G58/3.7+2.51*G72/G69)","v":8.5590392446267671},null,null,null,null,null,{"$f":"-2*LOG(M58/3.7+2.51*M72/M69)","v":8.6578313754716145}]
[null,null,"f",{"$f":"G74","v":1.3650702006873038E-2},null,null,{"$f":"(G71-(G72-G71)^2/(G73-2*G72+G71))^-2","v":1.3650702006873038E-2},null,null,{"$f":"M74","v":1.3340827219262559E-2},null,null,{"$f":"(M71-(M72-M71)^2/(M73-2*M72+M71))^-2","v":1.3340827219262559E-2}]
[null,"friction factor used",null,{"$f":"IF($A26>2,D74,0)","v":1.3650702006873038E-2},null,null,{"$f":"IF($A26>2,G74,0)","v":1.3650702006873038E-2},null,null,{"$f":"IF($A26>2,J74,0)","v":1.3340827219262559E-2},null,null,{"$f":"IF($A26>2,M74,0)","v":1.3340827219262559E-2}]
[null,"friction head loss","m/m",{"$f":"IF($A26>2,(D75*1/D54)*(D68^2)/(2*D$12),0)","v":3.8404738112847335E-3},null,"ft/ft",{"$f":"IF($A26>2,(G75*1/G55)*(G68^2)/(2*G$12),0)","v":3.840663838301419E-3},null,"m/m",{"$f":"IF($A26>2,(J75*1/J54)*(J68^2)/(2*J$12),0)","v":1.3868456240378352E-2},null,"ft/ft",{"$f":"IF($A26>2,(M75*1/M55)*(M68^2)/(2*M$12),0)","v":1.3869142452938278E-2}]
[null,null,"m",{"$f":"D76*D57","v":4.7045804188237978},null,"ft",{"$f":"G76*G57","v":15.43569229725269},null,"m",{"$f":"J76*J57","v":16.98885889446348},null,"ft",{"$f":"M76*M57","v":55.740315826495014}]
[null,null,"bar",{"$f":"G78/14.50377","v":0.4316891476148822},null,"psi",{"$f":"G77*G62*G65/144","v":6.2611201085022996},null,"bar",{"$f":"M78/14.50377","v":1.5601585815907588},null,"psi",{"$f":"M77*M62*M65/144","v":22.628181230918599}]
[null,"P - bottom of intermediate interval","bar",{"$f":"G79/14.50377","v":274.91010366238322},null,"psi",{"$f":"G52+G57*G62*G65/144 -G78","v":3987.2329141953637},null,"bar",{"$f":"M79/14.50377","v":273.38603167060495},null,"psi",{"$f":"M52+M57*M62*M65/144 -M78","v":3965.1281245631694}]
[null,"Injection Interval"]
[null,"Diameter,well","m",{"$f":"G82/3.28083","v":0.1962155917862248},null,"inch",{"$f":"'GF Pumping A1'!D83","v":7.7249999999999996},null,"m",{"$f":"M82/3.28083","v":0.1962155917862248},null,"inch",{"$f":"'GF Pumping A1'!F83","v":7.7249999999999996}]
[null,null,null,null,null,"ft",{"$f":"G81/12","v":0.64374999999999993},null,null,null,null,"ft",{"$f":"M81/12","v":0.64374999999999993}]
[null,"A","sq m",{"$f":"PI()*D81^2/4","v":3.0238267904274547E-2},null,"sq ft",{"$f":"PI()*G82^2/4","v":0.32548004357357524},null,"sq m",{"$f":"PI()*J81^2/4","v":3.0238267904274547E-2},null,"sq ft",{"$f":"PI()*M82^2/4","v":0.32548004357357524}]
[null,"Length interval","m",{"$f":"'GF Pumping A1'!D86","v":525},null,"ft",{"$f":"'GF Pumping A1'!D87","v":1722.4357499999999},null,"m",{"$f":"'GF Pumping A1'!F86","v":525},null,"ft",{"$f":"'GF Pumping A1'!F87","v":1722.4357499999999}]
[null,"surface roughness",null,null,null,"ft",{"$f":"'GF Pumping A1'!D85","v":1E-3},null,null,null,null,"ft",{"$f":"G85","v":1E-3}]
[null,"T*","C",{"$f":"D$15+D$22*D23*(D30+D57+0.5*D84)","v":142.58764012013202},null,"F",{"$f":"G$15+G$22*G23*(G30+G57+0.5*G84)","v":288.65775221623767},null,"C",{"$f":"J$15+J$22*J23*(J30+J57+0.5*J84)","v":141.34675534590363},null,"F",{"$f":"M$15+M$22*M23*(M30+M57+0.5*M84)","v":286.42415962262652}]
[null,"P.sat","bar",{"$f":"G87/14.50377","v":3.8869145762076323},null,"psia",{"$f":"($T$10*G86^6+$U$10*G86^5+$V$10*G86^4+$W$10*G86^3+$X$10*G86^2+$Y$10*G86+$Z$10)","v":56.374915022962966},null,"bar",{"$f":"M87/14.50377","v":3.7542096211696752},null,"psia",{"$f":"($T$10*M86^6+$U$10*M86^5+$V$10*M86^4+$W$10*M86^3+$X$10*M86^2+$Y$10*M86+$Z$10)","v":54.450192877232098}]
[null,"viscosity",null,null,null,"lb/ft-s",{"$f":" 0.0925*G86^-1.159","v":1.3018398891597206E-4},null,null,null,null,"lb/ft-s",{"$f":" 0.0925*M86^-1.159","v":1.3136133433416566E-4}]
[null,"rho,o","kg/m^3",{"$f":"G89*16.01846","v":923.80727766971506},null,"lb/cft",{"$f":"1/($T$13*G86^6+$U$13*G86^5+$V$13*G86^4+$W$13*G86^3+$X$13*G86^2+$Y$13*G86+$Z$13)","v":57.671416457619209},null,"kg/m^3",{"$f":"M89*16.01846","v":924.9184250251036},null,"lb/cft",{"$f":"1/($T$13*M86^6+$U$13*M86^5+$V$13*M86^4+$W$13*M86^3+$X$13*M86^2+$Y$13*M86+$Z$13)","v":57.740783135526357}]
[null,"rho*head","bar",{"$f":"G90/14.50377","v":47.562015801055367},null,"psi",{"$f":"G84*G89/144","v":689.82853791487275},null,"bar",{"$f":"M90/14.50377","v":47.619222979816286},null,"psi",{"$f":"M84*M89/144","v":690.65825767797003}]
[null,"P*/Psat",null,null,null,null,{"$f":"(G79+0.5*G90)/G87","v":76.845298682724462},null,null,null,null,null,{"$f":"(M79+0.5*M90)/M87","v":79.163305502349047}]
[null,"rho,correction",null,{"$f":"G92","v":1.0165682986627465},null,null,{"$f":"1+(2.6213E-16*G86^4.8428)*G91","v":1.0165682986627465},null,null,{"$f":"M92","v":1.0164379240187245},null,null,{"$f":"1+(2.6213E-16*M86^4.8428)*M91","v":1.0164379240187245}]
[null,"mu correction",null,null,null,null,{"$f":"1+(4.166E-17*G86^5.3155)*G91","v":1.0383268920410782},null,null,null,null,null,{"$f":"1+(4.166E-17*M86^5.3155)*M91","v":1.0378859312790163}]
[null,"flow","m^3/s",{"$f":"D$25/(D89*D92)","v":8.9446086655057225E-2},null,"cft/s",{"$f":"G$25/(3600*G89*G92)","v":3.1587543178821811},null,"m^3/s",{"$f":"J$25/(J89*J92)","v":0.17189255420115893},null,"cft/s",{"$f":"M$25/(3600*M89*M92)","v":6.0703197657894252}]
[null,"Velocity,well","m/s",{"$f":"IF($A26>1,D94/D83,0)","v":2.9580426675964775},null,"fps",{"$f":"IF($A26>1,G94/G83,0)","v":9.704909349282854},null,"m/s",{"$f":"J94/J83","v":5.6846031904115719},null,"fps",{"$f":"IF($A26>1,M94/M83,0)","v":18.650359325078622}]
[null,"Re,w",null,{"$f":"G96","v":2709656.435501371},null,null,{"$f":"G82*G95*G89*G92/(G88*G93)","v":2709656.435501371},null,null,{"$f":"M96","v":5168336.7109368918},null,null,{"$f":"M82*M95*M89*M92/(M88*M93)","v":5168336.7109368918}]
[null,"friction factor (smooth)",null,{"$f":"IF($A26>1,(0.79*LN(D96)-1.64)^-2,0)","v":9.8776490969006356E-3},null,null,{"$f":"IF($A26>1,(0.79*LN(G96)-1.64)^-2,0)","v":9.8776490969006356E-3},null,null,{"$f":"IF($A26>1,(0.79*LN(J96)-1.64)^-2,0)","v":8.9473925110124669E-3},null,null,{"$f":"IF($A26>1,(0.79*LN(M96)-1.64)^-2,0)","v":8.9473925110124669E-3}]
[null,"Serghide","a",null,null,null,{"$f":"-2*LOG(G85/3.7+12/G96)","v":7.12228623522177},null,null,null,null,null,{"$f":"-2*LOG(M85/3.7+12/M96)","v":7.1289734679026449}]
[null,null,"v",null,null,null,{"$f":"-2*LOG(G85/3.7+2.51*G98/G96)","v":7.1154552166819034},null,null,null,null,null,{"$f":"-2*LOG(M85/3.7+2.51*M98/M96)","v":7.1253474231070228}]
[null,null,"c",null,null,null,{"$f":"-2*LOG(G85/3.7+2.51*G99/G96)","v":7.1154750681136392},null,null,null,null,null,{"$f":"-2*LOG(M85/3.7+2.51*M99/M96)","v":7.1253530109668377}]
[null,null,"f",{"$f":"G101","v":1.9751141687679365E-2},null,null,{"$f":"IF($A26>1,(G98-(G99-G98)^2/(G100-2*G99+G98))^-2,0)","v":1.9751141687679365E-2},null,null,{"$f":"M101","v":1.9696416994356179E-2},null,null,{"$f":"IF($A26>1,(M98-(M99-M98)^2/(M100-2*M99+M98))^-2,0)","v":1.9696416994356179E-2}]
[null,"friction factor used",null,{"$f":"IF($A26>0,D101,0)","v":1.9751141687679365E-2},null,null,{"$f":"IF($A26>0,G101,0)","v":1.9751141687679365E-2},null,null,{"$f":"IF($A26>0,J101,0)","v":1.9696416994356179E-2},null,null,{"$f":"IF($A26>0,M101,0)","v":1.9696416994356179E-2}]
[null,"friction head loss","m/m",{"$f":"IF($A26>1,(D102*1/D81)*(D95^2)/(2*D$12),0)","v":4.4905691364610242E-2},null,"ft/ft",{"$f":"IF($A26>1,(G102*1/G82)*(G95^2)/(2*G$12),0)","v":4.4907913302574515E-2},null,"m/m",{"$f":"IF($A26>1,(J102*1/J81)*(J95^2)/(2*J$12),0)","v":0.165381852990932},null,"ft/ft",{"$f":"IF($A26>1,(M102*1/M82)*(M95^2)/(2*M$12),0)","v":0.16539003610105896}]
[null,null,"m",{"$f":"D103*D84","v":23.575487966420376},null,"ft",{"$f":"G103*G84","v":77.350995330254904},null,"m",{"$f":"J103*J84","v":86.825472820239298},null,"ft",{"$f":"M103*M84","v":284.87371087425453}]
[null,null,"bar",{"$f":"G105/14.50377","v":2.1712992915009419},null,"psi",{"$f":"G104*G89*G92/144","v":31.492025525092615},null,"bar",{"$f":"M105/14.50377","v":8.0052059057642069},null,"psi",{"$f":"M104*M89*M92/144","v":116.10566525984574}]
[]
[null,"Bottom hole pressure injection well - no pumping","bar",{"$f":"G107/14.50377","v":321.08884185473175},null,"psi",{"$f":"G79+G89*G92*G84/144-G105","v":4656.998711827403},null,"bar",{"$f":"M107/14.50377","v":313.78280991382996},null,"psi",{"$f":"M79+M89*M92*M84/144-M105","v":4551.0337049439095}]
[]
[null,"Pressure Buildup","kPa-s/kg",{"$f":"'Summary A1'!H162","v":27.360574519211998},null,"psi/1000 lb/h",{"$f":"'Summary A1'!H161","v":0.5},null,"KPa-s/kg",{"$f":"'Summary A1'!J162","v":13.680287259605999},null,"psi/1000 lb/h",{"$f":"'Summary A1'!J161","v":0.25}]
[null,"Ratio of decline in Injection to Production Well",null,{"$f":"G110","v":1},null,null,{"$f":"'Summary A1'!H163","v":1},null,null,{"$f":"M110","v":1},null,null,{"$f":"'Summary A1'!J163","v":1}]
[null,"∆P reservoir @ injection well","kPa",{"$f":"D109*D25*D110","v":2298.2882596138079},null,"psi",{"$f":"G109*G25*G110/1000","v":333.33854400000001},null,"kPa",{"$f":"J109*J25*J110","v":2210.7344211523291},null,"psi",{"$f":"M109*M25*M110/1000","v":320.63993279999994}]
[null,null,"bar",{"$f":"D111/100","v":22.982882596138079},null,"psi",{"$f":"G111","v":333.33854400000001},null,"bar",{"$f":"J111/100","v":22.107344211523291},null,"psi",{"$f":"M111","v":320.63993279999994}]
[]
[null,"Injection pumping"]
[null,"Execss pressure","bar",{"$f":"D107-D11","v":-0.14708630427838898},null,"psi",{"$f":"G107-G11","v":-2.1333059274029438},null,null,{"$f":"J107-J11","v":-7.4531182451801783},null,null,{"$f":"M107-M11","v":-108.09831281089646}]
[{"$f":"'Input A1'!A319","v":1},"Reservoir Buildup","bar",{"$f":"$A116*D112","v":22.982882596138079},null,"psi",{"$f":"$A116*G112","v":333.33854400000001},null,"bar",{"$f":"$A116*J112","v":22.107344211523291},null,"psi",{"$f":"$A116*M112","v":320.63993279999994}]
[{"$f":"'Input A1'!A322","v":0},"Total excess pressure needed","bar",{"$f":"G117/14.50377","v":6.8947590867753691E-2},null,"psi",{"$f":"IF($A117=0,1,'Input A1'!T323)","v":1},null,"bar",{"$f":"M117/14.50377","v":6.8947590867753691E-2},null,"psi",{"$f":"IF($A117=0,1,'Input A1'!W323)","v":1}]
[null,"Injection pump head used","bar",{"$f":"G118/14.50377","v":23.198923447310801},null,"psi",{"$f":"IF(G115-G116>1,G117,-G115+G116+G117)","v":336.47184992740296},null,"bar",{"$f":"M118/14.50377","v":29.629416738606334},null,"psi",{"$f":"IF(M115-M116>1,M117,-M115+M116+M117)","v":429.7382456108964}]
[null,null,"m",{"$f":"G119/3.28083","v":255.41367146964575},null,"ft",{"$f":"G118*144/G17","v":837.96883576775781},null,"m",{"$f":"M119/3.28083","v":326.22306252856055},null,"ft",{"$f":"M118*144/M17","v":1070.2824102355773}]
[null,"density, rho","kg/m^3",{"$f":"(G120/2.20462)*35.3146","v":926.19814980017907},null,"lb/cft",{"$f":"'GF Pumping A2'!G17","v":57.820702061257123},null,"kg/m^3",{"$f":"(M120/2.20462)*35.3146","v":926.16562751746915},null,"lb/cft",{"$f":"'GF Pumping A2'!M17","v":57.818671760052858}]
[null," Injection Flow ","kg/s",{"$f":"G121/(3600*2.20462)","v":267.01020483164683},null,"lb/h",{"$f":"'Summary A1'!H145","v":2119161.7359934025},null,"kg/s",{"$f":"M121/(3600*2.20462)","v":463.70534933394879},null,"lb/h",{"$f":"'Summary A1'!J145","v":3680258.7140949965}]
[null,"Pump Efficiency",null,null,null,null,{"$f":"'Input A1'!T286","v":0.67500000000000004},null,null,null,null,null,{"$f":"'Input A1'!W286","v":0.85}]
[null,"Total Injection Pump Power",null,null,null,"hp",{"$f":"(G119*G121/(60*33000))/G122","v":1328.6879855697509},null,null,null,null,null,{"$f":"(M119*M121/(60*33000))/M122","v":2340.4136463529885}]
[null,null,"kW",{"$f":"G124","v":990.80263083936336},null,"kW",{"$f":"G123*0.7457","v":990.80263083936336},null,"kW",{"$f":"M124","v":1745.2464560854237},null,"kW",{"$f":"M123*0.7457","v":1745.2464560854237}]
[]
[null,"P,inject -bottomhole used","bar",{"$f":"(D107+D118)","v":344.28776530204254},null,"psia",{"$f":"(G107+G118)","v":4993.4705617548061},null,"bar",{"$f":"(J107+J118)","v":343.41222665243629},null,"psia",{"$f":"(M107+M118)","v":4980.7719505548057}]
[]
[null,"Production Pumping"]
[null,"Prod well bottomhole"]
[null,"Reservoir Depth","m",{"$f":"'Summary A1'!H52","v":3500},null,"ft",{"$f":"'Summary A1'!H53","v":11482.904999999999},null,"m",{"$f":"D130","v":3500},null,"ft",{"$f":"G130","v":11482.904999999999}]
[null,"Prod well - P,bottomhole","bar",{"$f":"'Reservoir A1'!D75","v":310.36064958582602},null,"psia",{"$f":"'Reservoir A1'!G75","v":4501.3993777548058},null,"bar",{"$f":"'Reservoir A1'!J75","v":310.36064932083457},null,"psia",{"$f":"'Reservoir A1'!M75","v":4501.3993777548058}]
[null,"well head pressure/pump suction"]
[null,"Temp","C",{"$f":"'Summary A1'!H50-'Summary A1'!H56","v":243.91639371177968},null,"F",{"$f":"D133*1.8+32","v":471.04950868120341},null,"C",{"$f":"'Summary A1'!J50-'Summary A1'!J56","v":246.9380628929533},null,"F",{"$f":"J133*1.8+32","v":476.48851320731592}]
[null,null,"K",{"$f":"D133+273","v":516.91639371177962},null,null,null,null,"K",{"$f":"J133+273","v":519.93806289295333}]
[null,"P.sat","bar",{"$f":"G135/14.50377","v":35.831379475155295},null,"psia",{"$f":"($T$10*G133^6+$U$10*G133^5+$V$10*G133^4+$W$10*G133^3+$X$10*G133^2+$Y$10*G133+$Z$10)","v":519.69008669037305},null,"bar",{"$f":"M135/14.50377","v":37.742925726238845},null,"psia",{"$f":"($T$10*M133^6+$U$10*M133^5+$V$10*M133^4+$W$10*M133^3+$X$10*M133^2+$Y$10*M133+$Z$10)","v":547.41471386045112}]
[{"$f":"'Input A1'!A290","v":1},"excess pressure","bar",{"$f":"'Input A1'!C294","v":3.4473795433876848},null,"psia",{"$f":"'Input A1'!E294","v":50},null,"bar",{"$f":"'Input A1'!G294","v":3.4473795433876848},null,"psia",{"$f":"'Input A1'!I294","v":50}]
[null,"P,wellhead","bar",{"$f":"IF(D135>1,D135+D136,1+D136)","v":39.278759018542978},null,"psia",{"$f":"IF(G135>14.7,G135+G136,14.7+G136)","v":569.69008669037305},null,"bar",{"$f":"IF(J135>1,J135+J136,1+J136)","v":41.190305269626528},null,"psia",{"$f":"IF(M135>14.7,M135+M136,14.7+M136)","v":597.41471386045112}]
[null,"Pressure decrease to pump suction"]
[null,"dP","bar",{"$f":"D131-D137","v":271.08189056728304},null,"psia",{"$f":"G131-G137","v":3931.7092910644328},null,"bar",{"$f":"J131-J137","v":269.17034405120802},null,"psia",{"$f":"M131-M137","v":3903.9846638943545}]
[null,"Friction below pump"]
[null,"dot/dL","C/m",{"$f":"'Resource A1'!D11/'Resource A1'!D9","v":1.7381732252058086E-3},null,"F/ft",{"$f":"'Resource A1'!D12/'Resource A1'!D10","v":9.5363423443776594E-4},null,"C/m",{"$f":"'Resource A1'!E11/'Resource A1'!E9","v":8.7483917344191771E-4},null,"F/ft",{"$f":"'Resource A1'!E12/'Resource A1'!E10","v":4.7997321171638034E-4}]
[null,"flow","kg/s",{"$f":"'Summary A1'!H134","v":40},null,"lb/h",{"$f":"'Summary A1'!H135","v":317465.27999999997},null,"kg/s",{"$f":"'Summary A1'!J134","v":80},null,"lb/h",{"$f":"'Summary A1'!J135","v":634930.55999999994}]
[{"$f":"'GF Pumping A1'!D29","v":3},"Production Zone"]
[null,"Diameter, well","m",{"$f":"G145/3.28083","v":0.15707407373540638},null,"inch",{"$f":"'GF Pumping A1'!D35","v":6.1840000000000002},null,"m",{"$f":"M145/3.28083","v":0.15707407373540638},null,"inch",{"$f":"'GF Pumping A1'!F35","v":6.1840000000000002}]
[null,null,null,null,null,"ft",{"$f":"G144/12","v":0.51533333333333331},null,null,null,null,"ft",{"$f":"M144/12","v":0.51533333333333331}]
[null,"Cross Sectional Area","sq m",{"$f":"PI()*D144^2/4","v":1.9377551334982906E-2},null,"sq ft",{"$f":"PI()*G145^2/4","v":0.20857696852298394},null,"sq m",{"$f":"PI()*J144^2/4","v":1.9377551334982906E-2},null,"sq ft",{"$f":"PI()*M145^2/4","v":0.20857696852298394}]
[null,"Length","m",{"$f":"'GF Pumping A1'!D38","v":525},null,"ft",{"$f":"3.28083*D147","v":1722.4357499999999},null,"m",{"$f":"'GF Pumping A1'!F38","v":525},null,"ft",{"$f":"G147","v":1722.4357499999999}]
[null,"surface roughness",null,null,null,"ft",{"$f":"'GF Pumping A1'!D37","v":1E-3},null,null,null,null,"ft",{"$f":"G148","v":1E-3}]
[null,"T,r","C",{"$f":"'Summary A1'!H50","v":250},null,"F",{"$f":"D149*1.8+32","v":482},null,"C",{"$f":"'Summary A1'!H50","v":250},null,"F",{"$f":"J149*1.8+32","v":482}]
[null,"T,avg","C",{"$f":"D149-0.5*D141*D147","v":249.54372952838347},null,"F",{"$f":"G149-0.5*G141*G147","v":481.17871315109028},null,"C",{"$f":"J149-0.5*J141*J147","v":249.7703547169715},null,"F",{"$f":"M149-0.5*M141*M147","v":481.58663849054869}]
[null,"P.sat","bar",{"$f":"G151/14.50377","v":39.758732756917446},null,"psia",{"$f":"($T$10*G150^6+$U$10*G149^5+$V$10*G149^4+$W$10*G149^3+$X$10*G149^2+$Y$10*G149+$Z$10)","v":576.65151539779652},null,"bar",{"$f":"M151/14.50377","v":39.758732756917446},null,"psia",{"$f":"($T$10*M150^6+$U$10*M149^5+$V$10*M149^4+$W$10*M149^3+$X$10*M149^2+$Y$10*M149+$Z$10)","v":576.65151539779652}]
[null,"rho","kg/m^3",{"$f":"(G152/2.20462)*35.3146","v":799.57855328980202},null,"lb/cft",{"$f":"1/($T$13*G150^6+$U$13*G150^5+$V$13*G150^4+$W$13*G150^3+$X$13*G150^2+$Y$13*G150+$Z$13)","v":49.916093348183566},null,"kg/m^3",{"$f":"(M152/2.20462)*35.3146","v":799.24346197966292},null,"lb/cft",{"$f":"1/($T$13*M150^6+$U$13*M150^5+$V$13*M150^4+$W$13*M150^3+$X$13*M150^2+$Y$13*M150+$Z$13)","v":49.895174266439504}]
[null,"P*/Psat",null,null,null,null,{"$f":"(G131-0.5*G152*G147/144)/G151","v":7.2884005330128554},null,null,null,null,null,{"$f":"(M131-0.5*M152*M147/144)/M151","v":7.288617493037977}]
[null,"rho,correction",null,{"$f":"G154","v":1.0280171349952059},null,null,{"$f":"1+(2.1051E-18*(G150^5.6897))*G153","v":1.0280171349952059},null,null,{"$f":"M154","v":1.0281533830345777},null,null,{"$f":"1+(2.1051E-18*(M150^5.6897))*M153","v":1.0281533830345777}]
[null,"mu correction",null,null,null,null,{"$f":"1+(1.5137E-17*G150^5.4934)*G153","v":1.0599313491965172},null,null,null,null,null,{"$f":"1+(1.5137E-17*M150^5.4934)*M153","v":1.0602127799239944}]
[null,"rho","kg/m^3",{"$f":"D152*D154","v":821.98045355659383},null,"lb/cft",{"$f":"G152*G154","v":51.314599273952922},null,"kg/m^3",{"$f":"J152*J154","v":821.74486930265834},null,"lb/cft",{"$f":"M152*M154","v":51.299892219139579}]
[null,"volumetric flow","m^3/s",{"$f":"D$142/D156","v":4.8662957649328063E-2},null,"cfs",{"$f":"(G$142/G156)/3600","v":1.7185128842029607},null,"m^3/s",{"$f":"J$142/J156","v":9.7353817454179994E-2},null,"cfs",{"$f":"(M$142/M156)/3600","v":3.4380111218673846}]
[null,"Velocity","m/s",{"$f":"IF($A143>0,D157/D146,0)","v":2.5113058305501834},null,"fps",{"$f":"IF($A143>0,G157/G146,0)","v":8.2392264897338876},null,"m/s",{"$f":"IF($A143>0,J157/J146,0)","v":5.0240515827417305},null,"fps",{"$f":"IF($A143>0,M157/M146,0)","v":16.483177151405076}]
[null,"viscosity","kg/m-s",{"$f":"G159*3.28083/2.20462","v":1.1053240894710939E-4},null,"lb/ft-s",{"$f":"(0.115631*G150^-1.199532)*G155","v":7.4274485240922653E-5},null,"kg/m-s",{"$f":"M159*3.28083/2.20462","v":1.1044942972088539E-4},null,"lb/ft-s",{"$f":"(0.115631*M150^-1.199532)*M155","v":7.4218725673460179E-5}]
[null,"Re,w",null,{"$f":"G160","v":2853485.1312657967},null,null,{"$f":"G145*G158*G152/G159","v":2853485.1312657967},null,null,{"$f":"M160","v":5710500.9953103783},null,null,{"$f":"M145*M158*M152/M159","v":5710500.9953103783}]
[null,"friction factor (smooth)",null,{"$f":"IF($A143>0,(0.79*LN(D160)-1.64)^-2,0)","v":9.7979138023314011E-3},null,null,{"$f":"IF($A143>0,(0.79*LN(G160)-1.64)^-2,0)","v":9.7979138023314011E-3},null,null,{"$f":"IF($A143>0,(0.79*LN(J160)-1.64)^-2,0)","v":8.8154742102929569E-3},null,null,{"$f":"IF($A143>0,(0.79*LN(M160)-1.64)^-2,0)","v":8.8154742102929569E-3}]
[null,"Serghide","a",null,null,null,{"$f":"-2*LOG(G148/3.7+12/G160)","v":7.1229923428201571},null,null,null,null,null,{"$f":"-2*LOG(M148/3.7+12/M160)","v":7.1296761580124715}]
[null,null,"v",null,null,null,{"$f":"-2*LOG(G148/3.7+2.51*G162/G160)","v":7.1164971485032105},null,null,null,null,null,{"$f":"-2*LOG(M148/3.7+2.51*M162/M160)","v":7.1263900934127298}]
[null,null,"c",null,null,null,{"$f":"-2*LOG(G148/3.7+2.51*G163/G160)","v":7.1165150940883475},null,null,null,null,null,{"$f":"-2*LOG(M148/3.7+2.51*M163/M160)","v":7.1263946820751398}]
[null,null,"f",{"$f":"G165","v":1.9745369098495114E-2},null,null,{"$f":"(G162-(G163-G162)^2/(G164-2*G163+G162))^-2","v":1.9745369098495114E-2},null,null,{"$f":"M165","v":1.9690659319330971E-2},null,null,{"$f":"(M162-(M163-M162)^2/(M164-2*M163+M162))^-2","v":1.9690659319330971E-2}]
[null,"friction factor used",null,{"$f":"IF($A143>0,D165,0)","v":1.9745369098495114E-2},null,null,{"$f":"IF($A143>0,G165,0)","v":1.9745369098495114E-2},null,null,{"$f":"IF($A143>0,J165,0)","v":1.9690659319330971E-2},null,null,{"$f":"IF($A143>0,M165,0)","v":1.9690659319330971E-2}]
[null,"friction head loss","m/m",{"$f":"IF($A143>0,(D166*1/D144)*(D158^2)/(2*D$12),0)","v":4.041976535047373E-2},null,"ft/ft",{"$f":"IF($A143>0,(G166*1/G145)*(G158^2)/(2*G$12),0)","v":4.0421725754472948E-2},null,"m/m",{"$f":"IF($A143>0,(J166*1/J144)*(J158^2)/(2*J$12),0)","v":0.16132354593713874},null,"ft/ft",{"$f":"IF($A143>0,(M166*1/M145)*(M158^2)/(2*M$12),0)","v":0.16133137031023653}]
[null,null,"m",{"$f":"D167*D147","v":21.220376808998708},null,"ft",{"$f":"G167*G147","v":69.623825516199929},null,"m",{"$f":"J167*J147","v":84.694861616997841},null,"ft",{"$f":"M167*M147","v":277.88291981883998}]
[null,null,"bar",{"$f":"G169/14.50377","v":1.6640067134864289},null,"psid",{"$f":"G168*G152/144","v":24.134370650863062},null,"bar",{"$f":"M169/14.50377","v":6.6386076353998806},null,"psid",{"$f":"M168*M152/144","v":96.284838264083717}]
[null,"P - top of production zone","bar",{"$f":"G170/14.50377","v":266.37713118755175},null,"psi",{"$f":"G131-G169-G156*G147/144","v":3863.4726440040777},null,"bar",{"$f":"M170/14.50377","v":261.41465927540406},null,"psi",{"$f":"M131-M169-M156*M147/144","v":3791.4980927588267}]
[{"$f":"'GF Pumping A1'!D28","v":2},"Intermediate Interval"]
[null,"Diameter, well","m",{"$f":"G173/3.28083","v":0.2204980650221641},null,"inch",{"$f":"'GF Pumping A1'!D42","v":8.6809999999999992},null,"m",{"$f":"M173/3.28083","v":0.2204980650221641},null,"inch",{"$f":"'GF Pumping A1'!F42","v":8.6809999999999992}]
[null,null,null,null,null,"ft",{"$f":"G172/12","v":0.7234166666666666},null,null,null,null,"ft",{"$f":"M172/12","v":0.7234166666666666}]
[null,"Cross Sectional Area","sq m",{"$f":"PI()*D172^2/4","v":3.8185584856800431E-2},null,"sq ft",{"$f":"PI()*G173^2/4","v":0.41102373530187941},null,"sq m",{"$f":"PI()*J172^2/4","v":3.8185584856800431E-2},null,"sq ft",{"$f":"PI()*M173^2/4","v":0.41102373530187941}]
[null,"Length","m",{"$f":"'GF Pumping A1'!D45","v":1224.9999999999998},null,"ft",{"$f":"3.28083*D175","v":4019.0167499999993},null,"m",{"$f":"'GF Pumping A1'!F45","v":1224.9999999999998},null,"ft",{"$f":"G175","v":4019.0167499999993}]
[null,"surface roughness",null,null,null,"ft",{"$f":"'GF Pumping A1'!D44","v":1.4999999999999999E-4},null,null,null,null,"ft",{"$f":"G176","v":1.4999999999999999E-4}]
[null,"T*","C",{"$f":"D149-D147*D141","v":249.08745905676696},null,"F",{"$f":"G149-G147*G141","v":480.3574263021805},null,"C",{"$f":"J149-J147*J141","v":249.54070943394299},null,"F",{"$f":"M149-M147*M141","v":481.17327698109739}]
[null,"T,avg","C",{"$f":"D177-0.5*D141*D175","v":248.0228279563284},null,"F",{"$f":"G177-0.5*G141*G175","v":478.44109032139107},null,"C",{"$f":"J177-0.5*J141*J175","v":249.00487044020983},null,"F",{"$f":"M177-0.5*M141*M175","v":480.20876679237767}]
[null,"P.sat","bar",{"$f":"G179/14.50377","v":38.447892662183683},null,"psia",{"$f":"($T$10*G178^6+$U$10*G178^5+$V$10*G178^4+$W$10*G178^3+$X$10*G178^2+$Y$10*G178+$Z$10)","v":557.63939215699986},null,"bar",{"$f":"M179/14.50377","v":39.094765640849978},null,"psia",{"$f":"($T$10*M178^6+$U$10*M178^5+$V$10*M178^4+$W$10*M178^3+$X$10*M178^2+$Y$10*M178+$Z$10)","v":567.02148905879062}]
[null,"rho","kg/m^3",{"$f":"(G180/2.20462)*35.3146","v":801.8169278325073},null,"lb/cft",{"$f":"1/($T$13*G178^6+$U$13*G178^5+$V$13*G178^4+$W$13*G178^3+$X$13*G178^2+$Y$13*G178+$Z$13)","v":50.055830603719201},null,"kg/m^3",{"$f":"(M180/2.20462)*35.3146","v":800.37368889854827},null,"lb/cft",{"$f":"1/($T$13*M178^6+$U$13*M178^5+$V$13*M178^4+$W$13*M178^3+$X$13*M178^2+$Y$13*M178+$Z$13)","v":49.96573207737076}]
[null,"P*/Psat",null,null,null,null,{"$f":"(G170-0.5*G180*G175/144)/G179","v":5.6756169191210883},null,null,null,null,null,{"$f":"(M170-0.5*M180*M175/144)/M179","v":5.4569895409911187}]
[null,"rho,correction",null,{"$f":"G182","v":1.021120580946191},null,null,{"$f":"1+(2.1051E-18*(G178^5.6897))*G181","v":1.021120580946191},null,null,{"$f":"M182","v":1.0207376052710779},null,null,{"$f":"1+(2.1051E-18*(M178^5.6897))*M181","v":1.0207376052710779}]
[null,"mu correction",null,null,null,null,{"$f":"1+(1.5137E-17*G178^5.4934)*G181","v":1.045229585792063},null,null,null,null,null,{"$f":"1+(1.5137E-17*M178^5.4934)*M181","v":1.0443773084188321}]
[null,"rho","kg/m^3",{"$f":"D180*D182","v":818.7517671608199},null,"lb/cft",{"$f":"G180*G182","v":51.113038825813874},null,"kg/m^3",{"$f":"J180*J182","v":816.97152252828289},null,"lb/cft",{"$f":"M180*M182","v":51.00190170627171}]
[null,"volumetric flow","m^3/s",{"$f":"D$142/D184","v":4.8854856385480226E-2},null,"cfs",{"$f":"(G$142/G184)/3600","v":1.72528971131068},null,"m^3/s",{"$f":"J$142/J184","v":9.7922629851801793E-2},null,"cfs",{"$f":"(M$142/M184)/3600","v":3.4580985041644396}]
[null,"Velocity","m/s",{"$f":"IF($A171>1,D185/D174,0)","v":1.27940573828293},null,"fps",{"$f":"IF($A171>1,G185/G174,0)","v":4.1975427770455358},null,"m/s",{"$f":"IF($A171>1,J185/J174,0)","v":2.5643873262389709},null,"fps",{"$f":"IF($A171>1,M185/M174,0)","v":8.4133790999310865}]
[null,"viscosity","kg/m-s",{"$f":"G187*3.28083/2.20462","v":1.0974783312981266E-4},null,"lb/ft-s",{"$f":"(0.115631*G178^-1.199532)*G183","v":7.374727366996997E-5},null,"kg/m-s",{"$f":"M187*3.28083/2.20462","v":1.0917432143694289E-4},null,"lb/ft-s",{"$f":"(0.115631*M178^-1.199532)*M183","v":7.3361890901483165E-5}]
[null,"Re,w",null,{"$f":"G188","v":2104599.0645787898},null,null,{"$f":"G173*G186*G184/G187","v":2104599.0645787898},null,null,{"$f":"M188","v":4231309.7787918905},null,null,{"$f":"M173*M186*M184/M187","v":4231309.7787918905}]
[null,"friction factor (smooth)",null,{"$f":"IF($A171>1,(0.79*LN(D188)-1.64)^-2,0)","v":1.0281586477407498E-2},null,null,{"$f":"IF($A171>1,(0.79*LN(G188)-1.64)^-2,0)","v":1.0281586477407498E-2},null,null,{"$f":"IF($A171>1,(0.79*LN(J188)-1.64)^-2,0)","v":9.221008183228515E-3},null,null,{"$f":"IF($A171>1,(0.79*LN(M188)-1.64)^-2,0)","v":9.221008183228515E-3}]
[null,"Serghide","a",null,null,null,{"$f":"-2*LOG(G176/3.7+12/G188)","v":8.6699204110202182},null,null,null,null,null,{"$f":"-2*LOG(M176/3.7+12/M188)","v":8.725490149588806}]
[null,null,"v",null,null,null,{"$f":"-2*LOG(G176/3.7+2.51*G190/G188)","v":8.5868970058180718},null,null,null,null,null,{"$f":"-2*LOG(M176/3.7+2.51*M190/M188)","v":8.6798545352761263}]
[null,null,"c",null,null,null,{"$f":"-2*LOG(G176/3.7+2.51*G191/G188)","v":8.5885889678851619},null,null,null,null,null,{"$f":"-2*LOG(M176/3.7+2.51*M191/M188)","v":8.6803690205997555}]
[null,null,"f",{"$f":"G193","v":1.3556880875799789E-2},null,null,{"$f":"(G190-(G191-G190)^2/(G192-2*G191+G190))^-2","v":1.3556880875799789E-2},null,null,{"$f":"M193","v":1.3271627914916751E-2},null,null,{"$f":"(M190-(M191-M190)^2/(M192-2*M191+M190))^-2","v":1.3271627914916751E-2}]
[null,"friction factor used",null,{"$f":"IF($A171>1,D193,0)","v":1.3556880875799789E-2},null,null,{"$f":"IF($A171>1,G193,0)","v":1.3556880875799789E-2},null,null,{"$f":"IF($A171>1,J193,0)","v":1.3271627914916751E-2},null,null,{"$f":"IF($A171>1,M193,0)","v":1.3271627914916751E-2}]
[null,"friction head loss","m/m",{"$f":"IF($A171>1,(D194*1/D173)*(D186^2)/(2*D$12),0)","v":{"$error":"#DIV/0!"}},null,"ft/ft",{"$f":"IF($A171>1,(G194*1/G173)*(G186^2)/(2*G$12),0)","v":5.1312890323611951E-3},null,"m/m",{"$f":"IF($A171>1,(J194*1/J173)*(J186^2)/(2*J$12),0)","v":{"$error":"#DIV/0!"}},null,"ft/ft",{"$f":"IF($A171>1,(M194*1/M173)*(M186^2)/(2*M$12),0)","v":2.0180947404550217E-2}]
[null,null,"m",{"$f":"D195*D175","v":{"$error":"#DIV/0!"}},null,"ft",{"$f":"G195*G175","v":20.622736570150931},null,"m",{"$f":"J195*J175","v":{"$error":"#DIV/0!"}},null,"ft",{"$f":"M195*M175","v":81.107565649756339}]
[null,null,"bar",{"$f":"IF($A171<3,0,G197/14.50377)","v":0},null,"psid",{"$f":"IF($A171<3,0,J197/14.50377)","v":0},null,"bar",{"$f":"IF($A171<3,0,M197/14.50377)","v":0},null,"psid",{"$f":"IF($A171<3,0,P197/14.50377)","v":0}]
[null,"P - top of intermediate liner","bar",{"$f":"G198/14.50377","v":168.01948617508918},null,"psi",{"$f":"IF(G175>0,G170-G197-G184*G175/144,G170)","v":2436.9159830016733},null,"bar",{"$f":"M198/14.50377","v":163.27087721460211},null,"psi",{"$f":"IF(M175>0,M170-M197-M184*M175/144,M170)","v":2368.0432508188296}]
[null,"Upper Interval Below Pump"]
[null,"Diameter, well","m",{"$f":"G201/3.28083","v":0.37307632519819678},null,"inch",{"$f":"'GF Pumping A1'!D49","v":14.688000000000001},null,"m",{"$f":"M201/3.28083","v":0.37307632519819678},null,"inch",{"$f":"'GF Pumping A1'!F49","v":14.688000000000001}]
[null,null,null,null,null,"ft",{"$f":"G200/12","v":1.224},null,null,null,null,"ft",{"$f":"M200/12","v":1.224}]
[null,"Cross Sectional Area","sq m",{"$f":"PI()*D200^2/4","v":0.10931638512087036},null,"sq ft",{"$f":"PI()*G201^2/4","v":1.1766646788461355},null,"sq m",{"$f":"PI()*J200^2/4","v":0.10931638512087036},null,"sq ft",{"$f":"PI()*M201^2/4","v":1.1766646788461355}]
[null,"T*","C",{"$f":"D177-D175*D141","v":246.95819685588984},null,"F",{"$f":"G177-G175*G141","v":476.5247543406017},null,"C",{"$f":"J177-J175*J141","v":248.46903144647663},null,"F",{"$f":"M177-M175*M141","v":479.24425660365796}]
[null,"Distance to surface","m",{"$f":"D20-D147-D175","v":1750.0000000000002},null,"ft",{"$f":"G20-G147-G175","v":5741.4524999999994},null,"m",{"$f":"J20-J147-J175","v":1750.0000000000002},null,"ft",{"$f":"M20-M147-M175","v":5741.4524999999994}]
[null,"surface roughness",null,null,null,"ft",{"$f":"'GF Pumping A1'!D51","v":1.4999999999999999E-4},null,null,null,null,"ft",{"$f":"G205","v":1.4999999999999999E-4}]
[null,"T,avg","C",{"$f":"D203-0.5*D141*D204","v":245.43729528383474},null,"F",{"$f":"G203-0.5*G141*G204","v":473.78713151090255},null,"C",{"$f":"J203-0.5*J141*J204","v":247.70354716971497},null,"F",{"$f":"M203-0.5*M141*M204","v":477.86638490548694}]
[null,"P.sat","bar",{"$f":"G207/14.50377","v":36.783996608679345},null,"psia",{"$f":"($T$10*G206^6+$U$10*G206^5+$V$10*G206^4+$W$10*G206^3+$X$10*G206^2+$Y$10*G206+$Z$10)","v":533.50662649306526},null,"bar",{"$f":"M207/14.50377","v":38.239359302265171},null,"psia",{"$f":"($T$10*M206^6+$U$10*M206^5+$V$10*M206^4+$W$10*M206^3+$X$10*M206^2+$Y$10*M206+$Z$10)","v":554.61487226741451}]
[null,"rho","kg/m^3",{"$f":"(G208/2.20462)*35.3146","v":805.58119333769491},null,"lb/cft",{"$f":"1/($T$13*G206^6+$U$13*G206^5+$V$13*G206^4+$W$13*G206^3+$X$13*G206^2+$Y$13*G206+$Z$13)","v":50.290826186793815},null,"kg/m^3",{"$f":"(M208/2.20462)*35.3146","v":802.28453706821983},null,"lb/cft",{"$f":"1/($T$13*M206^6+$U$13*M206^5+$V$13*M206^4+$W$13*M206^3+$X$13*M206^2+$Y$13*M206+$Z$13)","v":50.08502251508834}]
[null,"P*/Psat",null,null,null,null,{"$f":"0.5*(G207+G198)/G207","v":2.7838666494364053},null,null,null,null,null,{"$f":"0.5*(M207+M198)/M207","v":2.6348537239342615}]
[null,"rho,correction",null,{"$f":"G210","v":1.0097991236523716},null,null,{"$f":"1+(2.1051E-18*(G206^5.6897))*G209","v":1.0097991236523716},null,null,{"$f":"M210","v":1.0097382143395952},null,null,{"$f":"1+(2.1051E-18*(M206^5.6897))*M209","v":1.0097382143395952}]
[null,"mu correction",null,null,null,null,{"$f":"1+(1.5137E-17*G206^5.4934)*G209","v":1.021025063858831},null,null,null,null,null,{"$f":"1+(1.5137E-17*M206^5.4934)*M209","v":1.0208592431491152}]
[null,"rho","kg/m^3",{"$f":"(G212/2.20462)*35.3146","v":813.47518306323616},null,"lb/cft",{"$f":"1/($T$13*G206^6+$U$13*G206^5+$V$13*G206^4+$W$13*G206^3+$X$13*G206^2+$Y$13*G206+$Z$13)*G210","v":50.783632211178137},null,"kg/m^3",{"$f":"(M212/2.20462)*35.3146","v":810.09735585153305},null,"lb/cft",{"$f":"1/($T$13*M206^6+$U$13*M206^5+$V$13*M206^4+$W$13*M206^3+$X$13*M206^2+$Y$13*M206+$Z$13)*M210","v":50.57276119954372}]
[null,"volumetric flow","m^3/s",{"$f":"D$142/D212","v":4.9171752049491306E-2},null,"cfs",{"$f":"(G$142/G212)/3600","v":1.7364807549269659},null,"m^3/s",{"$f":"J$142/J212","v":9.875356267014114E-2},null,"cfs",{"$f":"(M$142/M212)/3600","v":3.4874425642709665}]
[null,"Velocity","m/s",{"$f":"D213/D202","v":0.44981136171967673},null,"fps",{"$f":"G213/G202","v":1.4757651743483955},null,"m/s",{"$f":"J213/J202","v":0.90337384062736814},null,"fps",{"$f":"M213/M202","v":2.963837214601218}]
[null,"viscosity","kg/m-s",{"$f":"G215*3.28083/2.20462","v":1.0847082151534885E-4},null,"lb/ft-s",{"$f":"(0.115631*G206^-1.199532)*G211","v":7.2889159916596824E-5},null,"kg/m-s",{"$f":"M215*3.28083/2.20462","v":1.0734362788757749E-4},null,"lb/ft-s",{"$f":"(0.115631*M206^-1.199532)*M211","v":7.2131719386103846E-5}]
[null,"Re,w",null,{"$f":"G216","v":1258518.1705789107},null,null,{"$f":"G201*G214*G212/G215","v":1258518.1705789107},null,null,{"$f":"M216","v":2543467.2283977554},null,null,{"$f":"M201*M214*M212/M215","v":2543467.2283977554}]
[null,"friction factor (smooth)",null,{"$f":"(0.79*LN(D216)-1.64)^-2","v":1.1183920663010808E-2},null,null,{"$f":"(0.79*LN(G216)-1.64)^-2","v":1.1183920663010808E-2},null,null,{"$f":"(0.79*LN(J216)-1.64)^-2","v":9.9765600492412176E-3},null,null,{"$f":"0.0056+0.5*M216^(-0.32)","v":1.0058960627156964E-2}]
[null,"Serghide","a",null,null,null,{"$f":"-2*LOG(G205/3.7+12/G216)","v":8.6007483049826021},null,null,null,null,null,{"$f":"-2*LOG(M205/3.7+12/M216)","v":8.6885995012823969}]
[null,null,"v",null,null,null,{"$f":"-2*LOG(G205/3.7+2.51*G218/G216)","v":8.4777394433371356},null,null,null,null,null,{"$f":"-2*LOG(M205/3.7+2.51*M218/M216)","v":8.6175749842923342}]
[null,null,"c",null,null,null,{"$f":"-2*LOG(G205/3.7+2.51*G219/G216)","v":8.4814407891879515},null,null,null,null,null,{"$f":"-2*LOG(M205/3.7+2.51*M219/M216)","v":8.6188154013522098}]
[null,null,"f",{"$f":"G221","v":1.390182456787503E-2},null,null,{"$f":"(G218-(G219-G218)^2/(G220-2*G219+G218))^-2","v":1.390182456787503E-2},null,null,{"$f":"M221","v":1.346191945077055E-2},null,null,{"$f":"(M218-(M219-M218)^2/(M220-2*M219+M218))^-2","v":1.346191945077055E-2}]
[null,"friction factor used",null,{"$f":"D221","v":1.390182456787503E-2},null,null,{"$f":"G221","v":1.390182456787503E-2},null,null,{"$f":"J221","v":1.346191945077055E-2},null,null,{"$f":"M221","v":1.346191945077055E-2}]
[null,"friction head loss","m/m",{"$f":"(D222*1/D200)*(D214^2)/(2*D$12)","v":3.8438708238660321E-4},null,"ft/ft",{"$f":"(G222*1/G201)*(G214^2)/(2*G$12)","v":3.8440572559165505E-4},null,"m/m",{"$f":"(J222*1/J200)*(J214^2)/(2*J$12)","v":1.5013368592734016E-3},null,"ft/ft",{"$f":"(M222*1/M201)*(M214^2)/(2*M$12)","v":1.5014096757966454E-3}]
[]
[null,"column of water to pump suction"]
[null,"P,top of intermediate interval","bar",{"$f":"D198","v":168.01948617508918},null,"psi",{"$f":"G198","v":2436.9159830016733},null,"bar",{"$f":"J198","v":163.27087721460211},null,"psi",{"$f":"M198","v":2368.0432508188296}]
[null,"P, pump suction","bar",{"$f":"D137","v":39.278759018542978},null,"psi",{"$f":"G137","v":569.69008669037305},null,"bar",{"$f":"J137","v":41.190305269626528},null,"psi",{"$f":"M137","v":597.41471386045112}]
[null,"P,available","bar",{"$f":"D226-D227","v":128.7407271565462},null,"psi",{"$f":"G226-G227","v":1867.2258963113004},null,"bar",{"$f":"J226-J227","v":122.08057194497559},null,"psi",{"$f":"M226-M227","v":1770.6285369583784}]
[null,null,"Pa",{"$f":"D228*100000","v":12874072.715654619},null,null,null,null,"Pa",{"$f":"J228*100000","v":12208057.194497559}]
[null,null,"kg/m^2",{"$f":"D229/D12","v":1312743.2156270642},null,"psf",{"$f":"G228*144","v":268880.52906882728},null,"kg/m^2",{"$f":"J229/J12","v":1244830.9569182787},null,"psf",{"$f":"M228*144","v":254970.50932200649}]
[null,"Tavg","C",{"$f":"D206","v":245.43729528383474},null,"F",{"$f":"G206","v":473.78713151090255},null,"C",{"$f":"J206","v":247.70354716971497},null,"F",{"$f":"M206","v":477.86638490548694}]
[null,"rho","kg/m^3",{"$f":"(G232/2.20462)*35.3146","v":813.47518306323616},null,"lb/cft",{"$f":"(1/($T$13*G231^6+$U$13*G231^5+$V$13*G231^4+$W$13*G231^3+$X$13*G231^2+$Y$13*G231+$Z$13))*G210","v":50.783632211178137},null,"kg/m^3",{"$f":"(M232/2.20462)*35.3146","v":810.09735585153305},null,"lb/cft",{"$f":"(1/($T$13*M231^6+$U$13*M231^5+$V$13*M231^4+$W$13*M231^3+$X$13*M231^2+$Y$13*M231+$Z$13))*M210","v":50.57276119954372}]
[null,"head available","m",{"$f":"(D230/D232)/(1+D223)","v":1613.1270323931471},null,"ft",{"$f":"(G230/G232)/(1+G223)","v":5292.5952293620785},null,"m",{"$f":"(J230/J232)/(1+J223)","v":1534.3400876437724},null,"ft",{"$f":"(M230/M232)/(1+M223)","v":5034.0986332250004}]
[]
[null,"flashing in well bore"]
[null,"Pressure available before flashing","bar",{"$f":"G236/14.50377","v":132.18810669993391},null,"psi",{"$f":"G226-G135","v":1917.2258963113004},null,"bar",{"$f":"M236/14.50377","v":125.52795148836327},null,"psi",{"$f":"M226-M135","v":1820.6285369583784}]
[null,"head available","m",{"$f":"G237/3.28083","v":1656.3853398219653},null,"ft",{"$f":"(G236*144/G232)/(1+G223)","v":5434.318714448098},null,"m",{"$f":"M237/3.28083","v":1577.7270779093797},null,"ft",{"$f":"(M236*144/M232)/(1+M223)","v":5176.2543290174299}]
[{"$f":"IF(G238<0,0,1)","v":1},"depth to flashing","m",{"$f":"D249-D253-D237","v":93.61466017803491},null,"ft",{"$f":"G249-G253-G237","v":307.13378555190138},null,"m",{"$f":"J249-J253-J237","v":172.27292209062057},null,"ft",{"$f":"M249-M253-M237","v":565.19817098256954}]
[null,"Estimated Pwh/P,sat",null,null,null,null,{"$f":"Geofluid!$H$118*EXP(G238*Geofluid!$H$119)-Geofluid!$H$117","v":0.81549635673236076},null,null,null,null,null,{"$f":"Geofluid!$H$118*EXP(M238*Geofluid!$H$119)-Geofluid!$H$117","v":0.79874250131736424}]
[null,"Estimated Wellhead pressure",null,null,null,null,{"$f":"IF(G238>0,G239*G135,G226-(1+G223)*G204*G208/144)","v":423.80537232592394},null,null,null,null,null,{"$f":"IF(M238>0,M239*M135,M226-(1+M223)*M204*M208/144)","v":437.24339780682595}]
[null,"friction dP in flashing",null,null,null,"ft",{"$f":"IF(G238>0,G238*G223,0)","v":0.11806398568879044},null,null,null,null,"ft",{"$f":"IF(M238>0,M238*M223,0)","v":0.84859400265579665}]
[null,null,null,null,null,"psi",{"$f":"G241*G212/144","v":4.1636930740314805E-2},null,null,null,null,"psi",{"$f":"M241*M212/144","v":0.2980259850810873}]
[null,"Estimated density change (rho/rho,sat)",null,null,null,null,{"$f":"IF(G238>0,Geofluid!$H$121*(G238)^Geofluid!$H$122,1)","v":0.35076373597711946},null,null,null,null,null,{"$f":"IF(M238>0,Geofluid!$I$121*(M238)^Geofluid!$I$122,1)","v":0.36483046214533138}]
[null,"Estimated friction loss",null,null,null,null,{"$f":"G242/(G243)^2","v":0.33841478906725042},null,null,null,null,null,{"$f":"M242/(M243)^2","v":2.2390920371608787}]
[null,"Estimated Wellhead pressure",null,{"$f":"G245/14.50377","v":29.197026534263621},null,"psi",{"$f":"IF($A274=0,G240-G244,G227)","v":423.46695753685668},null,null,{"$f":"M245/14.50377","v":29.992498899918097},null,"psi",{"$f":"IF($A274=0,M240-M244,M227)","v":435.00430576966505}]
[null,"HP flash",null,null,null,null,{"$f":"'Input A1'!T487","v":191.91498120410893},null,null,null,null,null,{"$f":"G246","v":191.91498120410893}]
[]
[null,"pump setting depth"]
[null,"Depth to Intermediate Liner","m",{"$f":"D20-D147-D175","v":1750.0000000000002},null,"ft",{"$f":"G20-G147-G175","v":5741.4524999999994},null,"m",{"$f":"J20-J147-J175","v":1750.0000000000002},null,"ft",{"$f":"M20-M147-M175","v":5741.4524999999994}]
[null,"pump setting ","m",{"$f":"D249-D233","v":136.87296760685308},null,"ft",{"$f":"G249-G233","v":448.85727063792092},null,"m",{"$f":"J249-J233","v":215.65991235622778},null,"ft",{"$f":"M249-M233","v":707.35386677499901}]
[null,"calculated set depth","m",{"$f":"IF(D$250<0,0,D$250)","v":136.87296760685308},null,"ft",{"$f":"IF(G$250<0,0,G$250)","v":448.85727063792092},null,"m",{"$f":"IF(J$250<0,0,J$250)","v":215.65991235622778},null,"ft",{"$f":"IF(M$250<0,0,M$250)","v":707.35386677499901}]
[null,"inputted pump depth","m",{"$f":"'Input A1'!C292","v":0},null,"ft",{"$f":"'Input A1'!E292","v":0},null,"m",{"$f":"'Input A1'!G292","v":0},null,"ft",{"$f":"'Input A1'!I292","v":0}]
[{"$f":"'Input A1'!A290","v":1},"Pump set depth","m",{"$f":"IF($A274=0,0,IF($A253=0,D252,D251))","v":0},null,"ft",{"$f":"IF($A274=0,0,IF($A253=0,G252,G251))","v":0},null,"m",{"$f":"IF($A274=0,0,IF($A253=0,J252,J251))","v":0},null,"ft",{"$f":"IF($A274=0,0,IF($A253=0,M252,M251))","v":0},null,null,null,"Negative value indicates above surface"]
[]
[null,"Friction production casing"]
[null,"flow","kg/s",{"$f":"D142","v":40},null,"lb/h",{"$f":"G142","v":317465.27999999997},null,"kg/s",{"$f":"J142","v":80},null,"lb/h",{"$f":"M142","v":634930.55999999994}]
[null,"Inside Diameter, casing","m",{"$f":"('Input A1'!C296-2.54*'Well Field Dvlpmnt A2'!O12)/100","v":0.22049740000000001},null,"inch",{"$f":"'Input A1'!E296-'Well Field Dvlpmnt A2'!O12","v":8.6809999999999992},null,"m",{"$f":"('Input A1'!G296-'Well Field Dvlpmnt A2'!O12*2.54)/100","v":0.22049740000000001},null,"inch",{"$f":"'Input A1'!I296-'Well Field Dvlpmnt A2'!O12","v":8.6809999999999992}]
[null,null,null,null,null,"ft",{"$f":"G257/12","v":0.7234166666666666},null,null,null,null,"ft",{"$f":"M257/12","v":0.7234166666666666}]
[null,"Cross Sectional Area","sq m",{"$f":"PI()*D257^2/4","v":3.8185354521699931E-2},null,"sq ft",{"$f":"PI()*G258^2/4","v":0.41102373530187941},null,"sq m",{"$f":"PI()*J257^2/4","v":3.8185354521699931E-2},null,"sq ft",{"$f":"PI()*M258^2/4","v":0.41102373530187941}]
[null,"Velocity,casing","m/s",{"$f":"D213/D259","v":1.2877123354072315},null,"fps",{"$f":"G213/G259","v":4.2247700212533825},null,"m/s",{"$f":"J213/J259","v":2.5861633054636584},null,"fps",{"$f":"M213/M259","v":8.4847717169170007}]
[null,"density",null,null,null,"lb/cft",{"$f":"G210*G208","v":50.783632211178137},null,null,null,null,"lb/cft",{"$f":"M210*M208","v":50.57276119954372}]
[null,"viscosity",null,null,null,"lb/ft-s",{"$f":"G211*G215","v":7.4421659158459814E-5},null,null,null,null,"lb/ft-s",{"$f":"M211*M215","v":7.3636332459542343E-5}]
[null,"Re,casing",null,{"$f":"G263","v":2085527.85487599},null,null,{"$f":"G260*G258*G261/G262","v":2085527.85487599},null,null,{"$f":"M263","v":4215539.7477550963},null,null,{"$f":"M260*M258*M261/M262","v":4215539.7477550963}]
[null,"surface roughness",null,null,null,"ft",{"$f":"'Input A1'!T297","v":1.4999999999999999E-4},null,null,null,null,"ft",{"$f":"G264","v":1.4999999999999999E-4}]
[null,"friction factor (smooth)",null,{"$f":"(0.79*LN(D263)-1.64)^-2","v":1.0296597371874102E-2},null,null,{"$f":"(0.79*LN(G263)-1.64)^-2","v":1.0296597371874102E-2},null,null,{"$f":"(0.79*LN(J263)-1.64)^-2","v":9.2262342811922204E-3},null,null,{"$f":"(0.79*LN(M263)-1.64)^-2","v":9.2262342811922204E-3}]
[null,"Serghide","a",null,null,null,{"$f":"-2*LOG(G264/3.7+12/G263)","v":8.6689415886106502},null,null,null,null,null,{"$f":"-2*LOG(M264/3.7+12/M263)","v":8.7252777312246632}]
[null,null,"v",null,null,null,{"$f":"-2*LOG(G264/3.7+2.51*G266/G263)","v":8.5853044249787338},null,null,null,null,null,{"$f":"-2*LOG(M264/3.7+2.51*M266/M263)","v":8.6794891321938739}]
[null,null,"c",null,null,null,{"$f":"-2*LOG(G264/3.7+2.51*G267/G263)","v":8.5870213554341284},null,null,null,null,null,{"$f":"-2*LOG(M264/3.7+2.51*M267/M263)","v":8.6800070564327143}]
[null,null,"f",{"$f":"G269","v":1.3561833478615773E-2},null,null,{"$f":"(G266-(G267-G266)^2/(G268-2*G267+G266))^-2","v":1.3561833478615773E-2},null,null,{"$f":"M269","v":1.3272734991795742E-2},null,null,{"$f":"(M266-(M267-M266)^2/(M268-2*M267+M266))^-2","v":1.3272734991795742E-2}]
[null,"friction factor used",null,{"$f":"D269","v":1.3561833478615773E-2},null,null,{"$f":"G269","v":1.3561833478615773E-2},null,null,{"$f":"J269","v":1.3272734991795742E-2},null,null,{"$f":"M269","v":1.3272734991795742E-2}]
[null,"Casing length","m",{"$f":"D253","v":0},null,"ft",{"$f":"G253","v":0},null,"m",{"$f":"J253","v":0},null,"ft",{"$f":"M253","v":0}]
[null,"friction head loss","m",{"$f":"(D270*D271/D257)*(D260^2)/(2*D12)","v":0},null,"ft",{"$f":"(G270*G271/G258)*(G260^2)/(2*G12)","v":0},null,"m",{"$f":"(J270*J271/J257)*(J260^2)/(2*J12)","v":0},null,"ft",{"$f":"(M270*M271/M258)*(M260^2)/(2*M12)","v":0}]
[]
[{"$f":"'Input A1'!A288","v":0},"Production Pump Power"]
[null,"Pump lift","m",{"$f":"IF($A274=1,D271+D272,0)","v":0},null,"ft",{"$f":"IF($A274=1,G271+G272,0)","v":0},null,"m",{"$f":"IF($A274=1,J271+J272,0)","v":0},null,"ft",{"$f":"IF($A274=1,M271+M272,0)","v":0}]
[null,"Ideal pumping power","kg-m/s",{"$f":"D256*D275","v":0},null,"ft-lb/h",{"$f":"G256*G275","v":0},null,"kg-m/s",{"$f":"J256*J275","v":0},null,"ft-lb/h",{"$f":"M256*M275","v":0}]
[null,null,null,null,null,"ft-lb/m",{"$f":"G276/60","v":0},null,null,null,null,"ft-lb/m",{"$f":"M276/60","v":0}]
[null,null,"hp",{"$f":"D276*0.013150932","v":0},null,"hp",{"$f":"G277/33000","v":0},null,"hp",{"$f":"J276*0.013150932","v":0},null,"hp",{"$f":"M277/33000","v":0}]
[null,"pump efficiency",null,{"$f":"G279","v":0.67500000000000004},null,null,{"$f":"'Input A1'!T286","v":0.67500000000000004},null,null,{"$f":"M279","v":0.85},null,null,{"$f":"'Input A1'!W286","v":0.85}]
[null,"Pump power","hp",{"$f":"D278/D279","v":0},null,"hp",{"$f":"G278/G279","v":0},null,"hp",{"$f":"J278/J279","v":0},null,"hp",{"$f":"M278/M279","v":0}]
[null,null,"kW",{"$f":"D280*0.7457","v":0},null,"kW",{"$f":"G280*0.7457","v":0},null,"kW",{"$f":"J280*0.7457","v":0},null,"kW",{"$f":"M280*0.7457","v":0}]
[null,null,"KW",{"$f":"IF(D281>0,D281,0)","v":0},null,"KW",{"$f":"IF(G281>0,G281,0)","v":0},null,"KW",{"$f":"IF(J281>0,J281,0)","v":0},null,"KW",{"$f":"IF(M281>0,M281,0)","v":0}]
[null,"# Production Wells",null,null,null,null,{"$f":"'Summary A1'!H112","v":6.3573858293249241},null,null,null,null,null,{"$f":"'Summary A1'!J112","v":5.7389275907666937}]
[null,"Total Production Pumping",null,null,null,"kW",{"$f":"G282*G283","v":0},null,null,null,null,"kW",{"$f":"M282*M283","v":0}]
[]
[null,"Total Pumping Power"]
[null,"per unit mass","production pump",null,null,"ft",{"$f":"G275","v":0},null,"production pump",null,null,"ft",{"$f":"M275","v":0}]
[null,null,null,null,null,"lb/h",1,null,null,null,null,"lb/h",1]
[null,null,null,null,null,"ft-lb/h",{"$f":"G287*G288","v":0},null,null,null,null,"ft-lb/h",{"$f":"M287*M288","v":0}]
[null,null,null,null,null,"hp-ideal",{"$f":"G289/(60*33000)","v":0},null,null,null,null,"hp-ideal",{"$f":"M289/(60*33000)","v":0}]
[null,null,null,null,null,"hp",{"$f":"G290/G279","v":0},null,null,null,null,"hp",{"$f":"M290/M279","v":0}]
[null,null,null,null,null,"kW",{"$f":"G291*0.7457","v":0},null,null,null,null,"kW",{"$f":"M291*0.7457","v":0}]
[null,null,null,null,null,"w-h/lb",{"$f":"G292*1000","v":0},null,null,null,null,"w-h/lb",{"$f":"M292*1000","v":0}]
[]
[{"$f":"'Input A1'!A75","v":1},null,"injection pump",null,null,"psi",{"$f":"IF(G118>0,G118,0)","v":336.47184992740296},null,"injection pump",null,null,"psi",{"$f":"IF(M118>0,M118,0)","v":429.7382456108964}]
[null,null,null,null,null,"lb/cft",{"$f":"G120","v":57.820702061257123},null,null,null,null,"lb/cft",{"$f":"M120","v":57.818671760052858}]
[null,null,null,null,null,"ft",{"$f":"G295*144/G296","v":837.96883576775781},null,null,null,null,"ft",{"$f":"M295*144/M296","v":1070.2824102355773}]
[null,null,null,null,null,"lb/h",1,null,null,null,null,"lb/h",1]
[null,null,null,null,null,"ft-lb/h",{"$f":"G297*G298","v":837.96883576775781},null,null,null,null,"ft-lb/h",{"$f":"M297*M298","v":1070.2824102355773}]
[null,null,null,null,null,"hp-ideal",{"$f":"G299/(60*33000)","v":4.2321658372108982E-4},null,null,null,null,"hp-ideal",{"$f":"M299/(60*33000)","v":5.4054667183615023E-4}]
[null,null,null,null,null,"hp",{"$f":"G300/G279","v":6.2698753143865151E-4},null,null,null,null,"hp",{"$f":"M300/M279","v":6.3593726098370616E-4}]
[null,null,null,null,null,"kW",{"$f":"G301*0.7457","v":4.6754460219380244E-4},null,null,null,null,"kW",{"$f":"M301*0.7457","v":4.7421841551554969E-4}]
[null,null,null,"fraction of inlet gf injected",null,null,{"$f":"IF($A1=1,1+'Input A1'!T282,IF($A2=1,1,1-'Flash Plant F1- Reference'!$D$134))","v":1.05},null,null,null,null,null,{"$f":"IF($A1=1,1+'Input A1'!W282,IF($A2=1,1,1-'Flash Plant F1- Reference'!$D$134))","v":1.01}]
[null,null,null,null,null,"w-h/lb",{"$f":"(G302*1000)*G303","v":0.49092183230349257},null,null,null,null,"w-h/lb",{"$f":"(M302*1000)*M303","v":0.4789605996707052}]
[null,null,null,null,null,"hp",{"$f":"G301*G121","v":1328.6879855697507},null,null,null,null,"hp",{"$f":"M301*M121","v":2340.4136463529885}]
[null,null,"Injection pump cost",null,null,null,{"$f":"(12000*'GF Pumping A1'!D59*(G305)^0.5)*1.4","v":811149.83659008099},null,"Injection pump cost",null,null,null,{"$f":"(12000*'GF Pumping A1'!F59*(M305)^0.5)*1.4","v":1076554.1808322435}]
[]
[null,null,"total pump power",null,null,"w-h/lb",{"$f":"G293+G304","v":0.49092183230349257},null,"total pump power",null,null,"w-h/lb",{"$f":"M293+M304","v":0.4789605996707052}]
[]
[]
[]
[null,null,"friction loss in prod well",null,null,"psi",{"$f":"G169+G197+G223*G237*G232/144","v":24.871080067339928},null,"friction loss in prod well",null,null,"psi",{"$f":"M169+M197+M223*M237*M232/144","v":99.014249600914169}]
[null,null,"friction loss in inject well",null,null,"psi",{"$f":"G51+G78+G105","v":40.733579583708952},null,"friction loss in inject well",null,null,"psi",{"$f":"M51+M78+M105","v":149.46395403713748}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"11-11-09:  Changed temperature gradient in D and G136 and referenced to sheet 2A  (both hydrothermal and EGS)"]
[null,"11-11-09:  Changed fluid temperature in D128 to well head (production) temperature"]
[null,"11-11-09:  Changed fluid temperature in D128 to well head (production) temperature"]
[null,"11-11-09:  Changed production well excess pressure D131 to reflect allowing flashing in wells"]
[null,"11-11-09:  Changed production well excess pressure D131 to reflect allowing flashing in wells"]
[null,"11-11-09:  Changed injection pumping for flash wells G297 and M 297"]
[null,"09-17-10:  Revised links for input; corrected calculation of the injection pumping power for improved scenario"]

{"sheet":"O&M Costs B1","index":33,"n_rows":88,"n_cols":18,"rows_kept":88,"cut":false,"hidden":true,"merged":[]}
[null,null,"GETEM -Beta:  Geothermal Electricity Technology Evaluation Model"]
[null,null,null,null,{"$f":"'Summary A1'!H25","v":"EGS"},{"$f":"'Summary A1'!H26","v":"FLASH-STEAM"}]
[null,null,null,"Binary Plant O&M Spreadsheet "]
[null,"This Sheet Last Modified:","2010-09-17"]
[null,"User input required in cells:","No user input on this sheet"]
[]
[null,null,null,null,"REFERENCE BINARY CASE",null,null,null,null,null,null,null,null,"IMPROVED BINARY CASE"]
[null,"Plant size",{"$f":"'Summary A1'!H295/1000","v":26.604918400424463},"MW",null,null,null,null,null,null,"Plant size",{"$f":"'Summary A1'!J295/1000","v":22.598366094387003},"MW"]
[null,"# units",{"$f":"'Summary A1'!H297","v":1},null,null,null,null,null,null,null,"# units",{"$f":"'Summary A1'!J297","v":1}]
[null,"Multiplier for Staff Change",{"$f":"'Input A1'!T355","v":1},null,null,null,null,null,null,null,"Multiplier for Staff Change",{"$f":"'Input A1'!V356","v":0.7}]
[null,null,{"$f":"'Input A1'!T336","v":0.25},"fraction operator assigned to field",null,null,null,null,null,null,null,{"$f":"'Input A1'!W336","v":0.25},"fraction operator assigned to field"]
[null,null,{"$f":"'Input A1'!D352","v":1.8},"labor multiplier",null,null,null,null,null,null,null,{"$f":"'Input A1'!F352","v":1.8},"labor multiplier"]
[null,null,{"$f":"'Input A1'!T40","v":0.95},"Utilization factor",null,null,null,null,null,null,null,{"$f":"'Input A1'!W40","v":0.95},"Utilization factor"]
[]
[null,"Staff","#","hrs","mn-hrs","rate","multiplier","total",null,null,"Staff","#","hrs","mn-hrs","rate","multiplier","total"]
[null,"Operators",{"$f":"(0.25*C8^0.525+0.1*(C9-1)^0.625)*C10","v":1.3997324229469368},{"$f":"365*24","v":8760},{"$f":"D16*C16","v":12261.656025015167},{"$f":"'Input A1'!D338","v":23.469640644361832},{"$f":"C$12","v":1.8},{"$f":"E16*F16*G16","v":517997.98910138413},null,null,"Operators",{"$f":"(0.25*L8^0.525+0.1*(L9-1)^0.625)*L10*C10","v":0.89934949402720143},{"$f":"365*24","v":8760},{"$f":"M16*L16","v":7878.3015676782843},{"$f":"'Input A1'!F338","v":23.469640644361832},{"$f":"L$12","v":1.8},{"$f":"N16*O16*P16","v":332821.63202637923}]
[null,"Maintenance",null,null,null,null,null,null,null,null,"Maintenance"]
[null,"mechanic",{"$f":"(0.15*C$8^0.65+0.05*(C$9-1)^0.625)*C$10","v":1.2656584248760274},{"$f":"52*40-80","v":2000},{"$f":"D18*C18","v":2531.3168497520546},{"$f":"'Input A1'!D340","v":28.1635687732342},{"$f":"C$12","v":1.8},{"$f":"E18*F18*G18","v":128323.64913270935},null,null,"mechanic",{"$f":"(0.15*L$8^0.65+0.05*(L$9-1)^0.625)*L$10*C$10","v":0.79678174425314208},{"$f":"52*40-80","v":2000},{"$f":"M18*L18","v":1593.5634885062841},{"$f":"'Input A1'!F340","v":28.1635687732342},{"$f":"L$12","v":1.8},{"$f":"N18*O18*P18","v":80784.782825511124}]
[null,"electrician",{"$f":"(0.15*C$8^0.65+0.05*(C$9-1)^0.625)*C$10","v":1.2656584248760274},2000,2531.3168497520546,{"$f":"'Input A1'!D342","v":28.1635687732342},{"$f":"C$12","v":1.8},128323.64913270935,null,null,"electrician",{"$f":"(0.15*L$8^0.65+0.05*(L$9-1)^0.625)*L$10*C$10","v":0.79678174425314208},2000,{"$f":"M19*L19","v":1593.5634885062841},{"$f":"'Input A1'!F342","v":28.1635687732342},{"$f":"L$12","v":1.8},{"$f":"N19*O19*P19","v":80784.782825511124}]
[null,"general maintenance",{"$f":"(0.15*C$8^0.65+0.05*(C$9-1)^0.625)*C$10","v":1.2656584248760274},2000,2531.3168497520546,{"$f":"'Input A1'!D344","v":20.535935563816604},{"$f":"C$12","v":1.8},93569.327492600569,null,null,"general maintenance",{"$f":"(0.15*L$8^0.65+0.05*(L$9-1)^0.625)*L$10*C$10","v":0.79678174425314208},2000,{"$f":"M20*L20","v":1593.5634885062841},{"$f":"'Input A1'!F344","v":20.535935563816604},{"$f":"L$12","v":1.8},{"$f":"N20*O20*P20","v":58905.570810268531}]
[null,"Office",null,null,null,null,null,null,null,null,"Office"]
[null,"Facility manager/plant engineer",{"$f":"0.075*C$8^0.65*C$10","v":0.63282921243801371},2000,1265.6584248760273,{"$f":"'Input A1'!D346","v":46.939281288723663},{"$f":"C$12","v":1.8},106936.3742772578,null,null,"Facility manager/plant engineer",{"$f":"0.075*L$8^0.65*L$10*C$10","v":0.39839087212657104},2000,{"$f":"M22*L22","v":796.78174425314205},{"$f":"'Input A1'!F346","v":46.939281288723663},{"$f":"L$12","v":1.8},{"$f":"N22*O22*P22","v":67320.652354592617}]
[null,"operations manager",{"$f":"0.075*C$8^0.65*C$10","v":0.63282921243801371},2000,1265.6584248760273,{"$f":"'Input A1'!D348","v":35.204460966542747},{"$f":"C$12","v":1.8},80202.280707943341,null,null,"operations manager",{"$f":"0.075*L$8^0.65*L$10*C$10","v":0.39839087212657104},2000,{"$f":"M23*L23","v":796.78174425314205},{"$f":"'Input A1'!F348","v":35.204460966542747},{"$f":"L$12","v":1.8},{"$f":"N23*O23*P23","v":50490.489265944459}]
[null,"clerical",{"$f":"0.075*C$8^0.65*C$10","v":0.63282921243801371},2000,1265.6584248760273,{"$f":"'Input A1'!D350","v":14.0817843866171},{"$f":"C$12","v":1.8},32080.912283177338,null,null,"clerical",{"$f":"0.075*L$8^0.65*L$10*C$10","v":0.39839087212657104},2000,{"$f":"M24*L24","v":796.78174425314205},{"$f":"'Input A1'!F350","v":14.0817843866171},{"$f":"L$12","v":1.8},{"$f":"N24*O24*P24","v":20196.195706377781}]
[null,null,null,{"$f":"SUM(D16:D24)","v":20760},{"$f":"SUM(E16:E24)","v":23652.581848899412},null,null,{"$f":"SUM(H16:H24)","v":1087434.1821277817},null,null,null,null,{"$f":"SUM(M16:M24)","v":20760},{"$f":"SUM(N16:N24)","v":15049.337265956561},null,null,{"$f":"SUM(Q16:Q24)","v":691304.10581458476}]
[null,null,null,"number of staff",{"$f":"E25/2000","v":11.826290924449706},null,null,1,null,null,null,null,"number of staff",{"$f":"N25/2000","v":7.5246686329782806},null,null,{"$f":"H26","v":1}]
[null,null,null,null,null,null,null,{"$f":"H25*H26","v":1087434.1821277817},"total labor",null,null,null,null,null,null,null,{"$f":"Q25*Q26","v":691304.10581458476},"total labor"]
[null,null,null,null,null,null,null,{"$f":"H16*C11*H26","v":129499.49727534603},"field",null,null,null,null,null,null,null,{"$f":"Q16*L11*Q26","v":83205.408006594807},"field"]
[null,null,null,null,null,null,null,{"$f":"H27-H28","v":957934.6848524356},"plant",null,null,null,null,null,null,null,{"$f":"Q27-Q28","v":608098.69780799001},"plant"]
[null,null,null,null,null,null,"power",{"$f":"'Summary A1'!H296/1000","v":25},"MW,net sales",null,null,null,null,null,null,"power",{"$f":"'Summary A1'!J296/1000","v":21.032551276408739},"MW,net sales"]
[null,null,null,null,null,null," annual labor cost",{"$f":"H27/H30","v":43497.367285111264},"per MW",null,null,null,null,null,null," annual labor cost",{"$f":"Q27/Q30","v":32868.295278566096},"per MW"]
[]
[null,null,null,null,null,"Plant O&M ",null,null,null,null,null,null,null,null,"Plant O&M "]
[null,null,null,null,"% of capital costs",null,null,{"$f":"'Input A1'!T362","v":1.7999999999999999E-2},null,null,null,null,null,"% of capital costs",null,null,{"$f":"'Input A1'!W362","v":1.4999999999999998E-2}]
[null,null,null,null,"Capital costs ",null,null,{"$f":"'Summary A1'!H304","v":45930773.727322474},null,null," ",null,null,"Capital costs",null,null,{"$f":"'Summary A1'!J304","v":0}]
[null,null,null,null,"non labor O&M",null,null,{"$f":"H34*H35","v":826753.92709180445},null,null,null,null,null,"non labor O&M",null,null,{"$f":"Q34*Q35","v":0}]
[null,null,null,null,"labor cost",null,null,{"$f":"H29","v":957934.6848524356},null,null,null,null,null,"labor cost",null,null,{"$f":"Q29","v":608098.69780799001}]
[null,null,null,null,"total plant O&M",null,null,{"$f":"H36+H37","v":1784688.6119442401},null,null,null,null,null,"total plant O&M",null,null,{"$f":"Q36+Q37","v":608098.69780799001}]
[]
[]
[null,null,null,null,null,"Field O&M",null,null,null,null,null,null,null,null,"Field O&M"]
[null,null,null,null,"number of production wells",null,null,{"$f":"'Summary A1'!H112","v":6.3573858293249241},null,null,null,null,null,"number of production wells",null,null,{"$f":"'Summary A1'!J112","v":5.7389275907666937}]
[null,null,null,null,"% of well field development costs",null,null,{"$f":"'Input A1'!T358","v":1.4999999999999999E-2},null,null,null,null,null,"% of well field development costs",null,null,{"$f":"'Input A1'!W358","v":9.9999999999999985E-3}]
[null,null,null,null,"well field development costs ($M)",null,null,{"$f":"('Summary A1'!H$96*'Summary A1'!H$92+'Summary A1'!H$118*'Summary A1'!H$109+'Summary A1'!H$114*'Summary A1'!H$110)/1000000","v":80.821191474158979},null,null,null,null,null,"well field development costs ($M)",null,null,{"$f":"('Summary A1'!J$96*'Summary A1'!J$92+'Summary A1'!J$118*'Summary A1'!J$109+'Summary A1'!J$114*'Summary A1'!J$110)/1000000","v":35.972130790756204}]
[null,null,null,null,"well O&M",null,null,{"$f":"H43*H44*1000000","v":1212317.8721123845},null,null,null,null,null,"well O&M",null,null,{"$f":"Q43*Q44*1000000","v":359721.30790756195}]
[null,null,null,null,"field, non-well capital ($M)",null,null,{"$f":"('Summary A1'!H$123+'Summary A1'!H$125+'Summary A1'!H$127+'Summary A1'!H$101+'Summary A1'!H$158)/1000000","v":15.375403308660792},null,null,null,null,null,"field, non-well capital ($M)",null,null,{"$f":"('Summary A1'!J$123+'Summary A1'!J$125+'Summary A1'!J$127+'Summary A1'!J$101+'Summary A1'!J$158)/1000000","v":5.9597074987375755}]
[null,null,null,null,"non labor, non-well O&M",null,null,{"$f":"H43*H46*1000000","v":230631.04962991187},null,null,null,null,null,"non labor, non-well O&M",null,null,{"$f":"Q43*Q46*1000000","v":59597.074987375745}]
[null,null,null,null,"Flow per well",null,null,{"$f":"'Summary A1'!H136","v":793.60033487420833},"gpm",null,null,null,null,"Flow per well",null,null,{"$f":"'Summary A1'!J136","v":1587.2006697484167},"gpm"]
[null,null,null,null,"chemical / inhibitors",null,null,{"$f":"H48*H42*60*24*365*C13*H50*H51/1000000","v":12595.905047713555},null,null,null,null,null,"chemical / inhibitors",null,null,{"$f":"Q48*Q42*60*24*365*L13*Q50*Q51/1000000","v":22741.104268223018}]
[null,null,null,null,null,null,"dosage",{"$f":"'Input A1'!T359","v":0.5},"ppm",null,null,null,null,null,null,"dosage",{"$f":"'Input A1'!W359","v":0.5},"ppm"]
[null,null,null,null,null,null,"cost",{"$f":"'Input A1'!T360","v":10},"per gallon",null,null,null,null,null,null,"cost",{"$f":"'Input A1'!W360","v":10},"per gallon"]
[]
[{"$f":"'Input A1'!A75","v":1},null,null,null,null,"EGS Resource",null,{"$f":"IF(A53=1,\"Yes\",\"No\")","v":"Yes"},null,null,null,null,null,null,"EGS Resource",null,{"$f":"H53","v":"Yes"}]
[null,null,null,null,null,"Water Loss",null,{"$f":"'Summary A1'!A138","v":100912.46361873345},"lb/h",null,null,null,null,null,"Water Loss",null,{"$f":"'Summary A1'!B138","v":36438.20509004948},"lb/h"]
[null,null,null,null,null,null,null,{"$f":"H54/(60*62)*7.4805","v":202.92357099460634},"gpm",null,null,null,null,null,null,null,{"$f":"Q54/(60*62)*7.4805","v":73.273116445192244},"gpm"]
[null,null,null,null,null,null,null,{"$f":"H55*60*24*365*0.98","v":104523496.33646978},"gallon/yr",null,null,null,null,null,null,null,{"$f":"Q55*60*24*365*0.98","v":37742103.003521182},"gallon/yr"]
[null,null,null,null,null,null,null,{"$f":"(H56/7.4805)/43560","v":320.77124532498846},"acre-ft/yr",null,null,null,null,null,null,null,{"$f":"(Q56/7.4805)/43560","v":115.82641038577},"acre-ft/yr"]
[null,null,null,null,null,"cost",null,{"$f":"'Summary A1'!H196","v":2000},"$/acre-ft",null,null,null,null,null,"cost",null,{"$f":"'Summary A1'!J196","v":2000},"$/acre-ft"]
[null,null,null,null,null,"Water Makeup Cost",null,{"$f":"H57*H58","v":641542.49064997688},null,null,null,null,null,null,"Water Makeup Cost",null,{"$f":"Q57*Q58","v":231652.82077154002},"$/yr"]
[]
[null,null,null,null,"Wells pumped",null,null,{"$f":"'Summary A1'!H204","v":"No"},null,null,null,null,null,"Wells pumped",null,null,{"$f":"'Summary A1'!J204","v":"No"}]
[{"$f":"'Input A1'!A288","v":0},null,null,null,"pump type",null,null,{"$f":"'Summary A1'!H216","v":"Lineshaft"},null,null,null,null,null,"pump type",null,null,{"$f":"'Summary A1'!H216","v":"Lineshaft"}]
[{"$f":"'Summary A1'!A206","v":0},null,null,null,"# down hole pumps",null,null,{"$f":"IF(A62=1,IF(A63=1,'Summary A1'!H112,0),0)","v":0},null,null,null,null,null,"# down hole pumps",null,null,{"$f":"IF(A62=1,IF(A64=1,'Summary A1'!J112,0),0)","v":0}]
[{"$f":"'Summary A1'!B206","v":0},null,null,null,"Operating life line shaft pump",null,null,{"$f":"'Input A1'!T374","v":3},"years",null,null,null,null,"Operating life line shaft pump",null,null,{"$f":"'Input A1'!W374","v":3},"years"]
[{"$f":"'Input A1'!A303","v":1},null,null,null,"rework cost per pump",null,null,{"$f":"'Input A1'!T375*A65","v":0},"lineshaft",null,null,null,null,"rework cost per pump",null,null,{"$f":"'Input A1'!W375*A65","v":0},"lineshaft"]
[null,null,null,null,"total annual cost for lineshaft",null,null,{"$f":"H65*H63/H64","v":0},"rework",null,null,null,null,"total annual cost for lineshaft",null,null,{"$f":"Q65*Q63/Q64","v":0},"rework"]
[null,null,null,null,"oil-downhole pump",null,null,{"$f":"H48*H63*60*24*365*C13*H68*H69/1000000","v":0},null,null,null,null,null,"oil-downhole pump",null,null,{"$f":"Q48*Q63*60*24*365*L13*Q68*Q69/1000000","v":0}]
[null,null,null,null,null,null,"dosage",{"$f":"'Input A1'!T376*A65","v":1},"ppm",null,null,null,null,null,null,"dosage",{"$f":"'Input A1'!W376*A65","v":1},"ppm"]
[null,null,null,null,null,null,"cost",{"$f":"'Input A1'!T377*A65","v":4},"per gallon",null,null,null,null,null,null,"cost",{"$f":"'Input A1'!W377*A65","v":4},"per gallon"]
[null,null,null,null,"Lineshaft O&M",null,null,{"$f":"H66+H67","v":0},null,null,null,null,null,"Lineshaft O&M",null,null,{"$f":"Q66+Q67","v":0}]
[null,null,null,null,"Operating life submersible pump",null,null,{"$f":"'Input A1'!T378","v":2},"years",null,null,null,null,"Operating life submersible pump",null,null,{"$f":"'Input A1'!W378","v":2},"years"]
[null,null,null,null,"rework cost per pump",null,null,{"$f":"'Input A1'!T379*(1-A65)","v":0},"submersible",null,null,null,null,"rework cost per pump",null,null,{"$f":"'Input A1'!W379*(1-A65)","v":0},"submersible"]
[null,null,null,null,"total annual cost for submersible",null,null,{"$f":"H72*H63/H71","v":0},"rework",null,null,null,null,"total annual cost for submersible",null,null,{"$f":"Q72*Q63/Q71","v":0},"rework"]
[null,null,null,null,"Annual Submersible O&M",null,null,{"$f":"H73","v":0},null,null,null,null,null,"Annual Submersible O&M",null,null,{"$f":"Q73","v":0}]
[null,null,null,null,null,null,"Pump O&M",{"$f":"IF(A62=0,0,IF(A65=0,H74,H70))","v":0},null,null,null,null,null,null,null,"Pump O&M",{"$f":"IF(Q61=\"No\",0,IF(Q62=\"Submersible\",Q74,Q70))","v":0}]
[]
[]
[null,null,null,null,null,null,"well O&M",{"$f":"H45","v":1212317.8721123845},null,null,null,null,null,null,null,"well O&M",{"$f":"Q45","v":359721.30790756195}]
[null,null,null,null,null,null,"field, non-well O&M",{"$f":"H47+H49+H59+H75","v":884769.44532760233},null,null,null,null,null,null,null,"field, non-well O&M",{"$f":"Q47+Q49+Q59+Q75","v":313991.0000271388}]
[null,null,null,null,null,null,"field labor O&M",{"$f":"H28","v":129499.49727534603},null,null,null,null,null,null,null,"field labor O&M",{"$f":"Q28","v":83205.408006594807}]
[null,null,null,null,null,null,"Total Field O&M",{"$f":"SUM(H78:H80)","v":2226586.8147153328},null,null,null,null,null,null,null,"Total Field O&M",{"$f":"SUM(Q78:Q80)","v":756917.71594129549}]
[]
[null,null,null,null,"Taxes & Insurance",null,null,null,null,null,null,null,null,"Taxes & Insurance"]
[null,null,null,null,null,null,"Total Plant & Field Capital Cost",{"$f":"'LCOE Binary'!O46","v":158294775.3129074},null,null,null,null,null,null,null,"Total Capital Cost",{"$f":"'LCOE Binary'!S46","v":45270661.51244095}]
[null,null,null,null,null,null,"Tax & Insurance Rate",{"$f":"'LCOE Binary'!D132","v":7.4999999999999997E-3},null,null,null,null,null,null,null,"Tax & Insurance Rate",{"$f":"'LCOE Binary'!D132","v":7.4999999999999997E-3}]
[null,null,null,null,null,null,"Annual Tax & Insurance",{"$f":"H84*H85","v":1187210.8148468055},null,null,null,null,null,null,null,"Annual Tax & Insurance",{"$f":"Q84*Q85","v":339529.96134330711}]
[]
[null,null,null,null,null,null,"Total AnnualO&M",{"$f":"H38+H81+H86","v":5198486.2415063782},null,null,null,null,null,null,null,"Total AnnualO&M",{"$f":"Q38+Q81+Q86","v":1704546.3750925926}]

{"sheet":"Binary B1","index":34,"n_rows":151,"n_cols":5,"rows_kept":151,"cut":false,"hidden":true,"merged":[]}
[null,null,"GETEM -Beta:  Geothermal Electricity Technology Evaluation Model"]
[{"$f":"'Input A1'!A398","v":0},null,null,{"$f":"'Summary A1'!H25","v":"EGS"},{"$f":"'Summary A1'!H26","v":"FLASH-STEAM"}]
[null,null,"Binary Plant Performance and Cost"]
[null,"This Sheet Last Modified:","2010-09-17"]
[null,"User input required in cells:","No user input on this sheet"]
[]
[]
[null,null,null,"REFERENCE PLANT PERFORMANCE"]
[]
[null,"Resource Type",null,{"$f":"'Input A1'!T75","v":"EGS"}]
[null,"GF Temperature- Plant Design","F",{"$f":"'Summary A1'!H278","v":471.04950868120341}]
[{"$f":"'Input A1'!A392","v":0},"Determine plant size or flow rate??",null,{"$f":"IF(A12=1,\"Plant Size\",\"Flow Rate\")","v":"Flow Rate"}]
[null,"Inputted # of Wells",null,{"$f":"IF(A12=1,'Input A1'!T394,0)","v":0}]
[null,"Inputted Power Sales","kW",{"$f":"IF(A12=1,0,'Input A1'!T393*1000)","v":25000}]
[null,"Total Flow Based on Inputted Well Count","lb/h",{"$f":"'Summary A1'!H135*D13","v":0}]
[null,"#Units (Modules)",null,{"$f":"'Summary A1'!H297","v":1}]
[null,"Calculate or Input Brine Effectiveness","C/I",{"$f":"'Input A1'!T402","v":"Calculate"}]
[null,"Net Plant Output","kW",{"$f":"D42","v":26604.918400424463}]
[null,"Output per Unit","kW",{"$f":"D18/D16","v":26604.918400424463}]
[null,"Installation Multiplier (Construction Only)",null,{"$f":"'Input A1'!T429","v":2.6905486355094306}]
[{"$f":"'Input A1'!A431","v":1},"Indirect Plant Cost","Fixed ",{"$f":"'Input A1'!T431","v":"Percent"}]
[null,null,"or Percent"]
[null,"Fixed Indirect Cost",null,{"$f":"IF(A21=1,0,'Input A1'!T432)","v":0}]
[null,"Indirect Cost - % of Direct cost",null,{"$f":"IF(A21=0,0,'Input A1'!T433)","v":0.12}]
[null,"Permitting",null,{"$f":"'Summary A1'!H287","v":0}]
[null,"Transmission",null,{"$f":"'Summary A1'!H286","v":0}]
[null,"Non-Power Plant Capital Cost",null,{"$f":"'Summary A1'!H$58+'Summary A1'!H$83+'Summary A1'!H$106+'Summary A1'!H$158+'Summary A1'!H$286+'Summary A1'!H$287","v":110462686.55619556},"cost exclusive of contingency"]
[]
[null,null,null,"Determine","Determine"]
[null,null,null," Plant Size","Flow Rate"]
[]
[null,"GF flow rate","lb/h",{"$f":"D15","v":0},{"$f":"D14*1000/E41","v":3269193.3721788246}]
[null,"pump work","w-h/lb",{"$f":"'Summary A1'!H237","v":0.49092183230349257}]
[]
[null,"GF Flow rate used","lb/h",{"$f":"IF(A12=1,D32,E32)","v":3269193.3721788246}]
[null,"GF Pump work","kW",{"$f":"D33*D35/1000","v":1604.9184004244623}]
[]
[null,null,"Use  Brine Effectiveness to Develop Costs"]
[null,null,null,"Plant Output","Power Sales"]
[null,"GF flow rate","lb/h",{"$f":"D35","v":3269193.3721788246}]
[null,"Brine Effectiveness Used","w-h/lb",{"$f":"'Summary A1'!H290","v":8.1380681322906998},{"$f":"D41-D33","v":7.6471462999872069}]
[null,"Net Output","kW",{"$f":"D40*D41/1000","v":26604.918400424463},{"$f":"E41*D40/1000","v":25000}]
[null,"Equipment Cost","$/kW",{"$f":"'Binary B2'!E40","v":572.90545904377791},{"$f":"D43*D42/E42","v":609.68411956069724}]
[null,"Direct Plant Cost","$/kW",{"$f":"D43*D20","v":1541.4300011061407},{"$f":"E43*D20","v":1640.3847759758025}]
[null,"Direct Plant Cost",null,{"$f":"D44*D42","v":41009619.399395064},{"$f":"E44*E42","v":41009619.399395064}]
[null,"Indirect Cost",null,{"$f":"IF(A21=0,D23,D24*D45)+D25*0","v":4921154.3279274078},{"$f":"IF(A21=0,D23,D24*E45)+D25*0","v":4921154.3279274078}]
[null,"Plant Capital Cost",null,{"$f":"D45+D46","v":45930773.727322474},{"$f":"E45+E46","v":45930773.727322474}]
[null,"Well Field Development Cost",null,{"$f":"D27","v":110462686.55619556},{"$f":"D27","v":110462686.55619556}]
[null,"Total Project Cost",null,{"$f":"D47+D48","v":156393460.28351802},{"$f":"E47+E48","v":156393460.28351802}]
[null,"Total Project Cost","$/kW",{"$f":"D49/D42","v":5878.3664708034912},{"$f":"E49/E42","v":6255.7384113407206}]
[]
[]
[null,null,"Worksheet calc's"]
[]
[null,"Power Plant Capital Cost",null,{"$f":"D47","v":45930773.727322474}]
[null,"Equipment Multiplier",null,{"$f":"D55/(D43*D42)","v":3.0134144717705627}]
[null,"Total installed Plant Cost - plant output","$/kW",{"$f":"D55/D42","v":1726.4016012388777},"                  "]
[null,"Total Installed Plant Cost - sales","$/kW",{"$f":"D55/E42","v":1837.230949092899}]
[null,"Total Project Cost",null,{"$f":"D49","v":156393460.28351802}]
[null,"Project Cost - plant output","$/kW",{"$f":"D50","v":5878.3664708034912}]
[null,"Project Cost - sales","$/kW",{"$f":"E50","v":6255.7384113407206}]
[null,"available energy","w-h/lb",{"$f":"Geofluid!H52","v":33.656507570820139}]
[null,"2nd law efficiency",null,{"$f":"D41/D62","v":0.24179775976953488}]
[null,"Plant Escalation Factor (direct construct)"]
[]
[]
[null,null,null,"IMPROVED PLANT PERFORMANCE"]
[]
[{"$f":"'Input A1'!A396","v":1},"Apply Performance Improvement to ","Power ",{"$f":"'Input A1'!T396","v":"Power"}]
[{"$f":"'Input A1'!V408","v":0},"varying power or flow rate","or Flow"]
[null,"Performance Change",null,{"$f":"'Input A1'!V408","v":0}]
[null,"Improved Plant Performance","w-h/lb",{"$f":"'Summary A1'!J290","v":6.9125204665779174}]
[null,"Cost Change",null,{"$f":"'Input A1'!V447","v":0}]
[null,"#Units (Modules) - Improved Scenario",null,{"$f":"'Summary A1'!J297","v":1}]
[null,"Total GF pumping -Improved Scenario","w-h/lb",{"$f":"'Summary A1'!J237","v":0.4789605996707052}]
[null,"Reference Power Sales","kW",{"$f":"'Input A1'!W$393*1000","v":50000}]
[null,"Reference GF flow","lb/h",{"$f":"D35","v":3269193.3721788246}]
[null,"Installation Multiplier",null,{"$f":"'Input A1'!W429","v":0}]
[{"$f":"'Input A1'!A431","v":1},"Indirect Plant Cost","Fixed ",{"$f":"'Input A1'!T431","v":"Percent"}]
[null,null,"or Percent"]
[null,"Fixed Indirect Cost",null,{"$f":"IF(A79=0,'Input A1'!W432,0)","v":0}]
[null,"Indirect Cost - % of Direct cost",null,{"$f":"IF(A79=1,'Input A1'!W433,0)","v":0}]
[null,"Permitting",null,{"$f":"'Summary A1'!J287","v":0}]
[null,"Transmission",null,{"$f":"'Summary A1'!J286","v":0}]
[null,"Well Field Development Costs",null,{"$f":"'Summary A1'!J$58+'Summary A1'!J$83+'Summary A1'!J$106+'Summary A1'!J$158+'Summary A1'!J$286+'Summary A1'!J$287","v":46174047.31462498},"cost exclusive of contingency"]
[]
[null,null,null,"Fixed Flow ","Fixed Plant"]
[null,null,null,"Rate","Output"]
[null,"GF flow rate","lb/h",{"$f":"IF(A12=1,D13*'Summary A1'!J203,'Binary B1'!D77)","v":3269193.3721788246},{"$f":"D76*1000/D93","v":7771747.062957908}]
[null,"GF Flow rate used","lb/h",{"$f":"IF(A70=1,IF(A12=0,E89,D89),IF(A69=1,D89,E89))","v":3269193.3721788246}]
[]
[null,"Improved Plant Performance","w-h/lb",{"$f":"D72","v":6.9125204665779174}]
[null,"Power Sales","w-h/lb",{"$f":"D92-D75","v":6.4335598669072125}]
[null,"Plant Net Output","kW",{"$f":"D90*D92/(1000)","v":22598.366094387002}]
[null,"Power Sales","kW",{"$f":"D90*D93/(1000)","v":21032.55127640874}]
[]
[null,null,"Improved Scenario Plant Costs Based on Improved Performance"]
[null,null,null,"Plant","Power Sales"]
[null,"Net Output","kW",{"$f":"D94","v":22598.366094387002},{"$f":"D95","v":21032.55127640874}]
[null,"Equipment Cost","$/kW",{"$f":"'Binary B2'!E85","v":0},{"$f":"D100*D99/E99","v":0}]
[null,"Direct Plant Cost","$/kW",{"$f":"D100*D78","v":0},{"$f":"E100*D78","v":0}]
[null,"Direct Plant Cost",null,{"$f":"D101*D99","v":0},{"$f":"E101*E99","v":0}]
[null,"Indirect Cost",null,{"$f":"IF(A79=0,D81,D82*D102)+D83*0","v":0},{"$f":"IF(A79=0,D81,D82*E102)+D83*0","v":0}]
[null,"Plant Capital Cost",null,{"$f":"D102+D103","v":0},{"$f":"E102+E103","v":0}]
[null,"Well Field Development Cost",null,{"$f":"D85","v":46174047.31462498},{"$f":"D85","v":46174047.31462498}]
[null,"Total Project Cost",null,{"$f":"D104+D105","v":46174047.31462498},{"$f":"E104+E105","v":46174047.31462498}]
[null,"Total Project Cost","$/kW",{"$f":"D106/D99","v":2043.2471587445307},{"$f":"E106/E99","v":2195.3612145197203}]
[]
[null,null,"Improved Scenario Plant Costs Based on Reference Plant Costs"]
[null,null,null,"Plant","Power Sales"]
[null,"GF flow rate","lb/h",{"$f":"D90","v":3269193.3721788246}]
[null,"Improved brine effectiveness","w-h/lb",{"$f":"D92","v":6.9125204665779174},{"$f":"D112-D75","v":6.4335598669072125}]
[null,"Net Output","kW",{"$f":"D111*D112/1000","v":22598.366094387002},{"$f":"D113-D111*D75/1000","v":21032.551276408736}]
[null,"Equipment Cost","$/kW",{"$f":"D130","v":574.07903707369928},{"$f":"D114*D113/E113","v":616.81762123913768}]
[null,"Direct Plant Cost","$/kW",{"$f":"D114*D20","v":1544.5875698732093},{"$f":"E114*D20","v":1659.5778091831346}]
[null,"Direct Plant Cost",null,{"$f":"D115*D113","v":34905155.368834347},{"$f":"E115*E113","v":34905155.368834354}]
[null,"Indirect Cost",null,{"$f":"IF(A79=0,D81,D82*D116)","v":0},{"$f":"IF(A79=0,D81,D82*E116)","v":0}]
[null,"Plant Capital Cost",null,{"$f":"D116+D117","v":34905155.368834347},{"$f":"E116+E117","v":34905155.368834354}]
[null,"Well Field Development Cost",null,{"$f":"D85","v":46174047.31462498},{"$f":"D85","v":46174047.31462498}]
[null,"Total Project Cost",null,{"$f":"D118+D119","v":81079202.683459327},{"$f":"E118+E119","v":81079202.683459342}]
[null,"Total Project Cost","$/kW",{"$f":"D120/D113","v":3587.83472861774},{"$f":"E120/E113","v":3854.9390237028556}]
[]
[null,"Plant scaling factor"]
[null,"Reference Size (Unit)","kW",{"$f":"D19","v":26604.918400424463}]
[null,"Reference Equipment Cost","$/kW",{"$f":"D43","v":572.90545904377791}]
[null,"Improved Size (Unit)","kW",{"$f":"D94/D74","v":22598.366094387002}]
[null,"2nd law efficiency (Reference)",null,{"$f":"E151","v":0.20044816558912104}]
[null,"factor",null,{"$f":"IF(D94<10000,0.3347*D127^2-0.0177*D127-0.224,0.0183*D127^2-0.0288*D127-0.0075)","v":-1.2537622921255487E-2}]
[null,"scaling factor",null,{"$f":"(D126/D124)^D128","v":1.0020484671796988}]
[null,"Reference Plant Equip Cost at Improved Output","$/kW",{"$f":"IF(A70=1,D100,D125*D129)","v":574.07903707369928}]
[]
[null,null,"Worksheet calc's"]
[null,"Plant cost based on",null,"Improved be","Reference cost"]
[null,"+/- power or +/- flow","P/F",{"$f":"D69","v":"Power"},{"$f":"D69","v":"Power"}]
[null,"plant brine effectiveness","w-h/lb",{"$f":"D72","v":6.9125204665779174},{"$f":"D112","v":6.9125204665779174}]
[null,"power sales brine effectiveness","w-h/lb",{"$f":"D140*1000/D137","v":6.4335598669072107},{"$f":"E140*1000/E137","v":6.4335598669072107}]
[null,"GF flow rate","lb/h",{"$f":"D90","v":3269193.3721788246},{"$f":"IF(A69=1,$D$89,$E$89)","v":3269193.3721788246}]
[null,"Plant size","kW",{"$f":"D135*D137/1000","v":22598.366094387002},{"$f":"E135*E137/1000","v":22598.366094387002}]
[null,"GF Pumping Power","kW",{"$f":"D75*D137/1000","v":1565.8148179782647},{"$f":"E137*D75/1000","v":1565.8148179782647}]
[null,"Power for Sale","kW",{"$f":"D138-D139","v":21032.551276408736},{"$f":"E138-E139","v":21032.551276408736}]
[null,"Equipment Cost",null,{"$f":"D100","v":0},{"$f":"D114","v":574.07903707369928}]
[null,"Indirect Plant Cost",null,{"$f":"D103","v":0},{"$f":"D117","v":0}]
[null,"Power Plant Capital Cost",null,{"$f":"D104","v":0},{"$f":"D118","v":34905155.368834347}]
[null,"Equipment Multiplier",null,{"$f":"D143/(D141*D138)","v":{"$error":"#DIV/0!"}},{"$f":"E143/(E141*E138)","v":2.6905486355094301}]
[null,"Plant Cost","$/kW",{"$f":"D143/D138","v":0},{"$f":"E143/E138","v":1544.5875698732093}]
[null,"User Cost  Change Multiplier",null,{"$f":"D73","v":0},{"$f":"D73","v":0}]
[null,"Revised Plant Cost",null,{"$f":"D143*D146","v":0},{"$f":"E143*E146","v":0}]
[null,null,"$/kW",{"$f":"D147/D138","v":0},{"$f":"E147/E138","v":0}]
[null,"Project Cost","$/kW",{"$f":"(D147+D85)/D140","v":2195.3612145197203},{"$f":"(E147+D85)/E140","v":2195.3612145197203}]
[null,"available energy","w-h/lb",{"$f":"Geofluid!I52","v":34.485326649220688},{"$f":"Geofluid!I52","v":34.485326649220688}]
[null,"2nd law efficiency",null,{"$f":"D135/D150","v":0.20044816558912104},{"$f":"E135/E150","v":0.20044816558912104}]

{"sheet":"Binary B2","index":35,"n_rows":126,"n_cols":45,"rows_kept":126,"cut":false,"hidden":true,"merged":[]}
[null,null,null,null,"GETEM -Beta:  Geothermal Electricity Technology Evaluation Model"]
[null,null,null,null,null,{"$f":"'Summary A1'!H25","v":"EGS"},{"$f":"'Summary A1'!H26","v":"FLASH-STEAM"}]
[null,null,null,null,"Binary Plant -Reference Cost and Equipment Cost"]
[null,null,"This Sheet Last Modified:","2010-09-17"]
[null,null,"User input required in cells:","No user input on this sheet"]
[]
[null,null,"Estimate Year",null,{"$f":"'Input A1'!T39","v":2011}]
[null,null,"Steel Cost Adjust",null,{"$f":"Tables!F37","v":2.2191060473269064}]
[null,null,"Labor Cost Adjust (Manufacturing)",null,{"$f":"Tables!C37","v":1.2387181164159582}]
[null,null,"Labor Cost Adjust (Construction)",null,{"$f":"Tables!D37","v":1.3577777777777778}]
[null,null,"Process Equip Cost Adjust",null,{"$f":"Tables!L37","v":1.4620386784276018}]
[null,null,"Turbine-Generator Adjust",null,{"$f":"Tables!I37","v":1.3599033816425121}]
[null,null,"Heat Exchanger Adjust",null,{"$f":"Tables!J37","v":1.4642243846594163}]
[null,null,"Pump Adjust",null,{"$f":"Tables!K37","v":1.3245864232743867}]
[null,null,"HX Material Cost Adjust",null,{"$f":"'Input A1'!T414","v":1}]
[]
[null,null,"Component Cost Adjustments",null,"PPI's","IPE -Stl & Labor","material","other","profit"]
[null,null,"GF Heat Exchangers",null,{"$f":"E13","v":1.4642243846594163},{"$f":"(G18*E$15*E$8+E$9*H18)*(1+I18)","v":1.7204404126702624},0.46500000000000002,0.46500000000000002,7.0000000000000007E-2]
[null,null,"Air-Cooled Condenser",null,{"$f":"E13","v":1.4642243846594163},{"$f":"(G19*E$8+E$9*H19)*(1+I19)","v":1.7008386938126978},{"$f":"0.44","v":0.44},{"$f":"0.2+0.18+0.08","v":0.46},0.1]
[null,null,"Turbine-Generator",null,{"$f":"E12","v":1.3599033816425121},{"$f":"(G20*E$8+E$9*H20)*(1+I20)","v":1.2821156419076356},{"$f":"(0.05)","v":0.05},{"$f":"0.2+0.22+0.08+0.36","v":0.86},0.09]
[null,null,"WF Pumps",null,{"$f":"E14","v":1.3245864232743867},{"$f":"(G21*E$8+E$9*H21)*(1+I21)","v":1.2672588513397713},0.04,0.85,0.11]
[]
[]
[null,null,null,null,null,"Reference Plant Cost"]
[null,null,"T,gf plant design","C",{"$f":"'Summary A1'!H277","v":243.91639371177968},null,null,null,null,{"$f":"E25-'Binary B2 10-90s'!E74","v":4.4854387421963793E-2}]
[null,null,"effective available energy","w-h/lb",{"$f":"Geofluid!H52","v":33.656507570820139},null,null,null,null,{"$f":"E26-'Binary B2 10-90s'!E75","v":1.2218794302476965E-2},null,null,null,"AIR COOLED CONDENSER COST",null,null,null,null,null,null,null,null,"TURBINE - GENERATOR COST",null,null,null,null,null,null,null,null,null,"GF HEAT EXCHANGER COST",null,null,null,null,null,null,null,"WORKING FLUID PUMP COST"]
[null,null,null,"w-h/lb",{"$f":"Geofluid!H57","v":26.792450136142786},null,null,null,null,{"$f":"E27-'Binary B2 10-90s'!E76","v":1.2218794302476965E-2}]
[null,null,"Unit Plant Size","kW",{"$f":"'Summary A1'!H300","v":26604.918400424463},null,null,null,null,{"$f":"E28-'Binary B2 10-90s'!E77","v":0},null,null,null,"ACCC0 = C01*(T^C02) + C00",null,null,null,null,null,null,null,null,"Turbine Cost ($) = $70,000*(Size-kW)^0.34 (<5MW); = $7,400*(Size-kW)^0.6 (>5MW)",null,null,null,null,null,null,null,null,null,"HXC1= C10 + C11*T^C12 ",null,null,null,null,null,null,null,"PCC1 = C12*T^2+C11*T + C10"]
[null,null,"Total Plant Size","kW",{"$f":"'Summary A1'!H295","v":26604.918400424463},null,null,null,null,{"$f":"E29-'Binary B2 10-90s'!E78","v":0},null,null,null,"ACCC1 = exp(C13*T^3 + C12*T^2+C11*T + C10)",null,null,null,null,null,null,null,null,"Generator Cost ($) = $1,800*(Size-kW)^0.67",null,null,null,null,null,null,null,null,null,"HXC2= C20 + C21*T + C22*T^2 + C23*T^3",null,null,null,null,null,null,null,"PCC2 = C22*T^2+C21*T + C20"]
[null,null,"IPE Plant Size","kW",10000,null,null,null,null,{"$f":"E30-'Binary B2 10-90s'!E79","v":0},null,null,null,"ACCC2 = exp(C23*T^3 + C22*T^2+C21*T + C20)",null,null,null,null,null,null,null,null,"Parasitics (kW)= (PPC0* EXP( PPC1*2ndLE ))*Plant Net"]
[null,null,"Size Ratio",null,{"$f":"E28/E30","v":2.6604918400424462},null,null,null,null,{"$f":"E31-'Binary B2 10-90s'!E80","v":0},null,null,null,null,null,null,null,null,null,null,null,null,"PPC1 = C00+ C01*T+ C02*T^2 + C03*T^3 ",null,null,null,null,null,null,null,null,null,"C12",-3.8105413609999998,"C23",4.2446220000000002E-6,null,null,null,null,null,"C10",32.060714300000001,"C20",-0.33297139999999997]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"C02",-2.3509190000000002,"C13",5.6574829999999998E-6,"C23",-2.549391E-7,null,null,null,"PPC1 = C10 + C11*T+ C12*T^2 + C13*T^3 ",null,null,null,"C00",0.79664761905000003,"C10",-24.628892857139999,null,null,"C11",2163827753,"C22",-2.3564720000000001E-3,null,null,null,null,null,"C11",-0.2537857,"C21",5.5929100000000002E-2]
[null,"Cost based on brine effectiveness",null,null,null,null,null,null,null,null,null,null,null,"C01",11568490,"C12",-1.200635E-3,"C22",2.7746500000000001E-4,null,null,null,null,null,null,null,"C01",-9.7736613799999997E-3,"C11",0.49768131745999999,null,null,"C10",5.95,"C21",0.42759550000000002,null,null,null,null,null,"C12",6.7139999999999995E-4,"C22",-1.9770000000000001E-4]
[null,null,"be","w-h/lb",{"$f":"'Summary A1'!H290","v":8.1380681322906998},"Ref Plant Equip",null,null,null,null,null,null,null,"C00",47,"C11",5.9502110000000004E-3,"C21",-5.107826E-2,null,null,null,null,null,null,null,"C02",4.2448250000000001E-5,"C12",-2.9625447600000001E-3,null,null,null,null,"C20",-22.099170000000001]
[null,null,null,null,null,"Current Cost","Ref Plant Equip","User Adjustment",null,null,null,null,null,null,null,"C10",15.52712,"C20",3.5842610000000001,null,null,null,null,null,null,null,"C03",-5.3209999999999998E-8,"C13",5.5255099999999997E-6,null,null,null,null,null,null,null,null,null,null,"Pump Cost = PCC1* EXP(PCC2*2ndLE)"]
[null,null,"GF Heat Exchangers","$/kW",{"$f":"H36*(E$31^S64)*(E$30*F36)/E$28","v":25.472628843520287},{"$f":"G36*E18","v":26.841092884503539},{"$f":"AH44","v":18.331270238165629},{"$f":"'Input A1'!T420","v":1},null,{"$f":"E36-'Binary B2 10-90s'!E89","v":-1.984241082848115E-3},null,null,null,null,null,null,null,null,null,null,null,null,"T,gf",{"$f":"E25","v":243.91639371177968},"C",null,null,null,null,null,null,null,"HX Cost= HXC1*EXP(HXC2*2ndLE)"]
[null,null,"Air-Cooled Condenser","$/kW",{"$f":"H37*(E$31^S65)*(E$30*F37)/E$28","v":110.18745899880842},{"$f":"G37*E19","v":110.18745899880842},{"$f":"O49","v":75.2531238744794},{"$f":"'Input A1'!T418","v":1},null,{"$f":"E37-'Binary B2 10-90s'!E90","v":-1.7889966911340593E-2},null,null,null,null,null,null,null,null,null,null,null,null,"PPC0",{"$f":"AB32+AB33*X36+AB34*X36^2+AB35*X36^3","v":0.16598293043168522},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T,gf",{"$f":"E25","v":243.91639371177968},"C"]
[null,null,"WF Pumps","$/kW",{"$f":"H38*(E$31^S66)*(E$30*F38)/E$28","v":16.017675104814952},{"$f":"G38*E21","v":19.452736090785443},{"$f":"AP44","v":14.685894214964204},{"$f":"'Input A1'!T422","v":1},null,{"$f":"E38-'Binary B2 10-90s'!E91","v":3.7242542086346475E-4},null,null,null,null,null,null,null,null,null,null,null,null,"PPC1",{"$f":"AD32+AD33*X36+AD34*X36^2+AD35*X36^3","v":0.69193267175751316},null,null,null,null,null,null,null,null,"T,gf",{"$f":"E25","v":243.91639371177968},"C",null,null,null,null,null,"PCC1",{"$f":"AQ31+AQ32*AP37+AQ33*AP37^2","v":10.103303641661441}]
[null,null,"Turbine-Generator","$/kW",{"$f":"H39*(E$31^S67)*(E$30*F39)/E$28","v":421.22769609663419},{"$f":"G39*E20","v":421.22769609663425},{"$f":"Y54","v":309.74825254708094},{"$f":"'Input A1'!T416","v":1},null,{"$f":"E39-'Binary B2 10-90s'!E92","v":4.6232871276629339E-2},null,null,null,"ACC cost= ACCC1*(2ndLE)^ACCC2 + ACCC0",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"HXC1",{"$f":"AH33+AH32*AH38^AH31","v":7.6819771343926124},null,null,null,null,null,null,"PCC2",{"$f":"AS33*AP37^2+AS32*AP37+AS31","v":1.5468505276526425}]
[null,null,"Plant equipment cost","$/kW",{"$f":"SUM(E36:E39)","v":572.90545904377791},{"$f":"SUM(F36:F39)","v":577.70898407073162},{"$f":"SUM(G36:G39)","v":418.01854087469019},null,null,{"$f":"E40-'Binary B2 10-90s'!E93","v":2.6731088703400019E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"inputted be",null,null,null,null,null,null,null,"HXC2",{"$f":"AJ34+AJ33*AH38+AJ32*AH38^2+AJ31*AH38^3","v":3.5969373959278812}]
[null,null,"Est ACC size","sq ft",{"$f":"E31*G37*E30/0.89","v":2249554.1798399533},null,null,null,null,null,null,null,null,"T,gf",{"$f":"E25","v":243.91639371177968},"C",null,null,null,null,null,null,null,"2nd law eff ",{"$f":"E34/E26","v":0.24179775976953488}]
[null,null,"Est ACC plan area","sq ft",{"$f":"1.05*E41/(20*5*4*PI()/12)","v":22555.743050897472},null,null,null,null,null,null,null,null,"ACC0",{"$f":"O33*O41^O32+O34","v":75.2531238744794},null,null,null,null,null,null,null,null,"Plant Parasitics",{"$f":"(X37*EXP(X38*Y41))*Y43","v":1962.114146899572},"kW",null,null,null,null,null,null,null,"inputted be",null,null,null,null,null,null,null,"inputted be"]
[null,null,"Overall Scaling Factor",null,{"$f":"LN((E40*E28)/(F40*E30))/LN(E31)","v":0.9914670924641541},null,null,null,null,null,null,null,null,"ACC1",{"$f":"EXP(Q32*O41^3+Q33*O41^2+Q34*O41+Q35)","v":1016134344890.4729},null,null,null,null,null,null,null,null,"ref plant size",10000,"kW",null,null,null,null,null,null,"2nd law eff ",{"$f":"E34/E26","v":0.24179775976953488},null,null,null,null,null,null,"2nd law eff ",{"$f":"E34/E26","v":0.24179775976953488}]
[null,null,"Escalation in Cost ",null,{"$f":"F40/G40","v":1.382017608266596},null,null,null,null,null,null,null,null,"ACC2",{"$f":"EXP(S32*O41^3+S33*O41^2+S34*O41+S35)","v":51.092313586402831},null,null,null,null,null,null,null,null,"TG-size",{"$f":"Y43+Y42","v":11962.114146899572},"kW",null,null,null,null,null,null,"HX Cost",{"$f":"$AH39*EXP($AH40*AH43)","v":18.331270238165629},"per kW",null,null,null,null,null,"Pump Cost",{"$f":"$AP38*EXP($AP39*AP43)","v":14.685894214964204},"per kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"max turbine size",{"$f":"15000*0.7457","v":11185.5},"kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"# turbine-generator sets",{"$f":"Y44/Y45","v":1.0694304364489358}]
[null,"Construction Costs",null,null,null,null,null,null,null,null,null,null,null,null,"inputted be",null,null,null,null,null,null,null,null,"turbine cost*",{"$f":"IF(Y46>1,7400*Y45^0.6,IF(Y44<5000,70000*Y44^0.34,7400*Y44^0.6))","v":1988039.2800569965},{"$f":"3712*(Y44/Y46)^0.7","v":2533184.0744246887}]
[null,null,"Escalation in Equipment Cost ",null,{"$f":"F40/G40","v":1.382017608266596},null,null,null,null,null,null,null,null,"2nd law eff ",{"$f":"E34/E26","v":0.24179775976953488}]
[null,null,"Total Material Cost Multiplier",null,1.7,null,null,null,null,null,null,null,null,"ACC Cost",{"$f":"O43*(O48^O44)+O42","v":75.2531238744794},"per kW",null,null,null,null,null,null,"*","If T-G size exceeds the maximum turbine size, this is the cost of a single turbine "]
[null,null,"steel",null,0.22,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"at the maximum size; turbine-generator costs below are per net kW"]
[null,null,"other",null,{"$f":"E49-1-E50","v":0.48}]
[null,null,"Labor Cost Multiplier",null,0.27,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Turbine Cost",{"$f":"IF(Y46<1,Y47,Y47*Y46)/Y43","v":212.6069714948982},"per kW"]
[null,null,"Labor Fringe & Benefits",null,0.45,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Generator Cost",{"$f":"((1800*(Y44)^0.67))/Y43","v":97.14128105218272},"per kW"]
[null,null,"Construct'n Mat'ls, Rentals, etc",null,0.25,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T-G Cost",{"$f":"Y52+Y53","v":309.74825254708094},"per kW"]
[null,null,"Direct Construction Cost Multiplier",null,{"$f":"E49+E52*(1+E53)+E54","v":2.3414999999999999}]
[null,null,"Corrected Total Material Multiplier",null,{"$f":"((E50*E$8+E51*E$11)*(1/E48))+1","v":1.8610468411829502}]
[null,null,"Corrected Labor",null,{"$f":"E52*E$10/E48*(1+E53)","v":0.38463330482939712}]
[null,null,"Corrected \"other\"",null,{"$f":"E54*E$11/E48","v":0.26447540712982898}]
[null,null,"Multiplier- input year",null,{"$f":"E56+E57+E58","v":2.5101555531421762},null,null,null,null,null,null,null,null,"Component Scaling Factor with Size"]
[null,null,"Plant size adjustment",null,{"$f":" 1.02875 *(E29/1000)^- 0.01226","v":0.98818854424107161},null,null,null,null,null,null,null,null,"SF = SFC3*T^3 + SFC2*T^2 + SFC1*T + SFC0"]
[null,null,"Direct Installation Multiplier",null,{"$f":"E59*E60","v":2.4805069618782092}]
[null,null,"Sale Tax",null,{"$f":"'Input A1'!T424","v":0.05}]
[null,null,"Freight",null,{"$f":"'Input A1'!T425","v":0.05},null,null,null,null,null,null,null,null,null,"SFC3","SFC2","SFC1","SFC0","Scaling Factor"]
[null,null,"Calculated Direct Construction Cost Multiplier",null,{"$f":"(E62+E63)*(E56+E58)*E60+E61","v":2.6905486355094306},null,null,null,null,null,null,null,null,"GF HX",0,2.0144999999999999E-6,-7.6047300000000001E-4,1.0121599999999999,{"$f":"(O64*E$25^3+P64*E$25^2+Q64*E$25+R64)","v":0.94652126307080131}]
[null,null,"Installation Multiplier Used",null,{"$f":"'Input A1'!T429","v":2.6905486355094306},null,null,null,null,null,null,null,null,"ACC",null,null,null,null,1]
[null,null,"Escalation Factor",null,{"$f":"E48*E59/E55","v":1.4815627477816207},null,null,null,null,null,null,null,null,"WF Pump",3.8720000000000003E-7,-1.9008E-4,2.9801999999999999E-2,-0.77790000000100001,{"$f":"(O66*E$25^3+P66*E$25^2+Q66*E$25+R66)","v":0.80143817997889399}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"T-G set",null,-2.0217999999999999E-6,3.5890910000000001E-4,0.66420000000000001,{"$f":"IF(E28<E30,(O67*E$25^3+P67*E$25^2+Q67*E$25+R67),1)","v":1}]
[]
[null,null,null,null,null,"Improved Plant Cost"]
[null,null,"T,gf plant design","C",{"$f":"'Summary A1'!J277","v":246.9380628929533}]
[null,null,"effective available energy","w-h/lb",{"$f":"Geofluid!I52","v":34.485326649220688}]
[null,null,null,"w-h/lb",{"$f":"Geofluid!I57","v":26.809560297452133}]
[null,null,"Unit Plant Size","kW",{"$f":"'Summary A1'!J300","v":22598.366094387002}]
[null,null,"Total Plant Size","kW",{"$f":"'Summary A1'!J295","v":22598.366094387002}]
[null,null,"IPE Plant Size","kW",10000]
[null,null,"Size Ratio",null,{"$f":"E73/E75","v":2.2598366094387003}]
[]
[null,"Cost based on improved performance"]
[null,null,"be","w-h/lb",{"$f":"'Summary A1'!J290","v":6.9125204665779174},"Ref Plant Equip","Ref Plant Equip"]
[null,null,null,null,null,"Current Cost","in 1Q-2002","User Adjustment"]
[null,null,"GF Heat Exchangers","$/kW",{"$f":"H81*(E$76^S123)*(E$75*F81)/E$73","v":0},{"$f":"G81*E18","v":23.424773486583337},{"$f":"AH102","v":15.998076341306131},{"$f":"'Input A1'!W420","v":0}]
[null,null,"Air-Cooled Condenser","$/kW",{"$f":"H82*(E$76^S124)*(E$75*F82)/E$73","v":0},{"$f":"G82*E19","v":109.00721620740869},{"$f":"O106","v":74.447070646732982},{"$f":"'Input A1'!W418","v":0}]
[null,null,"WF Pumps","$/kW",{"$f":"H83*(E$76^S125)*(E$75*F83)/E$73","v":0},{"$f":"G83*E21","v":18.202043187553191},{"$f":"AP101","v":13.741680322041665},{"$f":"'Input A1'!W422","v":0},null,null,null,null,null,"AIR COOLED CONDENSER COST",null,null,null,null,null,null,null,null,"TURBINE-GENERATOR COST",null,null,null,null,null,null,null,null,null,"GF HEAT EXCHANGER COST",null,null,null,null,null,null,null,"WORKING FLUID PUMP COST"]
[null,null,"Turbine-Generator","$/kW",{"$f":"H84*(E$76^S126)*(E$75*F84)/E$73","v":0},{"$f":"G84*E20","v":422.65751934005459},{"$f":"Y112","v":310.79966786284655},{"$f":"'Input A1'!W416","v":0}]
[null,null,"Plant equipment cost","$/kW",{"$f":"SUM(E81:E84)","v":0},{"$f":"SUM(F81:F84)","v":573.29155222159977},{"$f":"SUM(G81:G84)","v":414.98649517292733},null,null,null,null,null,null,"ACCC0 = C01*(T^C02) + C00",null,null,null,null,null,null,null,null,"Turbine Cost ($) = $70,000*(Size-kW)^0.34 (<5MW); = $7,400*(Size-kW)^0.6 (>5MW)"]
[null,null,"Est ACC size","sq ft",{"$f":"E76*G82*E75/0.89","v":1890317.0304826568},null,null,null,null,null,null,null,null,"ACCC1 = exp(C13*T^3 + C12*T^2+C11*T + C10)",null,null,null,null,null,null,null,null,"Generator Cost ($) = $1,800*(Size-kW)^0.67",null,null,null,null,null,null,null,null,null,"HXC1= C10 + C11*T^C12 ",null,null,null,null,null,null,null,"PCC1 = C12*T^2+C11*T + C10"]
[null,null,"Est ACC plan area","sq ft",{"$f":"1.05*E86/(20*5*4*PI()/12)","v":18953.757862962793},null,null,null,null,null,null,null,null,"ACCC2 = exp(C23*T^3 + C22*T^2+C21*T + C20)",null,null,null,null,null,null,null,null,"Parasitics (kW)= (PPC0* EXP( PPC1*2ndLE ))*Plant Net",null,null,null,null,null,null,null,null,null,"HXC2= C20 + C21*T + C22*T^2 + C23*T^3",null,null,null,null,null,null,null,"PCC2 = C22*T^2+C21*T + C20"]
[null,null,"Overall Scaling Factor",null,{"$f":"LN((E85*E73)/(F85*E75))/LN(E76)","v":{"$error":"#NUM!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PPC1 = C00+ C01*T+ C02*T^2 + C03*T^3 "]
[null,null,"Escalation in Cost ",null,{"$f":"F85/G85","v":1.381470382506558},null,null,null,null,null,null,null,null,"C02",-2.3509190000000002,"C13",5.6574829999999998E-6,"C23",-2.549391E-7,null,null,null,"PPC1 = C10 + C11*T+ C12*T^2 + C13*T^3 ",null,null,null,"C00",0.79664761905000003,"C10",-24.628892857139999,null,null,"C12",-3.8105413609999998,"C23",4.2446220000000002E-6,null,null,null,null,null,"C10",32.060714300000001,"C20",-0.33297139999999997]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"C01",11568490,"C12",-1.200635E-3,"C22",2.7746500000000001E-4,null,null,null,null,null,null,null,"C01",-9.7736613799999997E-3,"C11",0.49768131745999999,null,null,"C11",2163827753,"C22",-2.3564720000000001E-3,null,null,null,null,null,"C11",-0.2537857,"C21",5.5929100000000002E-2]
[null,"Construction Costs",null,null,null,null,null,null,null,null,null,null,null,"C00",47,"C11",5.9502110000000004E-3,"C21",-5.107826E-2,null,null,null,null,null,null,null,"C02",4.2448250000000001E-5,"C12",-2.9625447600000001E-3,null,null,"C10",5.95,"C21",0.42759550000000002,null,null,null,null,null,"C12",6.7139999999999995E-4,"C22",-1.9770000000000001E-4]
[null,null,"Escalation in Cost ",null,{"$f":"E89","v":1.381470382506558},null,null,null,null,null,null,null,null,null,null,"C10",15.52712,"C20",3.5842610000000001,null,null,null,null,null,null,null,"C03",-5.3209999999999998E-8,"C13",5.5255099999999997E-6,null,null,null,null,"C20",-22.099170000000001]
[null,null,"Total Material Cost Multiplier",null,1.7,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T,gf",{"$f":"E70","v":246.9380628929533},"C",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Pump Cost = PCC1* EXP(PCC2*2ndLE)"]
[null,null,"steel",null,0.22,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PPC0",{"$f":"AB89+AB90*X93+AB91*X93^2+AB92*X93^3","v":0.17035496157391394},null,null,null,null,null,null,null,null,"HX Cost= HXC1*EXP(HXC2*2ndLE)"]
[null,null,"other",null,{"$f":"E93-1-E94","v":0.48},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PPC1",{"$f":"AD89+AD90*X93+AD91*X93^2+AD92*X93^3","v":0.81882776689813852},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T,gf",{"$f":"E70","v":246.9380628929533},"C"]
[null,null,"Labor Cost Multiplier",null,0.27,null,null,null,null,null,null,null,null,"ACC cost= ACCC1*(2ndLE)^ACCC2 + ACCC0",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T,gf",{"$f":"E70","v":246.9380628929533},"C",null,null,null,null,null,"PCC1",{"$f":"AQ89+AQ90*AP95+AQ91*AP95^2","v":10.332267548302454}]
[null,null,"Labor Fringe & Benefits",null,0.45,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"inputted be",null,null,null,null,null,null,null,"HXC1",{"$f":"AH91+AH90*AH96^AH89","v":7.6025971973300646},null,null,null,null,null,null,"PCC2",{"$f":"AS91*AP95^2+AS90*AP95+AS89","v":1.4226211681636904}]
[null,null,"Construct'n Mat'ls, Rentals, etc",null,0.25,null,null,null,null,null,null,null,null,"T,gf",{"$f":"E70","v":246.9380628929533},"C",null,null,null,null,null,null,null,"2nd law eff ",{"$f":"E79/E71","v":0.20044816558912104},null,null,null,null,null,null,null,"HXC2",{"$f":"AJ92+AJ91*AH96+AJ90*AH96^2+AJ89*AH96^3","v":3.7115758019153375}]
[null,null,"Direct Construction Cost Multiplier",null,{"$f":"E93+E96*(1+E97)+E98","v":2.3414999999999999},null,null,null,null,null,null,null,null,"ACC0",{"$f":"O90*O98^O89+O91","v":74.447070646732982},null,null,null,null,null,null,null,null,"Plant Parasitics",{"$f":"(X94*EXP(X95*Y98))*Y100","v":2007.4125560641819},"kW",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"inputted be"]
[null,null,"Corrected Total Material Multiplier",null,{"$f":"((E94*E$8+E95*E$11)*(1/E89))+1","v":1.8613879176316828},null,null,null,null,null,null,null,null,"ACC1",{"$f":"EXP(Q89*O98^3+Q90*O98^2+Q91*O98+Q92)","v":3828135098216.9858},null,null,null,null,null,null,null,null,"ref plant size (net)",10000,"kW",null,null,null,null,null,null,null,"inputted be",null,null,null,null,null,null,"2nd law eff ",{"$f":"E79/E71","v":0.20044816558912104}]
[null,null,"Corrected Labor",null,{"$f":"E96*E$10/E92*(1+E97)","v":0.38478566513710732},null,null,null,null,null,null,null,null,"ACC2",{"$f":"EXP(S89*O98^3+S90*O98^2+S91*O98+S92)","v":57.490703061994225},null,null,null,null,null,null,null,null,"TG-size",{"$f":"Y100+Y99","v":12007.412556064182},"kW",null,null,null,null,null,null,"2nd law eff ",{"$f":"E79/E71","v":0.20044816558912104},null,null,null,null,null,null,"Pump Cost",{"$f":"$AP96*EXP($AP97*AP100)","v":13.741680322041665},"per kW"]
[null,null,"Corrected \"other\"",null,{"$f":"E98*E$11/E92","v":0.26458017069009826},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"max turbine size",{"$f":"15000*0.7457","v":11185.5},"kW",null,null,null,null,null,null,"HX Cost",{"$f":"$AH97*EXP($AH98*AH101)","v":15.998076341306131},"per kW"]
[null,null,"Multiplier- input year",null,{"$f":"E100+E101+E102","v":2.5107537534588884},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"# turbine-generator sets",{"$f":"Y101/Y102","v":1.0734801802390759}]
[null,null,"Plant size adjustment",null,{"$f":" 1.02875 *(E74/1000)^- 0.01226","v":0.99016794735134939},null,null,null,null,null,null,null,null,null,"inputted be",null,null,null,null,null,null,null,null,"turbine cost*",{"$f":"IF(Y103>1,7400*Y102^0.6,IF(Y101<5000,70000*Y101^0.34,7400*Y101^0.6))","v":1988039.2800569965}]
[null,null,"Direct Installation Multiplier",null,{"$f":"E103*E104","v":2.4860678903670834},null,null,null,null,null,null,null,null,"2nd law eff ",{"$f":"E79/E71","v":0.20044816558912104}]
[null,null,"Sale Tax",null,{"$f":"'Input A1'!T424","v":0.05},null,null,null,null,null,null,null,null,"ACC Cost",{"$f":"O100*(O105^O101)+O99","v":74.447070646732982},"per kW"]
[null,null,"Freight",null,{"$f":"'Input A1'!T425","v":0.05},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"*","If T-G size exceeds the maximum turbine size, this is the cost of a single turbine "]
[null,null,"Calculated Direct Construction Cost Multiplier",null,{"$f":"(E106+E107)*(E100+E102)*E104+E105","v":2.6965744361818884},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"at the maximum size; turbine-generator costs below are per net kW"]
[null,null,"Installation Multiplier Used",null,{"$f":"'Input A1'!W429","v":0}]
[null,null,"Escalation Factor",null,{"$f":"E92*E103/E99","v":1.4813290404316151},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Turbine Cost",{"$f":"IF(Y103<1,Y104,Y104*Y103)/Y100","v":213.41207646779475},"per kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Generator Cost",{"$f":"((1800*(Y101)^0.67))/Y100","v":97.387591395051786},"per kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T-G Cost",{"$f":"Y110+Y111","v":310.79966786284655},"per kW"]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Component Scaling Factor with Size"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"SF = SFC3*T^3 + SFC2*T^2 + SFC1*T + SFC0"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SFC3","SFC2","SFC1","SFC0","Scaling Factor"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"GF HX",0,2.0144999999999999E-6,-7.6047300000000001E-4,1.0121599999999999,{"$f":"(O123*E$70^3+P123*E$70^2+Q123*E$70+R123)","v":0.94721127120838255}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"ACC",null,null,null,null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"WF Pump",3.8720000000000003E-7,-1.9008E-4,2.9801999999999999E-2,-0.77790000000100001,{"$f":"(O125*E$70^3+P125*E$70^2+Q125*E$70+R125)","v":0.82098744967280435}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"T-G set",null,-2.0217999999999999E-6,3.5890910000000001E-4,0.66420000000000001,{"$f":"IF(E73<E75,(O126*E$25^3+P126*E$25^2+Q126*E$25+R126),1)","v":1}]

{"sheet":"LCOE Binary","index":36,"n_rows":143,"n_cols":22,"rows_kept":143,"cut":false,"hidden":true,"merged":[[10,3,10,5],[8,3,8,5],[9,3,9,5]]}
[{"$f":"'Input A1'!A75","v":1}]
[{"$f":"'Input A1'!A398","v":0}]
[]
[]
[null,"GETEM - beta",null,"ECONOMIC SUMMARY "]
[null,null,null,"Reference","Change","Improved"]
[]
[null,"Cost of Electricity: ","cent/kWh",{"$f":"'Summary A1'!H24","v":17.94306093469395},{"$f":"(F8-D8)/D8","v":-0.71309026474238979},{"$f":"'Summary A1'!J24","v":5.1480388624842091}]
[null,"Resource Type",null,{"$f":"IF(A1=0,\"HYDROTHERMAL\",\"EGS\")","v":"EGS"}]
[null,"Conversion System",null,{"$f":"IF(A2=1,\"BINARY\",\"FLASH-STEAM\")","v":"FLASH-STEAM"}]
[null,"Power Sales","kW",{"$f":"'Summary A1'!H296","v":25000}]
[]
[]
[null,"Summary of Final Results",null,"LCOE, cent/kWh"]
[null,"a. Binary System:  Reference",null,{"$f":"J32","v":13.563878889060746}]
[null,"b. Binary System:  Improved",null,{"$f":"J48","v":4.5734629579060639}]
[]
[null,"X1. Reference LCOE (electricity), from Above Costs (in constant dollars)",null,null,null,null,null,null,null,null,null,null,null,"CC1. Capital Costs - Millions of $"]
[null,null,"CapitalCost","AnnualCost","O&M",null,"LCOE, (cent/kWh)",null,null,null,null,null,null,null,null,"Reference",null,null,null,"Improved"]
[null,null,"$/kW","$/kW/yr","$K/yr","Capital","O&M","Total","Royalty","Total",null,null,null,null,"Non-Drill","Well Cost","Total Cost ","Total Cost ","Non-Drill","Well Cost","Total Cost ","Total Cost "]
[null,null,null,null,null,null,null,null,{"$f":"D62","v":2.9166666666666671E-2},null,null,null,null,null,"Cost",null,null,null,"Cost"]
[null,"Nominal Cost System",null,null,null,null,null,null,null,null,null,null,null,null,"($M)","($M)","($M)","($/kW)","($M)","($M)","($M)","($/kW)"]
[null," - Exploration",{"$f":"R24","v":271.11089650435059},{"$f":"C23*$D$60","v":29.279976822469862},0,{"$f":"100*D23/($D$66*8760)","v":0.38596961086526804},{"$f":"(E23*1000/$P$58)*100","v":0},{"$f":"F23+G23","v":0.38596961086526804},null,null,null,null,null,"Item"]
[null," - Confirmation",{"$f":"R25","v":1533.7976526088617},{"$f":"C24*$D$60","v":165.65014648175705},0,{"$f":"100*D24/($D$66*8760)","v":2.1836056416640703},{"$f":"(E24*1000/$P$58)*100","v":0},{"$f":"F24+G24","v":2.1836056416640703},null,null,null,null,null,"a1. Exploration [d]",{"$f":"(SUM(D82:D85)-D83)/1000000*D86","v":3.777772412608766},{"$f":"D85/1000000*D86","v":3},{"$f":"SUM(O24:P24)","v":6.7777724126087655},{"$f":"1000*Q24/$D$139","v":271.11089650435059},{"$f":"(SUM(E82:E85)-E83)/1000000*E86","v":1.8174319925569538},{"$f":"E85/1000000*E86","v":1.5},{"$f":"SUM(S24:T24)","v":3.317431992556954},{"$f":"U24*1000/E$139","v":157.72846332142154}]
[null," - Field-Well",{"$f":"R26","v":2319.365454935562},{"$f":"C25*$D$60","v":250.49146913304068},{"$f":"P$52","v":1212.3178721123845},{"$f":"100*D25/($D$66*8760)","v":3.3019867280821691},{"$f":"(E25*1000/P$58)*100","v":0.63923255155740455},3.9412192796395735,null,null,null,null,null,"a2. Confirmation [e]",{"$f":"SUM(D91:D93)/1000000","v":6.1116638721534073},{"$f":"D94/1000000","v":32.233277443068133},{"$f":"SUM(O25:P25)","v":38.34494131522154},{"$f":"1000*Q25/$D$139","v":1533.7976526088617},{"$f":"SUM(E91:E93)/1000000","v":1.2631103659075751},{"$f":"E94/1000000","v":8.5955406514848356},{"$f":"SUM(S25:T25)","v":9.8586510173924111},{"$f":"U25*1000/E$139","v":468.73300760476042}]
[null," - Field-Makeup",null,{"$f":"Q75","v":0},null,{"$f":"100*D26/($D$66*8760)","v":0},{"$f":"(E26*1000/P$58)*100","v":0},0,null,null,null,null,null,"b. Main wells",{"$f":"(D106)/1000000","v":2.9495668536845856},{"$f":"(D110+D112)/1000000","v":55.034569519704462},{"$f":"SUM(O26:P26)","v":57.984136373389049},{"$f":"1000*Q26/$D$139","v":2319.365454935562},{"$f":"(E106)/1000000","v":1.5641188481952075},{"$f":"(E110+E112)/1000000","v":27.376590139271372},{"$f":"SUM(S26:T26)","v":28.940708987466579},{"$f":"U26*1000/E$139","v":1375.9961217794848}]
[null," - Field-Other",{"$f":"R27","v":347.03345819904825},{"$f":"C27*$D$60","v":37.479613485497211},{"$f":"P53","v":1014.2689426029484},0.49405748918751219,{"$f":"(E27*1000/P$58)*100","v":0.53480505324548211},1.0288625424329942,null,null,null,null,null,"c. Other field",{"$f":"SUM(O28:O31)","v":8.6758364549762064},null,{"$f":"SUM(O27:P27)","v":8.6758364549762064},{"$f":"1000*Q27/$D$139","v":347.03345819904825},{"$f":"SUM(S28:S31)","v":4.0622553172090354},null,{"$f":"SUM(S27:T27)","v":4.0622553172090354},{"$f":"U27*1000/E$139","v":193.14134856124105}]
[null," - Plant",{"$f":"R$32","v":1837.2309490928988},{"$f":"C28*$D$60","v":198.42094250203306},{"$f":"P$54","v":1784.6886119442402},2.6155913452177821,{"$f":"(E28*1000/P$58)*100","v":0.94103294308508012},3.5566242883028623,null,null,null,null,null,"     c1. Surface Equip [k]",{"$f":"D107/1000000","v":2.1456177173971618},null,null,null,{"$f":"E107/1000000","v":1.9368880618837592}]
[null,"- Permitting",{"$f":"R35","v":67.2},{"$f":"C29*$D$60","v":7.2576000000000001},null,9.5669920259843902E-2,{"$f":"(E29*1000/$Q$58)*100","v":0},9.5669920259843902E-2,null,null,null,null,null,"     c2. DHPs ",{"$f":"D123*D102/1000000","v":0},null,null,null,{"$f":"E102*E123/1000000","v":0}]
[null," - Contingency",{"$f":"R$36","v":956.36076170110823},{"$f":"C30*$D$60","v":103.28696226371969},null,1.361532110291497,{"$f":"(E30*1000/P$58)*100","v":0},{"$f":"F30+G30","v":1.361532110291497},null,null,null,null,null,"     c3. INJ-Pumps",{"$f":"D124/1000000","v":0.811149836590081},null,null,null,{"$f":"E124/1000000","v":0.9688987627490192}]
[null," - Taxes & Insurance",null,null,{"$f":"P55","v":1187.2108148468055},null,{"$f":"(E31*1000/P$58)*100","v":0.62599406959886572},{"$f":"F31+G31","v":0.62599406959886572},null,null,null,null,null,"     c4. Stimulation",{"$f":"D118/1000000","v":5.7190689009889644},null,null,null,{"$f":"E118/1000000","v":1.1564684925762569}]
[null,"- TOTAL",{"$f":"SUM(C23:C30)","v":7332.09917304183},{"$f":"SUM(D23:D30)","v":791.86671068851763},{"$f":"SUM(E23:E31)","v":5198.4862415063781},{"$f":"SUM(F23:F31)","v":10.438412845568143},{"$f":"SUM(G23:G31)","v":2.7410646174868325},{"$f":"SUM(H23:H31)","v":13.179477463054976},{"$f":"H32*I21","v":0.38440142600577021},{"$f":"H32+I32","v":13.563878889060746},null,null,null,"d. Plant",{"$f":"O33+O34","v":45.930773727322467},null,{"$f":"O32","v":45.930773727322467},{"$f":"1000*Q32/$D$139","v":1837.2309490928988},{"$f":"S33+S34","v":0},null,{"$f":"S32","v":0},{"$f":"U32*1000/E$139","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"     d1. power plant",{"$f":"D140*D143/1000","v":45.930773727322467},null,null,null,{"$f":"E140*E143/1000","v":0}]
[null,"X2. Improved LCOE (electricity), from Above Costs (in constant dollars)",null,null,null,null,null,null,null,null,null,null,null,"    d2. Transmission",{"$f":"D141/1000000","v":0},null,null,null,{"$f":"E141/1000000","v":0}]
[null,null,"CapitalCost","AnnualCost","O&M",null,"LCOE, (cent/kWh)",null,null,null,null,null,null,"e. Permitting",{"$f":"(D83+D92+D108+D142)/1000000","v":1.68},null,{"$f":"O35","v":1.68},{"$f":"1000*Q35/$D$139","v":67.2},{"$f":"(E83+E92+E108+E142)/1000000","v":1.4950000000000001},null,{"$f":"S35","v":1.4950000000000001},{"$f":"U35*1000/E$139","v":71.080297409134275}]
[null,null,"$/kW","$/kW/yr","$K/yr","Capital","O&M","Total","Royalty","Total",null,null,null,"f. Contingency",null,null,{"$f":"SUM(Q24:Q35)*D61","v":23.909019042527706},{"$f":"1000*Q36/$D$139","v":956.36076170110823},null,null,{"$f":"SUM(U24:U35)*E61","v":4.7674047314624977},{"$f":"U36*1000/E$139","v":226.6679238676042}]
[null,null,null,null,null,null,null,null,{"$f":"E62","v":2.9166666666666671E-2},null,null,null,null,"Total",null,{"$f":"SUM(P24:P36)","v":90.267846962772595},{"$f":"SUM(Q24:Q36)","v":183.30247932604576},{"$f":"Q37*1000/D$139","v":7332.09917304183},null,{"$f":"SUM(T24:T36)","v":37.472130790756211},{"$f":"SUM(U24:U36)","v":52.441452046087477},{"$f":"U37*1000/E$139","v":2493.3471625436464}]
[null,"Nominal Cost System",null,null,null,null,null,null,null,null,null,null,null,"costs for tax & Insurance"]
[null," - Exploration",{"$f":"V24","v":157.72846332142154},{"$f":"C39*$E$60","v":17.034674038713526},0,{"$f":"100*D39/($E$66*8760)","v":0.21739632134741857},{"$f":"(E39*1000/$Q$58)*100","v":0},{"$f":"F39+G39","v":0.21739632134741857},null,null,null,null,null,"plant",{"$f":"D143*D140*1000","v":45930773.727322467},null,null,null,{"$f":"E143*E140*1000","v":0}]
[null," - Confirmation",{"$f":"V25","v":468.73300760476042},{"$f":"C40*$E$60","v":50.623164821314127},0,0.64605226857331,0,{"$f":"F40+G40","v":0.64605226857331},null,null,null,null,null,"transmission",{"$f":"D141","v":0},null,null,null,{"$f":"E141","v":0}]
[null," - Field-Well",{"$f":"V26","v":1375.9961217794848},{"$f":"C41*$E$60","v":148.60758115218437},{"$f":"Q52","v":359.72130790756194},1.8965283041754457,0.21826925728953389,2.1147975614649797,null,null,null,null,null,"successful confirmation wells",{"$f":"('Summary A1'!H96*D90)*(1+'Input A1'!T179)+D93","v":30825953.052177235},null,null,null,{"$f":"('Summary A1'!J96*E90)*(1+'Input A1'!W179)+E93","v":9358651.0173924118}]
[null," - Field-Makeup",null,{"$f":"R75","v":0},null,0,0,0,null,null,null,null,null,"production wells (successful)",{"$f":"D103*D109*(1+'Input A1'!T237)","v":25251228.081346329},null,null,null,{"$f":"E103*E109*(1+'Input A1'!W237)","v":14060420.543484602}]
[null," - Field-Other",{"$f":"V27","v":193.14134856124105},{"$f":"C43*$E$60","v":20.859265644614034},{"$f":"Q53","v":397.19640803373363},0.26620571704758883,0.24100814456582595,0.50721386161341475,null,null,null,null,null,"injection wells (&stimulation)",{"$f":"D105*D111*(1+'Input A1'!T237)","v":32535069.914343353},null,null,null,{"$f":"E105*E111*(1+'Input A1'!W237)","v":14684999.102750337}]
[null," - Plant",{"$f":"V32","v":0},{"$f":"C44*$E$60","v":0},{"$f":"Q54","v":608.09869780798999},0,0.36897800661669533,0.36897800661669533,null,null,null,null,null,"geothermal pumps",{"$f":"(D102*D123+D124)*(1+'Input A1'!T237)","v":851707.32841958513},null,null,null,{"$f":"(E102*E123+E124)*(1+'Input A1'!W237)","v":1017343.7008864701}]
[null,"- Permitting",{"$f":"V35","v":71.080297409134275},{"$f":"C45*$E$60","v":7.6766721201865016},null,9.7969604544594441E-2,0,9.7969604544594441E-2,null,null,null,null,null,"surface equipment",{"$f":"D107*(1+'Input A1'!T237)","v":2252898.6032670201},null,null,null,{"$f":"E107*(1+'Input A1'!W237)","v":2033732.4649779473}]
[null," - Contingency",{"$f":"V36","v":226.6679238676042},{"$f":"C46*$E$60","v":24.480135777701253},null,0.31241522156883572,0,{"$f":"F46+G46","v":0.31241522156883572},null,null,null,null,null,"total with contingency",{"$f":"SUM(O39:O45)*(1+D61)","v":158294775.3129074},null,null,null,{"$f":"SUM(S39:S45)*(1+E61)","v":45270661.51244095}]
[null," - Taxes & Insurance",null,null,{"$f":"Q55","v":339.52996134330709},null,{"$f":"(E47*1000/P$58)*100","v":0.17902780162886944},{"$f":"F47+G47","v":0.17902780162886944}]
[null,"- TOTAL",{"$f":"SUM(C39:C46)","v":2493.3471625436464},{"$f":"SUM(D39:D46)","v":269.28149355471379},{"$f":"SUM(E39:E47)","v":1704.5463750925928},{"$f":"SUM(F39:F47)","v":3.4365674372571933},{"$f":"SUM(G39:G47)","v":1.0072832101009246},{"$f":"SUM(H39:H47)","v":4.4438506473581185},{"$f":"H48*I37","v":0.12961231054794514},{"$f":"H48+I48","v":4.5734629579060639}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"OM1. O&M, $K/yr"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Reference","Improved"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cost","Cost"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"a1. Field-Well","$k/yr",{"$f":"IF(A129=0,'O&M Costs B1'!H78/1000,(D131/100)*P58/1000)","v":1212.3178721123845},{"$f":"IF(A129=0,'O&M Costs B1'!Q78/1000,(E131/100)*Q58/1000)","v":359.72130790756194}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"a2. Field-NonWell","$k/yr",{"$f":"IF(A129=0,('O&M Costs B1'!H79+'O&M Costs B1'!H80)/1000,0)","v":1014.2689426029484},{"$f":"IF(A129=0,('O&M Costs B1'!Q79+'O&M Costs B1'!Q80)/1000,0)","v":397.19640803373363}]
[null,null,null,null,null,null,null,null,null,null,null,null,null," b. Plant","$k/yr",{"$f":"IF(A129=0,'O&M Costs B1'!H38/1000,(D130/100)*P58/1000)","v":1784.6886119442402},{"$f":"IF(A129=0,'O&M Costs B1'!Q38/1000,(E130/100)*Q58/1000)","v":608.09869780798999}]
[null,null,null,null,null,null,null,null,null,null,null,null,null," c.Taxes & Insurance","$k/yr",{"$f":"IF(A129=0,'O&M Costs B1'!H86/1000,0)","v":1187.2108148468055},{"$f":"IF(A129=0,'O&M Costs B1'!Q86/1000,0)","v":339.52996134330709}]
[null,"A1. Economics Factors",null,null,null,null,null,null,null,null,null,null,null,"total","$k/yr",{"$f":"SUM(P52:P55)","v":5198.4862415063781},{"$f":"SUM(Q52:Q55)","v":1704.5463750925928}]
[null,null,null,"Reference","Improved"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Annual Power Sales","kW-h/y",{"$f":"D139*1000*365*24*D66","v":189652086.57768357},{"$f":"E139*1000*365*24*E66","v":164806217.9596791}]
[null,"Utilization Factor [i]",null,{"$f":"'Input A1'!T40","v":0.95},{"$f":"'Input A1'!W40","v":0.95},null,null,null,null,null,null,null,null,null,null,{"$f":"'Summary A1'!H270*'Summary A1'!H27","v":2018613675.7526979}]
[null,"Fixed Charge Rate",null,{"$f":"'Input A1'!T47","v":0.108},{"$f":"'Input A1'!W47","v":0.108}]
[null,"Contingency",null,{"$f":"'Input A1'!T41","v":0.15},{"$f":"'Input A1'!W41","v":9.9999999999999992E-2}]
[null,"Royalty",null,{"$f":"'Input A1'!C44","v":2.9166666666666671E-2},{"$f":"'Input A1'!D44","v":2.9166666666666671E-2},"<== This is the weighted royalty over 30 yr life",null,null,null,null,null,null,null,"MU1. Make up costs ($K)"]
[null,"Discount rate",null,{"$f":"'Input A1'!T44","v":7.0000000000000007E-2},{"$f":"'Input A1'!W44","v":7.0000000000000007E-2},null,null,null,null,null,null,null,null,null,null,null,"Reference","Improved"]
[null,"Unacost factor (disc, 30 yrs)",null,{"$f":"1/'Summary A1'!H193","v":9.2496310463229536E-2},{"$f":"1/'Summary A1'!J193","v":7.9308656947934389E-2},"<==  The Unacost factor is sum of the inverse of (1+i)^n",null,null,null,null,null,null,null,"a. Producers",null,null,{"$f":"(D102)*D109/1000","v":45537.640277613355},{"$f":"(E102)*E109/1000","v":20553.827250984607}]
[null,"Power after Drawdown",null,{"$f":"'Summary A1'!H189","v":0.91156975043347077},{"$f":"'Summary A1'!J189","v":0.94157284575506417},"<==  Ratio of actual power PV to nominal power (at design) PV - used in LCOE calculations",null,null,null,null,null,null,null,"b. Spare ProdWells",null,null,{"$f":"D100*D109/1000","v":0},{"$f":"E100*E109/1000","v":0}]
[null,"Adjusted Utilization Factor [h]",null,{"$f":"D59*D65","v":0.86599126291179718},{"$f":"E59*E65","v":0.8944942034673109},"<==  Utilizatin factor * Power after Drawdown",null,null,null,null,null,null,null,"c. Dry Holes",null,null,{"$f":"D101*D109/1000","v":0},{"$f":"E101*E109/1000","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"d. Injectors",null,null,{"$f":"D105*D111/1000","v":30985.780870803192},{"$f":"E105*E111/1000","v":13985.713431190796}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"e. DownHole Pumps",null,null,{"$f":"D102*D123/1000","v":0},{"$f":"E102*E123/1000","v":0}]
[null,"B1.Resource Parameters",null,null,null,null,null,null,null,null,null,null,null,"f. Field piping",null,null,{"$f":"D107/1000","v":2145.6177173971619},{"$f":"E107/1000","v":1936.8880618837593}]
[null,null,null,"Reference","Improved",null,null,null,null,null,null,null,null,"g. Stimulation (Injection Wells)",null,null,{"$f":"D105*D117/1000","v":7946.7322866561553},{"$f":"E105*E117/1000","v":1434.7318976916733}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"h. Total",null,null,{"$f":"SUM(Q64:Q70)","v":86615.771152469868},{"$f":"SUM(R64:R70)","v":37911.16064175083}]
[null,"Resource Type",null,{"$f":"'Input A1'!T75","v":"EGS"},{"$f":"D72","v":"EGS"},null,null,null,null,null,null,null,null,"i. Fraction to pay:",null,null,{"$f":"'Summary A1'!H192","v":0},{"$f":"'Summary A1'!J192","v":0}]
[null,"Reservoir Temp","°C",{"$f":"'Summary A1'!H50","v":250},{"$f":"D73","v":250},null,null,null,null,null,null,null,null,"j. PV in year 0 ",null,null,{"$f":"Q71*Q72","v":0},{"$f":"R71*R72","v":0}]
[null,null,"°F",{"$f":"D73*1.8+32","v":482},{"$f":"E73*1.8+32","v":482},null,null,null,null,null,null,null,null,"k. Unacost, each year:",null,null,{"$f":"Q73*D64","v":0},{"$f":"R73*E64","v":0}]
[null,"Well Depth","m",{"$f":"'Summary A1'!H52","v":3500},{"$f":"D75","v":3500},null,null,null,null,null,null,null,null,"l. $/kW/year",null,null,{"$f":"Q74/D139","v":0},{"$f":"R74/E139","v":0}]
[]
[null,"C1.Exploration & Confirmation Parameters"]
[null,null,null,"Reference","Improved"]
[]
[null,"Field Type",null,{"$f":"'Input A1'!T81","v":"Greenfield"},{"$f":"D80","v":"Greenfield"}]
[null,"Power Found","MW(e)",{"$f":"'Summary A1'!H61","v":300},{"$f":"'Summary A1'!J61","v":300}]
[null,"Non-Drilling Exploration Cost [l]",null,{"$f":"'Summary A1'!H77","v":750000},{"$f":"'Summary A1'!J77","v":300000}]
[null,"Permitting Cost for Exploration",null,{"$f":"'Summary A1'!H78","v":680000},{"$f":"'Summary A1'!J78","v":495000}]
[null,"Leasing Cost",null,{"$f":"'Summary A1'!H79","v":27772.412608765939},{"$f":"'Summary A1'!J79","v":17431.992556953832}]
[null,"Total Exploration Drilling Cost",null,{"$f":"'Summary A1'!H76","v":3000000},{"$f":"'Summary A1'!J76","v":1500000}]
[null,"Proportioned Exploration Cost Ratio",null,{"$f":"'Summary A1'!H81","v":1},{"$f":"'Summary A1'!J81","v":1}]
[null,"Total Exploration Cost",null,{"$f":"SUM(D82:D85)*D86","v":4457772.412608766},{"$f":"SUM(E82:E85)*E86","v":2312431.9925569538}]
[null,"Confirmation Success","Ratio",{"$f":"'Summary A1'!H91","v":1},{"$f":"'Summary A1'!J91","v":1}]
[null,"No. Confirmation Wells","Count",{"$f":"'Summary A1'!H93","v":3.75},{"$f":"'Summary A1'!J93","v":2}]
[null,"Confirmation Well Cost","$/well",{"$f":"'Summary A1'!H92","v":8595540.6514848359},{"$f":"'Summary A1'!J92","v":4297770.3257424179}]
[null,"Non-Drilling Confirmation Costs",null,{"$f":"'Summary A1'!H102+'Summary A1'!H104","v":2361663.872153407},{"$f":"'Summary A1'!J102+'Summary A1'!J104","v":929777.03257424175}]
[null,"Permitting Costs during Confirmation",null,{"$f":"'Summary A1'!H103","v":0},{"$f":"'Summary A1'!J103","v":0}]
[null,"Confirmation Stimulation Cost",null,{"$f":"'Summary A1'!H101","v":3750000.0000000005},{"$f":"'Summary A1'!J101","v":333333.33333333331}]
[null,"Total Confirmation Drilling Cost",null,{"$f":"'Summary A1'!H100","v":32233277.443068136},{"$f":"'Summary A1'!J100","v":8595540.6514848359}]
[]
[]
[null,"D1.Well Field Development Parameters"]
[null,null,null,"Reference","Improved"]
[]
[null,"Spare Prods","Count",{"$f":"'Summary A1'!H116","v":0},{"$f":"'Summary A1'!J116","v":0}]
[null,"Dry Holes (unusable)",null,{"$f":"'Summary A1'!H117","v":0},{"$f":"'Summary A1'!J117","v":0}]
[null,"Production Wells Required",null,{"$f":"'Summary A1'!H112","v":6.3573858293249241},{"$f":"'Summary A1'!J112","v":5.7389275907666937}]
[null,"Production Wells Drilled",null,{"$f":"'Summary A1'!H118","v":3.3573858293249241},{"$f":"'Summary A1'!J118","v":3.7389275907666937}]
[null,"Injection/Producer","Ratio",{"$f":"'Summary A1'!H111","v":0.5},{"$f":"'Summary A1'!J111","v":0.5}]
[null,"Injection Wells Drilled",null,{"$f":"'Summary A1'!H114","v":3.1786929146624621},{"$f":"'Summary A1'!J114","v":2.8694637953833468}]
[null,"Well Fld Develop (Non Drilling)",null,{"$f":"'Summary A1'!H127","v":2949566.8536845855},{"$f":"'Summary A1'!J127","v":1564118.8481952075}]
[null,"Surface Equipment",null,{"$f":"'Summary A1'!H123","v":2145617.7173971618},{"$f":"'Summary A1'!J123","v":1936888.0618837592}]
[null,"Permitting Costs WellFld Develpmnt",null,{"$f":"'Summary A1'!H126","v":1000000},{"$f":"'Summary A1'!J126","v":1000000}]
[null,"Unit Prod Well Cost","$/well",{"$f":"'Summary A1'!H109","v":7162950.5429040305},{"$f":"'Summary A1'!J109","v":3581475.2714520153}]
[null,"Total Production Drilling Cost",null,{"$f":"'Summary A1'!H129","v":24048788.648901265},{"$f":"'Summary A1'!J129","v":13390876.708080573}]
[null,"Unit Inject Well Cost","$/well",{"$f":"'Summary A1'!H110","v":9747962.9843682144},{"$f":"'Summary A1'!J110","v":4873981.4921841072}]
[null,"Total Injection Drilling Cost",null,{"$f":"'Summary A1'!H130","v":30985780.870803192},{"$f":"'Summary A1'!J130","v":13985713.431190796}]
[]
[null,"E1.Reservoir Development Parameters"]
[null,null,null,"Reference","Improved"]
[]
[null,"Stimulation Cost"," per well",{"$f":"'Summary A1'!H154","v":2500000},{"$f":"'Summary A1'!J154","v":500000}]
[null,"Total Stimulation Cost (excluding Cnf)",null,{"$f":"'Summary A1'!H158","v":5719068.9009889644},{"$f":"'Summary A1'!J158","v":1156468.4925762569}]
[]
[null,"E1.GF Pumping Parameters"]
[null,null,null,"Reference","Improved"]
[]
[null,"Production Pump Cost","per well",{"$f":"'Summary A1'!H218","v":0},{"$f":"'Summary A1'!J218","v":0}]
[null,"Injection Pump Cost",null,{"$f":"'Summary A1'!H231","v":811149.83659008099},{"$f":"'Summary A1'!J231","v":968898.7627490192}]
[]
[null,"F1.O&M Parameters"]
[null,null,null,"Reference","Improved"]
[]
[{"$f":"'Input A1'!A328","v":0},"O&M Costs Inputted or Calculated",null,{"$f":"IF(A129=1,\"Inputted\",\"Calculated\")","v":"Calculated"},{"$f":"D129","v":"Calculated"}]
[null,"Input -Plant O&M","¢/kW-hr",{"$f":"IF(A129=1,'Summary A1'!H265,0)","v":0},{"$f":"IF(A129=1,'Summary A1'!J265,0)","v":0}]
[null,"Input - Field O&M","¢/kW-hr",{"$f":"IF(A129=1,'Summary A1'!H269,0)","v":0},{"$f":"IF(A129=1,'Summary A1'!J269,0)","v":0}]
[null,"Taxes and Insurance",null,{"$f":"'Input A1'!T380","v":7.4999999999999997E-3},{"$f":"'Input A1'!W380","v":7.4999999999999997E-3}]
[]
[null,"G1.Power Plant Parameters"]
[null,null,null,"Reference","Improved"]
[{"$f":"'Input A1'!A396","v":1}]
[null,"Conversion System ",null,"Binary","Binary"]
[null,"Improvement used for",null,null,{"$f":"IF(A136=1,\"more power\",\"lessflow\")","v":"more power"}]
[null,"Power Sales","MW(e)",{"$f":"'Summary A1'!H296/1000","v":25},{"$f":"'Summary A1'!J296/1000","v":21.032551276408739}]
[null,"Plant Net Output","MW(e)",{"$f":"'Summary A1'!H295/1000","v":26.604918400424463},{"$f":"'Summary A1'!J295/1000","v":22.598366094387003}]
[null,"Transmission Line Cost",null,{"$f":"'Summary A1'!H286","v":0},{"$f":"'Summary A1'!J286","v":0}]
[null,"Permitting  Cost",null,{"$f":"'Summary A1'!H287","v":0},{"$f":"'Summary A1'!J287","v":0}]
[null,"Plant Capital Cost (plant output)","$/kW",{"$f":"'Summary A1'!H303","v":1726.4016012388777},{"$f":"'Summary A1'!J303","v":0}]

{"sheet":"O&M Cost F1","index":37,"n_rows":95,"n_cols":21,"rows_kept":95,"cut":false,"hidden":true,"merged":[]}
[null,null,"GETEM -Beta:  Geothermal Electricity Technology Evaluation Model"]
[null,null,null,{"$f":"'Summary A1'!H25","v":"EGS"},{"$f":"'Summary A1'!H26","v":"FLASH-STEAM"}]
[null,null,null,"O&M Worksheet for Flash Conversion System"]
[null,"This Sheet Last Modified:","2010-09-17"]
[null,"User input required in cells:","No user input on this sheet"]
[]
[null,null,null,"REFERENCE FLASH CASE",null,null,null,null,null,null,null,null,"IMPROVED FLASH CASE"]
[null,"Plant size",{"$f":"'Summary A1'!H312/1000","v":25.990802630839365},"MW",null,null,null,null,null,null,"Plant size",{"$f":"'Summary A1'!J312/1000","v":51.745246456085418},"MW"]
[null,"# units",{"$f":"'Input A1'!T395","v":1},null,null,null,null,null,null,null,"# units",{"$f":"'Input A1'!W395","v":1}]
[null,"Multiplier for Staff",{"$f":"'Input A1'!T355","v":1},null,null,null,null,null,null,null,"Multiplier for Staff",{"$f":"'Input A1'!V356","v":0.7}]
[null,null,{"$f":"'Input A1'!T336","v":0.25},"fraction operator assigned to field",null,null,null,null,null,null,null,{"$f":"'Input A1'!W336","v":0.25},"fraction operator assigned to field"]
[null,null,{"$f":"'Input A1'!D352","v":1.8},"labor multiplier",null,null,null,null,null,null,null,{"$f":"'Input A1'!F352","v":1.8},"labor multiplier"]
[null,null,{"$f":"'Input A1'!T40","v":0.95},"Utilization factor",null,null,null,null,null,null,null,{"$f":"C13","v":0.95},"Utilization factor"]
[]
[null,"Staff","#","hrs","mn-hrs","rate","multiplier","total",null,null,"Staff","#","hrs","mn-hrs","rate","multiplier","total"]
[null,"Operators",{"$f":"(0.25*C8^0.525+0.1*(C9-1)^0.625)*C10","v":1.3826757517544419},{"$f":"365*24","v":8760},{"$f":"D16*C16","v":12112.23958536891},{"$f":"'Input A1'!D338","v":23.469640644361832},{"$f":"C$12","v":1.8},{"$f":"E16*F16*G16","v":511685.8388406405},null,null,"Operators",{"$f":"(0.25*L8^0.525+0.1*(L9-1)^0.625)*L10*C10","v":1.3893767916111843},{"$f":"365*24","v":8760},{"$f":"M16*L16","v":12170.940694513974},{"$f":"'Input A1'!F338","v":23.469640644361832},{"$f":"L$12","v":1.8},{"$f":"N16*O16*P16","v":514165.68792734866}]
[null,"Maintenance",null,null,null,null,null,null,null,null,"Maintenance"]
[null,"mechanic",{"$f":"(0.13*C$8^0.65+0.05*(C$9-1)^0.625)*C$10","v":1.0803790440554883},{"$f":"52*40-80","v":2000},{"$f":"D18*C18","v":2160.7580881109766},{"$f":"'Input A1'!D340","v":28.1635687732342},{"$f":"C$12","v":1.8},{"$f":"E18*F18*G18","v":109538.38623030396},null,null,"mechanic",{"$f":"(0.13*L$8^0.65+0.05*(L$9-1)^0.625)*L$10*C$10","v":1.1831973578271622},{"$f":"52*40-80","v":2000},{"$f":"M18*L18","v":2366.3947156543245},{"$f":"'Input A1'!F340","v":28.1635687732342},{"$f":"L$12","v":1.8},{"$f":"N18*O18*P18","v":119963.0165741074}]
[null,"electrician",{"$f":"(0.13*C$8^0.65+0.05*(C$9-1)^0.625)*C$10","v":1.0803790440554883},2000,2160.7580881109766,{"$f":"'Input A1'!D342","v":28.1635687732342},{"$f":"C$12","v":1.8},109538.38623030396,null,null,"electrician",{"$f":"(0.13*L$8^0.65+0.05*(L$9-1)^0.625)*L$10*C$10","v":1.1831973578271622},2000,{"$f":"M19*L19","v":2366.3947156543245},{"$f":"'Input A1'!F342","v":28.1635687732342},{"$f":"L$12","v":1.8},{"$f":"N19*O19*P19","v":119963.0165741074}]
[null,"general maintenance",{"$f":"(0.13*C$8^0.65+0.05*(C$9-1)^0.625)*C$10","v":1.0803790440554883},2000,2160.7580881109766,{"$f":"'Input A1'!D344","v":20.535935563816604},{"$f":"C$12","v":1.8},79871.739959596642,null,null,"general maintenance",{"$f":"(0.13*L$8^0.65+0.05*(L$9-1)^0.625)*L$10*C$10","v":1.1831973578271622},2000,{"$f":"M20*L20","v":2366.3947156543245},{"$f":"'Input A1'!F344","v":20.535935563816604},{"$f":"L$12","v":1.8},{"$f":"N20*O20*P20","v":87473.032918619982}]
[null,"Office",null,null,null,null,null,null,null,null,"Office"]
[null,"Facility manager/plant engineer",{"$f":"0.075*C$8^0.65*C$10","v":0.62329560233970482},2000,1246.5912046794097,{"$f":"'Input A1'!D346","v":46.939281288723663},{"$f":"C$12","v":1.8},105325.37137529226,null,null,"Facility manager/plant engineer",{"$f":"0.075*L$8^0.65*L$10*C$10","v":0.68261386028490134},2000,{"$f":"M22*L22","v":1365.2277205698026},{"$f":"'Input A1'!F346","v":46.939281288723663},{"$f":"L$12","v":1.8},{"$f":"N22*O22*P22","v":115349.05439818019}]
[null,"operations manager",{"$f":"0.075*C$8^0.65*C$10","v":0.62329560233970482},2000,1246.5912046794097,{"$f":"'Input A1'!D348","v":35.204460966542747},{"$f":"C$12","v":1.8},78994.028531469201,null,null,"operations manager",{"$f":"0.075*L$8^0.65*L$10*C$10","v":0.68261386028490134},2000,{"$f":"M23*L23","v":1365.2277205698026},{"$f":"'Input A1'!F348","v":35.204460966542747},{"$f":"L$12","v":1.8},{"$f":"N23*O23*P23","v":86511.790798635135}]
[null,"clerical",{"$f":"0.075*C$8^0.65*C$10","v":0.62329560233970482},2000,1246.5912046794097,{"$f":"'Input A1'!D350","v":14.0817843866171},{"$f":"C$12","v":1.8},31597.611412587685,null,null,"clerical",{"$f":"0.075*L$8^0.65*L$10*C$10","v":0.68261386028490134},2000,{"$f":"M24*L24","v":1365.2277205698026},{"$f":"'Input A1'!F350","v":14.0817843866171},{"$f":"L$12","v":1.8},{"$f":"N24*O24*P24","v":34604.716319454063}]
[null,null,null,{"$f":"SUM(D16:D24)","v":20760},{"$f":"SUM(E16:E24)","v":22334.287463740071},null,null,{"$f":"SUM(H16:H24)","v":1026551.3625801943},null,null,null,null,{"$f":"SUM(M16:M24)","v":20760},{"$f":"SUM(N16:N24)","v":23365.808003186354},null,null,{"$f":"SUM(Q16:Q24)","v":1078030.3155104527}]
[null,null,null,"number of staff",{"$f":"E25/2000","v":11.167143731870036},null,"Labor PPI",1,null,null,null,null,"number of staff",{"$f":"N25/2000","v":11.682904001593176},null,"Labor PPI",1,null,null,{"$f":"E26-'O&M Costs B1'!E26","v":-0.65914719257967036},{"$f":"N26-'O&M Costs B1'!N26","v":4.1582353686148954}]
[null,null,null,null,null,null,null,{"$f":"H25*H26","v":1026551.3625801943},"total labor",null,null,null,null,null,null,null,{"$f":"Q25*Q26","v":1078030.3155104527},"total labor",null,{"$f":"H27-'O&M Costs B1'!H27","v":-60882.819547587424},{"$f":"Q27-'O&M Costs B1'!Q27","v":386726.20969586796}]
[null,null,null,null,null,null,null,{"$f":"H16*C11*H26","v":127921.45971016012},"field",null,null,null,null,null,null,null,{"$f":"Q16*L11*Q26","v":128541.42198183716},"field",null,{"$f":"H28-'O&M Costs B1'!H28","v":-1578.0375651859067},{"$f":"Q28-'O&M Costs B1'!Q28","v":45336.013975242357}]
[null,null,null,null,null,null,null,{"$f":"H27-H28","v":898629.9028700341},"plant",null,null,null,null,null,null,null,{"$f":"Q27-Q28","v":949488.89352861559},"plant",null,{"$f":"H29-'O&M Costs B1'!H29","v":-59304.781982401502},{"$f":"Q29-'O&M Costs B1'!Q29","v":341390.19572062558}]
[null,null,null,null,null,"power",null,{"$f":"'Flash Plant F1- Reference'!J15/1000","v":25},"MW,net sales",null,null,null,null,null,null,"power",{"$f":"'Summary A1'!J313/1000","v":50},"MW,net sales",null,{"$f":"H30-'O&M Costs B1'!H30","v":0},{"$f":"Q30-'O&M Costs B1'!Q30","v":28.967448723591261}]
[null,null,null,null,null,"labor cost",null,{"$f":"H27/H30","v":41062.054503207772},"per MW",null,null,null,null,null,null,"labor cost",{"$f":"Q27/Q30","v":21560.606310209056},"per MW",null,{"$f":"H31-'O&M Costs B1'!H31","v":-2435.3127819034926},{"$f":"Q31-'O&M Costs B1'!Q31","v":-11307.688968357041}]
[]
[null,null,null,null,null,"Plant O&M ",null,null,null,null,null,null,null,null,"Plant O&M "]
[null,null,null,null,"% of capital costs",null,null,{"$f":"'Input A1'!T362","v":1.7999999999999999E-2},null,null,null,null,null,"% of capital costs",null,null,{"$f":"'Input A1'!W362","v":1.4999999999999998E-2},null,null,{"$f":"H34-'O&M Costs B1'!H34","v":0},{"$f":"Q34-'O&M Costs B1'!Q34","v":0}]
[null,null,null,null,"Capital costs ",null,null,{"$f":"'Summary A1'!H320","v":47198025.979794048},null,null,null,null,null,"Capital costs ",null,null,{"$f":"'Summary A1'!J320","v":58572614.723834306},null,null,{"$f":"H35-'O&M Costs B1'!H35","v":1267252.2524715737},{"$f":"Q35-'O&M Costs B1'!Q35","v":58572614.723834306}]
[null,null,null,null,"non labor O&M",null,null,{"$f":"H34*H35+H37","v":1060021.0662382666},null,null,null,null,null,"non labor O&M",null,null,{"$f":"Q34*Q35+Q37","v":1297588.5383332628},null,null,{"$f":"H36-'O&M Costs B1'!H36","v":233267.1391464622},{"$f":"Q36-'O&M Costs B1'!Q36","v":1297588.5383332628}]
[null,null,null,null,"Cooling water treatment cost",null,null,{"$f":"H38*H39*H40/1000000*60*24*365*C13","v":210456.59860197379},null,null,null,null,null,"Cooling water treatment cost",null,null,{"$f":"Q38*Q39*Q40/1000000*60*24*365*L13","v":418999.31747574825}]
[null,null,null,null,null,"CW flow rate",null,{"$f":"'Flash Plant F1- Reference'!J39","v":42148.641873342509},"gpm",null,null,null,null,null,"CW flow rate",null,{"$f":"H38*(L8/C8)","v":83913.986516812525},"gpm"]
[null,null,null,null,null,"dosage",null,{"$f":"'Input A1'!T363","v":10},"ppm",null,null,null,null,null,"dosage",null,{"$f":"'Input A1'!W363","v":10},"ppm"]
[null,null,null,null,null,"cost",null,{"$f":"'Input A1'!T364","v":1},"$ per gallon",null,null,null,null,null,"cost",null,{"$f":"'Input A1'!W364","v":1},"$ per gallon"]
[null,null,null,null,"labor cost",null,null,{"$f":"H29","v":898629.9028700341},null,null,null,null,null,"labor cost",null,null,{"$f":"Q29","v":949488.89352861559},null,null,{"$f":"H41-'O&M Costs B1'!H37","v":-59304.781982401502},{"$f":"Q41-'O&M Costs B1'!Q37","v":341390.19572062558}]
[null,null,null,null,"total plant O&M",null,null,{"$f":"H36+H41","v":1958650.9691083007},null,null,null,null,null,"total plant O&M",null,null,{"$f":"Q36+Q41","v":2247077.4318618784},null,null,{"$f":"H42-'O&M Costs B1'!H38","v":173962.3571640607},{"$f":"Q42-'O&M Costs B1'!Q38","v":1638978.7340538884}]
[]
[]
[null,null,null,null,null,"Field O&M",null,null,null,null,null,null,null,null,"Field O&M"]
[null,null,null,null,"# of production wells",null,null,{"$f":"'Summary A1'!H112","v":6.3573858293249241},null,null,null,null,null,"# of production wells",null,null,{"$f":"'Summary A1'!J112","v":5.7389275907666937},null,null,{"$f":"H46-'O&M Costs B1'!H42","v":0},{"$f":"Q46-'O&M Costs B1'!Q42","v":0}]
[null,null,null,null,"% of well field development costs",null,null,{"$f":"'Input A1'!T358","v":1.4999999999999999E-2},null,null,null,null,null,"% of well field development costs",null,null,{"$f":"'Input A1'!W358","v":9.9999999999999985E-3},null,null,{"$f":"H47-'O&M Costs B1'!H43","v":0},{"$f":"Q47-'O&M Costs B1'!Q43","v":0}]
[null,null,null,null,"well field development costs ($M)",null,null,{"$f":"('Summary A1'!H$96*'Summary A1'!H$92+'Summary A1'!H$118*'Summary A1'!H$109+'Summary A1'!H$114*'Summary A1'!H$110)/1000000","v":80.821191474158979},null,null,null,null,null,"well field development costs ($M)",null,null,{"$f":"('Summary A1'!J$96*'Summary A1'!J$92+'Summary A1'!J$118*'Summary A1'!J$109+'Summary A1'!J$114*'Summary A1'!J$110)/1000000","v":35.972130790756204},null,null,{"$f":"H48-'O&M Costs B1'!H44","v":0},{"$f":"Q48-'O&M Costs B1'!Q44","v":0}]
[null,null,null,null,"well O&M",null,null,{"$f":"H47*H48*1000000","v":1212317.8721123845},null,null,null,null,null,"well O&M",null,null,{"$f":"Q47*Q48*1000000","v":359721.30790756195},null,null,{"$f":"H49-'O&M Costs B1'!H45","v":0},{"$f":"Q49-'O&M Costs B1'!Q45","v":0}]
[null,null,null,null,"field, non-well capital ($M)",null,null,{"$f":"('Summary A1'!H$123+'Summary A1'!H$125+'Summary A1'!H$127+'Summary A1'!H$101+'Summary A1'!H$158)/1000000","v":15.375403308660792},null,null,null,null,null,"field, non-well capital ($M)",null,null,{"$f":"('Summary A1'!J$123+'Summary A1'!J$125+'Summary A1'!J$127+'Summary A1'!J$101+'Summary A1'!J$158)/1000000","v":5.9597074987375755},null,null,{"$f":"H50-'O&M Costs B1'!H46","v":0},{"$f":"Q50-'O&M Costs B1'!Q46","v":0}]
[null,null,null,null,"non labor, non-well O&M",null,null,{"$f":"H47*H50*1000000","v":230631.04962991187},null,null,null,null,null,"non labor, non-well O&M",null,null,{"$f":"Q47*Q50*1000000","v":59597.074987375745},null,null,{"$f":"H51-'O&M Costs B1'!H47","v":0},{"$f":"Q51-'O&M Costs B1'!Q47","v":0}]
[null,null,null,null,"Flow per well",null,null,{"$f":"'Summary A1'!H136","v":793.60033487420833},"gpm",null,null,null,null,"Flow per well",null,null,{"$f":"'Summary A1'!J136","v":1587.2006697484167},"gpm",null,{"$f":"H52-'O&M Costs B1'!H48","v":0},{"$f":"Q52-'O&M Costs B1'!Q48","v":0}]
[null,null,null,null,"chemical / inhibitors",null,null,{"$f":"H52*H46*60*24*365*C13*H54*H55/1000000","v":12595.905047713555},null,null,null,null,null,"chemical / inhibitors",null,null,{"$f":"Q52*Q46*60*24*365*L13*Q54*Q55/1000000","v":22741.104268223018},null,null,{"$f":"H53-'O&M Costs B1'!H49","v":0},{"$f":"Q53-'O&M Costs B1'!Q49","v":0}]
[null,null,null,null,null,"dosage",null,{"$f":"'Input A1'!T359","v":0.5},"ppm",null,null,null,null,null,"dosage",null,{"$f":"'Input A1'!W359","v":0.5},"ppm",null,{"$f":"H54-'O&M Costs B1'!H50","v":0},{"$f":"Q54-'O&M Costs B1'!Q50","v":0}]
[null,null,null,null,null,"cost",null,{"$f":"'Input A1'!T360","v":10},"per gallon",null,null,null,null,null,"cost",null,{"$f":"'Input A1'!W360","v":10},"per gallon",null,{"$f":"H55-'O&M Costs B1'!H51","v":0},{"$f":"Q55-'O&M Costs B1'!Q51","v":0}]
[]
[{"$f":"'Input A1'!A75","v":1},null,null,null,null,"EGS Resource",null,{"$f":"IF(A57=1,\"Yes\",\"No\")","v":"Yes"},null,null,null,null,null,null,"EGS Resource",null,{"$f":"IF(A57=1,\"Yes\",\"No\")","v":"Yes"}]
[null,null,null,null,null,"Subsurface Water Loss",null,{"$f":"'Summary A1'!A138","v":100912.46361873345},"lb/h",null,null,null,null,null,"Subsurface Water Loss",null,{"$f":"'Summary A1'!B138","v":36438.20509004948},"lb/h"]
[{"$f":"'Input A1'!A398","v":0},null,null,null,null,"Evaporative Cooling",null,{"$f":"'Summary A1'!A139","v":468197.60008554906},"lb/h",null,null,null,null,null,"Evaporative Cooling",null,{"$f":"'Summary A1'!B139","v":858265.39498813008},"lb/h"]
[null,null,null,null,null,"System Makeup",null,{"$f":"H58+H59","v":569110.06370428251},"lb/h",null,null,null,null,null,"System Makeup",null,{"$f":"Q58+Q59","v":894703.6000781795},"lb/h"]
[null,null,null,null,null,null,null,{"$f":"H60/(60*62)*7.4805","v":1144.4160837472809},"gpm",null,null,null,null,null,null,null,{"$f":"Q60/(60*62)*7.4805","v":1799.1479248346295},"gpm"]
[null,null,null,null,null,null,null,{"$f":"H61*60*24*365*0.98","v":589474991.74521947},"gallon/yr",null,null,null,null,null,null,null,{"$f":"Q61*60*24*365*0.98","v":926719506.30721962},"gallon/yr"]
[null,null,null,null,null,null,null,{"$f":"(H62/7.4805)/43560","v":1809.0346555320523},"acre-ft/yr",null,null,null,null,null,null,null,{"$f":"(Q62/7.4805)/43560","v":2844.00140183031},"acre-ft/yr"]
[null,null,null,null,null,"cost",null,{"$f":"'Summary A1'!H196","v":2000},"$/acre-ft",null,null,null,null,null,"cost",null,{"$f":"'Input A1'!W284","v":2000},"$/acre-ft"]
[null,null,null,null,null,"Water Makeup Cost",null,{"$f":"H63*H64","v":3618069.3110641045},null,null,null,null,null,null,"Water Makeup Cost",null,{"$f":"Q63*Q64","v":5688002.80366062}]
[null,null,null,null,null,null,null,{"$f":"H65*(H59/IF(H60=0,1,H60))","v":2976526.8204141278},null,null,null,null,null,null,null,null,{"$f":"Q65*(Q59/IF(Q60=0,1,Q60))","v":5456349.9828890804}]
[{"$f":"'Input A1'!A288","v":0},null,null,null,"Wells pumped",null,null,{"$f":"'Summary A1'!H204","v":"No"},null,null,null,null,null,"Wells pumped",null,null,{"$f":"H67","v":"No"}]
[{"$f":"'Input A1'!A303","v":1},null,null,null,"pump type",null,null,{"$f":"IF(A68=0,\"ESP\",\"Lineshaft\")","v":"Lineshaft"},null,null,null,null,null,"pump type",null,null,{"$f":"H68","v":"Lineshaft"}]
[null,null,null,null,"# down hole pumps",null,null,{"$f":"'Summary A1'!H112","v":6.3573858293249241},null,null,null,null,null,"# down hole pumps",null,null,{"$f":"'Summary A1'!J112","v":5.7389275907666937}]
[null,null,null,null,"Operating life line shaft pump",null,null,{"$f":"'Input A1'!T374","v":3},"years",null,null,null,null,"Operating life line shaft pump",null,null,{"$f":"'Input A1'!W374","v":3},"years"]
[null,null,null,null,"rework cost per pump",null,null,{"$f":"IF($A67=1,'Input A1'!T375,0)*A68","v":0},"lineshaft",null,null,null,null,"rework cost per pump",null,null,{"$f":"IF($A67=1,'Input A1'!W375,0)*A68","v":0},"lineshaft"]
[null,null,null,null,"lineshaft",null,null,{"$f":"A68*H69*H71/H70","v":0},"annual rework",null,null,null,null,"lineshaft",null,null,{"$f":"Q71*Q69/Q70","v":0},"rework"]
[null,null,null,null,"oil-downhole pump",null,null,{"$f":"H52*H69*60*24*365*C13*H74*H75/1000000","v":10076.724038170843},null,null,null,null,null,"oil-downhole pump",null,null,{"$f":"Q52*Q69*60*24*365*L13*Q74*Q75/1000000","v":18192.883414578417}]
[null,null,null,null,null,"dosage",null,{"$f":"'Input A1'!T376*A68","v":1},"ppm",null,null,null,null,null,"dosage",null,{"$f":"'Input A1'!W376*A68","v":1},"ppm"]
[null,null,null,null,null,"cost",null,{"$f":"'Input A1'!T377*A68","v":4},"per gallon",null,null,null,null,null,"cost",null,{"$f":"'Input A1'!W377*A68","v":4},"per gallon"]
[null,null,null,null,"Lineshaft O&M",null,null,{"$f":"H72+H73","v":10076.724038170843},null,null,null,null,null,"Lineshaft O&M",null,null,{"$f":"Q72+Q73","v":18192.883414578417}]
[null,null,null,null,"Operating life submersible pump",null,null,{"$f":"'Input A1'!T378","v":2},"years",null,null,null,null,"Operating life submersible pump",null,null,{"$f":"'Input A1'!W378","v":2},"years"]
[null,null,null,null,"rework cost per pump",null,null,{"$f":"'Input A1'!T379*(1-A68)","v":0},"submersible",null,null,null,null,"rework cost per pump",null,null,{"$f":"IF($A67=1,'Input A1'!W379,0)*(1-A68)","v":0},"lineshaft"]
[null,null,null,null,"submersible",null,null,{"$f":"H78*H69/H77","v":0},"annual rework",null,null,null,null,"submersible",null,null,{"$f":"Q78*Q69/Q77","v":0},"annual rework"]
[null,null,null,null,"Submersible O&M",null,null,{"$f":"H79","v":0},null,null,null,null,null,"Submersible O&M",null,null,{"$f":"Q79","v":0}]
[null,null,null,null,null,"Pump O&M",null,{"$f":"IF($A67=0,0,IF($A68=1,H76,H80))","v":0},null,null,null,null,null,null,"Pump O&M",null,{"$f":"IF($A67=0,0,IF($A68=1,Q76,Q80))","v":0}]
[]
[]
[null,null,null,null,null,"well O&M",null,{"$f":"H49","v":1212317.8721123845},null,null,null,null,null,null,"well O&M",null,{"$f":"Q49","v":359721.30790756195}]
[null,null,null,null,null,"field, non-well O&M",null,{"$f":"H51+H53+H65+H81","v":3861296.2657417301},null,null," ",null,null,null,"field, non-well O&M",null,{"$f":"Q51+Q53+Q65+Q81","v":5770340.9829162192}]
[null,null,null,null,null,"field labor O&M",null,{"$f":"H28","v":127921.45971016012},null,null,null,null,null,null,"field labor O&M",null,{"$f":"Q28","v":128541.42198183716}]
[null,null,null,null,null,"Total Field O&M",null,{"$f":"SUM(H84:H86)","v":5201535.5975642744},null,null,null,null,null,null,"Total Field O&M",null,{"$f":"SUM(Q84:Q86)","v":6258603.7128056185}]
[null,null,null,null,"Total Annual O&M Cost",null,null,{"$f":"H87+H42","v":7160186.5666725747},null,null,null,null,null,"Total Annual O&M Cost",null,null,{"$f":"Q87+Q42","v":8505681.1446674969}]
[]
[null,null,null,null,"Taxes & Insurance",null,null,null,null,null,null,null,null,"Taxes & Insurance"]
[null,null,null,null,null,null,"Total Plant & Field Capital Cost",{"$f":"'LCOE Flash'!O46","v":159752115.40324971},null,null,null,null,null,null,null,"Total Capital Cost",{"$f":"'LCOE Flash'!S46","v":109700537.70865868}]
[null,null,null,null,null,null,"Tax & Insurance Rate",{"$f":"'LCOE Flash'!D132","v":7.4999999999999997E-3},null,null,null,null,null,null,null,"Tax & Insurance Rate",{"$f":"'LCOE Flash'!E132","v":7.4999999999999997E-3}]
[null,null,null,null,null,null,"Annual Tax & Insurance",{"$f":"H91*H92","v":1198140.8655243728},null,null,null,null,null,null,null,"Annual Tax & Insurance",{"$f":"Q91*Q92","v":822754.03281494009}]
[]
[null,null,null,null,null,null,"Total O&M",{"$f":"H42+H87+H93","v":8358327.4321969477},null,null,null,null,null,null,null,"Total O&M",{"$f":"Q42+Q87+Q93","v":9328435.1774824373}]

{"sheet":"Flash Plant F1- Reference","index":38,"n_rows":307,"n_cols":22,"rows_kept":307,"cut":false,"hidden":true,"merged":[]}
[{"$f":"'Input A1'!A75","v":1},null,null,"GETEM -Beta:  Geothermal Electricity Technology Evaluation Model"]
[null,null,null,null,{"$f":"'Summary A1'!H25","v":"EGS"},{"$f":"'Summary A1'!H26","v":"FLASH-STEAM"}]
[null,null,null,null,"Flash-Steam Conversion System Performance"]
[null,null,"This Sheet Last Modified:","2010-09-17"]
[null,null,"User input required in cells:"," L143, L145"]
[]
[]
[null,null,null,null,"FLASH STEAM REFERENCE CASE",null,null,null,null,null,null,null,"Reference Plant 2nd law efficiency"]
[]
[null,null,"Imported information",null,null,null,null,"Exported Information & Results",null,null,null,null,"Imported information"]
[null,"Geothermal Fluid Temperature","C",{"$f":"'Summary A1'!H277","v":243.91639371177968},null,null,"Brine effect -plant",null,"w-h/lb",{"$f":"I122","v":12.877895206799021},null,null,"T,gf",null,"C",{"$f":"'Summary A1'!H50","v":250}]
[null,null,"F",{"$f":"D11*1.8+32","v":471.04950868120341},null,null,"GF pumping",null,"w-h/lb",{"$f":"D16","v":0.49092183230349257},null,null,null,null,"F",{"$f":"P11*1.8+32","v":482}]
[{"$f":"'Input A1'!A392","v":0},"Based on Power or #Wells",null,{"$f":"IF(A13=0,\"Power Sales\",\"# Wells\")","v":"Power Sales"},null,null,"Brine effect-project",null,"w-h/lb",{"$f":"J11-J12","v":12.386973374495529},null,null,"Based on Power or #Wells",null,null,{"$f":"IF(A13=0,\"Power Sales\",\"# of Wells\")","v":"Power Sales"}]
[null,"Flow","lb/h",{"$f":"'Summary A1'!H233","v":2018249.2723746691},null,null,"GF Flow",null,"lb/h",{"$f":"D14","v":2018249.2723746691},null,null,"Flow",null,"lb/h",{"$f":"'Summary A1'!H310","v":2018249.2723746691}]
[null,"Power","kW",{"$f":"IF(A13=0,'Input A1'!T393*1000,D14*J13/1000)","v":25000},null,null,"Power Sales",null,"kW",{"$f":"J21-J20","v":25000},null,null,"Power",null,"kW",{"$f":"'Summary A1'!H313","v":25000}]
[{"$f":"'Input A1'!A288","v":0},"GF Pump Work","w-h/lb",{"$f":"'Summary A1'!H237","v":0.49092183230349257},null,null,"Prod Pump Power, total",null,"hp",{"$f":"IF(A16=0,0,'GF Pumping A2'!G291*J14)","v":0},null,null,"Wells Pumped",null,null,{"$f":"'Summary A1'!H204","v":"No"}]
[{"$f":"'Input A1'!A463","v":1},"Temp constraint on T,gf out",null,{"$f":"IF(A17=1,\"Yes\",\"No\")","v":"Yes"},null,null,null,null,"kW",{"$f":"J16*0.7457","v":0},null,null,"GF Pump Work",null,"w-h/lb",{"$f":"D16","v":0.49092183230349257}]
[null,"# of flash","1 or 2",{"$f":"'Input A1'!A464","v":2},null,null,"Injection Pump Power, total",null,"hp",{"$f":"'GF Pumping A2'!G305","v":1328.6879855697507},null,null,"Baseline performance",null,"w-h/lb",{"$f":"'Input A1'!T491","v":12.877895206799021}]
[{"$f":"'Input A1'!A474","v":1},"condenser type","S or D",{"$f":"IF(A19=1,\"Surface\",\"Direct Contact\")","v":"Surface"},null,null,null,null,"kW",{"$f":"J18*0.7457","v":990.80263083936313},null,null,"Performance change"]
[null,"T,wet bulb","F",{"$f":"'Input A1'!E456","v":60},null,null,"GF Pump Power",null,"kW",{"$f":"J17+J19","v":990.80263083936313},null,null,"Apply to ∆Power or ∆Flow",null,"P or F",{"$f":"'Input A1'!T396","v":"Power"}]
[{"$f":"'Input A1'!A484","v":3},"ncg removal",null,{"$f":"IF(A21=1,\"Jet\",IF(A21=2,\"VacPmp\",\"Hybrid\"))","v":"Hybrid"},null,null,"Plant Output, net",null,"kW",{"$f":"J11*J14/1000","v":25990.802630839364},null,null,"Baseline Plant Cost",null,"$/kW",{"$f":"'Input A1'!T527","v":1815.9510750849715}]
[null,"ncg level","ppm",{"$f":"'Input A1'!T481","v":2000},null,null,"Plant Output, Gross",null,"kW",{"$f":"J14*I115/1000","v":27408.690342003025},null,null,"Cost Change",null,null,{"$f":"'Input A1'!V526-1","v":0}]
[null,"H2S level","ppm",{"$f":"'Input A1'!T483","v":20},null,null,"HP,turbine",null,"kW",{"$f":"I114*I83*J14/D67","v":16798.373720833653},null,null,"Available energy",null,"w-h/lb",{"$f":"Geofluid!H52","v":33.656507570820139}]
[null,null,null,null,null,null,"LP,turbine",null,"kW",{"$f":"IF(D18=2,I114*I105*J14/D67,0)","v":10610.316621169373},null,null,"2nd law efficiency",null,null,{"$f":"P18/P23","v":0.38262719860940148}]
[null,"T,amorphous silica","C",{"$f":"Geofluid!D96","v":139.13100000000003},null,null,"Total Heat Rejected",null,"btu/h",{"$f":"D101*J14/D67","v":400906193.02601635}]
[null,"P@T,amorphous silica","psia",{"$f":"Geofluid!D98","v":51.145316043516146},null,null,"Condenser Heat Rejected",null,"btu/h",{"$f":"J14*D99/D67","v":379903382.17850995},null,null,"Q,in",null,"btu/lb",{"$f":"D67*D69","v":454133.61567387893}]
[null,null,null,null,null,null,"CW Pump",null,"hp",{"$f":"J14/D67*D117/D118","v":1188.9085496368523},null,null,"Q,ex",null,"btu/lb",{"$f":"(D67-D96)*D89","v":200248.2087882818}]
[null," HP flash pressure","psia",{"$f":"'Input A1'!T487","v":191.91498120410893},null,null,"CT Fan",null,"hp",{"$f":"D104*J14/D67","v":522.37468398160365},null,null,"Q,ext",null,"btu/lb",{"$f":"P26-P27","v":253885.40688559713}]
[null," LP flash pressure","psia",{"$f":"'Input A1'!T489","v":52.145316043516146},null,null,"Vac Pmp 1st stage",null,"kW",{"$f":"IF(A$21=2,D178,0)*J$14/D$67","v":0},null,null,"Work",null,null,{"$f":"I113*3413","v":47295.921584264361}]
[null,"dP,hp flash","psid",{"$f":"'Input A1'!E471","v":1},null,null,"Vac Pmp 2nd stage",null,"kW",{"$f":"IF(A$21=2,D227,0)*J$14/D$67","v":0},null,null,"thermal efficiency",null,null,{"$f":"P29/P28","v":0.18628846046900324}]
[null,"dP,lp flash","psid",{"$f":"'Input A1'!E472","v":1},null,null,"Vac Pmp 3rd stage",null,"kW",{"$f":"IF(A$21=1,0,D275)*J$14/D$67","v":74.002770570996915},null,null,"water loss",null,"lb/kW-hr",{"$f":"3413*(1/P30-1)/1050","v":14.198141841433742}]
[null,"turbine efficiency",null,{"$f":"'Input A1'!T459","v":0.8},null,null,"Ejector/Jet Stm flow",null,"lb/hr",{"$f":"I124*J14/D67","v":12181.257850809608},null,null,null,null,"lb/hr",{"$f":"P31*P29/3413","v":196.75189076317406}]
[null,"generator efficiency",null,{"$f":"'Input A1'!T460","v":0.98},null,null,"Condensate pump",null,"hp",{"$f":"((J$14/D$67)*D125)","v":28.212907153527141},null,null,"calculated",null,null,{"$f":"D129","v":173.98653618787205}]
[null,null,null,null,null,null,"ncg flow",null,"lb/h",{"$f":"IF(D22=0,0,J14*D22/1000000)","v":4036.4985447493382},null,null,null,null,null,{"$f":"P33/P32","v":0.88429410011259224}]
[null,"base CW pump head","ft",{"$f":"'Input A1'!E475","v":65},null,null,"H2S flow",null,"lb/h",{"$f":"J14*D23/1000000","v":40.364985447493382}]
[null,"DT,cw","F",{"$f":"'Input A1'!E476","v":20},null,null,"ncg steam condensed",null,"lb/h",{"$f":"(D188+D237+D285)*J14/D67","v":20176.5737404871}]
[null,"PinchPt-cond","F",{"$f":"'Input A1'!E477","v":7.5},null,null,"ncg condensate pmp ",null,"hp",{"$f":"(D306*J14/D67)/0.7457","v":0.39799208802780894}]
[null,"PinchPt-twr","F",{"$f":"'Input A1'!E478","v":5},null,null,"ncg,cw pump",null,"hp",{"$f":"(D305*J14/D67)/0.7457","v":62.284947993770501}]
[null,"U,cond","btu/h-sqft-F",{"$f":"'Input A1'!E494","v":350},null,null,"cooling water flow",null,"gpm",{"$f":"(J14/D67)*(D115+D304/60)*7.4805/62.4","v":42148.641873342509}]
[null,null,null,null,null,null,"Total turbine flow",null,"lb/h",{"$f":"I123*J14/D67","v":421702.73387312907}]
[null,"No. of stages: ncg removal",null,{"$f":"'Input A1'!T485","v":3},null,null,null,null,"lb/s",{"$f":"J40/3600","v":117.1396482980914}]
[null,"P,amb","psia",{"$f":"'Input A1'!E457","v":14.7},null,null,"Vol flow - last stage in",null,"cfs",{"$f":"J41*I139","v":38361.837125259306},{"$f":"J41*J139","v":5748.0152593724788}]
[null,"MW,ncg","Mol Wt",{"$f":"'Input A1'!T482","v":44},null,null,"max exhaust flow",null,"cfs",{"$f":"I136","v":102996.21862791647}]
[null,"MW,H2O","Mol Wt",18,null,null,"# turbines",null,null,{"$f":"J42/J43","v":0.37245869446765856},{"$f":"K42/J43","v":5.5808022235629098E-2}]
[null,"pump efficiency",null,{"$f":"'Input A1'!T461","v":0.75},null,null,"Fan Power",null,"kW",{"$f":"D105*J14/D67","v":389.53480184508186},null,null,null,null,null,null,"No T,gf-out","No T,gf-out","T,gf-out","T,gf-out"]
[null,"vacuum pump eff",null,{"$f":"'Input A1'!T486","v":0.7},null,null,"HP Flash Steam Flow",null,"lb/h",{"$f":"(J$14/D$67)*D85","v":243780.05981100103},null,null,null,null,null,null,"Constraint","Constraint","Constraint","Constraint"]
[null,"cond ncg partial pressure","in-Hg",{"$f":"'Input A1'!E479","v":0.315},null,null,"LP Flash Steam Flow",null,"lb/h",{"$f":"(J$14/D$67)*D93","v":190103.93191293764},null,null,null,null,"single","dual","single","dual","single","dual","a","b"]
[null,"jet efficiency",null,null,null,null,"HP turbine flow",null,"acfm",{"$f":"((J46-J32)/60)*D84","v":9183.262342196067},null,null,null,null,{"$f":"IF($A$17=1,IF(S48<D42,D42,S48),IF(Q48<D42,D42,Q48))","v":51.145316043516146},{"$f":"IF($A$17=1,T48,R48)","v":173.05662645343466},{"$f":"(0.0207*D71-0.8416)*EXP((0.0334*D71^-0.1732)*D11)","v":44.248296915884644},{"$f":" (-0.00000003258986*D71^4 + 0.0000173028*D71^3 - 0.003125628*D71^2 + 0.2198881*D71 - 1.306483)*EXP((0.00000000002405238*D71^4 - 0.00000001427949*D71^3 + 0.000002824477*D71^2 - 0.0002054368*D71 + 0.01897203)*D11)","v":126.52291782094362},{"$f":"IF(Q48<D26,D26,Q48)","v":51.145316043516146},{"$f":"U48*EXP(V48*D11)","v":173.05662645343466},{"$f":"IF(D71>125,1.59+0.0015547*EXP(0.0354727*D71),1.59+ 0.098693*EXP(0.0025283*D71) )","v":1.7146963736835208},{"$f":"IF(D71>125,0.01916-0.000005307*EXP(0.031279921*D71),0.01916-0.000167123*EXP(0.00400728*D71))","v":1.8917887264160122E-2}]
[null,null,null,null,null,null,"LP turbine flow",null,"acfm",{"$f":"IF(D18=2,(J47/60)*D92,0)","v":26182.680823003597},null,null,null,null,null,{"$f":"IF(A61=1,IF(T49<D42,D42,T49),IF(R49<D42,D42,R49))","v":51.145316043516146},null,{"$f":" (0.12632*EXP(0.01918*D71))*EXP((0.0146*EXP(-0.00205*D71)*D11))","v":14.171989467708267},null,{"$f":"IF(R49<D26,D26,R49)","v":51.145316043516146}]
[null,"EGS Water Loss","% of prod flo",{"$f":"IF(A1=1,'Input A1'!T282,0)","v":0.05}]
[null,null,null,null,null,null,"Cond Area 1st Stage",null,"sq ft",{"$f":"(J$14/D$67)*D192","v":3446.226550529751}]
[null,"Well Head Pressure","psia",{"$f":"'GF Pumping A2'!G245","v":423.46695753685668},null,null,"Cond Area 2nd Stage",null,"sq ft",{"$f":"(J$14/D$67)*D241","v":851.5592609933417},null,null,null,null,"Tr","Tc","Ts","Td","Ts","Td"]
[null,null,null,null,null,null,"Cond Area 3rdd Stage",null,"sq ft",{"$f":"(J$14/D$67)*D289","v":33.737165154920731},null,null,null,null,{"$f":"D12","v":471.04950868120341},{"$f":"D71","v":92.5},{"$f":"O53-0.5*(O53-P53)","v":281.7747543406017},{"$f":"O53-(O53-P53)/3","v":344.86633912080225},{"$f":"(O53+460)*0.8-460","v":284.83960694496272},{"$f":"(O53+460)*0.9-460","v":377.94455781308307}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O53-2*(O53-P53)/3","v":218.68316956040113},null,{"$f":"(O53+460)*0.8-460","v":284.83960694496272}]
[null,null,null,null,null,null,"Condensate injected",null,"lb/h",{"$f":"(D136*J14/D67)","v":0}]
[null,null,null,null,null,null,"Total flow for injection",null,"lb/h",{"$f":"J55+J14-J40","v":1596546.53850154},null,null,null,null,null,null,"No T,gf-out","No T,gf-out","T,gf-out","T,gf-out"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Constraint","Constraint","Constraint","Constraint"]
[{"$f":"IF(D52<E62,1,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,"single","dual","single","dual","single","dual"]
[null,"calculations below based on 1000 lb/h",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($A$17=1,MAX(14.7,Q59,S59),MAX(14.7,Q59))","v":53.126811012802214},{"$f":"IF($A$17=1,MAX(14.7,R59,T59),MAX(14.7,R59))","v":190.91498120410893},{"$f":" -0.0000000000000280188*Q53^6 + 0.0000000000434771*Q53^5 - 0.00000000675074*Q53^4 + 0.00000158988*Q53^3 - 0.0000909892*Q53^2 + 0.00600322*Q53 - 0.0607916","v":50.623153762793535},{"$f":" -0.0000000000000280188*R53^6 + 0.0000000000434771*R53^5 - 0.00000000675074*R53^4 + 0.00000158988*R53^3 - 0.0000909892*R53^2 + 0.00600322*R53 - 0.0607916","v":125.8601163025136},{"$f":" -0.0000000000000280188*S53^6 + 0.0000000000434771*S53^5 - 0.00000000675074*S53^4 + 0.00000158988*S53^3 - 0.0000909892*S53^2 + 0.00600322*S53 - 0.0607916","v":53.126811012802214},{"$f":" -0.0000000000000280188*T53^6 + 0.0000000000434771*T53^5 - 0.00000000675074*T53^4 + 0.00000158988*T53^3 - 0.0000909892*T53^2 + 0.00600322*T53 - 0.0607916","v":190.91498120410893}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($A$17=1,MAX(14.7,R60,T60),MAX(14.7,R60))","v":53.126811012802214},null,{"$f":" -0.0000000000000280188*R54^6 + 0.0000000000434771*R54^5 - 0.00000000675074*R54^4 + 0.00000158988*R54^3 - 0.0000909892*R54^2 + 0.00600322*R54 - 0.0607916","v":16.768311676878316},null,{"$f":" -0.0000000000000280188*T54^6 + 0.0000000000434771*T54^5 - 0.00000000675074*T54^4 + 0.00000158988*T54^3 - 0.0000909892*T54^2 + 0.00600322*T54 - 0.0607916","v":53.126811012802214}]
[{"$f":"A17","v":1},null,"DETERMINE FLASH PRESSURES",null,null,null,"TURBINE PERFORMANCE"]
[null,"Calc P,stm-1st","psia",{"$f":"E62","v":191.91498120410893},{"$f":"IF(D18=1,O59,P59)+D30","v":191.91498120410893},"HP turbine",null,null,null,null,"dh'= a * ln(Pr) +b"]
[null,"Calc P,stm-2nd","psia",{"$f":"IF($D$18=1,\" \",P49+D31)","v":52.145316043516146},null,"P,t-in",null,"psia",{"$f":"D64-D30","v":190.91498120410893},null,"a","b"]
[null,"P,stm-1st","psia",{"$f":"D28","v":191.91498120410893},null,"P,ratio",null,null,{"$f":"I63/D74","v":209.70078642356276},null,{"$f":" -0.00000000054076309*I63^5 + 0.00000026431087*I63^4 - 0.000050841601*I63^3 + 0.0049745244*I63^2 - 0.28682223*I63 + 60.251233","v":47.004012464282852},{"$f":" 0.0000000017257066*I63^5 - 0.00000087079731*I63^4 + 0.0001766481*I63^3 - 0.019163136*I63^2 + 1.4133748*I63 - 2.1991099","v":79.22563347080694},"P<150"]
[null,"P,stm-2nd","psia",{"$f":"D29","v":52.145316043516146},null,"dh,isent",null,"btu/lb",{"$f":"K67*LN(I64)+L67","v":336.6693648992582},150,{"$f":" -5.0493347E-15*I63^5 + 0.000000000024733176*I63^4 - 0.000000047788062*I63^3 + 0.0000469389*I63^2 - 0.02861559*I63 + 53.67656","v":49.623309733053169},{"$f":" 4.5323448E-14*I63^5 - 0.00000000022501399*I63^4 + 0.000000443209*I63^3 - 0.00045591346*I63^2 + 0.27192791*I63 + 33.304544","v":71.398946754752387},"150<P<1500"]
[null,null,null,null,null,"x'",null,null,{"$f":"((D$82-I65)-D$76)/(D$77-D$76)","v":0.76945418083247241},1500,{"$f":" -1.6323827E-15*I63^5 + 0.000000000017815452*I63^4 - 0.000000077555328*I63^3 + 0.00016780015*I63^2 - 0.18362579*I63+ 123.86562","v":94.408354075219819},{"$f":" -1.4371477E-14*I63^5 + 0.00000000015600207*I63^4 - 0.00000067364263*I63^3 + 0.0014334909*I63^2 - 1.5040745*I63 + 740.43412","v":501.04841455103627},"P>1500"]
[null,"calculation m,gf","lb/h",1000,null,"turb eff",null,null,{"$f":"D$32-0.5*(IF(I66>0.95,0,0.95-I66))","v":0.70972709041623627},null,{"$f":"IF($I63>$J66,K66,IF($I63>$J65,K65,K64))","v":49.623309733053169},{"$f":"IF($I63>$J66,L66,IF($I63>$J65,L65,L64))","v":71.398946754752387},null,null,"Property = f(T)",null,null,null,null,125,325,675]
[null,"T,gf,r","F",{"$f":"D12","v":471.04950868120341},null,"dh",null,"btu/lb",{"$f":"I$65*I67","v":238.94336878223265},null,null,null,null,null,"T","spec vol","P","h","<125F","125< <325F","325<T<675F","> 675F"]
[null,"h,gf-in","btu/lb",{"$f":"R70","v":454.13361567387892},null,"h,ex",null,"btu/lb",{"$f":"D$82-I68","v":959.23909004103893},null,null,null,null,null,{"$f":"D68","v":471.04950868120341},null,{"$f":"IF(O69>V$67,V69,IF(O69>U$67,U69,IF(O69>T$67,T69,S69)))","v":519.62248321889888},null,{"$f":" 9.97153E-15*O69^6 + 0.0000000000168375*O69^5 + 0.00000000113502*O69^4 + 0.000000341917*O69^3 + 0.0000184319*O69^2 + 0.00111108*O69 + 0.0212481","v":595.67717409938166},{"$f":" -0.0000000000000280188*O69^6 + 0.0000000000434771*O69^5 - 0.00000000675074*O69^4 + 0.00000158988*O69^3 - 0.0000909892*O69^2 + 0.00600322*O69 - 0.0607916","v":518.60372864951842},{"$f":" 0.00000000000024303*O69^6 - 0.000000000662939*O69^5 + 0.000000768058*O69^4 - 0.000453695*O69^3 + 0.150475*O69^2 - 26.49*O69 + 1934.47","v":519.62248321889888},{"$f":" 0.0000000000007261395*O69^6 - 0.00000000216551*O69^5 + 0.000002698676*O69^4 - 0.001765175*O69^3 + 0.6471745*O69^2 - 125.9218*O69 + 10153.58","v":519.73709085774135}]
[null,null,null,null,null,"x'",null,null,{"$f":"(I69-D$76)/(D$77-D$76)","v":0.86333569894612172},null,null,null,null,null,{"$f":"D68","v":471.04950868120341},null,null,{"$f":"IF(O70>V$67,V70,IF(O70>U$67,U70,IF(O70>T$67,T70,S70)))","v":454.13361567387892},{"$f":" -0.000000004480902*O70^4 + 0.0000020320904*O70^3 - 0.00034115062*O70^2 + 1.0234315*O70 - 32.479184","v":365.69154584502854},{"$f":" 0.00000000025563678*O70^4 + 0.000000073480055*O70^3 - 0.000027703224*O70^2 + 0.9998551*O70 - 31.760088","v":453.34035573201868},{"$f":" 5.8634263518E-11*O70^5 - 0.00000013378773724*O70^4 + 0.00012227602697*O70^3 - 0.055373746094*O70^2 + 13.426933583*O70 - 1137.0718729","v":454.13361567387892},{"$f":" 0.000037021613128*O70^5 - 0.12714518982*O70^4 + 174.6587566*O70^3 - 119960.00955*O70^2 + 41194401.715*O70 - 5658291651.7","v":-17275576.204474449}]
[null,"Tcond","F",{"$f":"D20+D36+D37+D38","v":92.5},null,"turb eff",null,null,{"$f":"D$32-0.5*(IF(I70>0.95,0,0.95-I70))","v":0.75666784947306098},null,null,null,null,null,{"$f":"D71","v":92.5},null,{"$f":"IF(O71>V$67,V71,IF(O71>U$67,U71,IF(O71>T$67,T71,S71)))","v":0.75570389321126363},null,{"$f":" 9.97153E-15*O71^6 + 0.0000000000168375*O71^5 + 0.00000000113502*O71^4 + 0.000000341917*O71^3 + 0.0000184319*O71^2 + 0.00111108*O71 + 0.0212481","v":0.75570389321126363},{"$f":" -0.0000000000000280188*O71^6 + 0.0000000000434771*O71^5 - 0.00000000675074*O71^4 + 0.00000158988*O71^3 - 0.0000909892*O71^2 + 0.00600322*O71 - 0.0607916","v":0.75694806432201922},{"$f":" 0.00000000000024303*O71^6 - 0.000000000662939*O71^5 + 0.000000768058*O71^4 - 0.000453695*O71^3 + 0.150475*O71^2 - 26.49*O71 + 1934.47","v":464.46036561020787},{"$f":" 0.000000000000722829*Q71^6 - 0.00000000201101*Q71^5 + 0.00000225787*Q71^4 - 0.00125136*Q71^3 + 0.347131*Q71^2 - 38.4978*Q71","v":-28.895234179823451}]
[null,"P,sat","psia",{"$f":"Q71","v":0.75570389321126363},null,"dh",null,"btu/lb",{"$f":"I$65*I71","v":254.74688432178294},null,null,null,null,null,{"$f":"D71","v":92.5},null,null,{"$f":"IF(O72>V$67,V72,IF(O72>U$67,U72,IF(O72>T$67,T72,S72)))","v":60.549519845096022},{"$f":" -0.000000004480902*O72^4 + 0.0000020320904*O72^3 - 0.00034115062*O72^2 + 1.0234315*O72 - 32.479184","v":60.549519845096022},{"$f":" 0.00000000025563678*O72^4 + 0.000000073480055*O72^3 - 0.000027703224*O72^2 + 0.9998551*O72 - 31.760088","v":60.566344077681549},{"$f":" 5.8634263518E-11*O72^5 - 0.00000013378773724*O72^4 + 0.00012227602697*O72^3 - 0.055373746094*O72^2 + 13.426933583*O72 - 1137.0718729","v":-281.493846026342},{"$f":" 0.0000000000007261395*O72^6 - 0.00000000216551*O72^5 + 0.000002698676*O72^4 - 0.001765175*O72^3 + 0.6471745*O72^2 - 125.9218*O72 + 10153.58","v":2829.505832836011}]
[null,"P,ncg","psia",{"$f":"D47*0.49115","v":0.15471225},null,"h,ex",null,"btu/lb",{"$f":"D$82-I72","v":943.43557450148865},null,null,null,null,null,{"$f":"D71","v":92.5},null,null,{"$f":"IF(O73>V$67,V73,IF(O73>U$67,U73,IF(O73>T$67,T73,S73)))","v":1101.4998376565543},{"$f":" -7.2150559138E-10*O73^4 - 0.00000015844186585*O73^3 - 0.000030268712038*O73^2 + 0.44148580795*O73 + 1061.0996074","v":1101.4998376565543},{"$f":" -0.0000000005035389718*O73^4 - 0.00000051596852593*O73^3 + 0.000099006018886*O73^2 + 0.42367961566*O73 + 1061.9537518","v":1101.5460078023114},{"$f":" -4.9118123157E-13*O73^6 + 0.0000000013698021251*O73^5 - 0.0000015842735401*O73^4 + 0.00096963380389*O73^3 - 0.33157805684*O73^2 + 60.38391862*O73 - 3413.791688","v":-4.9395498296989899},{"$f":" -0.000048138033984*O73^5 + 0.16531315908*O73^4 - 227.07686319*O73^3 + 155953.29919*O73^2 - 53551582.984*O73 + 7355226428.1","v":3568136220.2538395}]
[null,"P,cond","psia",{"$f":"D72+D73","v":0.91041614321126363},null,"x'",null,null,{"$f":"(I73-D$76)/(D$77-D$76)","v":0.84815388357113219},null,null,null,null,null,{"$f":"D80","v":378.35693728425923},null,null,351.91472666694608,{"$f":" -0.000000004480902*O74^4 + 0.0000020320904*O74^3 - 0.00034115062*O74^2 + 1.0234315*O74 - 32.479184","v":324.14348409466703},{"$f":" 0.00000000025563678*O74^4 + 0.000000073480055*O74^3 - 0.000027703224*O74^2 + 0.9998551*O74 - 31.760088","v":351.79490075034107},{"$f":" 5.8634263518E-11*O74^5 - 0.00000013378773724*O74^4 + 0.00012227602697*O74^3 - 0.055373746094*O74^2 + 13.426933583*O74 - 1137.0718729","v":351.91472666694608},{"$f":" 0.000037021613128*O74^5 - 0.12714518982*O74^4 + 174.6587566*O74^3 - 119960.00955*O74^2 + 41194401.715*O74 - 5658291651.7","v":-103301285.80379391}]
[null,null,"inch Hg",{"$f":"D74/0.49115","v":1.8536417453145957},null,"turb eff",null,null,{"$f":"D$32-0.5*(IF(I74>0.95,0,0.95-I74))","v":0.74907694178556616},null,null,null,null,null,{"$f":"D80","v":378.35693728425923},null,null,1198.1824588232716,{"$f":" -7.2150559138E-10*D80^4 - 0.00000015844186585*D80^3 - 0.000030268712038*D80^2 + 0.44148580795*D80 + 1061.0996074","v":1200.4381479798778},{"$f":" -0.0000000005035389718*D80^4 - 0.00000051596852593*D80^3 + 0.000099006018886*D80^2 + 0.42367961566*D80 + 1061.9537518","v":1198.1633669803521},{"$f":" -4.9118123157E-13*D80^6 + 0.0000000013698021251*D80^5 - 0.0000015842735401*D80^4 + 0.00096963380389*D80^3 - 0.33157805684*D80^2 + 60.38391862*D80 - 3413.791688","v":1198.1824588232716},{"$f":" -0.000048138033984*D80^5 + 0.16531315908*D80^4 - 227.07686319*D80^3 + 155953.29919*D80^2 - 53551582.984*D80 + 7355226428.1","v":134240808.70236969}]
[null,"h-cond,f","btu/lb",{"$f":"R72","v":60.549519845096022},null,"dh",null,"btu/lb",{"$f":"I$65*I75","v":252.19125825162516},null,null,null,null,null,{"$f":"D88","v":283.83432151629154},null,null,253.14063319482165,{"$f":" -0.000000004480902*O76^4 + 0.0000020320904*O76^3 - 0.00034115062*O76^2 + 1.0234315*O76 - 32.479184","v":247.90626096935776},{"$f":" 0.00000000025563678*O76^4 + 0.000000073480055*O76^3 - 0.000027703224*O76^2 + 0.9998551*O76 - 31.760088","v":253.14063319482165},{"$f":" 5.8634263518E-11*O76^5 - 0.00000013378773724*O76^4 + 0.00012227602697*O76^3 - 0.055373746094*O76^2 + 13.426933583*O76 - 1137.0718729","v":248.63079817434436},{"$f":" 0.000037021613128*O76^5 - 0.12714518982*O76^4 + 174.6587566*O76^3 - 119960.00955*O76^2 + 41194401.715*O76 - 5658291651.7","v":-393328125.403162}]
[null,"h-cond,g","btu/lb",{"$f":"R73","v":1101.4998376565543},null,"h,ex",null,"btu/lb",{"$f":"D$82-I76","v":945.99120057164646},null,null,null,null,null,{"$f":"D88","v":283.83432151629154},null,null,1175.1183435003632,{"$f":" -7.2150559138E-10*D88^4 - 0.00000015844186585*D88^3 - 0.000030268712038*D88^2 + 0.44148580795*D88 + 1061.0996074","v":1175.6642246553092},{"$f":" -0.0000000005035389718*D88^4 - 0.00000051596852593*D88^3 + 0.000099006018886*D88^2 + 0.42367961566*D88 + 1061.9537518","v":1175.1183435003632},{"$f":" -4.9118123157E-13*D88^6 + 0.0000000013698021251*D88^5 - 0.0000015842735401*D88^4 + 0.00096963380389*D88^3 - 0.33157805684*D88^2 + 60.38391862*D88 - 3413.791688","v":1168.8171000221896},{"$f":" -0.000048138033984*D88^5 + 0.16531315908*D88^4 - 227.07686319*D88^3 + 155953.29919*D88^2 - 53551582.984*D88 + 7355226428.1","v":511194958.09146023}]
[null,null,null,null,null,"x'",null,null,{"$f":"(I77-D$76)/(D$77-D$76)","v":0.85060897295093163},null,null,null,null,null,{"$f":"D71","v":92.5},null,null,60.549519845096022,{"$f":" -0.000000004480902*O78^4 + 0.0000020320904*O78^3 - 0.00034115062*O78^2 + 1.0234315*O78 - 32.479184","v":60.549519845096022},{"$f":" 0.00000000025563678*O78^4 + 0.000000073480055*O78^3 - 0.000027703224*O78^2 + 0.9998551*O78 - 31.760088","v":60.566344077681549},{"$f":" 5.8634263518E-11*O78^5 - 0.00000013378773724*O78^4 + 0.00012227602697*O78^3 - 0.055373746094*O78^2 + 13.426933583*O78 - 1137.0718729","v":-281.493846026342},{"$f":" 0.000037021613128*O78^5 - 0.12714518982*O78^4 + 174.6587566*O78^3 - 119960.00955*O78^2 + 41194401.715*O78 - 5658291651.7","v":-2745040625.321651}]
[null,null,"1st Flash",null,null,"turb eff",null,null,{"$f":"D$32-0.5*(IF(I78>0.95,0,0.95-I78))","v":0.75030448647546588},null,null,null,null,null,{"$f":"D80","v":378.35693728425923},{"$f":"IF(O79>V$67,V79,IF(O79>U$67,U79,IF(O79>T$67,T79,S79)))","v":2.3790958151263339},null,null,{"$f":" 0.0000000045215227*O79^6 - 0.0000027557218*O79^5 + 0.00071596466*O79^4 - 0.1033793*O79^3 + 8.9931223*O79^2 - 464.41472*O79 + 11678.605","v":2093915.111402377},{"$f":" 0.000000000011909478*O79^6 - 0.000000018270648*O79^5 + 0.000011692082*O79^4 - 0.0040132715*O79^3 + 0.78482148*O79^2 - 83.834081*O79 + 3890.919","v":29.966825266330488},{"$f":" 8.187709E-15*O79^6 - 0.000000000027284644*O79^5 + 0.000000037948334*O79^4 - 0.000028277928*O79^3 + 0.011958041*O79^2 - 2.7389634*O79 + 268.32894","v":2.3790958151263339},{"$f":" -0.0000000087731388*O79^4 + 0.000023582903*O79^3 - 0.023769687*O79^2 + 10.645163*O79 - 1786.8983","v":-64.412782231632491}]
[null,"T,1st","F",{"$f":"Q85","v":378.35693728425923},null,"dh",null,"btu/lb",{"$f":"I$65*I79","v":252.60453494275916},null,null,null,null,null,{"$f":"D88","v":283.83432151629154},{"$f":"IF(O80>V$67,V80,IF(O80>U$67,U80,IF(O80>T$67,T80,S80)))","v":8.2636946725524467},null,null,{"$f":" 0.0000000045215227*O80^6 - 0.0000027557218*O80^5 + 0.00071596466*O80^4 - 0.1033793*O80^3 + 8.9931223*O80^2 - 464.41472*O80 + 11678.605","v":174937.37011480637},{"$f":" 0.000000000011909478*O80^6 - 0.000000018270648*O80^5 + 0.000011692082*O80^4 - 0.0040132715*O80^3 + 0.78482148*O80^2 - 83.834081*O80 + 3890.919","v":8.2636946725524467},{"$f":" 8.187709E-15*O80^6 - 0.000000000027284644*O80^5 + 0.000000037948334*O80^4 - 0.000028277928*O80^3 + 0.011958041*O80^2 - 2.7389634*O80 + 268.32894","v":7.981913841944106},{"$f":" -0.0000000087731388*O80^4 + 0.000023582903*O80^3 - 0.023769687*O80^2 + 10.645163*O80 - 1786.8983","v":-198.05469964043345}]
[null,"h,f","btu/lb",{"$f":"R74","v":351.91472666694608},null,"h,ex",null,"btu/lb",{"$f":"D$82-I80","v":945.57792388051246}]
[null,"h,g","btu/lb",{"$f":"R75","v":1198.1824588232716},null,"m,turb",null,"lb/h",{"$f":"D85-D302","v":114.75232773783817}]
[null,"x",null,{"$f":"(D$69-D81)/(D82-D81)","v":0.1207878844044719},null,"HP Turbine output",null,"kW",{"$f":"I82*I80/3413","v":8.4931023679506872},null,null,null,null,null,"Property = f(P)",null,null,null,2,20,200,1000]
[null,"sp vol","cft/lb",{"$f":"P79","v":2.3790958151263339},null,"LP turbine",null,null,null,null,"dh'= a * ln(Pr) +b",null,null,null,"P","spec vol","T","<2psi","2< <20psi","20< <200psi","200< <1000psi",">1000psi"]
[null,"m,stm","lb/h",{"$f":"D83*D$67","v":120.7878844044719},null,"P,t-in",null,"psia",{"$f":"IF(D18=2,D65-D31,0)","v":51.145316043516146},null,"a","b",null,null,{"$f":"D64","v":191.91498120410893},null,{"$f":"IF(D64>V$83,V85,IF(D64>U$83,U85,IF(D64>T$83,T85,IF(D64>S83,S85,R85))))","v":378.35693728425923},{"$f":" -7.1864066799*O85^6 + 63.304761377*O85^5 - 222.30982965*O85^4 + 400.57269432*O85^3 - 403.56297354*O85^2 + 255.85632577*O85 + 14.788238833","v":-342876235439022.87},{"$f":" -0.000012178121702*O85^6 + 0.00094358038872*O85^5 - 0.029734376328*O85^4 + 0.49468791547*O85^3 - 4.8016701723*O85^2 + 31.491049082*O85 + 78.871966537","v":-399818644.98917073},{"$f":" -1.2878309875E-11*O85^6 + 0.00000001053096688*O85^5 - 0.0000034988475881*O85^4 + 0.00061292292067*O85^3 - 0.062604066919*O85^2 + 4.3688747745*O85 + 161.40853789","v":378.35693728425923},{"$f":" -4.3371351471E-16*O85^6 + 1.8867165569E-12*O85^5 - 0.0000000034275245432*O85^4 + 0.0000034048164769*O85^3 - 0.0020724712921*O85^2 + 0.93056131917*O85 + 256.29706201","v":378.44061083428619},{"$f":" -3.2288675486E-19*O85^6 + 4.589696886E-15*O85^5 - 2.7823504188E-11*O85^4 + 0.000000094407417758*O85^3 - 0.00020256473758*O85^2 + 0.33345911089*O85 + 342.90613285","v":400.07194974932202}]
[null,null,null,null,null,"P,ratio",null,null,{"$f":"I85/D74","v":56.177953812543272},null,{"$f":" -0.00000000054076309*I85^5 + 0.00000026431087*I85^4 - 0.000050841601*I85^3 + 0.0049745244*I85^2 - 0.28682223*I85 + 60.251233","v":53.411525987258997},{"$f":" 0.0000000017257066*I85^5 - 0.00000087079731*I85^4 + 0.0001766481*I85^3 - 0.019163136*I85^2 + 1.4133748*I85 - 2.1991099","v":38.239442917524443},"P<150",null,{"$f":"O85","v":191.91498120410893},{"$f":"IF(D64>V$83,V86,IF(D64>U$83,U86,IF(D64>T$83,T86,IF(D64>S$84,S86,R86))))","v":2.391379544517731},null,{"$f":" 333.81229512*O86^-0.94402159016","v":2.334523529008842},{"$f":" 332.15976378*O86^-0.93664745606","v":2.4147873975758389},{"$f":" 340.01247145*O86^-0.94294510344","v":2.391379544517731},{"$f":" 4.0723926273E-17*O86^6 - 1.719969264E-13*O86^5 + 2.9885380361E-10*O86^4 - 0.0000002757916642*O86^3 + 0.00014547505321*O86^2 - 0.043834660863*O86 + 7.0133287422","v":2.3720806532194851},{"$f":" -8.294928768E-21*O86^6 + 8.109431269E-17*O86^5 - 2.8059085555E-13*O86^4 + 3.0537971562E-10*O86^3 + 0.000000457504271*O86^2 - 0.0015502195912*O86 + 1.4411827243","v":1.162321501050094}]
[null,null,"2nd Flash",null,null,"dh,isent",null,"btu/lb",{"$f":"IF(D18=1,0,K89*LN(I86)+L89)","v":253.40907854618206},150,{"$f":" -5.0493347E-15*I85^5 + 0.000000000024733176*I85^4 - 0.000000047788062*I85^3 + 0.0000469389*I85^2 - 0.02861559*I85 + 53.67656","v":52.329565412580216},{"$f":" 4.5323448E-14*I85^5 - 0.00000000022501399*I85^4 + 0.000000443209*I85^3 - 0.00045591346*I85^2 + 0.27192791*I85 + 33.304544","v":46.077556982428696},"150<P<1500",null,{"$f":"D65","v":52.145316043516146},null,{"$f":"IF(D65>V$83,V87,IF(D65>U$83,U87,IF(D65>T$83,T87,IF(D65>S$83,S87,R87))))","v":283.83432151629154},{"$f":" -7.1864066799*O87^6 + 63.304761377*O87^5 - 222.30982965*O87^4 + 400.57269432*O87^3 - 403.56297354*O87^2 + 255.85632577*O87 + 14.788238833","v":-121659691017.29768},{"$f":" -0.000012178121702*O87^6 + 0.00094358038872*O87^5 - 0.029734376328*O87^4 + 0.49468791547*O87^3 - 4.8016701723*O87^2 + 31.491049082*O87 + 78.871966537","v":-42080.619953880916},{"$f":" -1.2878309875E-11*O87^6 + 0.00000001053096688*O87^5 - 0.0000034988475881*O87^4 + 0.00061292292067*O87^3 - 0.062604066919*O87^2 + 4.3688747745*O87 + 161.40853789","v":283.83432151629154},{"$f":" -4.3371351471E-16*O87^6 + 1.8867165569E-12*O87^5 - 0.0000000034275245432*O87^4 + 0.0000034048164769*O87^3 - 0.0020724712921*O87^2 + 0.93056131917*O87 + 256.29706201","v":299.64429488868564},{"$f":" -3.2288675486E-19*O87^6 + 4.589696886E-15*O87^5 - 2.7823504188E-11*O87^4 + 0.000000094407417758*O87^3 - 0.00020256473758*O87^2 + 0.33345911089*O87 + 342.90613285","v":359.75684499477256}]
[null,"T,2nd","F",{"$f":"IF(D18=2,Q87,)","v":283.83432151629154},null,"x'",null,null,{"$f":"IF(D18=2,((D$90-I87)-D$76)/(D$77-D$76),0)","v":0.82728227310562419},1500,{"$f":" -1.6323827E-15*I85^5 + 0.000000000017815452*I85^4 - 0.000000077555328*I85^3 + 0.00016780015*I85^2 - 0.18362579*I85+ 123.86562","v":114.90270519443591},{"$f":" -1.4371477E-14*I85^5 + 0.00000000015600207*I85^4 - 0.00000067364263*I85^3 + 0.0014334909*I85^2 - 1.5040745*I85 + 740.43412","v":667.1684790318759},"P>1500",null,{"$f":"D65","v":52.145316043516146},{"$f":"IF(D65>V$83,V88,IF(D65>U$83,U88,IF(D65>T$83,T88,IF(D65>S$84,S88,R88))))","v":8.1706213506128229},null,{"$f":" 333.81229512*O88^-0.94402159016","v":7.9875576713390348},{"$f":" 332.15976378*O88^-0.93664745606","v":8.1831719509632563},{"$f":" 340.01247145*O88^-0.94294510344","v":8.1706213506128229},{"$f":" 4.0723926273E-17*O88^6 - 1.719969264E-13*O88^5 + 2.9885380361E-10*O88^4 - 0.0000002757916642*O88^3 + 0.00014547505321*O88^2 - 0.043834660863*O88 + 7.0133287422","v":5.0861622693271293},{"$f":" -8.294928768E-21*O88^6 + 8.109431269E-17*O88^5 - 2.8059085555E-13*O88^4 + 3.0537971562E-10*O88^3 + 0.000000457504271*O88^2 - 0.0015502195912*O88 + 1.4411827243","v":1.3616313055095879}]
[null,"h,f","btu/lb",{"$f":"R76","v":253.14063319482165},null,"turb eff",null,null,{"$f":"D$32-0.5*(IF(I88>0.95,0,0.95-I88))","v":0.73864113655281216},null,{"$f":"IF($I85>$J88,K88,IF($I85>$J87,K87,K86))","v":53.411525987258997},{"$f":"IF($I85>$J88,L88,IF($I85>$J87,L87,L86))","v":38.239442917524443},null,null,{"$f":"D156","v":2.3004732423598928},null,{"$f":"IF(D156>V$83,V89,IF(D156>U$83,U89,IF(D156>T$83,T89,IF(D67>S$83,S89,R89))))","v":131.15379186809571},{"$f":" -7.1864066799*O89^6 + 63.304761377*O89^5 - 222.30982965*O89^4 + 400.57269432*O89^3 - 403.56297354*O89^2 + 255.85632577*O89 + 14.788238833","v":131.71185805677041},{"$f":" -0.000012178121702*O89^6 + 0.00094358038872*O89^5 - 0.029734376328*O89^4 + 0.49468791547*O89^3 - 4.8016701723*O89^2 + 31.491049082*O89 + 78.871966537","v":131.15379186809571},{"$f":" -1.2878309875E-11*O89^6 + 0.00000001053096688*O89^5 - 0.0000034988475881*O89^4 + 0.00061292292067*O89^3 - 0.062604066919*O89^2 + 4.3688747745*O89 + 161.40853789","v":171.13507031749302},{"$f":" -4.3371351471E-16*O89^6 + 1.8867165569E-12*O89^5 - 0.0000000034275245432*O89^4 + 0.0000034048164769*O89^3 - 0.0020724712921*O89^2 + 0.93056131917*O89 + 256.29706201","v":258.42686689603784},{"$f":" -3.2288675486E-19*O89^6 + 4.589696886E-15*O89^5 - 2.7823504188E-11*O89^4 + 0.000000094407417758*O89^3 - 0.00020256473758*O89^2 + 0.33345911089*O89 + 342.90613285","v":343.6721757521355}]
[null,"h,g","btu/lb",{"$f":"R77","v":1175.1183435003632},null,"dh",null,"btu/lb",{"$f":"I$87*I89","v":187.17836979015277},null,null,null,null,null,{"$f":"D205","v":5.8152348759693631},null,{"$f":"IF(D205>V$83,V90,IF(D205>U$83,U90,IF(D205>T$83,T90,IF(D205>S$83,S90,R90))))","v":168.70430239153637},{"$f":" -7.1864066799*O90^6 + 63.304761377*O90^5 - 222.30982965*O90^4 + 400.57269432*O90^3 - 403.56297354*O90^2 + 255.85632577*O90 + 14.788238833","v":-44527.393573607471},{"$f":" -0.000012178121702*O90^6 + 0.00094358038872*O90^5 - 0.029734376328*O90^4 + 0.49468791547*O90^3 - 4.8016701723*O90^2 + 31.491049082*O90 + 78.871966537","v":168.70430239153637},{"$f":" -1.2878309875E-11*O90^6 + 0.00000001053096688*O90^5 - 0.0000034988475881*O90^4 + 0.00061292292067*O90^3 - 0.062604066919*O90^2 + 4.3688747745*O90 + 161.40853789","v":184.81409359533458},{"$f":" -4.3371351471E-16*O90^6 + 1.8867165569E-12*O90^5 - 0.0000000034275245432*O90^4 + 0.0000034048164769*O90^3 - 0.0020724712921*O90^2 + 0.93056131917*O90 + 256.29706201","v":261.63907563768805},{"$f":" -3.2288675486E-19*O90^6 + 4.589696886E-15*O90^5 - 2.7823504188E-11*O90^4 + 0.000000094407417758*O90^3 - 0.00020256473758*O90^2 + 0.33345911089*O90 + 342.90613285","v":344.83844431217051}]
[null,"x",null,{"$f":"(D$81-D89)/(D90-D89)","v":0.10713284320007141},null,"h,ex",null,"btu/lb",{"$f":"IF(D18=2,D$90-I90,0)","v":987.93997371021032},null,null,null,null,null,{"$f":"D253","v":14.7},null,{"$f":"IF(D253>V$83,V91,IF(D253>U$83,U91,IF(D253>T$83,T91,IF(D253>S$83,S91,R91))))","v":211.94836067987205},{"$f":" -7.1864066799*O91^6 + 63.304761377*O91^5 - 222.30982965*O91^4 + 400.57269432*O91^3 - 403.56297354*O91^2 + 255.85632577*O91 + 14.788238833","v":-38251393.288214847},{"$f":" -0.000012178121702*O91^6 + 0.00094358038872*O91^5 - 0.029734376328*O91^4 + 0.49468791547*O91^3 - 4.8016701723*O91^2 + 31.491049082*O91 + 78.871966537","v":211.94836067987205},{"$f":" -1.2878309875E-11*O91^6 + 0.00000001053096688*O91^5 - 0.0000034988475881*O91^4 + 0.00061292292067*O91^3 - 0.062604066919*O91^2 + 4.3688747745*O91 + 161.40853789","v":213.89356837886896},{"$f":" -4.3371351471E-16*O91^6 + 1.8867165569E-12*O91^5 - 0.0000000034275245432*O91^4 + 0.0000034048164769*O91^3 - 0.0020724712921*O91^2 + 0.93056131917*O91 + 256.29706201","v":269.53912980095771},{"$f":" -3.2288675486E-19*O91^6 + 4.589696886E-15*O91^5 - 2.7823504188E-11*O91^4 + 0.000000094407417758*O91^3 - 0.00020256473758*O91^2 + 0.33345911089*O91 + 342.90613285","v":347.764508157205}]
[null,"sp vol","cft/lb",{"$f":"P80","v":8.2636946725524467},null,"x'",null,null,{"$f":"(I91-D$76)/(D$77-D$76)","v":0.89090750826120368}]
[null,"m,stm","lb/h",{"$f":"IF(D18=2,D91*(D$67)*(1-D83),0)","v":94.192493719698774},null,"turb eff",null,null,{"$f":"D$32-0.5*(IF(I92>0.95,0,0.95-I92))","v":0.77045375413060191},null,null,null,null,null,"fan","power",null,null,"Evaporative Water Loss"]
[null,null,null,null,null,"dh",null,"btu/lb",{"$f":"I$87*I93","v":195.23997589668255},null,null,null,null,null,"a","b",null,"a","b","c","d"]
[null,null,"Heat Rejection",null,null,"h,ex",null,"btu/lb",{"$f":"IF(D18=2,D$90-I94,0)","v":979.87836760368054},null,null,null,null,null,{"$f":" -2.0814*LN(D36) + 10.6013","v":4.3659828458247238},{"$f":"-0.0188*D36^0.0232","v":-2.0153094676940712E-2},null,{"$f":" -0.0001769*LN(D36) + 0.0011083","v":5.7835496080829902E-4},{"$f":" 0.0657628*LN(D36) - 0.4091309","v":-0.21212315764072365},{"$f":" -6.7041142*LN(D36) + 44.3438937","v":24.260162425468408},{"$f":" -0.0325112*D36^2 + 6.831236*D36 - 64.6250943","v":58.995145699999995}]
[null,"m,stm","lb/h",{"$f":"IF(D18=2,I82+I104,I82)","v":208.94482145753693},null,"x'",null,null,{"$f":"(I95-D$76)/(D$77-D$76)","v":0.88316304056799144}]
[null,"h,cond-in","btu/lb",{"$f":"I107","v":961.4291007984541},null,"turb eff",null,null,{"$f":"D$32-0.5*(IF(I96>0.95,0,0.95-I96))","v":0.76658152028399584}]
[null,"h,cond-f","btu/lb",{"$f":"D76","v":60.549519845096022},null,"dh",null,"btu/lb",{"$f":"I$87*I97","v":194.25871668569874}]
[null,"Q,cond","btu/h",{"$f":"D96*(D97-D98)","v":188234.12319704008},null,"h,ex",null,"btu/lb",{"$f":"IF(D18=2,D$90-I98,0)","v":980.85962681466435}]
[null,null,"MMbtu/h",{"$f":"D99/1000000","v":0.18823412319704008},null,"x'",null,null,{"$f":"(I99-D$76)/(D$77-D$76)","v":0.8841056976710191},null,null,null,null,null,null,"Additional CW pump head"]
[null,"Q,rejected- tower","btu/h",{"$f":"D99+D303","v":198640.57354734518},null,"turb eff",null,null,{"$f":"D$32-0.5*(IF(I100>0.95,0,0.95-I100))","v":0.76705284883550962},null,null,null,null,null,"dP,cond (ft)","S","D"]
[null,null,null,null,null,"dh",null,"btu/lb",{"$f":"I$87*I101","v":194.37815561963038},null,null,null,null,null,{"$f":"IF(A19=1,P102,Q102)","v":23.076923076923077},{"$f":"10*144/62.4","v":23.076923076923077},{"$f":"(D42+1-D74)*144/62.4","v":34.129808900281695}]
[null,"fan power","hp/MMbtu/h",{"$f":"O95*EXP(D20*P95)","v":1.3029848205605163},null,"h,ex",null,"btu/lb",{"$f":"IF(D18=2,D$90-I102,0)","v":980.74018788073272}]
[null,null,"hp",{"$f":"D103*D101/1000000","v":0.2588256520796256},null,"m,turb",null,"lb/h",{"$f":"D93","v":94.192493719698774}]
[null,null,"kW",{"$f":"D104*0.7457","v":0.19300628875577683},null,"LP Turbine output",null,"kW",{"$f":"I102*I104/3413","v":5.3644779380160159}]
[null,null,"w-h/lb",{"$f":"D105*1000/D67","v":0.19300628875577683}]
[null,null,null,null,null,"h,ex",null,"btu/lb",{"$f":"IF(D18=2,(I103*I104+I81*I82)/(I82+I104),I81)","v":961.4291007984541}]
[null,null,"CW & condensate pump power",null,null,"x",null,"% vapor",{"$f":"(I107-D$76)/(D$77-D$76)","v":0.86543955608506717}]
[null,"base CW pump head","ft",{"$f":"D35","v":65},null,"sp vol",null,"cft/lb",{"$f":" (339.06*D74^-0.9424)*I108+(1-I108)/62.4","v":320.57414425554629}]
[null,"total head","ft",{"$f":"D109+O102","v":88.07692307692308}]
[null,"DT,cw","F",{"$f":"D36","v":20}]
[null,"PPt-cond",null,{"$f":"D37","v":7.5},null,"Net Power"]
[null,"PPt-twr",null,{"$f":"D38","v":5},null,"Gross Turbine Output",null,"kW",{"$f":"IF(D18=2,I83+I105,I83)","v":13.857580305966703}]
[null,"CW flo","lb/h",{"$f":"D101/D111","v":9932.0286773672597},null,"generator efficiency",null,null,{"$f":"D33","v":0.98}]
[null,null,"lb/m",{"$f":"D114/60","v":165.53381128945432},null,"Gross Power",null,"kW",{"$f":"I113*I114","v":13.580428699847369}]
[null,"power, ideal","ft-lb/m",{"$f":"D110*D115","v":14579.708763571169},null,"CW Pump Power",null,"kW",{"$f":"D119*0.7457+D305","v":0.46228927415163712},{"$f":"(I116)*D$14/D$67","v":933.01499118315553},null,null,"Cotton: area 26\" blade",41.1,"ft^2",null,"dh'= a * ln(Pr) +b"]
[null,null,"hp",{"$f":"D116/33000","v":0.4418093564718536},null,"Condensate Pump Power",null,"kW",{"$f":"D125*0.7457+D306","v":1.0571116192859878E-2},{"$f":"(I117+I120)*D$14/D$67","v":21.33514756442753},null,null,"Diameter",{"$f":"2*(N116/PI())^0.5","v":7.2339577886945952},"ft",null,"a","b"]
[null,"eff",null,{"$f":"D$45","v":0.75},null,"Fan Power",null,"kW",{"$f":"D105","v":0.19300628875577683},{"$f":"(I118)*D$14/D$67","v":389.53480184508186},null,null,"speed",3600,"rpm",null,{"$f":" -0.00000000054076309*N123^5 + 0.00000026431087*N123^4 - 0.000050841601*N123^3 + 0.0049745244*N123^2 - 0.28682223*N123 + 60.251233","v":47.004012464282852},{"$f":" 0.0000000017257066*N123^5 - 0.00000087079731*N123^4 + 0.0001766481*N123^3 - 0.019163136*N123^2 + 1.4133748*N123 - 2.1991099","v":79.22563347080694},"P<150"]
[null,"Main CW pump power","hp",{"$f":"D117/D118","v":0.58907914196247146},null,"Vacuum Pump",null,"kW",{"$f":"D307","v":3.6666813948073605E-2},{"$f":"(I119)*D$14/D$67","v":74.002770570996915},null,null,"tip speed (U)",{"$f":"PI()*ROUNDDOWN(N117,0)*N118/60","v":1319.4689145077132},"fps",150,{"$f":" -5.0493347E-15*N123^5 + 0.000000000024733176*N123^4 - 0.000000047788062*N123^3 + 0.0000469389*N123^2 - 0.02861559*N123 + 53.67656","v":49.623309733053169},{"$f":" 4.5323448E-14*N123^5 - 0.00000000022501399*N123^4 + 0.000000443209*N123^3 - 0.00045591346*N123^2 + 0.27192791*N123 + 33.304544","v":71.398946754752387},"150<P<1500"]
[null,"Condensate flow","lb/h",{"$f":"D96","v":208.94482145753693},null,"Cond Injection pump",null,"kW",{"$f":"D138","v":0},{"$f":"(I120)*D$14/D$67","v":0},null,null,"U/Co",0.45,"axial turbine",1500,{"$f":" -1.6323827E-15*N123^5 + 0.000000000017815452*N123^4 - 0.000000077555328*N123^3 + 0.00016780015*N123^2 - 0.18362579*N123+ 123.86562","v":94.408354075219819},{"$f":" -1.4371477E-14*N123^5 + 0.00000000015600207*N123^4 - 0.00000067364263*N123^3 + 0.0014334909*N123^2 - 1.5040745*N123 + 740.43412","v":501.04841455103627},"P>1500"]
[null,"Condensate pump head","ft",{"$f":"(D42+1-D74)*144/62+D109","v":99.350001215767378},null,"Net Power",null,"kW",{"$f":"I115-SUM(I116:I120)","v":12.877895206799021},null,null,null,"Co",{"$f":"N119/N120","v":2932.1531433504738},"fps",null,{"$f":"IF($N123>$P120,Q120,IF($N123>$P119,Q119,Q118))","v":49.623309733053169},{"$f":"IF($N123>$P120,R120,IF($N123>$P119,R119,R118))","v":71.398946754752387}]
[null,"power, ideal","ft-lb/m",{"$f":"D120*D121/60","v":345.97780443057655},null,"brine effectiveness",null,"w-h/lb",{"$f":"I121*1000/D67","v":12.877895206799021},null,null,null,"dh,isent",{"$f":"N121^2/(2*32.174*778.17)","v":171.69741695629776},"btu/lb"]
[null,null,"hp",{"$f":"D122/33000","v":1.0484175891835654E-2},null,"turbine steam flow",null,"lb/h",{"$f":"I82+I104","v":208.94482145753693},null,null,null,"P,t-in",{"$f":"I63","v":190.91498120410893},"psi",null,"dh'= a * ln(Pr) +b"]
[null,"eff",null,{"$f":"D$45","v":0.75},null,"ejector steam flow",null,"lb/h",{"$f":"D302","v":6.0355566666337293},null,null,null,"P,tex",{"$f":"D74","v":0.91041614321126363},"psi",null,"a","b"]
[null,"Condensate pump power","hp",{"$f":"D123/D124","v":1.3978901189114205E-2},null,null,null,null,null,null,null,null,"Pr,hp",{"$f":"N123/N124","v":209.70078642356276},null,null,{"$f":" -0.00000000054076309*N130^5 + 0.00000026431087*N130^4 - 0.000050841601*N130^3 + 0.0049745244*N130^2 - 0.28682223*N130 + 60.251233","v":53.411525987258997},{"$f":" 0.0000000017257066*N130^5 - 0.00000087079731*N130^4 + 0.0001766481*N130^3 - 0.019163136*N130^2 + 1.4133748*N130 - 2.1991099","v":38.239442917524443},"P<150"]
[null,null,null,null,null,"# of HP turbine stages",null,null,{"$f":"ROUNDUP(N128,0)","v":3},null,null,null,"dh'",{"$f":"Q121*LN(N125)+R121","v":336.6693648992582},"btu/lb",150,{"$f":" -5.0493347E-15*N130^5 + 0.000000000024733176*N130^4 - 0.000000047788062*N130^3 + 0.0000469389*N130^2 - 0.02861559*N130 + 53.67656","v":52.329565412580216},{"$f":" 4.5323448E-14*N130^5 - 0.00000000022501399*N130^4 + 0.000000443209*N130^3 - 0.00045591346*N130^2 + 0.27192791*N130 + 33.304544","v":46.077556982428696},"150<P<1500"]
[null,"Condensate injection dP","psid",{"$f":"IF(D18=1,D28-D42,D29-D42)","v":37.445316043516144},null,"isentropic enthalpy change -equal dh",null,"btu.lb",{"$f":"I65/I126","v":112.22312163308607},{"$f":"IF(J135>N117,\"Increase # of Stages, rotor diameter too large\",\" \")","v":" "},null,null,"Pr,limit",{"$f":"EXP((N122-R121)/Q121)","v":7.5473514966324693},null,1500,{"$f":" -1.6323827E-15*N130^5 + 0.000000000017815452*N130^4 - 0.000000077555328*N130^3 + 0.00016780015*N130^2 - 0.18362579*N130+ 123.86562","v":114.90270519443591},{"$f":" -1.4371477E-14*N130^5 + 0.00000000015600207*N130^4 - 0.00000067364263*N130^3 + 0.0014334909*N130^2 - 1.5040745*N130 + 740.43412","v":667.1684790318759},"P>1500"]
[null,null,"ft",{"$f":"D127*144/62.4","v":86.412267792729565},null,"# LP turbine stages",null,null,{"$f":"IF(N132<1,1,0)+ROUNDUP(N132,0)","v":2},null,null,null,"#stage, hp",{"$f":"LN(N123)/LN(N127)","v":2.5983755996100601},null,null,{"$f":"IF($N130>$P127,Q127,IF($N130>$P126,Q126,Q125))","v":53.411525987258997},{"$f":"IF($N130>$P127,R127,IF($N130>$P126,R126,R125))","v":38.239442917524443}]
[null,"Evaporative Water loss","lb/h",{"$f":"(R95*D20^3+S95*D20^2+T95*D20+U95)*D101/1000000","v":173.98653618787205},null,"P,ratio/stage- HP",null,null,{"$f":"EXP(LN(I64)/I126)","v":5.9410975916512108}]
[null,"Drift","lb/h",{"$f":"0.0005*D114","v":4.96601433868363},null,"P,ratio/stage- LP",null,null,{"$f":"IF(D18=2,EXP(LN(I86)/I128),1)","v":7.4951953818791983},null,null,null,"P,t-in, lp",{"$f":"D65-D31","v":51.145316043516146},"psia"]
[null,"cycles",null,4,null,"P,ratio/stage",null,null,{"$f":"IF(D18=1,I129,I130)","v":7.4951953818791983},null,null,null,"Pr,limit",{"$f":"EXP((N122-R128)/Q128)","v":12.166346750710522}]
[null,"blow down","lb/h",{"$f":"D129/(D131-1)-D130","v":53.029497723940388},{"$f":"D132/D114","v":5.3392413017072787E-3},"isentropic enthalpy change - equal Pr",null,"btu/lb",{"$f":" 60.682*LN(I131) + 3.1839","v":125.41335879071919},null,null,null,"#stage, hp",{"$f":"LN(N130)/LN(N131)","v":1.5747037923734708}]
[null,"Water Loss","lb/h",{"$f":"D129+D130+D132","v":231.98204825049606},null,"isentropic enthalpy drop per stage",null,"btu/lb",{"$f":"IF(D18=1,I127,MAX(I127,I132))","v":125.41335879071919}]
[null,null,"fraction of gf flow",{"$f":"D133/D67","v":0.23198204825049606},null,"Velocity -isentropic dH (fps)",null,null,{"$f":"(2*32.174*778.18*I133)^0.5","v":2505.99072087388}]
[null,"Stm condensate injected","lb/h",{"$f":"(D85+D93)-D133","v":-17.001670126325394},null,"tip diameter",null,"ft",{"$f":"0.45*I134/(60*PI())","v":5.9826121585425032},{"$f":"ROUND(I135,0)","v":6}]
[null,"Condensate inject flo used","lb/h",{"$f":"IF(D135<0,0,D135)","v":0},null,"max exhaust flow",null,"cfs",{"$f":"I134*N116*(1-0*(1/3)^2)","v":102996.21862791647},{"$f":"2*0.0124*(I133*32.2*778)^1.5/60^2","v":38363.487610948556}]
[null,"Condensate Inject Pumping Power","hp",{"$f":"(D136/60*D128/33000)/D45","v":0},null,"P,last stage",null,"psia",{"$f":"I131*D74","v":6.8237468721853336}]
[null,null,"kW",{"$f":"D137*0.7457","v":0},null,"Quality ,last stage",null,null,{"$f":"IF(D18=2,I100,I78)","v":0.8841056976710191}]
[null,null,null,null,null,"specific volume - last stage",null,"cft/lb",{"$f":" (339.06*D74^-0.9424)*I138+(1-I138)/62.4","v":327.48806815296155},{"$f":" (339.06*I137^-0.9424)*I138+(1-I138)/62.4","v":49.069767093249276}]
[]
[null,null,"NCG Removal"]
[null,"number of stages",null,{"$f":"D41","v":3}]
[null,"P,amb","psia",{"$f":"D42","v":14.7}]
[null,"MW,ncg","Mol Wt",{"$f":"D43","v":44}]
[null,"MW,H2O","Mol Wt",{"$f":"D44","v":18}]
[null,"jet eff"]
[null,"vacuum pump eff",null,{"$f":"D46","v":0.7}]
[null,"ncg partial pressure","psia",{"$f":"D47*0.49","v":0.15434999999999999}]
[null,"P,cond-sat","psia",{"$f":"D72","v":0.75570389321126363}]
[null,"P,total","psia",{"$f":"D149+D148","v":0.91005389321126362}]
[null,"P,ratio","per stage",{"$f":"EXP(LN(D143/D150)/D142)*1","v":2.5278428668024517}]
[null,"ncg flow","lb/h",{"$f":"D67*D22/1000000","v":2}]
[null,"P,stm","psia",{"$f":"D64","v":191.91498120410893}]
[]
[null,"1st Stage"]
[null,"P,inter-1","psia",{"$f":"D$151*D150","v":2.3004732423598928},{"$f":"Q89","v":131.15379186809571}]
[null,"Pr,jet",null,{"$f":"D156/D150","v":2.5278428668024517}]
[null,"T","R",{"$f":"D71+460","v":552.5}]
[null,"P,ncg","psi",{"$f":"D148","v":0.15434999999999999}]
[null,"vent flow,h2o","lb/h",{"$f":"(D$149/D159)*(D$145/D$144)*D$152","v":4.0058515410085542}]
[null,"total vent flow","lb/h",{"$f":"D152+D160","v":6.0058515410085542}]
[null,"amount ncg","moles/h",{"$f":"D$152/D$144","v":4.5454545454545456E-2}]
[null,"amount h2o","moles/h",{"$f":"D160/D145","v":0.22254730783380858}]
[null,"MW,vent","Mol Wt",{"$f":"IF(D162=0,0,D161/(D162+D163))","v":22.409738840673672}]
[null,"P,suction","psia",{"$f":"D150","v":0.91005389321126362}]
[null,"rho,","lb/cft",{"$f":"D165*D164/(D158*10.7316)","v":3.4395937262125093E-3}]
[null,"Psuc/Pstm",null,{"$f":"D165/D64","v":4.7419637982476547E-3}]
[null,"Area Ratio",null,{"$f":"((3.5879*(D157)^-2.1168)+0.1)*D167^(-1.155*D157^-0.0453)","v":226.34239470900809}]
[null,"Entrainment Ratio,design","lb,v/lb,stm",{"$f":"(1.0035*D168+8.9374)*D167^(2.9594*D168^-0.8458+0.99)","v":1.0049212931997675}]
[null,"Entrainment Ratio","lb,v/lb,stm",{"$f":"D169*(((460+$D$80)*D164)/(D158*$D$44))^0.5","v":1.3812189677419704}]
[null,"supply stm flow_1st stage","lb/h",{"$f":"IF(D162=0,0,D161/D170)","v":4.3482255031778028}]
[]
[null,"dP","psid",{"$f":"D156-D165","v":1.3904193491486292}]
[null,"rho","lb/cft",{"$f":"D166","v":3.4395937262125093E-3}]
[null,"Head","ft",{"$f":"IF(D162=0,0,D173*144/D174)","v":58210.475484810886}]
[null,"vent flow","lb/h",{"$f":"D161","v":6.0058515410085542}]
[null,"Vacuum pump work","hp",{"$f":"IF(A$21=2,(D175*D176)/(60*33000*D$147),0)","v":0}]
[null,null,"kW",{"$f":"D177*0.7457","v":0}]
[]
[null,"T,cond","F",{"$f":"D71","v":92.5}]
[null,null,"R",{"$f":"D180+460","v":552.5}]
[null,"P,sat","psia",{"$f":"D$72","v":0.75570389321126363}]
[null,"P,ncg","psia",{"$f":"D156-D182","v":1.5447693491486292}]
[null,"mole ratio","ncg/h2o",{"$f":"D183/D182","v":2.0441463422721515}]
[null,"flow ncg","mole/h",{"$f":"D$152/D$144","v":4.5454545454545456E-2}]
[null,"flow stm leaving 1st stage","mole/h",{"$f":"D185/D184","v":2.2236443895705081E-2}]
[null,null,"lb/h",{"$f":"D186*D$145","v":0.40025599012269147}]
[null,"steam condensed","lb/h",{"$f":"D171+D160-D187","v":7.953821054063666}]
[null,"dh,stm-cond",null,{"$f":"R73-R72","v":1040.9503178114583}]
[null,"Q,reject","btu/h",{"$f":"D188*D189","v":8279.5325540430404}]
[null,"lmtd","F",{"$f":"((D$37-(D$37+D$36))/LN(D$37/(D$37+D$36)))","v":15.39310546223153}]
[null,"A","sq ft",{"$f":"(D190/(D191*D$39*0.9))","v":1.7075326609556638}]
[]
[null,"DT,cw","F",{"$f":"D$36","v":20}]
[null,"CW,flo","lb/h",{"$f":"D190/D194","v":413.97662770215203}]
[null,"CW pmp head","ft",{"$f":"D$109+P$102","v":88.07692307692308}]
[null,"eff",null,{"$f":"D$45","v":0.75}]
[null,"CW pump work","hp",{"$f":"(D195*D196/60)/(33000*D197)","v":2.455339231903466E-2}]
[null,null,"kW",{"$f":"D198*0.7457","v":1.8309464652304146E-2}]
[null,"Condensate pump head","psia",{"$f":"D$42+1-D156","v":13.399526757640107}]
[null,null,"ft",{"$f":"D200*144/62","v":31.12148150161573}]
[null,"Condensate pmp work","hp",{"$f":"(D201*D188)/(60*33000*D197)","v":1.66690030169161E-4}]
[null,null,"kW",{"$f":"D202*0.7457","v":1.2430075549714337E-4}]
[null,"2nd Stage"]
[null,"P,inter-2","psia",{"$f":"IF(D$142>2,D$151*D156,D$143)","v":5.8152348759693631},{"$f":"Q90","v":168.70430239153637}]
[null,"Pr,jet",null,{"$f":"D205/D156","v":2.5278428668024517}]
[null,"T","R",{"$f":"D$71+460","v":552.5}]
[null,"P,ncg",null,{"$f":"D183","v":1.5447693491486292}]
[null,"vent flow,h2o","lb/h",{"$f":"D187","v":0.40025599012269147}]
[null,"total vent flow","lb/h",{"$f":"D$152+D209","v":2.4002559901226914}]
[null,"amount ncg","moles/h",{"$f":"D$152/D$144","v":4.5454545454545456E-2}]
[null,"amount h2o","moles/h",{"$f":"D186","v":2.2236443895705081E-2}]
[null,"MW,vent","Mol Wt",{"$f":"IF(D211=0,0,D210/(D211+D212))","v":35.459017709183591}]
[null,"P,suction","psia",{"$f":"D156","v":2.3004732423598928}]
[null,"rho,","lb/cft",{"$f":"D214*D213/(D207*10.7316)","v":1.3757740946615719E-2}]
[null,"Psuc/Pstm",null,{"$f":"D156/D$64","v":1.1986939362035794E-2}]
[null,"Area Ratio",null,{"$f":"((3.5879*(D206)^-2.1168)+0.1)*D216^(-1.155*D206^-0.0453)","v":81.045088231296987}]
[null,"Entrainment Ratio,design","lb,v/lb,stm",{"$f":"(1.0035*D217+8.9374)*D216^(2.9594*D217^-0.8458+0.99)","v":0.82277634443685699}]
[null,"Entrainment Ratio","lb,v/lb,stm",{"$f":"D218*(((460+$D$80)*D213)/(D207*$D$44))^0.5","v":1.4225162446514532}]
[null,"supply stm flow_2nd stage","lb/h",{"$f":"IF(D211=0,0,D210/D219)","v":1.687331163455926}]
[]
[null,"dP","psid",{"$f":"D205-D214","v":3.5147616336094702}]
[null,"rho","lb/cft",{"$f":"D215","v":1.3757740946615719E-2}]
[null,"Head","ft",{"$f":"IF(D211=0,0,D222*144/D223)","v":36788.428943653438}]
[null,"vent flow","lb/h",{"$f":"D210","v":2.4002559901226914}]
[null,"Vacuum pump work","hp",{"$f":"IF(A$21=2,(D224*D225)/(60*33000*D$147),0)","v":0}]
[null,null,"kW",{"$f":"D226*0.7457","v":0}]
[]
[null,"T,cond","F",{"$f":"D71","v":92.5}]
[null,null,"R",{"$f":"D229+460","v":552.5}]
[null,"P,sat","psia",{"$f":"D$72","v":0.75570389321126363}]
[null,"P,ncg","psia",{"$f":"D205-D231","v":5.0595309827580994}]
[null,"mole ratio","ncg/h2o",{"$f":"D232/D231","v":6.6951236168154331}]
[null,"flow ncg","mole/h",{"$f":"D$152/D$144","v":4.5454545454545456E-2}]
[null,"flow stm leaving 2nd stage","mole/h",{"$f":"D234/D233","v":6.7892018215141075E-3}]
[null,null,"lb/h",{"$f":"D235*D$145","v":0.12220563278725394}]
[null,"steam condensed","lb/h",{"$f":"D220+D209-D236","v":1.9653815207913636}]
[null,"dh,stm-cond",null,{"$f":"R73-R72","v":1040.9503178114583}]
[null,"Q,reject","btu/h",{"$f":"D237*D238","v":2045.8645186885371}]
[null,"lmtd","F",{"$f":"((D$37-(D$37+D$36))/LN(D$37/(D$37+D$36)))","v":15.39310546223153},""]
[null,"A","sq ft",{"$f":"(D239/(D240*D$39*0.9))","v":0.42192967570918449}]
[null,"DT,cw","F",{"$f":"D$36","v":20}]
[null,"CW,flo","lb/h",{"$f":"D239/D242","v":102.29322593442686}]
[null,"CW pmp head","ft",{"$f":"D$109+P$102","v":88.07692307692308}]
[null,"eff",null,{"$f":"D$45","v":0.75}]
[null,"CW pump work","hp",{"$f":"(D243*D244/60)/(33000*D245)","v":6.0671195905163816E-3}]
[null,null,"kW",{"$f":"D246*0.7457","v":4.5242510786480663E-3}]
[null,"Condensate pump head","psia",{"$f":"D$42+1-D205","v":9.8847651240306362}]
[null,null,"ft",{"$f":"D248*144/62","v":22.958164159038898}]
[null,"Condensate pmp work","hp",{"$f":"(D249*D237)/(60*33000*D245)","v":3.0384883225232086E-5}]
[null,null,"kW",{"$f":"D250*0.7457","v":2.2658007421055566E-5}]
[null,"3rd Stage"]
[null,"P,inter-3","psia",{"$f":"D143","v":14.7},{"$f":"Q91","v":211.94836067987205}]
[null,"Pr,jet",null,{"$f":"D253/D205","v":2.5278428668024526}]
[null,"T","R",{"$f":"D$71+460","v":552.5}]
[null,"P,ncg-in",null,{"$f":"D232","v":5.0595309827580994}]
[null,"vent flow,h2o","lb/h",{"$f":"IF(D254>1,D236,0)","v":0.12220563278725394}]
[null,"total vent flow","lb/h",{"$f":"IF(D254>1,D$152+D257,0)","v":2.1222056327872538}]
[null,"amount ncg","moles/h",{"$f":"IF(D253>1,D234,0)","v":4.5454545454545456E-2}]
[null,"amount h2o","moles/h",{"$f":"D257/D$145","v":6.7892018215141075E-3}]
[null,"MW,vent","Mol Wt",{"$f":"IF(D259=0,0,D258/(D259+D260))","v":40.6212368644495}]
[null,"P","psia",{"$f":"D205","v":5.8152348759693631}]
[null,"rho,","lb/cft",{"$f":"D262*D261/(D255*10.7316)","v":3.984039579632951E-2}]
[null,"Psuc/Pstm",null,{"$f":"D205/D$64","v":3.0301099161115716E-2}]
[null,"Area Ratio",null,{"$f":"((3.5879*(D254)^-2.1168)+0.1)*D264^(-1.155*D254^-0.0453)","v":29.019337428426088}]
[null,"Entrainment Ratio,design","lb,v/lb,stm",{"$f":"(1.0035*D265+8.9374)*D264^(2.9594*D265^-0.8458+0.99)","v":0.65581928045467675}]
[null,"Entrainment Ratio","lb,v/lb,stm",{"$f":"D266*(((460+$D$80)*D261)/(D255*$D$44))^0.5","v":1.2135923755861417}]
[null,"supply stm flow_3rd stage","lb/h",{"$f":"IF(A21=1,IF(D41>2,D258/D267,0),0)","v":0}]
[]
[null,"dP","psid",{"$f":"D253-D262","v":8.8847651240306362}]
[null,"rho","lb/cft",{"$f":"D263","v":3.984039579632951E-2}]
[null,"Head","ft",{"$f":"IF(D259=0,0,IF(D41>2,D270*144/D271,0))","v":32113.289847845415}]
[null,"vent flow","lb/h",{"$f":"D258","v":2.1222056327872538}]
[null,"Vacuum pump work","hp",{"$f":"IF(A$21=2,(D272*D273)/(60*33000*D$147),IF(A$21=3,(D272*D273)/(60*33000*D$147),0))","v":4.9170998991650269E-2}]
[null,null,"kW",{"$f":"D274*0.7457","v":3.6666813948073605E-2}]
[]
[null,"T,cond","F",{"$f":"D71","v":92.5}]
[null,null,"R",{"$f":"D277+460","v":552.5}]
[null,"P,sat","psia",{"$f":"D$72","v":0.75570389321126363}]
[null,"P,ncg","psia",{"$f":"D253-D279","v":13.944296106788736}]
[null,"mole ratio","ncg/h2o",{"$f":"D280/D279","v":18.452063343929982}]
[null,"flow ncg","mole/h",{"$f":"D$152/D$144","v":4.5454545454545456E-2}]
[null,"flow stm leaving 2nd stage","mole/h",{"$f":"D282/D281","v":2.4633855091061264E-3}]
[null,null,"lb/h",{"$f":"D283*D$145","v":4.4340939163910277E-2}]
[null,"steam condensed","lb/h",{"$f":"IF(D41>2,D268+D257-D284,0)","v":7.7864693623343667E-2}]
[null,"dh,stm-cond",null,{"$f":"R73-R72","v":1040.9503178114583}]
[null,"Q,reject","btu/h",{"$f":"D285*D286","v":81.053277573511423}]
[null,"lmtd","F",{"$f":"((D$37-(D$37+D$36))/LN(D$37/(D$37+D$36)))","v":15.39310546223153}]
[null,"A","sq ft",{"$f":"(D287/(D288*D$39*0.9))","v":1.6716054660198456E-2}]
[null,"DT,cw","F",{"$f":"D$36","v":20}]
[null,"CW,flo","lb/h",{"$f":"D287/D290","v":4.0526638786755713}]
[null,"CW pmp head","ft",{"$f":"D$109+P$102","v":88.07692307692308}]
[null,"eff",null,{"$f":"D$45","v":0.75}]
[null,"CW pump work","hp",{"$f":"(D291*D292/60)/(33000*D293)","v":2.4036778767591449E-4}]
[null,null,"kW",{"$f":"D294*0.7457","v":1.7924225926992945E-4}]
[null,"Condensate pump head","psia",{"$f":"D$42+1-D253","v":1}]
[null,null,"ft",{"$f":"D296*144/62","v":2.3225806451612905}]
[null,"Condensate pmp work","hp",{"$f":"(D297*D285)/(60*33000*D293)","v":1.2178251202086986E-7}]
[null,null,"kW",{"$f":"D298*0.7457","v":9.0813219213962661E-8}]
[]
[null,"SUMMARY"]
[null,"steam flow required","lb/h",{"$f":"IF(A21=2,0,D171+D220+D268)","v":6.0355566666337293}]
[null,"Q,rejcted -ncg system","btu/lb",{"$f":"D190+D239+D287","v":10406.450350305089}]
[null,"CW flo","lb/h",{"$f":"D195+D243+D291","v":520.3225175152545}]
[null,"CW pump work","kW",{"$f":"D199+D247+D295","v":2.3012957990222141E-2}]
[null,"Condensate pump work","kW",{"$f":"D203+D251+D299","v":1.470495761374129E-4}]
[null,"vacuum pump work","kW",{"$f":"D178+D227+D275","v":3.6666813948073605E-2}]

{"sheet":"Flash Plant F2-Reference","index":39,"n_rows":89,"n_cols":11,"rows_kept":89,"cut":false,"hidden":true,"merged":[]}
[null,null,"GETEM -Beta:  Geothermal Electricity Technology Evaluation Model"]
[null,null,null,{"$f":"'Summary A1'!H25","v":"EGS"},{"$f":"'Summary A1'!H26","v":"FLASH-STEAM"}]
[null,null,null,"Flash-Steam Conversion System Cost"]
[null,"This Sheet Last Modified:","2010-09-17"]
[null,"User input required in cells:","  an"]
[null,null,null,"REFERENCE CASE COSTS"]
[null,"Imported information",null,null,null,null,"Equipment Cost Calculations"]
["Geothermal Fluid Temperature","C",{"$f":"'Summary A1'!H277","v":243.91639371177968},null,null,"Turbine Generator Cost",null,null,{"$f":"C18*(2830*(C17/C18)^0.745+3685*(C17/C18)^0.617)","v":7744710.3637905121},null,"curve fits of IPE turbine and generator costs; generator "]
[null,"F",{"$f":"C8*1.8+32","v":471.04950868120341},null,null,null,null,null,null,null,"     cost based on total gross power"]
["# of Flash","1 or 2",{"$f":"'Input A1'!T464","v":2},null,null,"Cooling Tower Cost",null,null,{"$f":"7800*C21^0.8","v":943037.1784431691},null,"curve fit of IPE cooling tower cost data"]
["HP Flash Pressure","psia",{"$f":"'Input A1'!T487","v":191.91498120410893}]
["LP Flash Pressure","psia",{"$f":"'Input A1'!T489","v":52.145316043516146},null,null,"Condenser Cost",null,null,{"$f":"IF(C22=\"surface\",H16,H17)","v":1347836.4964140016},null,"Surface condenser costs based upon IPE costs for SS "]
["HP Steam Flow","lb/h",{"$f":"'Flash Plant F1- Reference'!J46","v":243780.05981100103},null,"let",null,"F",{"$f":"(C24-(C24+C23))/LN(C24/(C24+C23))","v":15.39310546223153},null,null,"   condenser; direct contact costs based upon EPRI "]
[null,"cfm",{"$f":"C13*'Flash Plant F1- Reference'!D84/60","v":9666.2686684599994},null,"U",null,"btu/h-ft^2-F",{"$f":"C57","v":350},null,null,"   NGGPP study (brought to 2002 cost using process equipment cost index)"]
["LP Steam Flow","lb/h",{"$f":"'Flash Plant F1- Reference'!J47","v":190103.93191293764},null,"Area",null,"sqft",{"$f":"C25*1000000/(H13*H14)","v":70514.571439724765},null,null,"   equipment cost index)"]
[null,"cfm",{"$f":"C15*'Flash Plant F1- Reference'!D92/60","v":26182.680823003597},null,"SC condenser cost",null,null,{"$f":"102*H15^0.85","v":1347836.4964140016}]
["Gross Power","kW",{"$f":"'Flash Plant F1- Reference'!J22","v":27408.690342003025},null,"DC condenser",null,null,{"$f":"(1.25*C8+1480)*C25","v":678087.83429905737}]
["# T-G sets",null,{"$f":"IF('Flash Plant F1- Reference'!J44<1,1,'Flash Plant F1- Reference'!J44)","v":1}]
["HP Turbine-Generator","kW",{"$f":"'Flash Plant F1- Reference'!J23","v":16798.373720833653},null,null,"Pump Costs",null,null,{"$f":"H20+H21","v":672034.17305865709}]
["LP Turbine-Generator","KW",{"$f":"'Flash Plant F1- Reference'!J24","v":10610.316621169373},null,"Cooling Water",null,null,{"$f":"2.35*1185*C26^0.767","v":635953.07835374505}]
["Total Heat Rejection","MMbtu/h",{"$f":"'Flash Plant F1- Reference'!J25/1000000","v":400.90619302601635},null,"Condensate",null,null,{"$f":"2.35*1185*C27^0.767","v":36081.094704912022}]
["Condenser Type",null,{"$f":"'Input A1'!T474","v":"surface"}]
["Cooling Water dT","F",{"$f":"'Input A1'!T476","v":20},null,null,"NCG Removal System",null,null,{"$f":"SUM(H24:H27)","v":561590.1593264105}]
["Condenser Pinch Point","F",{"$f":"'Input A1'!T477","v":7.5},null,"Vacuum Pump",null,null,{"$f":"IF(C33<5000,70000*C33^0.34,7400*C33^0.6)+IF(C34<5000,70000*C34^0.34,7400*C34^0.6)+IF(C35<5000,70000*C35^0.34,7400*C35^0.6)","v":302442.17529570963}]
["Condenser Q","MMbtu/hr",{"$f":"'Flash Plant F1- Reference'!J26/1000000","v":379.90338217850996},null,"Condensers",null,null,{"$f":"322*((C36)^0.72+(C37)^0.72+(C38)^0.72)","v":158948.22359919068}]
["Cooling Water Pump Power","hp",{"$f":"'Flash Plant F1- Reference'!J27","v":1188.9085496368523},null,"pumps",null,null,{"$f":"2.35*1085*((C39)^0.767+(C40)^0.767)","v":61901.994135362991}]
["Condensate Pump Power","hp",{"$f":"'Flash Plant F1- Reference'!J33","v":28.212907153527141},null,"ejectors",null,null,{"$f":"IF(C32=\"V\",0,IF(C32=\"J\",(1*76*C42^-0.45+1*43*C44^-0.63+1*43*C46^-0.63),(1*76*C42^-0.45+1*43*C44^-0.63)))*C31","v":38297.766296147143}]
["H2S Level","ppm",{"$f":"'Input A1'!T483","v":20},null,null,"H2S Removal System",null,null,{"$f":"(115000*C29^0.58)","v":982156.34012370324}]
[null,"lb/h",{"$f":"'Flash Plant F1- Reference'!J35","v":40.364985447493382}]
["NCG Level","ppm",{"$f":"'Input A1'!T481","v":2000},null,null,"Flash Vessels",null,null,{"$f":"H43+H55","v":128508.53465861021}]
[null,"lb/h",{"$f":"'Flash Plant F1- Reference'!J34","v":4036.4985447493382},null,"max drop size",null,"micron",{"$f":"C58","v":200}]
["NCG Removal system",null,{"$f":"'Input A1'!T484","v":"Hybrid"},null,null,null,"inch",{"$f":"0.00003936996*H31","v":7.8739919999999998E-3}]
["Vac Pump- 1st stage","KW",{"$f":"'Flash Plant F1- Reference'!J29","v":0},null,"HP flash"]
["Vac Pump- 2nd stage","KW",{"$f":"'Flash Plant F1- Reference'!J30","v":0},null,"P",null,"psia",{"$f":"C11","v":191.91498120410893}]
["Vac Pump- 3rd stage","KW",{"$f":"'Flash Plant F1- Reference'!J31","v":74.002770570996915},null,"flow",null,"cfm",{"$f":"C14","v":9666.2686684599994}]
["A, 1st stage","sq ft",{"$f":"'Flash Plant F1- Reference'!J51","v":3446.226550529751},null,"V,terminal",null,"ft/m",{"$f":"-0.0009414*H$31^2*LN(H34)+0.01096*H$31^2","v":240.44043227510062}]
["A,2nd stage","sq ft",{"$f":"'Flash Plant F1- Reference'!J52","v":851.5592609933417},null,"A,cross-sect",null,"sq ft",{"$f":"H35/H36","v":40.202342746582282}]
["A, 3rd stage","sq ft",{"$f":"'Flash Plant F1- Reference'!J53","v":33.737165154920731},null,"# vessels",null,null,{"$f":"ROUNDUP(H37/300,0)","v":1}]
["ncg condensate pmp","hp",{"$f":"'Flash Plant F1- Reference'!J37","v":0.39799208802780894},null,"A",null,"sq ft",{"$f":"H37/H38","v":40.202342746582282}]
["ncg cw water pump","hp",{"$f":"'Flash Plant F1- Reference'!J38","v":62.284947993770501},null,"D",null,"ft",{"$f":"(H39*4/PI())^0.5","v":7.1545239237803511}]
["ncg vent flow, 1st","lb/h",{"$f":"'Flash Plant F1- Reference'!J14/'Flash Plant F1- Reference'!D67*'Flash Plant F1- Reference'!D161","v":12121.305502630799},null,"H",null,"ft",{"$f":"H40*3","v":21.463571771341051}]
["Pr,1st",null,{"$f":"1/'Flash Plant F1- Reference'!D167","v":210.8830945460908},null,"volume",null,"gal",{"$f":"H39*H41*7.4805","v":6454.8177424360201}]
["ncg vent flow, 2nd","lb/h",{"$f":"'Flash Plant F1- Reference'!J14/'Flash Plant F1- Reference'!D67*'Flash Plant F1- Reference'!D210","v":4844.3149055780632},null,"total cost - HP flash",null,null,{"$f":"H38*IF(H34<75,166.5*H42^0.625,110*H42^0.68)","v":42866.082388011266}]
["Pr,2nd",null,{"$f":"1/'Flash Plant F1- Reference'!D216","v":83.424131031072946}]
["ncg vent flow, 3rd","lb/h",{"$f":"'Flash Plant F1- Reference'!J14/'Flash Plant F1- Reference'!D67*'Flash Plant F1- Reference'!D258","v":4283.1399742022995},null,"LP flash"]
["Pr,3rd",null,{"$f":"1/'Flash Plant F1- Reference'!D264","v":33.002103147573706},null,"P",null,"psia",{"$f":"C12","v":52.145316043516146}]
["Year of Estimate",null,{"$f":"'Input A1'!T39","v":2011},null,"flow",null,"cfm",{"$f":"C16","v":26182.680823003597}]
["Net Plant Power","kW",{"$f":"'Flash Plant F1- Reference'!J21","v":25990.802630839364},null,"V,terminal",null,"ft/m",{"$f":"IF(C10=1,0,-0.0009414*H$31^2*LN(H46)+0.01096*H$31^2)","v":289.50688212424052}]
["Tax",null,{"$f":"'Input A1'!T512","v":0.05},null,"A,cross-sect",null,"sq ft",{"$f":"IF(C10=1,0,H47/H48)","v":90.438889158315149}]
["Freight",null,{"$f":"'Input A1'!T513","v":0.05},null,"# vessels",null,null,{"$f":"ROUNDUP(H49/300,0)","v":1}]
["Steel cost index",null,{"$f":"Tables!F37","v":2.2191060473269064},null,"A",null,"sq ft",{"$f":"IF(C10=1,0,H49/H50)","v":90.438889158315149}]
["Labor cost index",null,{"$f":"Tables!C37","v":1.2387181164159582},null,"D",null,"ft",{"$f":"(H51*4/PI())^0.5","v":10.73081404453022}]
["Process equipment cost index",null,{"$f":"Tables!L37","v":1.4620386784276018},null,"H",null,"ft",{"$f":"H52*3","v":32.19244213359066}]
["Turbine-Generator cost index",null,{"$f":"Tables!I37","v":1.3599033816425121},null,"volume",null,"gal",{"$f":"H51*H53*7.4805","v":21779.092044150424}]
[" Direct Installation Multiplier Used",null,{"$f":"'Input A1'!T517","v":2.4346566203566113},null,"total cost - LP flash",null,null,{"$f":"IF(C10=1,0,H50*IF(H46<75,166.5*H54^0.625,110*H54^0.68))","v":85642.452270598951}]
["Indirect Plant Cost","$K",{"$f":"'Input A1'!T522/1000","v":5056.9313549779336}]
["Condenser U","btu/h-sqft-F",{"$f":"'Input A1'!E494","v":350}]
["Maximum drop size in flasher","micron",{"$f":"'Input A1'!T495","v":200}]
[]
[]
[null,null,null,"Plant Cost Calculations"]
["Component","reference yr","ref equip cost","Escalatn (PPI)","Equipment Cost","User Adjust","$ per kW"]
["Turbine Generator Cost",2002,{"$f":"I8","v":7744710.3637905121},{"$f":"C54","v":1.3599033816425121},{"$f":"C63*D63*F63","v":10532057.813560527},{"$f":"'Input A1'!T498","v":1},{"$f":"E63/C$48","v":405.22249209278834}]
["Flash Vessels",2002,{"$f":"I30","v":128508.53465861021},{"$f":"C53","v":1.4620386784276018},{"$f":"C64*D64*F64","v":187884.44817894214},{"$f":"'Input A1'!T500","v":1},{"$f":"E64/C$48","v":7.2288821106281658}]
["Cooling Tower Cost",2002,{"$f":"I10","v":943037.1784431691},{"$f":"C53","v":1.4620386784276018},1378756.8300791455,{"$f":"'Input A1'!T502","v":1},53.047874267768201]
["Condenser Cost",2002,{"$f":"I12","v":1347836.4964140016},{"$f":"C53","v":1.4620386784276018},1970589.089953616,{"$f":"'Input A1'!T504","v":1},75.818708561751578]
["Pump Costs",2002,{"$f":"I19","v":672034.17305865709},{"$f":"C53","v":1.4620386784276018},982539.95423686528,{"$f":"'Input A1'!T506","v":1},37.803370992130631]
["NCG Removal System",2002,{"$f":"I23","v":561590.1593264105},{"$f":"C53","v":1.4620386784276018},821066.53435953159,{"$f":"'Input A1'!T508","v":1},31.590657126736666]
["H2S Removal System",2002,{"$f":"I28","v":982156.34012370324},{"$f":"C53","v":1.4620386784276018},1435950.5575237493,{"$f":"'Input A1'!T510","v":1},55.248411444590154]
[]
["Total Equipment Dollars",null,{"$f":"SUM(C63:C69)","v":12379873.245815063},{"$f":"E71/C71","v":1.3981439780688805},{"$f":"SUM(E63:E69)","v":17308845.227892376},null,{"$f":"SUM(G63:G69)","v":665.96039659639371}]
[]
["Construction Costs",null,"IPE Ref Yr Multipliers",null,"Corrected  Multipliers",null,"Total Cost"]
["Total Material Cost Multiplier",null,{"$f":" 8.65*C8^-0.297","v":1.6904624695846819},{"$f":"C53","v":1.4620386784276018},{"$f":"1+(C74-1)*D74/D71","v":1.722016367677488},null,{"$f":"E$71*E74","v":29806114.788027052},"comment: multiplier applied to main equipment items to get total material cost"]
["Pipe and Steel",null,{"$f":" 374.65*C8^-1.327","v":0.25454052919861808},{"$f":"C51","v":2.2191060473269064},{"$f":"C75*D75/D71","v":0.40400161678242885},null,{"$f":"E$71*E75","v":6992801.4567053486},"comment: this is included in the multiplier in Row 74"]
["Other",null,{"$f":"C74-C75-1","v":0.43592194038606391},{"$f":"C53","v":1.4620386784276018},{"$f":"C76*D76/D71","v":0.45584342357925456},null,{"$f":"E$71*E76","v":7890123.2668859037},"comment: this is included in the multiplier in Row 74"]
["Labor Cost Multiplier",null,{"$f":" (42.65*C8^-0.923)*(1+0.45)","v":0.38713604021920411},{"$f":"C52","v":1.2387181164159582},{"$f":"C77*D77/D71","v":0.34299216250920311},null,{"$f":"E$71*E77","v":5936798.2552519068},"comment: multiplier applied to total material cost to get labor cost "]
["Construct'n Mat'ls, Rentals, etc",null,{"$f":"16.177*C8^-0.827","v":0.17165232349778664},{"$f":"C53","v":1.4620386784276018},{"$f":"C78*D78/D71","v":0.17949677582015616},null,3106881.9115767777,"comment: applied to total material cost"]
["direct Multiplier in 2002",null,{"$f":"C74+C77+C78","v":2.249250833301673},null,{"$f":"E74+E77+E78","v":2.2445053060068472}]
["Tax",null,{"$f":"(C74+C78)*C49","v":9.3105739654123443E-2},null,{"$f":"(E74+E78)*C49","v":9.5075657174882214E-2},null,1645649.8349801917]
["Freight",null,{"$f":"(C74+C78)*C50","v":9.3105739654123443E-2},null,{"$f":"(E74+E78)*C50","v":9.5075657174882214E-2},null,1645649.8349801917]
["direct multiplier",null,{"$f":"SUM(C79:C81)","v":2.4354623126099195},null,{"$f":"SUM(E79:E81)","v":2.4346566203566113},null,{"$f":"SUM(G77:G81)+G74","v":42141094.62481612}]
[]
["Installation Multiplier",null,null,null,{"$f":"C55","v":2.4346566203566113}]
["Direct Plant Construction Cost",null,null,null,{"$f":"E71*E84","v":42141094.624816112}]
["Indirect Costs",null,null,null,{"$f":"C56*1000","v":5056931.3549779337}]
["Total Plant Cost",null,null,null,{"$f":"E85+E86","v":47198025.979794048}]
["Installation Multiplier",null,null,null,{"$f":"E87/E71","v":2.7268154147994048}]
["Plant Cost","$/kW",null,null,{"$f":"E87/C48","v":1815.9510750849715}]

{"sheet":"Flash Plant F1- Improved","index":40,"n_rows":307,"n_cols":22,"rows_kept":307,"cut":false,"hidden":true,"merged":[]}
[{"$f":"'Input A1'!A75","v":1},null,null,"GETEM -Beta:  Geothermal Electricity Technology Evaluation Model"]
[null,null,null,null,{"$f":"'Summary A1'!H25","v":"EGS"},{"$f":"'Summary A1'!H26","v":"FLASH-STEAM"}]
[null,null,null,null,"Flash-Steam Conversion System Performance"]
[null,null,"This Sheet Last Modified:","2010-09-17"]
[null,null,"User input required in cells:"," L143, L145"]
[]
[]
[null,null,null,null,"FLASH STEAM IMPROVED CASE",null,null,null,null,null,null,null,"FLASH STEAM IMPROVED CASE"]
[]
[null,null,"Imported information",null,null,null,null,"Exported Information & Results",null,null,null,null,"Imported information"]
[null,"Geothermal Fluid Temperature","C",{"$f":"'Summary A1'!J277","v":246.9380628929533},null,null,"Brine effect -plant",null,"w-h/lb",{"$f":"I122","v":14.200822002128746},null,null,"T,gf",null,"C",{"$f":"D11","v":246.9380628929533}]
[null,null,"F",{"$f":"D11*1.8+32","v":476.48851320731592},null,null,"GF pumping",null,"w-h/lb",{"$f":"D16","v":0.4789605996707052},null,null,null,null,"F",{"$f":"P11*1.8+32","v":476.48851320731592}]
[{"$f":"'Input A1'!A392","v":0},"Based on Power or #Wells",null,{"$f":"IF(A13=0,\"Power Sales\",\"# Wells\")","v":"Power Sales"},null,null,"Brine effect-project",null,"w-h/lb",{"$f":"J11-J12","v":13.721861402458041},null,null,"Baseline performance",null,"w-h/lb",{"$f":"J11","v":14.200822002128746}]
[null,"Flow","lb/h",{"$f":"'Summary A1'!J233","v":3643820.5090049473},null,null,"GF Flow",null,"lb/h",{"$f":"D14","v":3643820.5090049473},null,null,"Available energy",null,"w-h/lb",{"$f":"Geofluid!I52","v":34.485326649220688}]
[null,"Power","kW",{"$f":"IF(A13=0,'Input A1'!W393*1000,D14*J13/1000)","v":50000},null,null,"Power Sales",null,"kW",{"$f":"J21-J20","v":50000},null,null,"2nd law efficiency",null,null,{"$f":"P13/P14","v":0.41179317066001059}]
[{"$f":"'Input A1'!A288","v":0},"GF Pump Work","w-h/lb",{"$f":"'Summary A1'!J237","v":0.4789605996707052},null,null,"Prod Pump Power, total",null,"hp",{"$f":"IF(A16=0,0,'GF Pumping A2'!G291*J14)","v":0}]
[{"$f":"'Input A1'!A463","v":1},"Temp constraint on T,gf out",null,{"$f":"IF(A17=1,\"Yes\",\"No\")","v":"Yes"},null,null,null,null,"kW",{"$f":"J16*0.7457","v":0}]
[null,"# of flash","1 or 2",{"$f":"'Input A1'!A464","v":2},null,null,"Injection Pump Power, total",null,"hp",{"$f":"'GF Pumping A2'!M305","v":2340.4136463529885}]
[{"$f":"'Input A1'!A474","v":1},"condenser type","S or D",{"$f":"IF(A19=1,\"Surface\",\"Direct Contact\")","v":"Surface"},null,null,null,null,"kW",{"$f":"J18*0.7457","v":1745.2464560854237}]
[null,"T,wet bulb","F",{"$f":"'Input A1'!E456","v":60},null,null,"GF Pump Power",null,"kW",{"$f":"J17+J19","v":1745.2464560854237}]
[{"$f":"'Input A1'!A484","v":3},"ncg removal",null,{"$f":"IF(A21=1,\"Jet\",IF(A21=2,\"VacPmp\",\"Hybrid\"))","v":"Hybrid"},null,null,"Plant Output, net",null,"kW",{"$f":"J11*J14/1000","v":51745.246456085421}]
[null,"ncg level","ppm",{"$f":"'Input A1'!T481","v":2000},null,null,"Plant Output, Gross",null,"kW",{"$f":"J14*I115/1000","v":54231.710546258197}]
[null,"H2S level","ppm",{"$f":"'Input A1'!T483","v":20},null,null,"HP,turbine",null,"kW",{"$f":"I114*I83*J14/D67","v":32941.91220255362}]
[null,null,null,null,null,null,"LP,turbine",null,"kW",{"$f":"IF(D18=2,I114*I105*J14/D67,0)","v":21289.79834370458}]
[null,"T,amorphous silica","C",{"$f":"Geofluid!D96","v":139.13100000000003},null,null,"Total Heat Rejected",null,"btu/h",{"$f":"D101*J14/D67","v":734911738.22290087}]
[null,"P@T,amorphous silica","psia",{"$f":"Geofluid!D98","v":51.145316043516146},null,null,"Condenser Heat Rejected",null,"btu/h",{"$f":"J14*D99/D67","v":697331450.23559928}]
[null,null,null,null,null,null,"CW Pump",null,"hp",{"$f":"J14/D67*D117/D118","v":2043.2059544124456}]
[null," HP flash pressure","psia",{"$f":"'Input A1'!W487","v":203.43497381045455},null,null,"CT Fan",null,"hp",{"$f":"D104*J14/D67","v":957.57883935618361}]
[null," LP flash pressure","psia",{"$f":"'Input A1'!W489","v":52.145316043516146},null,null,"Vac Pmp 1st stage",null,"kW",{"$f":"IF(A$21=2,D178,0)*J$14/D$67","v":0}]
[null,"dP,hp flash","psid",{"$f":"'Input A1'!E471","v":1},null,null,"Vac Pmp 2nd stage",null,"kW",{"$f":"IF(A$21=2,D227,0)*J$14/D$67","v":0}]
[null,"dP,lp flash","psid",{"$f":"'Input A1'!E472","v":1},null,null,"Vac Pmp 3rd stage",null,"kW",{"$f":"IF(A$21=1,0,D275)*J$14/D$67","v":133.60728866385926}]
[null,"turbine efficiency",null,{"$f":"'Input A1'!W459","v":0.85000000000000009},null,null,"Ejector/Jet Stm flow",null,"lb/hr",{"$f":"I124*J14/D67","v":21666.869985164038}]
[null,"generator efficiency",null,{"$f":"'Input A1'!T460","v":0.98},null,null,"Condensate pump",null,"hp",{"$f":"((J$14/D$67)*D125)","v":49.298908011094582}]
[null,null,null,null,null,null,"ncg flow",null,"lb/h",{"$f":"IF(D22=0,0,J14*D22/1000000)","v":7287.6410180098947}]
[null,"base CW pump head","ft",{"$f":"'Input A1'!E475","v":65},null,null,"H2S flow",null,"lb/h",{"$f":"J14*D23/1000000","v":72.876410180098958}]
[null,"DT,cw","F",{"$f":"'Input A1'!E476","v":20},null,null,"ncg steam condensed",null,"lb/h",{"$f":"(D188+D237+D285)*J14/D67","v":36101.903562806088}]
[null,"PinchPt-cond","F",{"$f":"'Input A1'!E477","v":7.5},null,null,"ncg condensate pmp ",null,"hp",{"$f":"(D306*J14/D67)/0.7457","v":0.66776075024041426}]
[null,"PinchPt-twr","F",{"$f":"'Input A1'!E478","v":5},null,null,"ncg,cw pump",null,"hp",{"$f":"(D305*J14/D67)/0.7457","v":104.48093858163448}]
[null,"U,cond","btu/h-sqft-F",{"$f":"'Input A1'!E494","v":350},null,null,"cooling water flow",null,"gpm",{"$f":"(J14/D67)*(D115+D304/60)*7.4805/62.4","v":77171.829621600162}]
[null,null,null,null,null,null,"Total turbine flow",null,"lb/h",{"$f":"I123*J14/D67","v":786003.71750353451}]
[null,"No. of stages: ncg removal",null,{"$f":"'Input A1'!T485","v":3},null,null,null,null,"lb/s",{"$f":"J40/3600","v":218.33436597320403}]
[null,"P,amb","psia",{"$f":"'Input A1'!E457","v":14.7},null,null,"Vol flow - last stage in",null,"cfs",{"$f":"J41*I139","v":70622.771316622544},{"$f":"J41*J139","v":10581.927267530136}]
[null,"MW,ncg","Mol Wt",{"$f":"'Input A1'!T482","v":44},null,null,"max exhaust flow",null,"cfs",{"$f":"I136","v":102996.21862791647}]
[null,"MW,H2O","Mol Wt",18,null,null,"# turbines",null,null,{"$f":"J42/J43","v":0.68568314698769617},{"$f":"K42/J43","v":0.10274092979819331}]
[null,"pump efficiency",null,{"$f":"'Input A1'!W461","v":0.8},null,null,"Fan Power",null,"kW",{"$f":"D105*J14/D67","v":714.0665405079061},null,null,null,null,null,null,"No T,gf-out","No T,gf-out","T,gf-out","T,gf-out"]
[null,"vacuum pump eff",null,{"$f":"'Input A1'!T486","v":0.7},null,null,"HP Flash Steam Flow",null,"lb/h",{"$f":"(J$14/D$67)*D85","v":447168.14915322448},null,null,null,null,null,null,"Constraint","Constraint","Constraint","Constraint"]
[null,"cond ncg partial pressure","in-Hg",{"$f":"'Input A1'!E479","v":0.315},null,null,"LP Flash Steam Flow",null,"lb/h",{"$f":"(J$14/D$67)*D93","v":360502.43833547417},null,null,null,null,"single","dual","single","dual","single","dual","a","b"]
[null,"jet efficiency",null,null,null,null,"HP turbine flow",null,"acfm",{"$f":"((J46-J32)/60)*D84","v":15943.713846466448},null,null,null,null,{"$f":"IF($A$17=1,IF(S48<D42,D42,S48),IF(Q48<D42,D42,Q48))","v":51.145316043516146},{"$f":"IF($A$17=1,T48,R48)","v":183.23737774087706},{"$f":"(0.0207*D71-0.8416)*EXP((0.0334*D71^-0.1732)*D11)","v":46.334696503540847},{"$f":" (-0.00000003258986*D71^4 + 0.0000173028*D71^3 - 0.003125628*D71^2 + 0.2198881*D71 - 1.306483)*EXP((0.00000000002405238*D71^4 - 0.00000001427949*D71^3 + 0.000002824477*D71^2 - 0.0002054368*D71 + 0.01897203)*D11)","v":132.22775375600835},{"$f":"IF(Q48<D26,D26,Q48)","v":51.145316043516146},{"$f":"U48*EXP(V48*D11)","v":183.23737774087706},{"$f":"IF(D71>125,1.59+0.0015547*EXP(0.0354727*D71),1.59+ 0.098693*EXP(0.0025283*D71) )","v":1.7146963736835208},{"$f":"IF(D71>125,0.01916-0.000005307*EXP(0.031279921*D71),0.01916-0.000167123*EXP(0.00400728*D71))","v":1.8917887264160122E-2}]
[null,null,null,null,null,null,"LP turbine flow",null,"acfm",{"$f":"IF(D18=2,(J47/60)*D92,0)","v":49651.367985250414},null,null,null,null,null,{"$f":"IF(A61=1,IF(T49<D42,D42,T49),IF(R49<D42,D42,R49))","v":51.145316043516146},null,{"$f":" (0.12632*EXP(0.01918*D71))*EXP((0.0146*EXP(-0.00205*D71)*D11))","v":14.698766261460804},null,{"$f":"IF(R49<D26,D26,R49)","v":51.145316043516146}]
[null,"EGS Water Loss","% of prod flo",{"$f":"IF(A1=1,'Input A1'!T282,0)","v":0.05}]
[null,null,null,null,null,null,"Cond Area 1st Stage",null,"sq ft",{"$f":"(J$14/D$67)*D192","v":6173.6260623160988}]
[null,"Well Head Pressure","psia",{"$f":"'GF Pumping A2'!M245","v":435.00430576966505},null,null,"Cond Area 2nd Stage",null,"sq ft",{"$f":"(J$14/D$67)*D241","v":1515.8491460922849},null,null,null,null,"Tr","Tc","Ts","Td","Ts","Td"]
[null,null,null,null,null,null,"Cond Area 3rdd Stage",null,"sq ft",{"$f":"(J$14/D$67)*D289","v":60.91030280047886},null,null,null,null,{"$f":"D12","v":476.48851320731592},{"$f":"D71","v":92.5},{"$f":"O53-0.5*(O53-P53)","v":284.49425660365796},{"$f":"O53-(O53-P53)/3","v":348.49234213821063},{"$f":"(O53+460)*0.8-460","v":289.19081056585276},{"$f":"(O53+460)*0.9-460","v":382.83966188658439}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O53-2*(O53-P53)/3","v":220.49617106910532},null,{"$f":"(O53+460)*0.8-460","v":289.19081056585276}]
[null,null,null,null,null,null,"Condensate injected",null,"lb/h",{"$f":"(D136*J14/D67)","v":0}]
[null,null,null,null,null,null,"Total flow for injection",null,"lb/h",{"$f":"J55+J14-J40","v":2857816.7915014126},null,null,null,null,null,null,"No T,gf-out","No T,gf-out","T,gf-out","T,gf-out"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Constraint","Constraint","Constraint","Constraint"]
[{"$f":"IF(D52<E62,1,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,"single","dual","single","dual","single","dual"]
[null,"calculations below based on 1000 lb/h",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($A$17=1,MAX(14.7,Q59,S59),MAX(14.7,Q59))","v":56.851772256620585},{"$f":"IF($A$17=1,MAX(14.7,R59,T59),MAX(14.7,R59))","v":202.43497381045455},{"$f":" -0.0000000000000280188*Q53^6 + 0.0000000000434771*Q53^5 - 0.00000000675074*Q53^4 + 0.00000158988*Q53^3 - 0.0000909892*Q53^2 + 0.00600322*Q53 - 0.0607916","v":52.839806132224297},{"$f":" -0.0000000000000280188*R53^6 + 0.0000000000434771*R53^5 - 0.00000000675074*R53^4 + 0.00000158988*R53^3 - 0.0000909892*R53^2 + 0.00600322*R53 - 0.0607916","v":131.98570967896381},{"$f":" -0.0000000000000280188*S53^6 + 0.0000000000434771*S53^5 - 0.00000000675074*S53^4 + 0.00000158988*S53^3 - 0.0000909892*S53^2 + 0.00600322*S53 - 0.0607916","v":56.851772256620585},{"$f":" -0.0000000000000280188*T53^6 + 0.0000000000434771*T53^5 - 0.00000000675074*T53^4 + 0.00000158988*T53^3 - 0.0000909892*T53^2 + 0.00600322*T53 - 0.0607916","v":202.43497381045455}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($A$17=1,MAX(14.7,R60,T60),MAX(14.7,R60))","v":56.851772256620585},null,{"$f":" -0.0000000000000280188*R54^6 + 0.0000000000434771*R54^5 - 0.00000000675074*R54^4 + 0.00000158988*R54^3 - 0.0000909892*R54^2 + 0.00600322*R54 - 0.0607916","v":17.366123173157195},null,{"$f":" -0.0000000000000280188*T54^6 + 0.0000000000434771*T54^5 - 0.00000000675074*T54^4 + 0.00000158988*T54^3 - 0.0000909892*T54^2 + 0.00600322*T54 - 0.0607916","v":56.851772256620585}]
[{"$f":"A17","v":1},null,"DETERMINE FLASH PRESSURES",null,null,null,"TURBINE PERFORMANCE"]
[null,"Calc P,stm-1st","psia",{"$f":"E62","v":203.43497381045455},{"$f":"IF(D18=1,O59,P59)+D30","v":203.43497381045455},"HP turbine",null,null,null,null,"dh'= a * ln(Pr) +b"]
[null,"Calc P,stm-2nd","psia",{"$f":"IF($D$18=1,\" \",P49+D31)","v":52.145316043516146},null,"P,t-in",null,"psia",{"$f":"D64-D30","v":202.43497381045455},null,"a","b"]
[null,"P,stm-1st","psia",{"$f":"D28","v":203.43497381045455},null,"P,ratio",null,null,{"$f":"I63/D74","v":222.35433248845541},null,{"$f":" -0.00000000054076309*I63^5 + 0.00000026431087*I63^4 - 0.000050841601*I63^3 + 0.0049745244*I63^2 - 0.28682223*I63 + 60.251233","v":44.307486669845872},{"$f":" 0.0000000017257066*I63^5 - 0.00000087079731*I63^4 + 0.0001766481*I63^3 - 0.019163136*I63^2 + 1.4133748*I63 - 2.1991099","v":88.339796496005704},"P<150"]
[null,"P,stm-2nd","psia",{"$f":"D29","v":52.145316043516146},null,"dh,isent",null,"btu/lb",{"$f":"K67*LN(I64)+L67","v":340.22828106393189},150,{"$f":" -5.0493347E-15*I63^5 + 0.000000000024733176*I63^4 - 0.000000047788062*I63^3 + 0.0000469389*I63^2 - 0.02861559*I63 + 53.67656","v":49.450696558379185},{"$f":" 4.5323448E-14*I63^5 - 0.00000000022501399*I63^4 + 0.000000443209*I63^3 - 0.00045591346*I63^2 + 0.27192791*I63 + 33.304544","v":72.98325629576226},"150<P<1500"]
[null,null,null,null,null,"x'",null,null,{"$f":"((D$82-I65)-D$76)/(D$77-D$76)","v":0.76678626204418365},1500,{"$f":" -1.6323827E-15*I63^5 + 0.000000000017815452*I63^4 - 0.000000077555328*I63^3 + 0.00016780015*I63^2 - 0.18362579*I63+ 123.86562","v":92.955756936545754},{"$f":" -1.4371477E-14*I63^5 + 0.00000000015600207*I63^4 - 0.00000067364263*I63^3 + 0.0014334909*I63^2 - 1.5040745*I63 + 740.43412","v":489.36989186168228},"P>1500"]
[null,"calculation m,gf","lb/h",1000,null,"turb eff",null,null,{"$f":"D$32-0.5*(IF(I66>0.95,0,0.95-I66))","v":0.75839313102209194},null,{"$f":"IF($I63>$J66,K66,IF($I63>$J65,K65,K64))","v":49.450696558379185},{"$f":"IF($I63>$J66,L66,IF($I63>$J65,L65,L64))","v":72.98325629576226},null,null,"Property = f(T)",null,null,null,null,125,325,675]
[null,"T,gf,r","F",{"$f":"D12","v":476.48851320731592},null,"dh",null,"btu/lb",{"$f":"I$65*I67","v":258.02679133833959},null,null,null,null,null,"T","spec vol","P","h","<125F","125< <325F","325<T<675F","> 675F"]
[null,"h,gf-in","btu/lb",{"$f":"R70","v":460.42784352983745},null,"h,ex",null,"btu/lb",{"$f":"D$82-I68","v":940.93741273904152},null,null,null,null,null,{"$f":"D68","v":476.48851320731592},null,{"$f":"IF(O69>V$67,V69,IF(O69>U$67,U69,IF(O69>T$67,T69,S69)))","v":547.34575931958966},null,{"$f":" 9.97153E-15*O69^6 + 0.0000000000168375*O69^5 + 0.00000000113502*O69^4 + 0.000000341917*O69^3 + 0.0000184319*O69^2 + 0.00111108*O69 + 0.0212481","v":630.49535203506218},{"$f":" -0.0000000000000280188*O69^6 + 0.0000000000434771*O69^5 - 0.00000000675074*O69^4 + 0.00000158988*O69^3 - 0.0000909892*O69^2 + 0.00600322*O69 - 0.0607916","v":546.11675565879295},{"$f":" 0.00000000000024303*O69^6 - 0.000000000662939*O69^5 + 0.000000768058*O69^4 - 0.000453695*O69^3 + 0.150475*O69^2 - 26.49*O69 + 1934.47","v":547.34575931958966},{"$f":" 0.0000000000007261395*O69^6 - 0.00000000216551*O69^5 + 0.000002698676*O69^4 - 0.001765175*O69^3 + 0.6471745*O69^2 - 125.9218*O69 + 10153.58","v":547.4265504780833}]
[null,null,null,null,null,"x'",null,null,{"$f":"(I69-D$76)/(D$77-D$76)","v":0.84575399789003702},null,null,null,null,null,{"$f":"D68","v":476.48851320731592},null,null,{"$f":"IF(O70>V$67,V70,IF(O70>U$67,U70,IF(O70>T$67,T70,S70)))","v":460.42784352983745},{"$f":" -0.000000004480902*O70^4 + 0.0000020320904*O70^3 - 0.00034115062*O70^2 + 1.0234315*O70 - 32.479184","v":366.57522534281719},{"$f":" 0.00000000025563678*O70^4 + 0.000000073480055*O70^3 - 0.000027703224*O70^2 + 0.9998551*O70 - 31.760088","v":459.4963690430672},{"$f":" 5.8634263518E-11*O70^5 - 0.00000013378773724*O70^4 + 0.00012227602697*O70^3 - 0.055373746094*O70^2 + 13.426933583*O70 - 1137.0718729","v":460.42784352983745},{"$f":" 0.000037021613128*O70^5 - 0.12714518982*O70^4 + 174.6587566*O70^3 - 119960.00955*O70^2 + 41194401.715*O70 - 5658291651.7","v":-15202910.704976082}]
[null,"Tcond","F",{"$f":"D20+D36+D37+D38","v":92.5},null,"turb eff",null,null,{"$f":"D$32-0.5*(IF(I70>0.95,0,0.95-I70))","v":0.79787699894501862},null,null,null,null,null,{"$f":"D71","v":92.5},null,{"$f":"IF(O71>V$67,V71,IF(O71>U$67,U71,IF(O71>T$67,T71,S71)))","v":0.75570389321126363},null,{"$f":" 9.97153E-15*O71^6 + 0.0000000000168375*O71^5 + 0.00000000113502*O71^4 + 0.000000341917*O71^3 + 0.0000184319*O71^2 + 0.00111108*O71 + 0.0212481","v":0.75570389321126363},{"$f":" -0.0000000000000280188*O71^6 + 0.0000000000434771*O71^5 - 0.00000000675074*O71^4 + 0.00000158988*O71^3 - 0.0000909892*O71^2 + 0.00600322*O71 - 0.0607916","v":0.75694806432201922},{"$f":" 0.00000000000024303*O71^6 - 0.000000000662939*O71^5 + 0.000000768058*O71^4 - 0.000453695*O71^3 + 0.150475*O71^2 - 26.49*O71 + 1934.47","v":464.46036561020787},{"$f":" 0.000000000000722829*Q71^6 - 0.00000000201101*Q71^5 + 0.00000225787*Q71^4 - 0.00125136*Q71^3 + 0.347131*Q71^2 - 38.4978*Q71","v":-28.895234179823451}]
[null,"P,sat","psia",{"$f":"Q71","v":0.75570389321126363},null,"dh",null,"btu/lb",{"$f":"I$65*I71","v":271.46031985151228},null,null,null,null,null,{"$f":"D71","v":92.5},null,null,{"$f":"IF(O72>V$67,V72,IF(O72>U$67,U72,IF(O72>T$67,T72,S72)))","v":60.549519845096022},{"$f":" -0.000000004480902*O72^4 + 0.0000020320904*O72^3 - 0.00034115062*O72^2 + 1.0234315*O72 - 32.479184","v":60.549519845096022},{"$f":" 0.00000000025563678*O72^4 + 0.000000073480055*O72^3 - 0.000027703224*O72^2 + 0.9998551*O72 - 31.760088","v":60.566344077681549},{"$f":" 5.8634263518E-11*O72^5 - 0.00000013378773724*O72^4 + 0.00012227602697*O72^3 - 0.055373746094*O72^2 + 13.426933583*O72 - 1137.0718729","v":-281.493846026342},{"$f":" 0.0000000000007261395*O72^6 - 0.00000000216551*O72^5 + 0.000002698676*O72^4 - 0.001765175*O72^3 + 0.6471745*O72^2 - 125.9218*O72 + 10153.58","v":2829.505832836011}]
[null,"P,ncg","psia",{"$f":"D47*0.49115","v":0.15471225},null,"h,ex",null,"btu/lb",{"$f":"D$82-I72","v":927.50388422586877},null,null,null,null,null,{"$f":"D71","v":92.5},null,null,{"$f":"IF(O73>V$67,V73,IF(O73>U$67,U73,IF(O73>T$67,T73,S73)))","v":1101.4998376565543},{"$f":" -7.2150559138E-10*O73^4 - 0.00000015844186585*O73^3 - 0.000030268712038*O73^2 + 0.44148580795*O73 + 1061.0996074","v":1101.4998376565543},{"$f":" -0.0000000005035389718*O73^4 - 0.00000051596852593*O73^3 + 0.000099006018886*O73^2 + 0.42367961566*O73 + 1061.9537518","v":1101.5460078023114},{"$f":" -4.9118123157E-13*O73^6 + 0.0000000013698021251*O73^5 - 0.0000015842735401*O73^4 + 0.00096963380389*O73^3 - 0.33157805684*O73^2 + 60.38391862*O73 - 3413.791688","v":-4.9395498296989899},{"$f":" -0.000048138033984*O73^5 + 0.16531315908*O73^4 - 227.07686319*O73^3 + 155953.29919*O73^2 - 53551582.984*O73 + 7355226428.1","v":3568136220.2538395}]
[null,"P,cond","psia",{"$f":"D72+D73","v":0.91041614321126363},null,"x'",null,null,{"$f":"(I73-D$76)/(D$77-D$76)","v":0.83284893577197561},null,null,null,null,null,{"$f":"D80","v":383.25720594076125},null,null,357.11666037580744,{"$f":" -0.000000004480902*O74^4 + 0.0000020320904*O74^3 - 0.00034115062*O74^2 + 1.0234315*O74 - 32.479184","v":327.3670688235344},{"$f":" 0.00000000025563678*O74^4 + 0.000000073480055*O74^3 - 0.000027703224*O74^2 + 0.9998551*O74 - 31.760088","v":357.02443364424948},{"$f":" 5.8634263518E-11*O74^5 - 0.00000013378773724*O74^4 + 0.00012227602697*O74^3 - 0.055373746094*O74^2 + 13.426933583*O74 - 1137.0718729","v":357.11666037580744},{"$f":" 0.000037021613128*O74^5 - 0.12714518982*O74^4 + 174.6587566*O74^3 - 119960.00955*O74^2 + 41194401.715*O74 - 5658291651.7","v":-95348663.165265083}]
[null,null,"inch Hg",{"$f":"D74/0.49115","v":1.8536417453145957},null,"turb eff",null,null,{"$f":"D$32-0.5*(IF(I74>0.95,0,0.95-I74))","v":0.79142446788598786},null,null,null,null,null,{"$f":"D80","v":383.25720594076125},null,null,1198.9642040773811,{"$f":" -7.2150559138E-10*D80^4 - 0.00000015844186585*D80^3 - 0.000030268712038*D80^2 + 0.44148580795*D80 + 1061.0996074","v":1201.3698033099006},{"$f":" -0.0000000005035389718*D80^4 - 0.00000051596852593*D80^3 + 0.000099006018886*D80^2 + 0.42367961566*D80 + 1061.9537518","v":1198.9639818117321},{"$f":" -4.9118123157E-13*D80^6 + 0.0000000013698021251*D80^5 - 0.0000015842735401*D80^4 + 0.00096963380389*D80^3 - 0.33157805684*D80^2 + 60.38391862*D80 - 3413.791688","v":1198.9642040773811},{"$f":" -0.000048138033984*D80^5 + 0.16531315908*D80^4 - 227.07686319*D80^3 + 155953.29919*D80^2 - 53551582.984*D80 + 7355226428.1","v":123905358.31057167}]
[null,"h-cond,f","btu/lb",{"$f":"R72","v":60.549519845096022},null,"dh",null,"btu/lb",{"$f":"I$65*I75","v":269.26498630078663},null,null,null,null,null,{"$f":"D88","v":283.83432151629154},null,null,253.14063319482165,{"$f":" -0.000000004480902*O76^4 + 0.0000020320904*O76^3 - 0.00034115062*O76^2 + 1.0234315*O76 - 32.479184","v":247.90626096935776},{"$f":" 0.00000000025563678*O76^4 + 0.000000073480055*O76^3 - 0.000027703224*O76^2 + 0.9998551*O76 - 31.760088","v":253.14063319482165},{"$f":" 5.8634263518E-11*O76^5 - 0.00000013378773724*O76^4 + 0.00012227602697*O76^3 - 0.055373746094*O76^2 + 13.426933583*O76 - 1137.0718729","v":248.63079817434436},{"$f":" 0.000037021613128*O76^5 - 0.12714518982*O76^4 + 174.6587566*O76^3 - 119960.00955*O76^2 + 41194401.715*O76 - 5658291651.7","v":-393328125.403162}]
[null,"h-cond,g","btu/lb",{"$f":"R73","v":1101.4998376565543},null,"h,ex",null,"btu/lb",{"$f":"D$82-I76","v":929.69921777659442},null,null,null,null,null,{"$f":"D88","v":283.83432151629154},null,null,1175.1183435003632,{"$f":" -7.2150559138E-10*D88^4 - 0.00000015844186585*D88^3 - 0.000030268712038*D88^2 + 0.44148580795*D88 + 1061.0996074","v":1175.6642246553092},{"$f":" -0.0000000005035389718*D88^4 - 0.00000051596852593*D88^3 + 0.000099006018886*D88^2 + 0.42367961566*D88 + 1061.9537518","v":1175.1183435003632},{"$f":" -4.9118123157E-13*D88^6 + 0.0000000013698021251*D88^5 - 0.0000015842735401*D88^4 + 0.00096963380389*D88^3 - 0.33157805684*D88^2 + 60.38391862*D88 - 3413.791688","v":1168.8171000221896},{"$f":" -0.000048138033984*D88^5 + 0.16531315908*D88^4 - 227.07686319*D88^3 + 155953.29919*D88^2 - 53551582.984*D88 + 7355226428.1","v":511194958.09146023}]
[null,null,null,null,null,"x'",null,null,{"$f":"(I77-D$76)/(D$77-D$76)","v":0.83495790630895683},null,null,null,null,null,{"$f":"D71","v":92.5},null,null,60.549519845096022,{"$f":" -0.000000004480902*O78^4 + 0.0000020320904*O78^3 - 0.00034115062*O78^2 + 1.0234315*O78 - 32.479184","v":60.549519845096022},{"$f":" 0.00000000025563678*O78^4 + 0.000000073480055*O78^3 - 0.000027703224*O78^2 + 0.9998551*O78 - 31.760088","v":60.566344077681549},{"$f":" 5.8634263518E-11*O78^5 - 0.00000013378773724*O78^4 + 0.00012227602697*O78^3 - 0.055373746094*O78^2 + 13.426933583*O78 - 1137.0718729","v":-281.493846026342},{"$f":" 0.000037021613128*O78^5 - 0.12714518982*O78^4 + 174.6587566*O78^3 - 119960.00955*O78^2 + 41194401.715*O78 - 5658291651.7","v":-2745040625.321651}]
[null,null,"1st Flash",null,null,"turb eff",null,null,{"$f":"D$32-0.5*(IF(I78>0.95,0,0.95-I78))","v":0.79247895315447847},null,null,null,null,null,{"$f":"D80","v":383.25720594076125},{"$f":"IF(O79>V$67,V79,IF(O79>U$67,U79,IF(O79>T$67,T79,S79)))","v":2.2482255109981679},null,null,{"$f":" 0.0000000045215227*O79^6 - 0.0000027557218*O79^5 + 0.00071596466*O79^4 - 0.1033793*O79^3 + 8.9931223*O79^2 - 464.41472*O79 + 11678.605","v":2324574.6623692228},{"$f":" 0.000000000011909478*O79^6 - 0.000000018270648*O79^5 + 0.000011692082*O79^4 - 0.0040132715*O79^3 + 0.78482148*O79^2 - 83.834081*O79 + 3890.919","v":38.640124070459933},{"$f":" 8.187709E-15*O79^6 - 0.000000000027284644*O79^5 + 0.000000037948334*O79^4 - 0.000028277928*O79^3 + 0.011958041*O79^2 - 2.7389634*O79 + 268.32894","v":2.2482255109981679},{"$f":" -0.0000000087731388*O79^4 + 0.000023582903*O79^3 - 0.023769687*O79^2 + 10.645163*O79 - 1786.8983","v":-60.181127222235091}]
[null,"T,1st","F",{"$f":"Q85","v":383.25720594076125},null,"dh",null,"btu/lb",{"$f":"I$65*I79","v":269.62375201109239},null,null,null,null,null,{"$f":"D88","v":283.83432151629154},{"$f":"IF(O80>V$67,V80,IF(O80>U$67,U80,IF(O80>T$67,T80,S80)))","v":8.2636946725524467},null,null,{"$f":" 0.0000000045215227*O80^6 - 0.0000027557218*O80^5 + 0.00071596466*O80^4 - 0.1033793*O80^3 + 8.9931223*O80^2 - 464.41472*O80 + 11678.605","v":174937.37011480637},{"$f":" 0.000000000011909478*O80^6 - 0.000000018270648*O80^5 + 0.000011692082*O80^4 - 0.0040132715*O80^3 + 0.78482148*O80^2 - 83.834081*O80 + 3890.919","v":8.2636946725524467},{"$f":" 8.187709E-15*O80^6 - 0.000000000027284644*O80^5 + 0.000000037948334*O80^4 - 0.000028277928*O80^3 + 0.011958041*O80^2 - 2.7389634*O80 + 268.32894","v":7.981913841944106},{"$f":" -0.0000000087731388*O80^4 + 0.000023582903*O80^3 - 0.023769687*O80^2 + 10.645163*O80 - 1786.8983","v":-198.05469964043345}]
[null,"h,f","btu/lb",{"$f":"R74","v":357.11666037580744},null,"h,ex",null,"btu/lb",{"$f":"D$82-I80","v":929.34045206628866}]
[null,"h,g","btu/lb",{"$f":"R75","v":1198.9642040773811},null,"m,turb",null,"lb/h",{"$f":"D85-D302","v":116.77339158625465}]
[null,"x",null,{"$f":"(D$69-D81)/(D82-D81)","v":0.12271958732548463},null,"HP Turbine output",null,"kW",{"$f":"I82*I80/3413","v":9.2249868076608585},null,null,null,null,null,"Property = f(P)",null,null,null,2,20,200,1000]
[null,"sp vol","cft/lb",{"$f":"P79","v":2.2482255109981679},null,"LP turbine",null,null,null,null,"dh'= a * ln(Pr) +b",null,null,null,"P","spec vol","T","<2psi","2< <20psi","20< <200psi","200< <1000psi",">1000psi"]
[null,"m,stm","lb/h",{"$f":"D83*D$67","v":122.71958732548462},null,"P,t-in",null,"psia",{"$f":"IF(D18=2,D65-D31,0)","v":51.145316043516146},null,"a","b",null,null,{"$f":"D64","v":203.43497381045455},null,{"$f":"IF(D64>V$83,V85,IF(D64>U$83,U85,IF(D64>T$83,T85,IF(D64>S83,S85,R85))))","v":383.25720594076125},{"$f":" -7.1864066799*O85^6 + 63.304761377*O85^5 - 222.30982965*O85^4 + 400.57269432*O85^3 - 403.56297354*O85^2 + 255.85632577*O85 + 14.788238833","v":-487727184817861.62},{"$f":" -0.000012178121702*O85^6 + 0.00094358038872*O85^5 - 0.029734376328*O85^4 + 0.49468791547*O85^3 - 4.8016701723*O85^2 + 31.491049082*O85 + 78.871966537","v":-581419523.46393859},{"$f":" -1.2878309875E-11*O85^6 + 0.00000001053096688*O85^5 - 0.0000034988475881*O85^4 + 0.00061292292067*O85^3 - 0.062604066919*O85^2 + 4.3688747745*O85 + 161.40853789","v":383.42877432974063},{"$f":" -4.3371351471E-16*O85^6 + 1.8867165569E-12*O85^5 - 0.0000000034275245432*O85^4 + 0.0000034048164769*O85^3 - 0.0020724712921*O85^2 + 0.93056131917*O85 + 256.29706201","v":383.25720594076125},{"$f":" -3.2288675486E-19*O85^6 + 4.589696886E-15*O85^5 - 2.7823504188E-11*O85^4 + 0.000000094407417758*O85^3 - 0.00020256473758*O85^2 + 0.33345911089*O85 + 342.90613285","v":403.10884360708985}]
[null,null,null,null,null,"P,ratio",null,null,{"$f":"I85/D74","v":56.177953812543272},null,{"$f":" -0.00000000054076309*I85^5 + 0.00000026431087*I85^4 - 0.000050841601*I85^3 + 0.0049745244*I85^2 - 0.28682223*I85 + 60.251233","v":53.411525987258997},{"$f":" 0.0000000017257066*I85^5 - 0.00000087079731*I85^4 + 0.0001766481*I85^3 - 0.019163136*I85^2 + 1.4133748*I85 - 2.1991099","v":38.239442917524443},"P<150",null,{"$f":"O85","v":203.43497381045455},{"$f":"IF(D64>V$83,V86,IF(D64>U$83,U86,IF(D64>T$83,T86,IF(D64>S$84,S86,R86))))","v":2.2492760096595239},null,{"$f":" 333.81229512*O86^-0.94402159016","v":2.209523915754537},{"$f":" 332.15976378*O86^-0.93664745606","v":2.2864728085410668},{"$f":" 340.01247145*O86^-0.94294510344","v":2.2634776703474397},{"$f":" 4.0723926273E-17*O86^6 - 1.719969264E-13*O86^5 + 2.9885380361E-10*O86^4 - 0.0000002757916642*O86^3 + 0.00014547505321*O86^2 - 0.043834660863*O86 + 7.0133287422","v":2.2492760096595239},{"$f":" -8.294928768E-21*O86^6 + 8.109431269E-17*O86^5 - 2.8059085555E-13*O86^4 + 3.0537971562E-10*O86^3 + 0.000000457504271*O86^2 - 0.0015502195912*O86 + 1.4411827243","v":1.1468661831032956}]
[null,null,"2nd Flash",null,null,"dh,isent",null,"btu/lb",{"$f":"IF(D18=1,0,K89*LN(I86)+L89)","v":253.40907854618206},150,{"$f":" -5.0493347E-15*I85^5 + 0.000000000024733176*I85^4 - 0.000000047788062*I85^3 + 0.0000469389*I85^2 - 0.02861559*I85 + 53.67656","v":52.329565412580216},{"$f":" 4.5323448E-14*I85^5 - 0.00000000022501399*I85^4 + 0.000000443209*I85^3 - 0.00045591346*I85^2 + 0.27192791*I85 + 33.304544","v":46.077556982428696},"150<P<1500",null,{"$f":"D65","v":52.145316043516146},null,{"$f":"IF(D65>V$83,V87,IF(D65>U$83,U87,IF(D65>T$83,T87,IF(D65>S$83,S87,R87))))","v":283.83432151629154},{"$f":" -7.1864066799*O87^6 + 63.304761377*O87^5 - 222.30982965*O87^4 + 400.57269432*O87^3 - 403.56297354*O87^2 + 255.85632577*O87 + 14.788238833","v":-121659691017.29768},{"$f":" -0.000012178121702*O87^6 + 0.00094358038872*O87^5 - 0.029734376328*O87^4 + 0.49468791547*O87^3 - 4.8016701723*O87^2 + 31.491049082*O87 + 78.871966537","v":-42080.619953880916},{"$f":" -1.2878309875E-11*O87^6 + 0.00000001053096688*O87^5 - 0.0000034988475881*O87^4 + 0.00061292292067*O87^3 - 0.062604066919*O87^2 + 4.3688747745*O87 + 161.40853789","v":283.83432151629154},{"$f":" -4.3371351471E-16*O87^6 + 1.8867165569E-12*O87^5 - 0.0000000034275245432*O87^4 + 0.0000034048164769*O87^3 - 0.0020724712921*O87^2 + 0.93056131917*O87 + 256.29706201","v":299.64429488868564},{"$f":" -3.2288675486E-19*O87^6 + 4.589696886E-15*O87^5 - 2.7823504188E-11*O87^4 + 0.000000094407417758*O87^3 - 0.00020256473758*O87^2 + 0.33345911089*O87 + 342.90613285","v":359.75684499477256}]
[null,"T,2nd","F",{"$f":"IF(D18=2,Q87,)","v":283.83432151629154},null,"x'",null,null,{"$f":"IF(D18=2,((D$90-I87)-D$76)/(D$77-D$76),0)","v":0.82728227310562419},1500,{"$f":" -1.6323827E-15*I85^5 + 0.000000000017815452*I85^4 - 0.000000077555328*I85^3 + 0.00016780015*I85^2 - 0.18362579*I85+ 123.86562","v":114.90270519443591},{"$f":" -1.4371477E-14*I85^5 + 0.00000000015600207*I85^4 - 0.00000067364263*I85^3 + 0.0014334909*I85^2 - 1.5040745*I85 + 740.43412","v":667.1684790318759},"P>1500",null,{"$f":"D65","v":52.145316043516146},{"$f":"IF(D65>V$83,V88,IF(D65>U$83,U88,IF(D65>T$83,T88,IF(D65>S$84,S88,R88))))","v":8.1706213506128229},null,{"$f":" 333.81229512*O88^-0.94402159016","v":7.9875576713390348},{"$f":" 332.15976378*O88^-0.93664745606","v":8.1831719509632563},{"$f":" 340.01247145*O88^-0.94294510344","v":8.1706213506128229},{"$f":" 4.0723926273E-17*O88^6 - 1.719969264E-13*O88^5 + 2.9885380361E-10*O88^4 - 0.0000002757916642*O88^3 + 0.00014547505321*O88^2 - 0.043834660863*O88 + 7.0133287422","v":5.0861622693271293},{"$f":" -8.294928768E-21*O88^6 + 8.109431269E-17*O88^5 - 2.8059085555E-13*O88^4 + 3.0537971562E-10*O88^3 + 0.000000457504271*O88^2 - 0.0015502195912*O88 + 1.4411827243","v":1.3616313055095879}]
[null,"h,f","btu/lb",{"$f":"R76","v":253.14063319482165},null,"turb eff",null,null,{"$f":"D$32-0.5*(IF(I88>0.95,0,0.95-I88))","v":0.78864113655281221},null,{"$f":"IF($I85>$J88,K88,IF($I85>$J87,K87,K86))","v":53.411525987258997},{"$f":"IF($I85>$J88,L88,IF($I85>$J87,L87,L86))","v":38.239442917524443},null,null,{"$f":"D156","v":2.3004732423598928},null,{"$f":"IF(D156>V$83,V89,IF(D156>U$83,U89,IF(D156>T$83,T89,IF(D67>S$83,S89,R89))))","v":131.15379186809571},{"$f":" -7.1864066799*O89^6 + 63.304761377*O89^5 - 222.30982965*O89^4 + 400.57269432*O89^3 - 403.56297354*O89^2 + 255.85632577*O89 + 14.788238833","v":131.71185805677041},{"$f":" -0.000012178121702*O89^6 + 0.00094358038872*O89^5 - 0.029734376328*O89^4 + 0.49468791547*O89^3 - 4.8016701723*O89^2 + 31.491049082*O89 + 78.871966537","v":131.15379186809571},{"$f":" -1.2878309875E-11*O89^6 + 0.00000001053096688*O89^5 - 0.0000034988475881*O89^4 + 0.00061292292067*O89^3 - 0.062604066919*O89^2 + 4.3688747745*O89 + 161.40853789","v":171.13507031749302},{"$f":" -4.3371351471E-16*O89^6 + 1.8867165569E-12*O89^5 - 0.0000000034275245432*O89^4 + 0.0000034048164769*O89^3 - 0.0020724712921*O89^2 + 0.93056131917*O89 + 256.29706201","v":258.42686689603784},{"$f":" -3.2288675486E-19*O89^6 + 4.589696886E-15*O89^5 - 2.7823504188E-11*O89^4 + 0.000000094407417758*O89^3 - 0.00020256473758*O89^2 + 0.33345911089*O89 + 342.90613285","v":343.6721757521355}]
[null,"h,g","btu/lb",{"$f":"R77","v":1175.1183435003632},null,"dh",null,"btu/lb",{"$f":"I$87*I89","v":199.84882371746187},null,null,null,null,null,{"$f":"D205","v":5.8152348759693631},null,{"$f":"IF(D205>V$83,V90,IF(D205>U$83,U90,IF(D205>T$83,T90,IF(D205>S$83,S90,R90))))","v":168.70430239153637},{"$f":" -7.1864066799*O90^6 + 63.304761377*O90^5 - 222.30982965*O90^4 + 400.57269432*O90^3 - 403.56297354*O90^2 + 255.85632577*O90 + 14.788238833","v":-44527.393573607471},{"$f":" -0.000012178121702*O90^6 + 0.00094358038872*O90^5 - 0.029734376328*O90^4 + 0.49468791547*O90^3 - 4.8016701723*O90^2 + 31.491049082*O90 + 78.871966537","v":168.70430239153637},{"$f":" -1.2878309875E-11*O90^6 + 0.00000001053096688*O90^5 - 0.0000034988475881*O90^4 + 0.00061292292067*O90^3 - 0.062604066919*O90^2 + 4.3688747745*O90 + 161.40853789","v":184.81409359533458},{"$f":" -4.3371351471E-16*O90^6 + 1.8867165569E-12*O90^5 - 0.0000000034275245432*O90^4 + 0.0000034048164769*O90^3 - 0.0020724712921*O90^2 + 0.93056131917*O90 + 256.29706201","v":261.63907563768805},{"$f":" -3.2288675486E-19*O90^6 + 4.589696886E-15*O90^5 - 2.7823504188E-11*O90^4 + 0.000000094407417758*O90^3 - 0.00020256473758*O90^2 + 0.33345911089*O90 + 342.90613285","v":344.83844431217051}]
[null,"x",null,{"$f":"(D$81-D89)/(D90-D89)","v":0.11277499013129977},null,"h,ex",null,"btu/lb",{"$f":"IF(D18=2,D$90-I90,0)","v":975.26951978290128},null,null,null,null,null,{"$f":"D253","v":14.7},null,{"$f":"IF(D253>V$83,V91,IF(D253>U$83,U91,IF(D253>T$83,T91,IF(D253>S$83,S91,R91))))","v":211.94836067987205},{"$f":" -7.1864066799*O91^6 + 63.304761377*O91^5 - 222.30982965*O91^4 + 400.57269432*O91^3 - 403.56297354*O91^2 + 255.85632577*O91 + 14.788238833","v":-38251393.288214847},{"$f":" -0.000012178121702*O91^6 + 0.00094358038872*O91^5 - 0.029734376328*O91^4 + 0.49468791547*O91^3 - 4.8016701723*O91^2 + 31.491049082*O91 + 78.871966537","v":211.94836067987205},{"$f":" -1.2878309875E-11*O91^6 + 0.00000001053096688*O91^5 - 0.0000034988475881*O91^4 + 0.00061292292067*O91^3 - 0.062604066919*O91^2 + 4.3688747745*O91 + 161.40853789","v":213.89356837886896},{"$f":" -4.3371351471E-16*O91^6 + 1.8867165569E-12*O91^5 - 0.0000000034275245432*O91^4 + 0.0000034048164769*O91^3 - 0.0020724712921*O91^2 + 0.93056131917*O91 + 256.29706201","v":269.53912980095771},{"$f":" -3.2288675486E-19*O91^6 + 4.589696886E-15*O91^5 - 2.7823504188E-11*O91^4 + 0.000000094407417758*O91^3 - 0.00020256473758*O91^2 + 0.33345911089*O91 + 342.90613285","v":347.764508157205}]
[null,"sp vol","cft/lb",{"$f":"P80","v":8.2636946725524467},null,"x'",null,null,{"$f":"(I91-D$76)/(D$77-D$76)","v":0.87873550186425287}]
[null,"m,stm","lb/h",{"$f":"IF(D18=2,D91*(D$67)*(1-D83),0)","v":98.935289881751061},null,"turb eff",null,null,{"$f":"D$32-0.5*(IF(I92>0.95,0,0.95-I92))","v":0.81436775093212654},null,null,null,null,null,"fan","power",null,null,"Evaporative Water Loss"]
[null,null,null,null,null,"dh",null,"btu/lb",{"$f":"I$87*I93","v":206.36818136143688},null,null,null,null,null,"a","b",null,"a","b","c","d"]
[null,null,"Heat Rejection",null,null,"h,ex",null,"btu/lb",{"$f":"IF(D18=2,D$90-I94,0)","v":968.75016213892627},null,null,null,null,null,{"$f":" -2.0814*LN(D36) + 10.6013","v":4.3659828458247238},{"$f":"-0.0188*D36^0.0232","v":-2.0153094676940712E-2},null,{"$f":" -0.0001769*LN(D36) + 0.0011083","v":5.7835496080829902E-4},{"$f":" 0.0657628*LN(D36) - 0.4091309","v":-0.21212315764072365},{"$f":" -6.7041142*LN(D36) + 44.3438937","v":24.260162425468408},{"$f":" -0.0325112*D36^2 + 6.831236*D36 - 64.6250943","v":58.995145699999995}]
[null,"m,stm","lb/h",{"$f":"IF(D18=2,I82+I104,I82)","v":215.70868146800569},null,"x'",null,null,{"$f":"(I95-D$76)/(D$77-D$76)","v":0.87247261156831479}]
[null,"h,cond-in","btu/lb",{"$f":"I107","v":947.73546401649037},null,"turb eff",null,null,{"$f":"D$32-0.5*(IF(I96>0.95,0,0.95-I96))","v":0.81123630578415751}]
[null,"h,cond-f","btu/lb",{"$f":"D76","v":60.549519845096022},null,"dh",null,"btu/lb",{"$f":"I$87*I97","v":205.57464473197214}]
[null,"Q,cond","btu/h",{"$f":"D96*(D97-D98)","v":191373.7102341592},null,"h,ex",null,"btu/lb",{"$f":"IF(D18=2,D$90-I98,0)","v":969.54369876839098}]
[null,null,"MMbtu/h",{"$f":"D99/1000000","v":0.19137371023415919},null,"x'",null,null,{"$f":"(I99-D$76)/(D$77-D$76)","v":0.87323493097577032},null,null,null,null,null,null,"Additional CW pump head"]
[null,"Q,rejected- tower","btu/h",{"$f":"D99+D303","v":201687.14029868343},null,"turb eff",null,null,{"$f":"D$32-0.5*(IF(I100>0.95,0,0.95-I100))","v":0.81161746548788527},null,null,null,null,null,"dP,cond (ft)","S","D"]
[null,null,null,null,null,"dh",null,"btu/lb",{"$f":"I$87*I101","v":205.67123406127271},null,null,null,null,null,{"$f":"IF(A19=1,P102,Q102)","v":23.076923076923077},{"$f":"10*144/62.4","v":23.076923076923077},{"$f":"(D42+1-D74)*144/62.4","v":34.129808900281695}]
[null,"fan power","hp/MMbtu/h",{"$f":"O95*EXP(D20*P95)","v":1.3029848205605163},null,"h,ex",null,"btu/lb",{"$f":"IF(D18=2,D$90-I102,0)","v":969.44710943909047}]
[null,null,"hp",{"$f":"D103*D101/1000000","v":0.26279528231144372},null,"m,turb",null,"lb/h",{"$f":"D93","v":98.935289881751061}]
[null,null,"kW",{"$f":"D104*0.7457","v":0.19596644201964358},null,"LP Turbine output",null,"kW",{"$f":"I102*I104/3413","v":5.9619522889509193}]
[null,null,"w-h/lb",{"$f":"D105*1000/D67","v":0.19596644201964358}]
[null,null,null,null,null,"h,ex",null,"btu/lb",{"$f":"IF(D18=2,(I103*I104+I81*I82)/(I82+I104),I81)","v":947.73546401649037}]
[null,null,"CW & condensate pump power",null,null,"x",null,"% vapor",{"$f":"(I107-D$76)/(D$77-D$76)","v":0.85228461819066903}]
[null,"base CW pump head","ft",{"$f":"D35","v":65},null,"sp vol",null,"cft/lb",{"$f":" (339.06*D74^-0.9424)*I108+(1-I108)/62.4","v":315.70156579264938}]
[null,"total head","ft",{"$f":"D109+O102","v":88.07692307692308}]
[null,"DT,cw","F",{"$f":"D36","v":20}]
[null,"PPt-cond",null,{"$f":"D37","v":7.5},null,"Net Power"]
[null,"PPt-twr",null,{"$f":"D38","v":5},null,"Gross Turbine Output",null,"kW",{"$f":"IF(D18=2,I83+I105,I83)","v":15.186939096611777}]
[null,"CW flo","lb/h",{"$f":"D101/D111","v":10084.357014934172},null,"generator efficiency",null,null,{"$f":"D33","v":0.98}]
[null,null,"lb/m",{"$f":"D114/60","v":168.07261691556954},null,"Gross Power",null,"kW",{"$f":"I113*I114","v":14.883200314679542}]
[null,"power, ideal","ft-lb/m",{"$f":"D110*D115","v":14803.318951409779},null,"CW Pump Power",null,"kW",{"$f":"D119*0.7457+D305","v":0.43951948570129501},{"$f":"(I116)*D$14/D$67","v":1601.5301161056855},null,null,"J Cotton: area 26\" blade",41.1,"ft^2",null,"dh'= a * ln(Pr) +b"]
[null,null,"hp",{"$f":"D116/33000","v":0.4485854227699933},null,"Condensate Pump Power",null,"kW",{"$f":"D125*0.7457+D306","v":1.0225570881783771E-2},{"$f":"(I117+I120)*D$14/D$67","v":37.260144895327514},null,null,"Diameter",{"$f":"2*(N116/PI())^0.5","v":7.2339577886945952},"ft",null,"a","b"]
[null,"eff",null,{"$f":"D$45","v":0.8},null,"Fan Power",null,"kW",{"$f":"D105","v":0.19596644201964358},{"$f":"(I118)*D$14/D$67","v":714.0665405079061},null,null,"speed",3600,"rpm",null,{"$f":" -0.00000000054076309*N123^5 + 0.00000026431087*N123^4 - 0.000050841601*N123^3 + 0.0049745244*N123^2 - 0.28682223*N123 + 60.251233","v":44.307486669845872},{"$f":" 0.0000000017257066*N123^5 - 0.00000087079731*N123^4 + 0.0001766481*N123^3 - 0.019163136*N123^2 + 1.4133748*N123 - 2.1991099","v":88.339796496005704},"P<150"]
[null,"Main CW pump power","hp",{"$f":"D117/D118","v":0.56073177846249156},null,"Vacuum Pump",null,"kW",{"$f":"D307","v":3.6666813948073605E-2},{"$f":"(I119)*D$14/D$67","v":133.60728866385926},null,null,"tip speed (U)",{"$f":"PI()*ROUNDDOWN(N117,0)*N118/60","v":1319.4689145077132},"fps",150,{"$f":" -5.0493347E-15*N123^5 + 0.000000000024733176*N123^4 - 0.000000047788062*N123^3 + 0.0000469389*N123^2 - 0.02861559*N123 + 53.67656","v":49.450696558379185},{"$f":" 4.5323448E-14*N123^5 - 0.00000000022501399*N123^4 + 0.000000443209*N123^3 - 0.00045591346*N123^2 + 0.27192791*N123 + 33.304544","v":72.98325629576226},"150<P<1500"]
[null,"Condensate flow","lb/h",{"$f":"D96","v":215.70868146800569},null,"Cond Injection pump",null,"kW",{"$f":"D138","v":0},{"$f":"(I120)*D$14/D$67","v":0},null,null,"U/Co",0.45,"axial turbine",1500,{"$f":" -1.6323827E-15*N123^5 + 0.000000000017815452*N123^4 - 0.000000077555328*N123^3 + 0.00016780015*N123^2 - 0.18362579*N123+ 123.86562","v":92.955756936545754},{"$f":" -1.4371477E-14*N123^5 + 0.00000000015600207*N123^4 - 0.00000067364263*N123^3 + 0.0014334909*N123^2 - 1.5040745*N123 + 740.43412","v":489.36989186168228},"P>1500"]
[null,"Condensate pump head","ft",{"$f":"(D42+1-D74)*144/62+D109","v":99.350001215767378},null,"Net Power",null,"kW",{"$f":"I115-SUM(I116:I120)","v":14.200822002128746},null,null,null,"Co",{"$f":"N119/N120","v":2932.1531433504738},"fps",null,{"$f":"IF($N123>$P120,Q120,IF($N123>$P119,Q119,Q118))","v":49.450696558379185},{"$f":"IF($N123>$P120,R120,IF($N123>$P119,R119,R118))","v":72.98325629576226}]
[null,"power, ideal","ft-lb/m",{"$f":"D120*D121/60","v":357.1776294349657},null,"brine effectiveness",null,"w-h/lb",{"$f":"I121*1000/D67","v":14.200822002128746},null,null,null,"dh,isent",{"$f":"N121^2/(2*32.174*778.17)","v":171.69741695629776},"btu/lb"]
[null,null,"hp",{"$f":"D122/33000","v":1.0823564528332294E-2},null,"turbine steam flow",null,"lb/h",{"$f":"I82+I104","v":215.70868146800569},null,null,null,"P,t-in",{"$f":"I63","v":202.43497381045455},"psi",null,"dh'= a * ln(Pr) +b"]
[null,"eff",null,{"$f":"D$45","v":0.8},null,"ejector steam flow",null,"lb/h",{"$f":"D302","v":5.9461957392299816},null,null,null,"P,tex",{"$f":"D74","v":0.91041614321126363},"psi",null,"a","b"]
[null,"Condensate pump power","hp",{"$f":"D123/D124","v":1.3529455660415366E-2},null,null,null,null,null,null,null,null,"Pr,hp",{"$f":"N123/N124","v":222.35433248845541},null,null,{"$f":" -0.00000000054076309*N130^5 + 0.00000026431087*N130^4 - 0.000050841601*N130^3 + 0.0049745244*N130^2 - 0.28682223*N130 + 60.251233","v":53.411525987258997},{"$f":" 0.0000000017257066*N130^5 - 0.00000087079731*N130^4 + 0.0001766481*N130^3 - 0.019163136*N130^2 + 1.4133748*N130 - 2.1991099","v":38.239442917524443},"P<150"]
[null,null,null,null,null,"# of HP turbine stages",null,null,{"$f":"ROUNDUP(N128,0)","v":3},null,null,null,"dh'",{"$f":"Q121*LN(N125)+R121","v":340.22828106393189},"btu/lb",150,{"$f":" -5.0493347E-15*N130^5 + 0.000000000024733176*N130^4 - 0.000000047788062*N130^3 + 0.0000469389*N130^2 - 0.02861559*N130 + 53.67656","v":52.329565412580216},{"$f":" 4.5323448E-14*N130^5 - 0.00000000022501399*N130^4 + 0.000000443209*N130^3 - 0.00045591346*N130^2 + 0.27192791*N130 + 33.304544","v":46.077556982428696},"150<P<1500"]
[null,"Condensate injection dP","psid",{"$f":"IF(D18=1,D28-D42,D29-D42)","v":37.445316043516144},null,"isentropic enthalpy change -equal dh",null,"btu.lb",{"$f":"I65/I126","v":113.40942702131063},{"$f":"IF(J135>N117,\"Increase # of Stages, rotor diameter too large\",\" \")","v":" "},null,null,"Pr,limit",{"$f":"EXP((N122-R121)/Q121)","v":7.3611322183651451},null,1500,{"$f":" -1.6323827E-15*N130^5 + 0.000000000017815452*N130^4 - 0.000000077555328*N130^3 + 0.00016780015*N130^2 - 0.18362579*N130+ 123.86562","v":114.90270519443591},{"$f":" -1.4371477E-14*N130^5 + 0.00000000015600207*N130^4 - 0.00000067364263*N130^3 + 0.0014334909*N130^2 - 1.5040745*N130 + 740.43412","v":667.1684790318759},"P>1500"]
[null,null,"ft",{"$f":"D127*144/62.4","v":86.412267792729565},null,"# LP turbine stages",null,null,{"$f":"IF(N132<1,1,0)+ROUNDUP(N132,0)","v":2},null,null,null,"#stage, hp",{"$f":"LN(N123)/LN(N127)","v":2.660245529761657},null,null,{"$f":"IF($N130>$P127,Q127,IF($N130>$P126,Q126,Q125))","v":53.411525987258997},{"$f":"IF($N130>$P127,R127,IF($N130>$P126,R126,R125))","v":38.239442917524443}]
[null,"Evaporative Water loss","lb/h",{"$f":"(R95*D20^3+S95*D20^2+T95*D20+U95)*D101/1000000","v":176.65498194829541},null,"P,ratio/stage- HP",null,null,{"$f":"EXP(LN(I64)/I126)","v":6.0582687064205993}]
[null,"Drift","lb/h",{"$f":"0.0005*D114","v":5.042178507467086},null,"P,ratio/stage- LP",null,null,{"$f":"IF(D18=2,EXP(LN(I86)/I128),1)","v":7.4951953818791983},null,null,null,"P,t-in, lp",{"$f":"D65-D31","v":51.145316043516146},"psia"]
[null,"cycles",null,4,null,"P,ratio/stage",null,null,{"$f":"IF(D18=1,I129,I130)","v":7.4951953818791983},null,null,null,"Pr,limit",{"$f":"EXP((N122-R128)/Q128)","v":12.166346750710522}]
[null,"blow down","lb/h",{"$f":"D129/(D131-1)-D130","v":53.842815475298053},null,"isentropic enthalpy change - equal Pr",null,"btu/lb",{"$f":" 60.682*LN(I131) + 3.1839","v":125.41335879071919},null,null,null,"#stage, hp",{"$f":"LN(N130)/LN(N131)","v":1.5747037923734708}]
[null,"Water Loss","lb/h",{"$f":"D129+D130+D132","v":235.53997593106055},null,"isentropic enthalpy drop per stage",null,"btu/lb",{"$f":"IF(D18=1,I127,MAX(I127,I132))","v":125.41335879071919}]
[null,null,"fraction of gf flow",{"$f":"D133/D67","v":0.23553997593106055},null,"Velocity -isentropic dH (fps)",null,null,{"$f":"(2*32.174*778.18*I133)^0.5","v":2505.99072087388}]
[null,"Stm condensate injected","lb/h",{"$f":"(D85+D93)-D133","v":-13.885098723824854},null,"tip diameter",null,"ft",{"$f":"0.5*I134/(60*PI())","v":6.6473468428250033},{"$f":"ROUND(I135,0)","v":7}]
[null,"Condensate inject flo used","lb/h",{"$f":"IF(D135<0,0,D135)","v":0},null,"max exhaust flow",null,"cfs",{"$f":"I134*N116*(1-0*(1/3)^2)","v":102996.21862791647},{"$f":"2*0.0124*(I133*32.2*778)^1.5/60^2","v":38363.487610948556}]
[null,"Condensate Inject Pumping Power","hp",{"$f":"(D136/60*D128/33000)/D45","v":0},null,"P,last stage",null,"psia",{"$f":"I131*D74","v":6.8237468721853336}]
[null,null,"kW",{"$f":"D137*0.7457","v":0},null,"Quality ,last stage",null,null,{"$f":"IF(D18=2,I100,I78)","v":0.87323493097577032}]
[null,null,null,null,null,"specific volume - last stage",null,"cft/lb",{"$f":" (339.06*D74^-0.9424)*I138+(1-I138)/62.4","v":323.46154487328857},{"$f":" (339.06*I137^-0.9424)*I138+(1-I138)/62.4","v":48.466613216669913}]
[]
[null,null,"NCG Removal"]
[null,"number of stages",null,{"$f":"D41","v":3}]
[null,"P,amb","psia",{"$f":"D42","v":14.7}]
[null,"MW,ncg","Mol Wt",{"$f":"D43","v":44}]
[null,"MW,H2O","Mol Wt",{"$f":"D44","v":18}]
[null,"jet eff"]
[null,"vacuum pump eff",null,{"$f":"D46","v":0.7}]
[null,"ncg partial pressure","psia",{"$f":"D47*0.49","v":0.15434999999999999}]
[null,"P,cond-sat","psia",{"$f":"D72","v":0.75570389321126363}]
[null,"P,total","psia",{"$f":"D149+D148","v":0.91005389321126362}]
[null,"P,ratio","per stage",{"$f":"EXP(LN(D143/D150)/D142)*1","v":2.5278428668024517}]
[null,"ncg flow","lb/h",{"$f":"D67*D22/1000000","v":2}]
[null,"P,stm","psia",{"$f":"D64","v":203.43497381045455}]
[]
[null,"1st Stage"]
[null,"P,inter-1","psia",{"$f":"D$151*D150","v":2.3004732423598928},{"$f":"Q89","v":131.15379186809571}]
[null,"Pr,jet",null,{"$f":"D156/D150","v":2.5278428668024517}]
[null,"T","R",{"$f":"D71+460","v":552.5}]
[null,"P,ncg","psi",{"$f":"D148","v":0.15434999999999999}]
[null,"vent flow,h2o","lb/h",{"$f":"(D$149/D159)*(D$145/D$144)*D$152","v":4.0058515410085542}]
[null,"total vent flow","lb/h",{"$f":"D152+D160","v":6.0058515410085542}]
[null,"amount ncg","moles/h",{"$f":"D$152/D$144","v":4.5454545454545456E-2}]
[null,"amount h2o","moles/h",{"$f":"D160/D145","v":0.22254730783380858}]
[null,"MW,vent","Mol Wt",{"$f":"IF(D162=0,0,D161/(D162+D163))","v":22.409738840673672}]
[null,"P,suction","psia",{"$f":"D150","v":0.91005389321126362}]
[null,"rho,","lb/cft",{"$f":"D165*D164/(D158*10.7316)","v":3.4395937262125093E-3}]
[null,"Psuc/Pstm",null,{"$f":"D165/D64","v":4.4734387414584065E-3}]
[null,"Area Ratio",null,{"$f":"((3.5879*(D157)^-2.1168)+0.1)*D167^(-1.155*D157^-0.0453)","v":241.43697819043263}]
[null,"Entrainment Ratio,design","lb,v/lb,stm",{"$f":"(1.0035*D168+8.9374)*D167^(2.9594*D168^-0.8458+0.99)","v":1.0164353683050635}]
[null,"Entrainment Ratio","lb,v/lb,stm",{"$f":"D169*(((460+$D$80)*D164)/(D158*$D$44))^0.5","v":1.4011215184546417}]
[null,"supply stm flow_1st stage","lb/h",{"$f":"IF(D162=0,0,D161/D170)","v":4.2864601406112657}]
[]
[null,"dP","psid",{"$f":"D156-D165","v":1.3904193491486292}]
[null,"rho","lb/cft",{"$f":"D166","v":3.4395937262125093E-3}]
[null,"Head","ft",{"$f":"IF(D162=0,0,D173*144/D174)","v":58210.475484810886}]
[null,"vent flow","lb/h",{"$f":"D161","v":6.0058515410085542}]
[null,"Vacuum pump work","hp",{"$f":"IF(A$21=2,(D175*D176)/(60*33000*D$147),0)","v":0}]
[null,null,"kW",{"$f":"D177*0.7457","v":0}]
[]
[null,"T,cond","F",{"$f":"D71","v":92.5}]
[null,null,"R",{"$f":"D180+460","v":552.5}]
[null,"P,sat","psia",{"$f":"D$72","v":0.75570389321126363}]
[null,"P,ncg","psia",{"$f":"D156-D182","v":1.5447693491486292}]
[null,"mole ratio","ncg/h2o",{"$f":"D183/D182","v":2.0441463422721515}]
[null,"flow ncg","mole/h",{"$f":"D$152/D$144","v":4.5454545454545456E-2}]
[null,"flow stm leaving 1st stage","mole/h",{"$f":"D185/D184","v":2.2236443895705081E-2}]
[null,null,"lb/h",{"$f":"D186*D$145","v":0.40025599012269147}]
[null,"steam condensed","lb/h",{"$f":"D171+D160-D187","v":7.892055691497128}]
[null,"dh,stm-cond",null,{"$f":"R73-R72","v":1040.9503178114583}]
[null,"Q,reject","btu/h",{"$f":"D188*D189","v":8215.2378802496642}]
[null,"lmtd","F",{"$f":"((D$37-(D$37+D$36))/LN(D$37/(D$37+D$36)))","v":15.39310546223153}]
[null,"A","sq ft",{"$f":"(D190/(D191*D$39*0.9))","v":1.694272823554086}]
[]
[null,"DT,cw","F",{"$f":"D$36","v":20}]
[null,"CW,flo","lb/h",{"$f":"D190/D194","v":410.7618940124832}]
[null,"CW pmp head","ft",{"$f":"D$109+P$102","v":88.07692307692308}]
[null,"eff",null,{"$f":"D$45","v":0.8}]
[null,"CW pump work","hp",{"$f":"(D195*D196/60)/(33000*D197)","v":2.2840052867341358E-2}]
[null,null,"kW",{"$f":"D198*0.7457","v":1.7031827423176452E-2}]
[null,"Condensate pump head","psia",{"$f":"D$42+1-D156","v":13.399526757640107}]
[null,null,"ft",{"$f":"D200*144/62","v":31.12148150161573}]
[null,"Condensate pmp work","hp",{"$f":"(D201*D188)/(60*33000*D197)","v":1.5505837450293498E-4}]
[null,null,"kW",{"$f":"D202*0.7457","v":1.1562702986683861E-4}]
[null,"2nd Stage"]
[null,"P,inter-2","psia",{"$f":"IF(D$142>2,D$151*D156,D$143)","v":5.8152348759693631},{"$f":"Q90","v":168.70430239153637}]
[null,"Pr,jet",null,{"$f":"D205/D156","v":2.5278428668024517}]
[null,"T","R",{"$f":"D$71+460","v":552.5}]
[null,"P,ncg",null,{"$f":"D183","v":1.5447693491486292}]
[null,"vent flow,h2o","lb/h",{"$f":"D187","v":0.40025599012269147}]
[null,"total vent flow","lb/h",{"$f":"D$152+D209","v":2.4002559901226914}]
[null,"amount ncg","moles/h",{"$f":"D$152/D$144","v":4.5454545454545456E-2}]
[null,"amount h2o","moles/h",{"$f":"D186","v":2.2236443895705081E-2}]
[null,"MW,vent","Mol Wt",{"$f":"IF(D211=0,0,D210/(D211+D212))","v":35.459017709183591}]
[null,"P,suction","psia",{"$f":"D156","v":2.3004732423598928}]
[null,"rho,","lb/cft",{"$f":"D214*D213/(D207*10.7316)","v":1.3757740946615719E-2}]
[null,"Psuc/Pstm",null,{"$f":"D156/D$64","v":1.1308150212673368E-2}]
[null,"Area Ratio",null,{"$f":"((3.5879*(D206)^-2.1168)+0.1)*D216^(-1.155*D206^-0.0453)","v":86.449916839033008}]
[null,"Entrainment Ratio,design","lb,v/lb,stm",{"$f":"(1.0035*D217+8.9374)*D216^(2.9594*D217^-0.8458+0.99)","v":0.83402230615203266}]
[null,"Entrainment Ratio","lb,v/lb,stm",{"$f":"D218*(((460+$D$80)*D213)/(D207*$D$44))^0.5","v":1.4461676860581045}]
[null,"supply stm flow_2nd stage","lb/h",{"$f":"IF(D211=0,0,D210/D219)","v":1.6597355986187159}]
[]
[null,"dP","psid",{"$f":"D205-D214","v":3.5147616336094702}]
[null,"rho","lb/cft",{"$f":"D215","v":1.3757740946615719E-2}]
[null,"Head","ft",{"$f":"IF(D211=0,0,D222*144/D223)","v":36788.428943653438}]
[null,"vent flow","lb/h",{"$f":"D210","v":2.4002559901226914}]
[null,"Vacuum pump work","hp",{"$f":"IF(A$21=2,(D224*D225)/(60*33000*D$147),0)","v":0}]
[null,null,"kW",{"$f":"D226*0.7457","v":0}]
[]
[null,"T,cond","F",{"$f":"D71","v":92.5}]
[null,null,"R",{"$f":"D229+460","v":552.5}]
[null,"P,sat","psia",{"$f":"D$72","v":0.75570389321126363}]
[null,"P,ncg","psia",{"$f":"D205-D231","v":5.0595309827580994}]
[null,"mole ratio","ncg/h2o",{"$f":"D232/D231","v":6.6951236168154331}]
[null,"flow ncg","mole/h",{"$f":"D$152/D$144","v":4.5454545454545456E-2}]
[null,"flow stm leaving 2nd stage","mole/h",{"$f":"D234/D233","v":6.7892018215141075E-3}]
[null,null,"lb/h",{"$f":"D235*D$145","v":0.12220563278725394}]
[null,"steam condensed","lb/h",{"$f":"D220+D209-D236","v":1.9377859559541535}]
[null,"dh,stm-cond",null,{"$f":"R73-R72","v":1040.9503178114583}]
[null,"Q,reject","btu/h",{"$f":"D237*D238","v":2017.1389067010566}]
[null,"lmtd","F",{"$f":"((D$37-(D$37+D$36))/LN(D$37/(D$37+D$36)))","v":15.39310546223153},""]
[null,"A","sq ft",{"$f":"(D239/(D240*D$39*0.9))","v":0.41600543779425408}]
[null,"DT,cw","F",{"$f":"D$36","v":20}]
[null,"CW,flo","lb/h",{"$f":"D239/D242","v":100.85694533505283}]
[null,"CW pmp head","ft",{"$f":"D$109+P$102","v":88.07692307692308}]
[null,"eff",null,{"$f":"D$45","v":0.8}]
[null,"CW pump work","hp",{"$f":"(D243*D244/60)/(33000*D245)","v":5.6080615000308615E-3}]
[null,null,"kW",{"$f":"D246*0.7457","v":4.1819314605730136E-3}]
[null,"Condensate pump head","psia",{"$f":"D$42+1-D205","v":9.8847651240306362}]
[null,null,"ft",{"$f":"D248*144/62","v":22.958164159038898}]
[null,"Condensate pmp work","hp",{"$f":"(D249*D237)/(60*33000*D245)","v":2.8085863688052765E-5}]
[null,null,"kW",{"$f":"D250*0.7457","v":2.0943628552180948E-5}]
[null,"3rd Stage"]
[null,"P,inter-3","psia",{"$f":"D143","v":14.7},{"$f":"Q91","v":211.94836067987205}]
[null,"Pr,jet",null,{"$f":"D253/D205","v":2.5278428668024526}]
[null,"T","R",{"$f":"D$71+460","v":552.5}]
[null,"P,ncg-in",null,{"$f":"D232","v":5.0595309827580994}]
[null,"vent flow,h2o","lb/h",{"$f":"IF(D254>1,D236,0)","v":0.12220563278725394}]
[null,"total vent flow","lb/h",{"$f":"IF(D254>1,D$152+D257,0)","v":2.1222056327872538}]
[null,"amount ncg","moles/h",{"$f":"IF(D253>1,D234,0)","v":4.5454545454545456E-2}]
[null,"amount h2o","moles/h",{"$f":"D257/D$145","v":6.7892018215141075E-3}]
[null,"MW,vent","Mol Wt",{"$f":"IF(D259=0,0,D258/(D259+D260))","v":40.6212368644495}]
[null,"P","psia",{"$f":"D205","v":5.8152348759693631}]
[null,"rho,","lb/cft",{"$f":"D262*D261/(D255*10.7316)","v":3.984039579632951E-2}]
[null,"Psuc/Pstm",null,{"$f":"D205/D$64","v":2.8585226851837005E-2}]
[null,"Area Ratio",null,{"$f":"((3.5879*(D254)^-2.1168)+0.1)*D264^(-1.155*D254^-0.0453)","v":30.954612576292892}]
[null,"Entrainment Ratio,design","lb,v/lb,stm",{"$f":"(1.0035*D265+8.9374)*D264^(2.9594*D265^-0.8458+0.99)","v":0.66536316110187599}]
[null,"Entrainment Ratio","lb,v/lb,stm",{"$f":"D266*(((460+$D$80)*D261)/(D255*$D$44))^0.5","v":1.2348464572341646}]
[null,"supply stm flow_3rd stage","lb/h",{"$f":"IF(A21=1,IF(D41>2,D258/D267,0),0)","v":0}]
[]
[null,"dP","psid",{"$f":"D253-D262","v":8.8847651240306362}]
[null,"rho","lb/cft",{"$f":"D263","v":3.984039579632951E-2}]
[null,"Head","ft",{"$f":"IF(D259=0,0,IF(D41>2,D270*144/D271,0))","v":32113.289847845415}]
[null,"vent flow","lb/h",{"$f":"D258","v":2.1222056327872538}]
[null,"Vacuum pump work","hp",{"$f":"IF(A$21=2,(D272*D273)/(60*33000*D$147),IF(A$21=3,(D272*D273)/(60*33000*D$147),0))","v":4.9170998991650269E-2}]
[null,null,"kW",{"$f":"D274*0.7457","v":3.6666813948073605E-2}]
[]
[null,"T,cond","F",{"$f":"D71","v":92.5}]
[null,null,"R",{"$f":"D277+460","v":552.5}]
[null,"P,sat","psia",{"$f":"D$72","v":0.75570389321126363}]
[null,"P,ncg","psia",{"$f":"D253-D279","v":13.944296106788736}]
[null,"mole ratio","ncg/h2o",{"$f":"D280/D279","v":18.452063343929982}]
[null,"flow ncg","mole/h",{"$f":"D$152/D$144","v":4.5454545454545456E-2}]
[null,"flow stm leaving 2nd stage","mole/h",{"$f":"D282/D281","v":2.4633855091061264E-3}]
[null,null,"lb/h",{"$f":"D283*D$145","v":4.4340939163910277E-2}]
[null,"steam condensed","lb/h",{"$f":"IF(D41>2,D268+D257-D284,0)","v":7.7864693623343667E-2}]
[null,"dh,stm-cond",null,{"$f":"R73-R72","v":1040.9503178114583}]
[null,"Q,reject","btu/h",{"$f":"D285*D286","v":81.053277573511423}]
[null,"lmtd","F",{"$f":"((D$37-(D$37+D$36))/LN(D$37/(D$37+D$36)))","v":15.39310546223153}]
[null,"A","sq ft",{"$f":"(D287/(D288*D$39*0.9))","v":1.6716054660198456E-2}]
[null,"DT,cw","F",{"$f":"D$36","v":20}]
[null,"CW,flo","lb/h",{"$f":"D287/D290","v":4.0526638786755713}]
[null,"CW pmp head","ft",{"$f":"D$109+P$102","v":88.07692307692308}]
[null,"eff",null,{"$f":"D$45","v":0.8}]
[null,"CW pump work","hp",{"$f":"(D291*D292/60)/(33000*D293)","v":2.2534480094616984E-4}]
[null,null,"kW",{"$f":"D294*0.7457","v":1.6803961806555886E-4}]
[null,"Condensate pump head","psia",{"$f":"D$42+1-D253","v":1}]
[null,null,"ft",{"$f":"D296*144/62","v":2.3225806451612905}]
[null,"Condensate pmp work","hp",{"$f":"(D297*D285)/(60*33000*D293)","v":1.141711050195655E-7}]
[null,null,"kW",{"$f":"D298*0.7457","v":8.5137393013089994E-8}]
[]
[null,"SUMMARY"]
[null,"steam flow required","lb/h",{"$f":"IF(A21=2,0,D171+D220+D268)","v":5.9461957392299816}]
[null,"Q,rejcted -ncg system","btu/lb",{"$f":"D190+D239+D287","v":10313.430064524233}]
[null,"CW flo","lb/h",{"$f":"D195+D243+D291","v":515.6715032262116}]
[null,"CW pump work","kW",{"$f":"D199+D247+D295","v":2.1381798501815024E-2}]
[null,"Condensate pump work","kW",{"$f":"D203+D251+D299","v":1.3665579581203266E-4}]
[null,"vacuum pump work","kW",{"$f":"D178+D227+D275","v":3.6666813948073605E-2}]

{"sheet":"Flash Plant F2-Improved","index":41,"n_rows":89,"n_cols":11,"rows_kept":89,"cut":false,"hidden":true,"merged":[]}
[null,null,"GETEM -Beta:  Geothermal Electricity Technology Evaluation Model"]
[null,null,null,{"$f":"'Summary A1'!H25","v":"EGS"},{"$f":"'Summary A1'!H26","v":"FLASH-STEAM"}]
[null,null,null,"Flash-Steam Conversion System Cost"]
[null,"This Sheet Last Modified:"]
[null,"User input required in cells:","na"]
[null,null,null,"IMPROVED SCENARIO COSTS"]
[null,"Imported information",null,null,null,null,"Equipment Cost Calculations"]
["Geothermal Fluid Temperature","C",{"$f":"'Summary A1'!J277","v":246.9380628929533},null,null,"Turbine Generator Cost",null,null,{"$f":"C18*(2830*(C17/C18)^0.745+3685*(C17/C18)^0.617)","v":12596045.433770135},null,"curve fits of IPE turbine and generator costs; generator "]
[null,"F",{"$f":"C8*1.8+32","v":476.48851320731592},null,null,null,null,null,null,null,"     cost based on total gross power"]
["# of Flash","1 or 2",{"$f":"'Input A1'!T464","v":2},null,null,"Cooling Tower Cost",null,null,{"$f":"7800*C21^0.8","v":1531379.2211530551},null,"curve fit of IPE cooling tower cost data"]
["HP Flash Pressure","psia",{"$f":"'Input A1'!W487","v":203.43497381045455}]
["LP Flash Pressure","psia",{"$f":"'Input A1'!W489","v":52.145316043516146},null,null,"Condenser Cost",null,null,{"$f":"IF(C22=\"surface\",H16,H17)","v":2258595.1474397443},null,"Surface condenser costs based upon IPE costs for SS "]
["HP Steam Flow","lb/h",{"$f":"'Flash Plant F1- Improved'!J46","v":447168.14915322448},null,"let",null,"F",{"$f":"(C24-(C24+C23))/LN(C24/(C24+C23))","v":15.39310546223153},null,null,"   condenser; direct contact costs based upon EPRI "]
[null,"cfm",{"$f":"C13*'Flash Plant F1- Improved'!D84/60","v":16755.580677201884},null,"U",null,"btu/h-ft^2-F",{"$f":"C57","v":350},null,null,"   NGGPP study (brought to 2002 cost using process equipment cost index)"]
["LP Steam Flow","lb/h",{"$f":"'Flash Plant F1- Improved'!J47","v":360502.43833547417},null,"Area",null,"sqft",{"$f":"C25*1000000/(H13*H14)","v":129432.98394142742},null,null,"   equipment cost index)"]
[null,"cfm",{"$f":"C15*'Flash Plant F1- Improved'!D92/60","v":49651.367985250414},null,"SC condenser cost",null,null,{"$f":"102*H15^0.85","v":2258595.1474397443}]
["Gross Power","kW",{"$f":"'Flash Plant F1- Improved'!J22","v":54231.710546258197},null,"DC condenser",null,null,{"$f":"(1.25*C8+1480)*C25","v":1247297.6432430779}]
["# T-G sets",null,{"$f":"IF('Flash Plant F1- Improved'!J44<1,1,'Flash Plant F1- Improved'!J44)","v":1}]
["HP Turbine-Generator","kW",{"$f":"'Flash Plant F1- Improved'!J23","v":32941.91220255362},null,null,"Pump Costs",null,null,{"$f":"H20+H21","v":1018735.1019275764}]
["LP Turbine-Generator","KW",{"$f":"'Flash Plant F1- Improved'!J24","v":21289.79834370458},null,"Cooling Water",null,null,{"$f":"2.35*1185*C26^0.767","v":963375.56847451697}]
["Total Heat Rejection","MMbtu/h",{"$f":"'Flash Plant F1- Improved'!J25/1000000","v":734.91173822290091},null,"Condensate",null,null,{"$f":"2.35*1185*C27^0.767","v":55359.533453059368}]
["Condenser Type",null,{"$f":"'Input A1'!T474","v":"surface"}]
["Cooling Water dT","F",{"$f":"'Input A1'!T476","v":20},null,null,"NCG Removal System",null,null,{"$f":"SUM(H24:H27)","v":770535.59867227473}]
["Condenser Pinch Point","F",{"$f":"'Input A1'!T477","v":7.5},null,"Vacuum Pump",null,null,{"$f":"IF(C33<5000,70000*C33^0.34,7400*C33^0.6)+IF(C34<5000,70000*C34^0.34,7400*C34^0.6)+IF(C35<5000,70000*C35^0.34,7400*C35^0.6)","v":369726.25457528676}]
["Condenser Q","MMbtu/hr",{"$f":"'Flash Plant F1- Improved'!J26/1000000","v":697.33145023559928},null,"Condensers",null,null,{"$f":"322*((C36)^0.72+(C37)^0.72+(C38)^0.72)","v":241603.39077538921}]
["Cooling Water Pump Power","hp",{"$f":"'Flash Plant F1- Improved'!J27","v":2043.2059544124456},null,"pumps",null,null,{"$f":"2.35*1085*((C39)^0.767+(C40)^0.767)","v":92048.277932978774}]
["Condensate Pump Power","hp",{"$f":"'Flash Plant F1- Improved'!J33","v":49.298908011094582},null,"ejectors",null,null,{"$f":"IF(C32=\"V\",0,IF(C32=\"J\",(1*76*C42^-0.45+1*43*C44^-0.63+1*43*C46^-0.63),(1*76*C42^-0.45+1*43*C44^-0.63)))*C31","v":67157.675388619915}]
["H2S Level","ppm",{"$f":"'Input A1'!T483","v":20},null,null,"H2S Removal System",null,null,{"$f":"(115000*C29^0.58)","v":1383560.9117621002}]
[null,"lb/h",{"$f":"'Flash Plant F1- Improved'!J35","v":72.876410180098958}]
["NCG Level","ppm",{"$f":"'Input A1'!T481","v":2000},null,null,"Flash Vessels",null,null,{"$f":"H43+H55","v":231872.63157790678}]
[null,"lb/h",{"$f":"'Flash Plant F1- Improved'!J34","v":7287.6410180098947},null,"max drop size",null,"micron",{"$f":"C58","v":200}]
["NCG Removal system",null,{"$f":"'Input A1'!T484","v":"Hybrid"},null,null,null,"inch",{"$f":"0.00003936996*H31","v":7.8739919999999998E-3}]
["Vac Pump- 1st stage","KW",{"$f":"'Flash Plant F1- Improved'!J29","v":0},null,"HP flash"]
["Vac Pump- 2nd stage","KW",{"$f":"'Flash Plant F1- Improved'!J30","v":0},null,"P",null,"psia",{"$f":"C11","v":203.43497381045455}]
["Vac Pump- 3rd stage","KW",{"$f":"'Flash Plant F1- Improved'!J31","v":133.60728866385926},null,"flow",null,"cfm",{"$f":"C14","v":16755.580677201884}]
["A, 1st stage","sq ft",{"$f":"'Flash Plant F1- Improved'!J51","v":6173.6260623160988},null,"V,terminal",null,"ft/m",{"$f":"-0.0009414*H$31^2*LN(H34)+0.01096*H$31^2","v":238.24531540413247}]
["A,2nd stage","sq ft",{"$f":"'Flash Plant F1- Improved'!J52","v":1515.8491460922849},null,"A,cross-sect",null,"sq ft",{"$f":"H35/H36","v":70.329108670110088}]
["A, 3rd stage","sq ft",{"$f":"'Flash Plant F1- Improved'!J53","v":60.91030280047886},null,"# vessels",null,null,{"$f":"ROUNDUP(H37/300,0)","v":1}]
["ncg condensate pmp","hp",{"$f":"'Flash Plant F1- Improved'!J37","v":0.66776075024041426},null,"A",null,"sq ft",{"$f":"H37/H38","v":70.329108670110088}]
["ncg cw water pump","hp",{"$f":"'Flash Plant F1- Improved'!J38","v":104.48093858163448},null,"D",null,"ft",{"$f":"(H39*4/PI())^0.5","v":9.4628643816109275}]
["ncg vent flow, 1st","lb/h",{"$f":"'Flash Plant F1- Improved'!J14/'Flash Plant F1- Improved'!D67*'Flash Plant F1- Improved'!D161","v":21884.245019165937},null,"H",null,"ft",{"$f":"H40*3","v":28.388593144832782}]
["Pr,1st",null,{"$f":"1/'Flash Plant F1- Improved'!D167","v":223.54167739737179},null,"volume",null,"gal",{"$f":"H39*H41*7.4805","v":14935.150775239301}]
["ncg vent flow, 2nd","lb/h",{"$f":"'Flash Plant F1- Improved'!J14/'Flash Plant F1- Improved'!D67*'Flash Plant F1- Improved'!D210","v":8746.1020036710397},null,"total cost - HP flash",null,null,{"$f":"H38*IF(H34<75,166.5*H42^0.625,110*H42^0.68)","v":75832.473296218566}]
["Pr,2nd",null,{"$f":"1/'Flash Plant F1- Improved'!D216","v":88.431793104346227}]
["ncg vent flow, 3rd","lb/h",{"$f":"'Flash Plant F1- Improved'!J14/'Flash Plant F1- Improved'!D67*'Flash Plant F1- Improved'!D258","v":7732.9364090760173},null,"LP flash"]
["Pr,3rd",null,{"$f":"1/'Flash Plant F1- Improved'!D264","v":34.983105265639544},null,"P",null,"psia",{"$f":"C12","v":52.145316043516146}]
["Year of Estimate",null,{"$f":"'Input A1'!T39","v":2011},null,"flow",null,"cfm",{"$f":"C16","v":49651.367985250414}]
["Net Plant Power","kW",{"$f":"'Flash Plant F1- Improved'!J21","v":51745.246456085421},null,"V,terminal",null,"ft/m",{"$f":"IF(C10=1,0,-0.0009414*H$31^2*LN(H46)+0.01096*H$31^2)","v":289.50688212424052}]
["Tax",null,{"$f":"'Input A1'!T512","v":0.05},null,"A,cross-sect",null,"sq ft",{"$f":"IF(C10=1,0,H47/H48)","v":171.50323895907511}]
["Freight",null,{"$f":"'Input A1'!T513","v":0.05},null,"# vessels",null,null,{"$f":"ROUNDUP(H49/300,0)","v":1}]
["Steel cost index",null,{"$f":"Tables!F37","v":2.2191060473269064},null,"A",null,"sq ft",{"$f":"IF(C10=1,0,H49/H50)","v":171.50323895907511}]
["Labor cost index",null,{"$f":"Tables!C37","v":1.2387181164159582},null,"D",null,"ft",{"$f":"(H51*4/PI())^0.5","v":14.777168399015375}]
["Process equipment cost index",null,{"$f":"Tables!L37","v":1.4620386784276018},null,"H",null,"ft",{"$f":"H52*3","v":44.331505197046127}]
["Turbine-Generator cost index",null,{"$f":"Tables!I37","v":1.3599033816425121},null,"volume",null,"gal",{"$f":"H51*H53*7.4805","v":56874.217032963737}]
[" Direct Installation Multiplier Used",null,{"$f":"'Input A1'!W517","v":2.1795150058473478},null,"total cost - LP flash",null,null,{"$f":"IF(C10=1,0,H50*IF(H46<75,166.5*H54^0.625,110*H54^0.68))","v":156040.15828168823}]
["Indirect Plant Cost","$K",{"$f":"'Input A1'!W522/1000","v":4338.7122017655038}]
["Condenser U","btu/h-sqft-F",{"$f":"'Input A1'!E494","v":350}]
["Maximum drop size in flasher","micron",{"$f":"'Input A1'!T495","v":200}]
[]
[]
[null,null,null,"Plant Cost Calculations"]
["Component","reference yr","ref equip cost","Escalatn (PPI)","Equipment Cost","User Adjust","$ per kW"]
["Turbine Generator Cost",2002,{"$f":"I8","v":12596045.433770135},{"$f":"C54","v":1.3599033816425121},{"$f":"C63*D63*F63","v":15416464.302636057},{"$f":"'Input A1'!W498","v":0.9},{"$f":"E63/C$48","v":297.93005847830932}]
["Flash Vessels",2002,{"$f":"I30","v":231872.63157790678},{"$f":"C53","v":1.4620386784276018},305106.08025212376,{"$f":"'Input A1'!W500","v":0.9},{"$f":"E64/C$48","v":5.8963112778109537}]
["Cooling Tower Cost",2002,{"$f":"I10","v":1531379.2211530551},{"$f":"C53","v":1.4620386784276018},2015042.0873994925,{"$f":"'Input A1'!W502","v":0.9},38.941588366181541]
["Condenser Cost",2002,{"$f":"I12","v":2258595.1474397443},{"$f":"C53","v":1.4620386784276018},2971938.1180192186,{"$f":"'Input A1'!W504","v":0.9},57.434031559621808]
["Pump Costs",2002,{"$f":"I19","v":1018735.1019275764},{"$f":"C53","v":1.4620386784276018},1340487.109881002,{"$f":"'Input A1'!W506","v":0.9},25.905512132764343]
["NCG Removal System",2002,{"$f":"I23","v":770535.59867227473},{"$f":"C53","v":1.4620386784276018},1013897.5635278102,{"$f":"'Input A1'!W508","v":0.9},19.594023276868022]
["H2S Removal System",2002,{"$f":"I28","v":1383560.9117621002},{"$f":"C53","v":1.4620386784276018},1820537.6102610738,{"$f":"'Input A1'!W510","v":0.9},35.182702469223088]
[]
["Total Equipment Dollars",null,{"$f":"SUM(C63:C69)","v":19790724.046302792},{"$f":"'Flash Plant F2-Reference'!D71","v":1.3981439780688805},{"$f":"SUM(E63:E69)","v":24883472.871976782},null,{"$f":"SUM(G63:G69)","v":480.8842275607791}]
[]
["Construction Costs",null,"IPE Ref Yr Multipliers",null,"Corrected  Multipliers",null,"Total Cost"]
["Total Material Cost Multiplier",null,{"$f":" 8.65*C8^-0.297","v":1.6842922894020405},{"$f":"C53","v":1.4620386784276018},{"$f":"1+(C74-1)*D74/D71","v":1.7155642123763228},null,{"$f":"E$71*E74","v":42689195.538800441},"comment: multiplier applied to main equipment items to get total material cost"]
["Pipe and Steel",null,{"$f":" 374.65*C8^-1.327","v":0.25041561813926128},{"$f":"C51","v":2.2191060473269064},{"$f":"C75*D75/D71","v":0.39745464077703391},null,{"$f":"E$71*E75","v":9890051.7716166005},"comment: this is included in the multiplier in Row 74"]
["Other",null,{"$f":"C74-C75-1","v":0.43387667126277929},{"$f":"C53","v":1.4620386784276018},{"$f":"C76*D76/D71","v":0.45370468635838129},null,{"$f":"E$71*E76","v":11289748.254887516},"comment: this is included in the multiplier in Row 74"]
["Labor Cost Multiplier",null,{"$f":" (42.65*C8^-0.923)*(1+0.45)","v":0.38276152796059815},{"$f":"C52","v":1.2387181164159582},{"$f":"C77*D77/D71","v":0.33911646181584293},null,{"$f":"E$71*E77","v":8438395.2780352775},"comment: multiplier applied to total material cost to get labor cost "]
["Construct'n Mat'ls, Rentals, etc",null,{"$f":"16.177*C8^-0.827","v":0.16991341901666288},{"$f":"C53","v":1.4620386784276018},{"$f":"C78*D78/D71","v":0.17767840400053461},null,4421255.7458834341,"comment: applied to total material cost"]
["direct Multiplier in 2002",null,{"$f":"C74+C77+C78","v":2.2369672363793014},null,{"$f":"E74+E77+E78","v":2.2323590781927005}]
["Tax",null,{"$f":"(C74+C78)*C49","v":9.2710285420935179E-2},null,{"$f":"(E74+E78)*C49","v":9.4662130818842879E-2},null,2355522.5642341939]
["Freight",null,{"$f":"(C74+C78)*C50","v":9.2710285420935179E-2},null,{"$f":"(E74+E78)*C50","v":9.4662130818842879E-2},null,2355522.5642341939]
["direct multiplier",null,{"$f":"SUM(C79:C81)","v":2.4223878072211718},null,{"$f":"SUM(E79:E81)","v":2.4216833398303863},null,{"$f":"SUM(G77:G81)+G74","v":60259891.691187538}]
[]
["Installation Multiplier",null,null,null,{"$f":"C55","v":2.1795150058473478}]
["Direct Plant Construction Cost",null,null,null,{"$f":"E71*E84","v":54233902.522068799}]
["Indirect Costs",null,null,null,{"$f":"C56*1000","v":4338712.2017655037}]
["Total Plant Cost",null,null,null,{"$f":"E85+E86","v":58572614.723834306}]
["Installation Multiplier",null,null,null,{"$f":"E87/E71","v":2.3538762063151357}]
["Plant Cost","$/kW",null,null,{"$f":"E87/C48","v":1131.9419412475513}]

{"sheet":"LCOE Flash","index":42,"n_rows":143,"n_cols":22,"rows_kept":143,"cut":false,"hidden":true,"merged":[[8,3,8,5],[9,3,9,5],[10,3,10,5]]}
[{"$f":"'Input A1'!A75","v":1}]
[{"$f":"'Input A1'!A398","v":0}]
[]
[]
[null,"GETEM - beta",null,"ECONOMIC SUMMARY "]
[null,null,null,"Reference","Change","Improved"]
[]
[{"$f":"COUNT(D8,F8)","v":2},"Cost of Electricity: ","cent/kWh",{"$f":"'Summary A1'!H24","v":17.94306093469395},{"$f":"(F8-D8)/D8","v":-0.71309026474238979},{"$f":"'Summary A1'!J24","v":5.1480388624842091}]
[null,"Resource Type",null,{"$f":"IF(A1=0,\"HYDROTHERMAL\",\"EGS\")","v":"EGS"}]
[null,"Conversion System",null,{"$f":"IF(A2=1,\"BINARY\",\"FLASH-STEAM\")","v":"FLASH-STEAM"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U26+U27","v":33.002964304675615}]
[null,"Power Sales","kW",{"$f":"'Summary A1'!H296","v":25000}]
[]
[]
[null,"Summary of Final Results",null,"LCOE, cent/kWh"]
[null,"a. Flash System:  Reference",null,{"$f":"J32","v":15.364010191629983}]
[null,"b. Flash System:  Improved",null,{"$f":"J48","v":5.7660612582754487}]
[]
[null,"X1. Reference LCOE (electricity), from Above Costs (in constant dollars)",null,null,null,null,null,null,null,null,null,null,null,"CC1. Capital Costs"]
[null,null,"Cap.Cost","Ann.Cost","O&M",null,"LCOE, (cent/kWh)",null,null,null,null,null,null,null,null,"Reference",null,null,null,"Improved"]
[null,null,"$/kW","$/kW/yr","$K/yr","Capital","O&M","Total","Royalty","Total",null,null,null,null,"Non-Drill","Well Cost","Total Cost ","Total Cost ","Non-Drill","Well Cost","Total Cost ","Total Cost "]
[null,null,null,null,null,null,null,null,{"$f":"D62","v":2.9166666666666671E-2},null,null,null,null,null,"Cost",null,null,null,"Cost"]
[null,"Nominal Cost System",null,null,null,null,null,null,null,null,null,null,null,null,"($M)","($M)","($M)","($/kW)","($M)","($M)","($M)","($/kW)"]
[null," - Exploration",{"$f":"R24","v":271.11089650435059},{"$f":"C23*$D$60","v":29.279976822469862},0,{"$f":"100*D23/($D$66*8760)","v":0.38596961086526804},{"$f":"(E23*1000/$P$58)*100","v":0},{"$f":"F23+G23","v":0.38596961086526804},null,null,null,null,null,"Item"]
[null," - Confirmation",{"$f":"R25","v":1533.7976526088617},{"$f":"C24*$D$60","v":165.65014648175705},0,{"$f":"100*D24/($D$66*8760)","v":2.1836056416640703},{"$f":"(E24*1000/$P$58)*100","v":0},{"$f":"F24+G24","v":2.1836056416640703},null,null,null,null,null,"a1. Exploration [d]",{"$f":"(SUM(D82:D85)-D83)/1000000*D86","v":3.777772412608766},{"$f":"D85/1000000*D86","v":3},{"$f":"SUM(O24:P24)","v":6.7777724126087655},{"$f":"1000*Q24/$D$139","v":271.11089650435059},{"$f":"(SUM(E82:E85)-E83)/1000000*E86","v":1.8174319925569538},{"$f":"E85/1000000*E86","v":1.5},{"$f":"SUM(S24:T24)","v":3.317431992556954},{"$f":"U24*1000/E$139","v":66.348639851139083}]
[null," - Field-Well",{"$f":"R26","v":2319.365454935562},{"$f":"C25*$D$60","v":250.49146913304068},{"$f":"P$52","v":1212.3178721123845},{"$f":"100*D25/($D$66*8760)","v":3.3019867280821691},{"$f":"(E25*1000/P$58)*100","v":0.63923255155740455},3.9412192796395735,null,null,{"$f":"G25+G27","v":2.7426724859331664},{"$f":"E25+E27","v":5201.5355975642751},null,"a2. Confirmation [e]",{"$f":"(SUM(D91:D93)-D92)/1000000","v":6.1116638721534073},{"$f":"D94/1000000","v":32.233277443068133},{"$f":"SUM(O25:P25)","v":38.34494131522154},{"$f":"1000*Q25/$D$139","v":1533.7976526088617},{"$f":"(SUM(E91:E93)-E92)/1000000","v":1.2631103659075751},{"$f":"E94/1000000","v":8.5955406514848356},{"$f":"SUM(S25:T25)","v":9.8586510173924111},{"$f":"U25*1000/E$139","v":197.17302034784822}]
[null," - Field-Makeup",null,{"$f":"Q75","v":0},null,{"$f":"100*D26/($D$66*8760)","v":0},{"$f":"(E26*1000/P$58)*100","v":0},0,null,null,null,null,null,"b. Main wells",{"$f":"D106/1000000","v":2.9495668536845856},{"$f":"(D110+D112)/1000000","v":55.034569519704462},{"$f":"SUM(O26:P26)","v":57.984136373389049},{"$f":"1000*Q26/$D$139","v":2319.365454935562},{"$f":"(E106)/1000000","v":1.5641188481952075},{"$f":"(E110+E112)/1000000","v":27.376590139271372},{"$f":"SUM(S26:T26)","v":28.940708987466579},{"$f":"U26*1000/E$139","v":578.81417974933163}]
[null," - Field-Other",{"$f":"R27","v":347.03345819904825},{"$f":"C27*$D$60","v":37.479613485497211},{"$f":"P53","v":3989.2177254518906},0.49405748918751219,{"$f":"(E27*1000/P$58)*100","v":2.1034399343757619},2.597497423563274,null,null,{"$f":"F32-F26","v":10.52140308975536},null,null,"c. Other field",{"$f":"SUM(O28:O31)","v":8.6758364549762064},null,{"$f":"SUM(O27:P27)","v":8.6758364549762064},{"$f":"1000*Q27/$D$139","v":347.03345819904825},{"$f":"SUM(S28:S31)","v":4.0622553172090354},null,{"$f":"SUM(S27:T27)","v":4.0622553172090354},{"$f":"U27*1000/E$139","v":81.245106344180712}]
[null," - Plant",{"$f":"R$32","v":1887.921039191762},{"$f":"C28*$D$60","v":203.89547223271029},{"$f":"P$54","v":1958.6509691083008},2.6877567749457962,{"$f":"(E28*1000/P$58)*100","v":1.0327600420604999},3.7205168170062963,null,null,{"$f":"G32+F26+I32","v":4.8426071018746235},null,null,"     c1. Surface Equip [k]",{"$f":"D107/1000000","v":2.1456177173971618},null,null,null,{"$f":"E107/1000000","v":1.9368880618837592}]
[null," - Permitting",{"$f":"R35","v":67.2},{"$f":"C29*$D$60","v":7.2576000000000001},null,9.5669920259843902E-2,{"$f":"(E29*1000/$P$58)*100","v":0},9.5669920259843902E-2,null,null,null,null,null,"     c2. DHPs ",{"$f":"D123*D102/1000000","v":0},null,null,null,{"$f":"E102*E123/1000000","v":0}]
[null," - Contingency",{"$f":"R$36","v":963.96427521593762},{"$f":"C30*$D$60","v":104.10814172332127},0,1.372356924750699,{"$f":"(E30*1000/P$58)*100","v":0},1.372356924750699,null,null,null,null,null,"     c3. INJ-Pumps",{"$f":"D124/1000000","v":0.811149836590081},null,null,null,{"$f":"E124/1000000","v":0.9688987627490192}]
[null," - Taxes & Insurance",null,null,{"$f":"P55","v":1198.1408655243729},null,{"$f":"(E31*1000/P$58)*100","v":0.63175728100075568},0.63175728100075568,null,null,null,null,null,"     c4. Stimulation",{"$f":"D118/1000000","v":5.7190689009889644},null,null,null,{"$f":"E118/1000000","v":1.1564684925762569}]
[null,"- TOTAL",{"$f":"SUM(C23:C30)","v":7390.3927766555225},{"$f":"SUM(D23:D30)","v":798.16241987879641},{"$f":"SUM(E23:E31)","v":8358.3274321969493},{"$f":"SUM(F23:F31)","v":10.52140308975536},{"$f":"SUM(G23:G31)","v":4.4071898089944215},{"$f":"SUM(H23:H31)","v":14.928592898749782},{"$f":"H32*I21","v":0.43541729288020203},{"$f":"H32+I32","v":15.364010191629983},null,null,null,"d. Plant",{"$f":"O33+O34","v":47.198025979794053},null,{"$f":"SUM(O32:P32)","v":47.198025979794053},{"$f":"1000*Q32/$D$139","v":1887.921039191762},{"$f":"S33+S34","v":58.572614723834306},null,{"$f":"S32","v":58.572614723834306},{"$f":"U32*1000/E$139","v":1171.4522944766861}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"     d1. power plant",{"$f":"D140*D143/1000","v":47.198025979794053},null,null,null,{"$f":"E140*E143/1000","v":58.572614723834306}]
[{"$f":"'Input A1'!A383","v":1},"X2. Improved LCOE (electricity), from Above Costs (in constant dollars)",null,null,null,null,null,null,null,null,null,null,null,"    d2. Transmission",{"$f":"D141/1000000","v":0},null,null,null,{"$f":"E141/1000000","v":0}]
[null,null,"Cap.Cost","Ann.Cost","O&M",null,"LCOE, (cent/kWh)",null,null,null,null,null,null,"e. Permitting",{"$f":"(D83+D92+D108+D142)/1000000","v":1.68},null,{"$f":"SUM(O35:P35)","v":1.68},{"$f":"1000*Q35/$D$139","v":67.2},{"$f":"(E83+E92+E108+E142)/1000000","v":1.4950000000000001},null,{"$f":"S35","v":1.4950000000000001},{"$f":"U35*1000/E$139","v":29.9}]
[null,null,"$/kW","$/kW/yr","$K/yr","Capital","O&M","Total","Royalty","Total",null,null,null,"f. Contingency",null,null,{"$f":"SUM(Q24:Q35)*D61","v":24.099106880398441},963.96427521593762,null,null,{"$f":"SUM(U24:U35)*E61","v":10.624666203845928},{"$f":"U36*1000/E$139","v":212.49332407691858}]
[null,null,null,null,null,null,null,null,{"$f":"E62","v":2.9166666666666671E-2},null,null,null,null,"Total",null,{"$f":"SUM(P24:P35)","v":90.267846962772595},{"$f":"SUM(Q24:Q36)","v":184.75981941638804},{"$f":"Q37*1000/D$139","v":7390.3927766555225},null,{"$f":"SUM(T24:T36)","v":37.472130790756211},{"$f":"SUM(U24:U36)","v":116.87132824230522},{"$f":"U37*1000/E$139","v":2337.4265648461046}]
[null,"Nominal Cost System",null,null,null,null,null,null,null,null,null,null,null,"costs for tax & Insurance"]
[null," - Exploration",{"$f":"V24","v":66.348639851139083},{"$f":"C39*$E$60","v":7.1656531039230211},0,{"$f":"100*D39/($E$66*8760)","v":9.1447985520844266E-2},{"$f":"(E39*1000/$Q$58)*100","v":0},{"$f":"F39+G39","v":9.1447985520844266E-2},null,null,null,null,null,"plant",{"$f":"D143*D140*1000","v":47198025.979794055},null,null,null,{"$f":"E143*E140*1000","v":58572614.723834306}]
[null," - Confirmation",{"$f":"V25","v":197.17302034784822},{"$f":"C40*$E$60","v":21.294686197567607},0,{"$f":"100*D40/($E$66*8760)","v":0.27176254932016664},0,{"$f":"F40+G40","v":0.27176254932016664},null,null,null,null,null,"transmission",{"$f":"D141","v":0},null,null,null,{"$f":"E141","v":0}]
[null," - Field-Well",{"$f":"V26","v":578.81417974933163},{"$f":"C41*$E$60","v":62.511931412927815},{"$f":"Q52","v":359.72130790756194},{"$f":"100*D41/($E$66*8760)","v":0.7977765760946115},{"$f":"(E41*1000/$Q$58)*100","v":9.1815186920115477E-2},0.88959176301472698,null,null,{"$f":"G41+G43","v":1.59744462482006},{"$f":"E41+E43","v":6258.6037128056187},null,"successful confirmation wells",{"$f":"('Summary A1'!H96*D90)*(1+'Input A1'!T179)+D93","v":30825953.052177235},null,null,null,{"$f":"('Summary A1'!J96*E90)*(1+'Input A1'!W179)+E93","v":9358651.0173924118}]
[null," - Field-Makeup",null,{"$f":"R75","v":0},null,{"$f":"100*D42/($E$66*8760)","v":0},{"$f":"(E42*1000/$Q$58)*100","v":0},0,null,null,null,null,null,"production wells (successful)",{"$f":"D103*D109*(1+'Input A1'!T237)","v":25251228.081346329},null,null,null,{"$f":"E103*E109*(1+'Input A1'!W237)","v":14060420.543484602}]
[null," - Field-Other",{"$f":"V27","v":81.245106344180712},{"$f":"C43*$E$60","v":8.7744714851715173},{"$f":"Q53","v":5898.8824048980568},{"$f":"100*D43/($E$66*8760)","v":0.11197970787753138},{"$f":"(E43*1000/$Q$58)*100","v":1.5056294378999446},1.6176091457774759,null,null,{"$f":"F48-F42","v":3.2216628877044502},null,null,"injection wells (&stimulation)",{"$f":"D105*D111*(1+'Input A1'!T237)","v":32535069.914343353},null,null,null,{"$f":"E105*E111*(1+'Input A1'!W237)","v":14684999.102750337}]
[null," - Plant",{"$f":"V32","v":1171.4522944766861},{"$f":"C44*$E$60","v":126.51684780348209},{"$f":"Q54","v":2247.0774318618783},1.6146066099322549,0.57354354578124866,2.1881501557135037,null,null,{"$f":"G48+F42+I48","v":2.544398370570998},null,null,"geothermal pumps",{"$f":"(D102*D123+D124)*(1+'Input A1'!T237)","v":851707.32841958513},null,null,null,{"$f":"(E102*E123+E124)*(1+'Input A1'!W237)","v":1017343.7008864701}]
[null," - Permitting",{"$f":"V35","v":29.9},{"$f":"C45*$E$60","v":3.2291999999999996},null,4.1211014622273383E-2,0,4.1211014622273383E-2,null,null,null,null,null,"surface equipment",{"$f":"D107*(1+'Input A1'!T237)","v":2252898.6032670201},null,null,null,{"$f":"E107*(1+'Input A1'!W237)","v":2033732.4649779473}]
[null," - Contingency",{"$f":"V36","v":212.49332407691858},{"$f":"C46*$E$60","v":22.949279000307207},null,{"$f":"100*D46/($E$66*8760)","v":0.29287844433676824},0,0.29287844433676824,null,null,null,null,null,"total with contingency",{"$f":"SUM(O39:O45)*(1+D61)","v":159752115.40324971},null,null,null,{"$f":"SUM(S39:S45)*(1+E61)","v":109700537.70865868}]
[null," - Taxes & Insurance",null,null,{"$f":"Q55","v":822.75403281494005},null,{"$f":"(E47*1000/Q$58)*100","v":0.2099995570226118},0.2099995570226118]
[null,"- TOTAL",{"$f":"SUM(C39:C46)","v":2337.4265648461046},{"$f":"SUM(D39:D46)","v":252.44206900337926},{"$f":"SUM(E39:E47)","v":9328.4351774824372},{"$f":"SUM(F39:F46)","v":3.2216628877044502},{"$f":"SUM(G39:G47)","v":2.3809877276239204},{"$f":"SUM(H39:H47)","v":5.6026506153283711},{"$f":"H48*I37","v":0.16341064294707752},{"$f":"H48+I48","v":5.7660612582754487},{"$f":"F42+G48+I48","v":2.544398370570998}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"OM1. O&M, $K/yr"]
[null,null,null,null,null,{"$f":"F48-F42","v":3.2216628877044502},{"$f":"G48+F42","v":2.3809877276239204},null,null,null,null,null,null,null,null,"Reference","Improved"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cost","Cost"]
[null,null,null,null,null,{"$f":"F41+F43","v":0.90975628397214292},null,null,null,null,null,null,null,"a1. Field-Well","$k/yr",{"$f":"IF(A129=0,'O&M Cost F1'!H84/1000,(D131/100)*P58/1000)","v":1212.3178721123845},{"$f":"IF(A129=0,'O&M Cost F1'!Q84/1000,(E131/100)*Q58/1000)","v":359.72130790756194}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"a2. Field-NonWell","$k/yr",{"$f":"IF(A129=0,('O&M Cost F1'!H85+'O&M Cost F1'!H86)/1000,0)","v":3989.2177254518906},{"$f":"IF(A129=0,('O&M Cost F1'!Q85+'O&M Cost F1'!Q86)/1000,0)","v":5898.8824048980568}]
[null,null,null,null,null,null,null,null,null,null,null,null,null," b. Plant","$k/yr",{"$f":"IF(A129=0,'O&M Cost F1'!H42/1000,(D130/100)*P58/1000)","v":1958.6509691083008},{"$f":"IF(A129=0,'O&M Cost F1'!Q42/1000,(E130/100)*Q58/1000)","v":2247.0774318618783}]
[null,null,null,null,null,null,null,null,null,null,null,null,null," c.Taxes & Insurance","$k/yr",{"$f":"IF(A130=0,'O&M Cost F1'!H93/1000,0)","v":1198.1408655243729},{"$f":"IF(A130=0,'O&M Cost F1'!Q93/1000,0)","v":822.75403281494005}]
[null,"A1. Economics Factors",null,null,null,null,null,null,null,null,null,null,null,"total","$k/yr",{"$f":"SUM(P52:P55)","v":8358.3274321969493},{"$f":"SUM(Q52:Q55)","v":9328.4351774824372}]
[null,null,null,"Reference","Improved"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Annual Power Sales","kW-h/y",{"$f":"D139*1000*365*24*D66","v":189652086.57768357},{"$f":"E139*1000*365*24*E66","v":391788461.11868215}]
[null,"Utilization Factor [i]",null,{"$f":"'Input A1'!T40","v":0.95},{"$f":"'Input A1'!W40","v":0.95}]
[null,"Fixed Charge Rate",null,{"$f":"'Input A1'!T47","v":0.108},{"$f":"'Input A1'!W47","v":0.108}]
[null,"Contingency",null,{"$f":"'Input A1'!T41","v":0.15},{"$f":"'Input A1'!W41","v":9.9999999999999992E-2}]
[null,"Royalty",null,{"$f":"'Input A1'!C44","v":2.9166666666666671E-2},{"$f":"'Input A1'!D44","v":2.9166666666666671E-2},"<== This is the weighted royalty over 30 yr life",null,null,null,null,null,null,null,"MU1. Make up costs ($K)"]
[null,"Discount rate",null,{"$f":"'Input A1'!T44","v":7.0000000000000007E-2},{"$f":"'Input A1'!W44","v":7.0000000000000007E-2},null,null,null,null,null,null,null,null,null,null,null,"Reference","Improved"]
[null,"Unacost factor (disc, 30 yrs)",null,{"$f":"1/'Summary A1'!H193","v":9.2496310463229536E-2},{"$f":"1/'Summary A1'!J193","v":7.9308656947934389E-2},"<==  The Unacost factor is sum of the inverse of (1+i)^n",null,null,null,null,null,null,null,"a. Producers",null,null,{"$f":"(D102)*D109/1000","v":45537.640277613355},{"$f":"(E102)*E109/1000","v":20553.827250984607}]
[null,"Power after Drawdown",null,{"$f":"'Summary A1'!H189","v":0.91156975043347077},{"$f":"'Summary A1'!J189","v":0.94157284575506417},"<==  Ratio of actual power PV to nominal power (at design) PV - used in LCOE calculations",null,null,null,null,null,null,null,"b. Spare ProdWells",null,null,{"$f":"D100*D109/1000","v":0},{"$f":"E100*E109/1000","v":0}]
[null,"Levelized Utilization Factor [h]",null,{"$f":"D59*D65","v":0.86599126291179718},{"$f":"E59*E65","v":0.8944942034673109},"<==  Utilizatin factor * Power after Drawdown",null,null,null,null,null,null,null,"c. Dry Holes",null,null,{"$f":"D101*D109/1000","v":0},{"$f":"E101*E109/1000","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"d. Injectors",null,null,{"$f":"D105*D111/1000","v":30985.780870803192},{"$f":"E105*E111/1000","v":13985.713431190796}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"e. DownHole Pumps",null,null,{"$f":"D102*D123/1000","v":0},{"$f":"E102*E123/1000","v":0}]
[null,"B1.Resource Parameters",null,null,null,null,null,null,null,null,null,null,null,"f. Field piping",null,null,{"$f":"D107/1000","v":2145.6177173971619},{"$f":"E107/1000","v":1936.8880618837593}]
[null,null,null,"Reference","Improved",null,null,null,null,null,null,null,null,"g. Stimulation (Injection Wells)",null,null,{"$f":"D105*D117/1000","v":7946.7322866561553},{"$f":"E105*E117/1000","v":1434.7318976916733}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"h. Total",null,null,{"$f":"SUM(Q64:Q70)","v":86615.771152469868},{"$f":"SUM(R64:R70)","v":37911.16064175083}]
[null,"Resource Type",null,{"$f":"'Input A1'!T75","v":"EGS"},{"$f":"D72","v":"EGS"},null,null,null,null,null,null,null,null,"i. Fraction to pay:",null,null,{"$f":"'Summary A1'!H192","v":0},{"$f":"'Summary A1'!J192","v":0}]
[null,"Reservoir Temp","°C",{"$f":"'Summary A1'!H50","v":250},{"$f":"'Summary A1'!J50","v":250},null,null,null,null,null,null,null,null,"j. PV in year 0",null,null,{"$f":"Q71*Q72","v":0},{"$f":"R71*R72","v":0}]
[null,null,"°F",{"$f":"D73*1.8+32","v":482},{"$f":"E73*1.8+32","v":482},null,null,null,null,null,null,null,null,"k. Unacost, each year:",null,null,{"$f":"Q73*D64","v":0},{"$f":"R73*E64","v":0}]
[null,"Well Depth","m",{"$f":"'Summary A1'!H52","v":3500},{"$f":"'Summary A1'!J52","v":3500},null,null,null,null,null,null,null,null,"l. $/kW/year",null,null,{"$f":"Q74/D139","v":0},{"$f":"R74/E139","v":0}]
[]
[null,"C1.Exploration & Confirmation Parameters"]
[null,null,null,"Reference","Improved"]
[]
[null,"Field Type",null,{"$f":"'Input A1'!T81","v":"Greenfield"},{"$f":"D80","v":"Greenfield"}]
[null,"Power Found","MW(e)",{"$f":"'Summary A1'!H61","v":300},{"$f":"'Summary A1'!J61","v":300}]
[null,"Non-Drilling Exploration Cost [l]",null,{"$f":"'Summary A1'!H77","v":750000},{"$f":"'Summary A1'!J77","v":300000}]
[null,"Permitting Cost for Exploration",null,{"$f":"'Summary A1'!H78","v":680000},{"$f":"'Summary A1'!J78","v":495000}]
[null,"Leasing Cost",null,{"$f":"'Summary A1'!H79","v":27772.412608765939},{"$f":"'Summary A1'!J79","v":17431.992556953832}]
[null,"Total Exploration Drilling Cost",null,{"$f":"'Summary A1'!H76","v":3000000},{"$f":"'Summary A1'!J76","v":1500000}]
[null,"Proportioned Exploration Cost Ratio",null,{"$f":"'Summary A1'!H81","v":1},{"$f":"'Summary A1'!J81","v":1}]
[null,"Total Exploration Cost",null,{"$f":"SUM(D82:D85)*D86","v":4457772.412608766},{"$f":"SUM(E82:E85)*E86","v":2312431.9925569538}]
[null,"Confirmation Success","Ratio",{"$f":"'Summary A1'!H91","v":1},{"$f":"'Summary A1'!J91","v":1}]
[null,"No. Confirmation Wells","Count",{"$f":"'Summary A1'!H93","v":3.75},{"$f":"'Summary A1'!J93","v":2}]
[null,"Confirmation Well Cost","$/well",{"$f":"'Summary A1'!H92","v":8595540.6514848359},{"$f":"'Summary A1'!J92","v":4297770.3257424179}]
[null,"Non-Drilling Confirmation Costs",null,{"$f":"'Summary A1'!H102+'Summary A1'!H104","v":2361663.872153407},{"$f":"'Summary A1'!J102+'Summary A1'!J104","v":929777.03257424175}]
[null,"Permitting Costs during Confirmation",null,{"$f":"'Summary A1'!H103","v":0},{"$f":"'Summary A1'!J103","v":0}]
[null,"Confirmation Stimulation Cost Incl'd",null,{"$f":"'Summary A1'!H101","v":3750000.0000000005},{"$f":"'Summary A1'!J101","v":333333.33333333331}]
[null,"Total Confirmation Drilling Cost",null,{"$f":"'Summary A1'!H100","v":32233277.443068136},{"$f":"'Summary A1'!J100","v":8595540.6514848359}]
[]
[]
[null,"D1.Well Field Development Parameters"]
[null,null,null,"Reference","Improved"]
[]
[null,"Spare Production Wells","Count",{"$f":"'Summary A1'!H116","v":0},{"$f":"'Summary A1'!J116","v":0}]
[null,"Dry Holes (unusable)",null,{"$f":"'Summary A1'!H117","v":0},{"$f":"'Summary A1'!J117","v":0}]
[null,"Production Wells Required",null,{"$f":"'Summary A1'!H112","v":6.3573858293249241},{"$f":"'Summary A1'!J112","v":5.7389275907666937}]
[null,"Successful Production Wells Drilled",null,{"$f":"'Summary A1'!H118","v":3.3573858293249241},{"$f":"'Summary A1'!J118","v":3.7389275907666937}]
[null,"Injection/Producer","Ratio",{"$f":"'Summary A1'!H111","v":0.5},{"$f":"'Summary A1'!J111","v":0.5}]
[null,"Injection Wells Drilled",null,{"$f":"'Summary A1'!H114","v":3.1786929146624621},{"$f":"'Summary A1'!J114","v":2.8694637953833468}]
[null,"Well Fld Develop (Non Drilling)",null,{"$f":"'Summary A1'!H127","v":2949566.8536845855},{"$f":"'Summary A1'!J127","v":1564118.8481952075}]
[null,"Surface Equipment",null,{"$f":"'Summary A1'!H123","v":2145617.7173971618},{"$f":"'Summary A1'!J123","v":1936888.0618837592}]
[null,"Permitting Costs WellFld Develpmnt",null,{"$f":"'Summary A1'!H126","v":1000000},{"$f":"'Summary A1'!J126","v":1000000}]
[null,"Unit Prod Well Cost","$/well",{"$f":"'Summary A1'!H109","v":7162950.5429040305},{"$f":"'Summary A1'!J109","v":3581475.2714520153}]
[null,"Total Production Drilling Cost",null,{"$f":"'Summary A1'!H129","v":24048788.648901265},{"$f":"'Summary A1'!J129","v":13390876.708080573}]
[null,"Unit Inject Well Cost","$/well",{"$f":"'Summary A1'!H110","v":9747962.9843682144},{"$f":"'Summary A1'!J110","v":4873981.4921841072}]
[null,"Total Injection Drilling Cost",null,{"$f":"'Summary A1'!H130","v":30985780.870803192},{"$f":"'Summary A1'!J130","v":13985713.431190796}]
[]
[null,"E1.Reservoir Development Parameters"]
[null,null,null,"Reference","Improved"]
[]
[null,"Stimulation Cost"," per well",{"$f":"'Summary A1'!H154","v":2500000},{"$f":"'Summary A1'!J154","v":500000}]
[null,"Total Stimulation Cost (excluding Cnf)",null,{"$f":"'Summary A1'!H158","v":5719068.9009889644},{"$f":"'Summary A1'!J158","v":1156468.4925762569}]
[]
[null,"E1.GF Pumping Parameters"]
[null,null,null,"Reference","Improved"]
[]
[null,"Production Pump Cost","per well",{"$f":"'Summary A1'!H218","v":0},{"$f":"'Summary A1'!J218","v":0}]
[null,"Injection Pump Cost",null,{"$f":"'Summary A1'!H231","v":811149.83659008099},{"$f":"'Summary A1'!J231","v":968898.7627490192}]
[]
[null,"F1.O&M Parameters"]
[null,null,null,"Reference","Improved"]
[]
[{"$f":"'Input A1'!A328","v":0},"O&M Costs Inputted or Calc'd",null,{"$f":"IF(A129=1,\"Inputted\",\"Calculated\")","v":"Calculated"},{"$f":"D129","v":"Calculated"}]
[null,"Input -Plant O&M","¢/kW-hr",{"$f":"IF(A129=1,'Summary A1'!H265,0)","v":0},{"$f":"IF(A129=1,'Summary A1'!J265,0)","v":0}]
[null,"Input - Field O&M","¢/kW-hr",{"$f":"IF(A129=1,'Summary A1'!H269,0)","v":0},{"$f":"IF(A129=1,'Summary A1'!J269,0)","v":0}]
[null,"Taxes and Insurance",null,{"$f":"'Input A1'!T380","v":7.4999999999999997E-3},{"$f":"'Input A1'!W380","v":7.4999999999999997E-3}]
[]
[null,"G1.Power Plant Parameters"]
[{"$f":"'Input A1'!A396","v":1},null,null,"Reference","Improved"]
[]
[null,"Conversion System ",null,"Flash","Flash"]
[null,"Improvement used for",null,null,{"$f":"IF(A135=1,\"more power\",\"lessflow\")","v":"more power"}]
[null,"Power Sales","MW(e)",{"$f":"'Summary A1'!H313/1000","v":25},{"$f":"'Summary A1'!J313/1000","v":50}]
[null,"Plant Net Output","MW(e)",{"$f":"'Summary A1'!H312/1000","v":25.990802630839365},{"$f":"'Summary A1'!J312/1000","v":51.745246456085418}]
[null,"Transmission Line Cost",null,{"$f":"'Summary A1'!H286","v":0},{"$f":"'Summary A1'!J286","v":0}]
[null,"Permitting  Cost",null,{"$f":"'Summary A1'!H287","v":0},{"$f":"'Summary A1'!J287","v":0}]
[null,"Plant Capital Cost (plant output)","$/kW",{"$f":"'Summary A1'!H319","v":1815.9510750849715},{"$f":"'Summary A1'!J319","v":1131.9419412475513}]

{"sheet":"FRC cost summary","index":43,"n_rows":43,"n_cols":4,"rows_kept":43,"cut":false,"hidden":true,"merged":[]}
[]
[{"$f":"'Input A1'!A398","v":0},"Power Plant Type",{"$f":"INPUT!R28","v":"FLASH-STEAM"}]
[]
[null,null,"Reference","Improved"]
[null,"Contingency",{"$f":"'Input A1'!T41","v":0.15},{"$f":"'Input A1'!W41","v":9.9999999999999992E-2}]
[null,"Capital Costs"]
[null,"Exploration",{"$f":"'Summary A1'!H82-'Summary A1'!H78","v":3777772.412608766},{"$f":"'Summary A1'!J82-'Summary A1'!J78","v":1817431.9925569538}]
[null,"Confirmation",{"$f":"'Summary A1'!H105-'Summary A1'!H103-'Summary A1'!H101","v":34594941.315221548},{"$f":"'Summary A1'!J105-'Summary A1'!J103-'Summary A1'!J101","v":9525317.6840590779}]
[null,"Permitting",{"$f":"'Summary A1'!H78+'Summary A1'!H103+'Summary A1'!H126+'Summary A1'!H287","v":1680000},{"$f":"'Summary A1'!J78+'Summary A1'!J103+'Summary A1'!J126+'Summary A1'!J287","v":1495000}]
[null,"Well Field",{"$f":"'Summary A1'!H131-'Summary A1'!H126","v":60940903.927376285},{"$f":"'Summary A1'!J131-'Summary A1'!J126","v":31846495.812099356}]
[null,"Stimulation",{"$f":"'Summary A1'!H95+'Summary A1'!H158","v":8219068.9009889644},{"$f":"'Summary A1'!J95+'Summary A1'!J158","v":1656468.4925762569}]
[null,"Power Plant",{"$f":"'Summary A1'!H273+'Summary A1'!H282","v":47198025.979794048},{"$f":"'Summary A1'!J273+'Summary A1'!J282","v":58572614.723834306}]
[null,"Contingency",{"$f":"SUM(C7:C12)*C5","v":23461606.880398441},{"$f":"SUM(D7:D12)*D5","v":10491332.870512595}]
[]
[null,"O&M Costs"]
[null,"Power Plant",{"$f":"IF($A$2=1,'O&M Costs B1'!H38,'O&M Cost F1'!H42)","v":1958650.9691083007},{"$f":"IF($A$2=1,'O&M Costs B1'!Q38,'O&M Cost F1'!Q42)","v":2247077.4318618784}]
[null,"Well Field",{"$f":"IF(A2=1,'O&M Costs B1'!H81,'O&M Cost F1'!H87)-C20","v":2225008.7771501467},{"$f":"IF(A2=1,'O&M Costs B1'!Q81,'O&M Cost F1'!Q87)-D20","v":802253.72991653811}]
[null,"Royalties",{"$f":"IF($A$2=1,'LCOE Binary'!I32,'LCOE Flash'!I32)*C23/100","v":825777.98126736691},{"$f":"IF($A$2=1,'LCOE Binary'!I48,'LCOE Flash'!I48)*D23/100","v":640224.04330649937}]
[null,"Makeup(Field)",{"$f":"IF($A$2=1,'LCOE Binary'!Q74,'LCOE Flash'!Q74)*1000","v":0},{"$f":"IF($A$2=1,'LCOE Binary'!R74,'LCOE Flash'!R74)*1000","v":0}]
[null,"Water",{"$f":"IF(A2=1,'O&M Costs B1'!H59,'O&M Cost F1'!H66)","v":2976526.8204141278},{"$f":"IF(A2=1,'O&M Costs B1'!Q59,'O&M Cost F1'!Q66)","v":5456349.9828890804}]
[null,"Taxes & Insurance",{"$f":"IF($A$2=1,'O&M Costs B1'!H86,'O&M Cost F1'!H93)","v":1198140.8655243728},{"$f":"IF($A$2=1,'O&M Costs B1'!Q86,'O&M Cost F1'!Q93)","v":822754.03281494009}]
[]
[null,"Levelized Annual Power",{"$f":"IF($A$2=1,'LCOE Binary'!P58,'LCOE Flash'!P58)","v":189652086.57768357},{"$f":"IF($A$2=1,'LCOE Binary'!Q58,'LCOE Flash'!Q58)","v":391788461.11868215}]
[null,"FCR",{"$f":"'Input A1'!T47","v":0.108},{"$f":"'Input A1'!W47","v":0.108}]
[null,"Exploration",{"$f":"C7*C$24/C$23","v":2.1513046754411832E-3},5.0099141418228819E-4]
[null,"Confirmation",1.9700567125126339E-2,2.6257391729736317E-3]
[null,"Permitting",9.5669920259843909E-4,4.1211014622273394E-4]
[null,"Well Field",{"$f":"C10*C$24/C$23","v":3.4703639400564867E-2},{"$f":"D10*D$24/D23","v":8.7787719369939454E-3}]
[null,"Stimulation",{"$f":"C11*C$24/C$23","v":4.6804622998081972E-3},{"$f":"D11*D$24/D$23","v":4.566203830695337E-4}]
[null,"Power Plant",{"$f":"C12*C$24/C$23","v":2.6877567749457959E-2},{"$f":"D12*D$24/D$23","v":1.6146066099322551E-2}]
[null,"Contingency",{"$f":"C13*C$24/C$23","v":1.3360536067949548E-2},{"$f":"D13*D$24/D$23","v":2.8920299152764683E-3}]
[null,"capital",{"$f":"SUM(C25:C31)","v":0.10243077652094654},{"$f":"SUM(D25:D31)","v":3.1812329068041156E-2}]
[]
[null,"Power Plant",{"$f":"C16/C$23","v":1.0327600420605E-2},{"$f":"D16/D$23","v":5.7354354578124864E-3}]
[null,"Well Field",{"$f":"C17/C$23","v":1.1732055350937354E-2},2.0476706425346103E-3]
[null,"Royalties",4.3541729288020213E-3,1.6341064294707753E-3]
[null,"Makeup(Field)",0,0]
[null,"Water",1.5694669508394307E-2,1.3926775605665988E-2]
[null,"Taxes & Insurance",6.3175728100075563E-3,2.099995570226118E-3]
[null,"O&M",{"$f":"SUM(C34:C39)","v":4.8426071018746242E-2},{"$f":"SUM(D34:D39)","v":2.5443983705709976E-2}]
[]
[null,"Total",{"$f":"C32+C40","v":0.15085684753969278},{"$f":"D32+D40","v":5.7256312773751136E-2}]
[null,null,{"$f":"IF($A$2=1,'LCOE Binary'!J32,'LCOE Flash'!J32)/100","v":0.15364010191629984},{"$f":"IF($A$2=1,'LCOE Binary'!J48,'LCOE Flash'!J48)/100","v":5.7660612582754484E-2}]

{"sheet":"Reservoir A1 10-90s","index":44,"n_rows":83,"n_cols":25,"rows_kept":83,"cut":false,"hidden":true,"merged":[]}
[{"$f":"'Input A1'!A75","v":1},"GETEM - beta",null,"Reservoir Hydraulic Calculations"]
[null,null,null,null,{"$f":"'Summary A1'!H25","v":"EGS"},{"$f":"'Summary A1'!H26","v":"FLASH-STEAM"}]
[null,null,"This Sheet Last Modified:","2008-08-14"]
[null,null,"User input required in cells:","No user input on this sheet"]
[]
[null,null,null,0.1,null,null,0.1,null,null,0.9,null,null,0.9]
[null,null,"Units","SI",null,"Units","Imperial/English",null,"Units","SI",null,"Units","Imperial/English",null,null,"GF Properties",null,"Property=C0+C1*T+C2*T^2+C3*T^3+C4*T^4+C5*T^5+C6*T^6"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"C6","C5","C4","C3","C2","C1","C0"]
[null,"To","C",11.6,null,"F",{"$f":"D9*1.8+32","v":52.879999999999995},null,"C",{"$f":"D9","v":11.6},null,"F",{"$f":"J9*1.8+32","v":52.879999999999995},null,null,"Pressure",null,"psia",null,-2.5517506350999999E-12,2.4121846657999999E-8,-9.1909636468000008E-6,1.9695373372000001E-3,-0.19788525656,8.0894106753999999]
[null,"Po","bar",{"$f":"G10/14.50377","v":1.0135295857559794},null,"psia",{"$f":"IF(D9<100,14.7, 0.0000000136666056*G9^4 - 0.0000027120923771*G9^3 + 0.0003545452343917*G9^2 - 0.0156410175570826*G9 + 0.320593729630411)","v":14.7},null,"bar",{"$f":"M10/14.50377","v":1.0135295857559794},null,"psia",{"$f":"IF(J9<100,14.7, 0.0000000136666056*M9^4 - 0.0000027120923771*M9^3 + 0.0003545452343917*M9^2 - 0.0156410175570826*M9 + 0.320593729630411)","v":14.7},null,null,"enthalpy",null,"btu/lb",1.0122595469000001E-14,-1.8805783302E-11,1.4924845945999999E-8,-5.9760546932999997E-6,1.3462856545E-3,0.83827719984000004,-24.113934501999999]
[null,"rho,o","kg/m^3",{"$f":"G11*16.01846","v":999.41958402445186},null,"lb/cft",{"$f":" -0.00000000017845*G9^4 + 0.00000020215*G9^3 - 0.00012456*G9^2 + 0.0072343*G9 + 62.329","v":62.39173953204314},null,"kg/m^3",{"$f":"M11*16.01846","v":999.41958402445186},null,"lb/cft",{"$f":" -0.00000000017845*M9^4 + 0.00000020215*M9^3 - 0.00012456*M9^2 + 0.0072343*M9 + 62.329","v":62.39173953204314},null,null,"entropy",null,"btu/lb-R",7.3991541797999994E-18,-1.2945213490999999E-14,8.8430105660999993E-12,-1.8419111147E-9,-1.2026247967E-6,2.0324314655999999E-3,-6.0089552413E-2]
[null,"g","m/s^2",9.8070000000000004,null,"ft/s^2",32.173999999999999,null,"m/s^2",9.8070000000000004,null,"ft/s^2",32.173999999999999,null,null,"specific vol",null,"ft^3/lb",1.4068205291E-18,-2.6995711458E-15,2.1775771856000002E-12,-9.1528222658000002E-10,2.2418007508000001E-7,-2.3968043944000001E-5,1.7070951785999999E-2]
[null,"dT","C/m",{"$f":"'Resource A1'!G51","v":6.8114285714285711E-2},null,"F/ft",{"$f":"D13*1.8/3.28083","v":3.737033442321433E-2},null,"C/m",{"$f":"'Resource A1'!H51","v":6.8114285714285711E-2},null,"F/ft",{"$f":"J13*1.8/3.28083","v":3.737033442321433E-2}]
[null,"CT","1/C",{"$f":"'GF Pumping A1'!D109","v":6.1575944664284848E-4},null,null,null,null,"1/C",{"$f":"D14","v":6.1575944664284848E-4}]
[null,"CP","1/bar",{"$f":"'GF Pumping A1'!D110","v":4.64E-10},null,null,null,null,"1/bar",{"$f":"D15","v":4.64E-10}]
[null,"depth, production","m",{"$f":"G16/3.28083","v":3499.9999999999995},null,"ft",{"$f":"'Summary A1'!L119*3280.83","v":11482.904999999999},null,"m",{"$f":"M16/3.28083","v":3499.9999999999995},null,"ft",{"$f":"'Summary A1'!M119*3280.83","v":11482.904999999999}]
[null,"P,hydrostatic -prod","bar",{"$f":"D$10+(1/D$15)*(EXP(D$11*D$12*D$15*(D16-0.5*D$14*D$13*D16^2))-1)/100000","v":321.23592815901014},null,"psia",{"$f":"D17*14.50377","v":4659.1320177548059},null,"bar",{"$f":"(J10+(1/J15)*(EXP(J11*J12*J15*(J16-0.5*J14*J13*J16^2))-1)/100000)","v":321.23592815901014},null,"psia",{"$f":"J17*14.50377","v":4659.1320177548059}]
[null,"depth, injection","m",{"$f":"G18/3.28083","v":3499.9999999999995},null,"ft",{"$f":"'Summary A1'!L120*3280.83","v":11482.904999999999},null,"m",{"$f":"M18/3.28083","v":3499.9999999999995},null,"ft",{"$f":"'Summary A1'!M120*3280.83","v":11482.904999999999}]
[null,"P,hydrostatic -inject","bar",{"$f":"D$10+(1/D$15)*(EXP(D$11*D$12*D$15*(D18-0.5*D$14*D$13*D18^2))-1)/100000","v":321.23592815901014},null,"psia",{"$f":"D19*14.50377","v":4659.1320177548059},null,"bar",{"$f":"J$10+(1/J$15)*(EXP(J$11*J$12*J$15*(J18-0.5*J$14*J$13*J18^2))-1)/100000","v":321.23592815901014},null,"psia",{"$f":"J19*14.50377","v":4659.1320177548059}]
[null,"P,injection -bh used","bar",{"$f":"'GF Pumping A2 10-90s'!D126","v":344.28776530204254},null,"psia",{"$f":"'GF Pumping A2 10-90s'!G126","v":4993.4705617548061},null,"bar",{"$f":"'GF Pumping A2 10-90s'!J126","v":344.28776530204254},null,"psia",{"$f":"'GF Pumping A2 10-90s'!M126","v":4993.4705617548061}]
[]
[null,"dP-reservoir - fracture flow (EGS Only)"]
[null,"T,avg","C",{"$f":"Geofluid!J107","v":194.56550000000001},null,"F",{"$f":"D23*1.8+32","v":382.21790000000004},null,"C",{"$f":"Geofluid!K107","v":194.56550000000001},null,"F",{"$f":"J23*1.8+32","v":382.21790000000004}]
[null,"rho","kg/m^3",{"$f":"(G24/2.20462)*35.3146","v":871.02287853662335},null,"lb/cft",{"$f":" -0.00000000017845*G23^4 + 0.00000020215*G23^3 - 0.00012456*G23^2 + 0.0072343*G23 + 62.329","v":54.376219990582101},null,"kg/m^3",{"$f":"(M24/2.20462)*35.3146","v":871.02287853662335},null,"lb/cft",{"$f":" -0.00000000017845*M23^4 + 0.00000020215*M23^3 - 0.00012456*M23^2 + 0.0072343*M23 + 62.329","v":54.376219990582101}]
[null,"flow","kg/s",{"$f":"'Summary A1'!L134","v":40},null,"lb/h",{"$f":"2.20462*D25*3600","v":317465.27999999997},null,"kg/s",{"$f":"'Summary A1'!M134","v":40},null,"lb/h",{"$f":"2.20462*J25*3600","v":317465.27999999997}]
[null,"q","m^3/s",{"$f":"D25/D24","v":4.5923018769842963E-2},null,"ft^3/s",{"$f":"G25/(G24*3600)","v":1.6217530386494958},null,"m^3/s",{"$f":"J25/J24","v":4.5923018769842963E-2},null,"ft^3/s",{"$f":"M25/(M24*3600)","v":1.6217530386494958}]
[null,"viscosity","kg/m-s",{"$f":"G27*3.28083/2.20462","v":1.374546895165089E-4},null,"lb/ft-s",{"$f":"0.115631*G23^-1.199532","v":9.2365455571268807E-5},null,"kg/m-s",{"$f":"M27*3.28083/2.20462","v":1.374546895165089E-4},null,"lb/ft-s",{"$f":"0.115631*M23^-1.199532","v":9.2365455571268807E-5}]
[]
[null,"distance between wells","m",{"$f":"'Input A1'!C248*1000","v":1000},null,"ft",{"$f":"D29*3.28083","v":3280.83},null,"m",{"$f":"'Input A1'!C248*1000","v":1000},null,"ft",{"$f":"J29*3.28083","v":3280.83}]
[null,"fracture orientation (angle)",null,{"$f":"'Input A1'!T274","v":15},null,null,null,null,null,{"$f":"D30","v":15}]
[null,"effective length","m",{"$f":"D29/COS(PI()*D30/180)","v":1035.276180410083},null,"ft",{"$f":"D31*3.28083","v":3396.5651509748127},null,"m",{"$f":"J29/COS(PI()*J30/180)","v":1035.276180410083},null,"ft",{"$f":"J31*3.28083","v":3396.5651509748127}]
[null,"# fractures",null,{"$f":"'Input A1'!T273","v":8},null,null,{"$f":"D32","v":8},null,null,{"$f":"D32","v":8},null,null,{"$f":"J32","v":8}]
[null,"fracture aperture (height)","m",{"$f":"'Input A1'!C270","v":3.1750095758288806E-3},null,"ft",{"$f":"D33*3.28083","v":1.0416666666666666E-2},null,"m",{"$f":"'Input A1'!G270","v":3.1750095758288806E-3},null,"ft",{"$f":"J33*3.28083","v":1.0416666666666666E-2}]
[null,"fracture width","m",{"$f":"'Input A1'!C271","v":152.40045963978628},null,"ft",{"$f":"D34*3.28083","v":500},null,"m",{"$f":"'Input A1'!G271","v":152.40045963978628},null,"ft",{"$f":"J34*3.28083","v":500}]
[null,"fracture flow area","m^2",{"$f":"D33*D34","v":0.48387291871704424},null,"ft^2",{"$f":"G33*G34","v":5.208333333333333},null,"m^2",{"$f":"J33*J34","v":0.48387291871704424},null,"ft^2",{"$f":"M33*M34","v":5.208333333333333}]
[null,"hydraulic diameter - fracture","m",{"$f":"2*D35/(D33+D34)","v":6.3498868623481286E-3},null,"ft",{"$f":"2*G35/(G33+G34)","v":2.083289931459761E-2},null,"m",{"$f":"2*J35/(J33+J34)","v":6.3498868623481286E-3},null,"ft",{"$f":"2*M35/(M33+M34)","v":2.083289931459761E-2}]
[null,"flow per fracture","m^3/s",{"$f":"D26/D32","v":5.7403773462303704E-3},null,"ft^3/s",{"$f":"G26/G32","v":0.20271912983118698},null,"m^3/s",{"$f":"J26/J32","v":5.7403773462303704E-3},null,"ft^3/s",{"$f":"M26/M32","v":0.20271912983118698}]
[null,"velocity","m/s",{"$f":"D37/D35","v":1.1863398682138662E-2},null,"ft/s",{"$f":"G37/G35","v":3.8922072927587904E-2},null,"m/s",{"$f":"J37/J35","v":1.1863398682138662E-2},null,"ft/s",{"$f":"M37/M35","v":3.8922072927587904E-2}]
[null,"friction factor=64/Re,  for laminar flow (Re<~2000)",null,null,null,{"$f":"IF(G40<2000,\" \",\"STOP- flow too high in fracture\")","v":" "},null,null,null,null,null,{"$f":"IF(M40<2000,\" \",\"STOP- flow too high in fracture\")","v":" "}]
[{"$f":"IF(G40<2000,0,1)","v":0},"Re",null,{"$f":"G40","v":477.35899914930252},null,null,{"$f":"G24*G38*G36/G27","v":477.35899914930252},null,null,{"$f":"M40","v":477.35899914930252},null,null,{"$f":"M24*M38*M36/M27","v":477.35899914930252}]
[{"$f":"IF(M40<2000,0,1)","v":0},"friction factor",null,{"$f":"64/D40","v":0.1340710034042594},null,null,{"$f":"64/G40","v":0.1340710034042594},null,null,{"$f":"64/J40","v":0.1340710034042594},null,null,{"$f":"64/M40","v":0.1340710034042594}]
[]
[null,"head loss","m",{"$f":"D41*(D31/D36)*(D38^2)/(2*D12)","v":0.15684734597632174},null,"ft",{"$f":"G41*(G31/G36)*(G38^2)/(2*32.174)","v":0.51461443626691894},null,"m",{"$f":"J41*(J31/J36)*(J38^2)/(2*J12)","v":0.15684734597632174},null,"ft",{"$f":"M41*(M31/M36)*(M38^2)/(2*32.174)","v":0.51461443626691894}]
[null,null,"kg/m^2",{"$f":"D43*D24","v":136.61762678312544},null,null,null,null,"kg/m^2",{"$f":"J43*J24","v":136.61762678312544}]
[null,null,"Pa",{"$f":"D43*D24*D12","v":1339.8090658621113},null,null,null,null,"Pa",{"$f":"J43*J24*J12","v":1339.8090658621113}]
[null,null,"bar",{"$f":"D45/100000","v":1.3398090658621114E-2},null,"psi",{"$f":"G43*G24/144","v":0.19432491525541234},null,"bar",{"$f":"J45/100000","v":1.3398090658621114E-2},null,"psi",{"$f":"M43*M24/144","v":0.19432491525541234}]
[]
[{"$f":"'Input A1'!A258","v":0},"dP-reservoir via k*A"]
[null,"k","darcy",{"$f":"G49","v":0},null,"darcy",{"$f":"'Summary A1'!L165","v":0},null,"darcy",{"$f":"M49","v":0},null,"darcy",{"$f":"'Summary A1'!M165","v":0}]
[null,"Area","m^2",{"$f":"G50/(3.28083^2)","v":0},null,"ft^2",{"$f":"'Summary A1'!L166","v":0},null,"m^2",{"$f":"M50/(3.28083^2)","v":0},null,"ft^2",{"$f":"'Summary A1'!M166","v":0}]
[null,"k*A","darcy-m^2",{"$f":"D49*D50","v":0},null,"darcy-ft^2",{"$f":"G49*G50","v":0},null,"darcy-m^2",{"$f":"J49*J50","v":0},null,"darcy-ft^2",{"$f":"M49*M50","v":0}]
[null,null,"m^2/darcy",9.8692299999999991E-13,null,"ft^2/darcy",{"$f":"10.76391*D52","v":1.0623150348929999E-11},null,"m^2/darcy",9.8692299999999991E-13,null,"ft^2/darcy",{"$f":"10.76391*J52","v":1.0623150348929999E-11}]
[null,null,"m^4",{"$f":"D51*D52","v":0},null,"ft^4",{"$f":"G51*G52","v":0},null,"m^4",{"$f":"J51*J52","v":0},null,"ft^4",{"$f":"M51*M52","v":0}]
[null,"T used for properties","C",{"$f":"IF(A1=1,Geofluid!J107,'Summary A1'!L50)","v":194.56550000000001},null,"F",{"$f":"D54*1.8+32","v":382.21790000000004},null,"C",{"$f":"IF(A1=1,Geofluid!K107,'Summary A1'!M50)","v":194.56550000000001},null,"F",{"$f":"J54*1.8+32","v":382.21790000000004}]
[null,"rho","kg/m^3",{"$f":"(G55/2.20462)*35.31467","v":871.0246050633715},null,"lb/ft^3",{"$f":" -0.00000000017845*G54^4 + 0.00000020215*G54^3 - 0.00012456*G54^2 + 0.0072343*G54 + 62.329","v":54.376219990582101},null,"kg/m^3",{"$f":"(M55/2.20462)*35.31467","v":871.0246050633715},null,"lb/ft^3",{"$f":" -0.00000000017845*M54^4 + 0.00000020215*M54^3 - 0.00012456*M54^2 + 0.0072343*M54 + 62.329","v":54.376219990582101}]
[null,"flow","kg/s",{"$f":"'Summary A1'!L134","v":40},null,"lb/h",{"$f":"'Summary A1'!L135","v":317465.27999999997},null,"kg/s",{"$f":"'Summary A1'!M134","v":40},null,"lb/h",{"$f":"'Summary A1'!M135","v":317465.27999999997}]
[null,null,"m^3/s",{"$f":"(D56/D55)","v":4.5922927742195981E-2},null,"ft^3/s",{"$f":"(G56/G55)/3600","v":1.621753038649496},null,"m^3/s",{"$f":"(J56/J55)","v":4.5922927742195981E-2},null,"ft^3/s",{"$f":"(M56/M55)/3600","v":1.621753038649496}]
[null,"viscosity","kg/m-s",{"$f":"G58*3.28083/2.20462","v":1.374546895165089E-4},null,"lb/ft-s",{"$f":"0.115631*G54^-1.199532","v":9.2365455571268807E-5},null,"kg/m-s",{"$f":"M58*3.28083/2.20462","v":1.374546895165089E-4},null,"lb/ft-s",{"$f":"0.115631*M54^-1.199532","v":9.2365455571268807E-5}]
[null,"distance between wells","m",{"$f":"D29","v":1000},null,"ft",{"$f":"D59*3.28083","v":3280.83},null,"m",{"$f":"J29","v":1000},null,"ft",{"$f":"J59*3.28083","v":3280.83}]
[]
[null,"dP,reservoir","kg/s^2-m",{"$f":"D57*D58*D59/D53","v":{"$error":"#DIV/0!"}},null,"lb/s^2-ft",{"$f":"G57*G58*G59/G53","v":{"$error":"#DIV/0!"}},null,"kg/s^2-m",{"$f":"J57*J58*J59/J53","v":{"$error":"#DIV/0!"}},null,"lb/s^2-ft",{"$f":"M57*M58*M59/M53","v":{"$error":"#DIV/0!"}}]
[null,null,"kg/m^2",{"$f":"D61/D12","v":{"$error":"#DIV/0!"}},null,"lb/ft^2",{"$f":"G61/G12","v":{"$error":"#DIV/0!"}},null,"kg/m^2",{"$f":"J61/J12","v":{"$error":"#DIV/0!"}},null,"lb/ft^2",{"$f":"M61/M12","v":{"$error":"#DIV/0!"}}]
[null,null,"bar",{"$f":"D62*D12/100000","v":{"$error":"#DIV/0!"}},null,"psi",{"$f":"G62/144","v":{"$error":"#DIV/0!"}},null,"bar",{"$f":"J62*J12/100000","v":{"$error":"#DIV/0!"}},null,"psi",{"$f":"M62/144","v":{"$error":"#DIV/0!"}}]
[]
[{"$f":"'Input A1'!A254","v":0},"Inputted dP,reservoir",null,null,null,"psi-h/1000/lb",{"$f":"'Summary A1'!L161","v":0.5},null,null,null,null,"psi-h/1000/lb",{"$f":"'Summary A1'!M161","v":0.5}]
[null,"flow",null,null,null,"lb/h",{"$f":"G56","v":317465.27999999997},null,null,null,null,"lb/h",{"$f":"M56","v":317465.27999999997}]
[null,"dP","bar",{"$f":"G67/14.50377","v":10.944233120078433},null,"psi",{"$f":"G65*G66/1000","v":158.73263999999998},null,null,{"$f":"M67/14.50377","v":10.944233120078433},null,"psi",{"$f":"M65*M66/1000","v":158.73263999999998}]
[]
[]
[null,"Reservoir dP used","bar",{"$f":"IF($A1=0,IF($A65=0,D67,D63),IF($A65=0,D67,IF($A48=0,D63,D46)))","v":10.944233120078433},null,"psi",{"$f":"IF($A1=0,IF($A65=0,G67,G63),IF($A65=0,G67,IF($A48=0,G63,G46)))","v":158.73263999999998},null,"bar",{"$f":"IF($A1=0,IF($A65=0,J67,J63),IF($A65=0,J67,IF($A48=0,J63,J46)))","v":10.944233120078433},null,"psi",{"$f":"IF($A1=0,IF($A65=0,M67,M63),IF($A65=0,M67,IF($A48=0,M63,M46)))","v":158.73263999999998}]
[]
[null,"Injection well bottom hole (EGS)","bar",{"$f":"'GF Pumping A2 10-90s'!D126","v":344.28776530204254},null,"psi",{"$f":"'GF Pumping A2 10-90s'!G126","v":4993.4705617548061},null,"bar",{"$f":"'GF Pumping A2 10-90s'!J126","v":344.28776530204254},null,"psi",{"$f":"'GF Pumping A2 10-90s'!M126","v":4993.4705617548061}]
[{"$f":"'Input A1'!A319","v":1},null,null,{"$f":"IF($A73=1,'GF Pumping A2 10-90s'!D112,0)","v":22.982882596138079},null,null,{"$f":"IF($A73=1,'GF Pumping A2 10-90s'!G112,0)","v":333.33854400000001},null,null,{"$f":"IF($A73=1,'GF Pumping A2 10-90s'!J112,0)","v":11.49144129806904},null,null,{"$f":"IF($A73=1,'GF Pumping A2 10-90s'!M112,0)","v":333.33854400000001}]
[null,"Prod well bottomhole"]
[null,"P,production well bottomhole","bar",{"$f":"IF($A$1=1,D72-D70-D73,D17-D70)","v":310.36064958582602},null,"psia",{"$f":"IF($A$1=1,G72-G70-G73,G17-G70)","v":4501.3993777548058},null,"bar",{"$f":"IF($A$1=1,J72-J70-J73,J17-J70)","v":321.85209088389507},null,"psia",{"$f":"IF($A$1=1,M72-M70-M73,M17-M70)","v":4501.3993777548058}]
[]
[]
[]
[]
[]
[]
[]
["2010-09-16","Changed cell D9 to 11.6C - previously it used the value in Geofluid D46 (the ambient temperature used in plant design)"]

{"sheet":"Reservoir B1 10-90s","index":45,"n_rows":1045,"n_cols":39,"rows_kept":1045,"cut":false,"hidden":true,"merged":[[59,23,59,24],[59,26,59,27],[550,23,550,24],[550,26,550,27]]}
[null,null,null,null,"GETEM -Beta:  Geothermal Electricity Technology Evaluation Model"]
[null,null,null,null,null,null,{"$f":"'Summary A1'!H25","v":"EGS"},{"$f":"'Summary A1'!H26","v":"FLASH-STEAM"}]
[null,null,null,"Well Field Makeup - Binary Plant: Calculation Based on Annual Temperature Decline Rate"]
[null,null,null,null,"User input required in cells:","No user input on this sheet"]
[]
[null,"1. Thermal Drawdown is modeled here based on user defined annual decline rate",null,null,null,null,null,null,null,null,null,null,null,null,null,"GF Properties",null,"Property=C0+C1*T+C2*T^2+C3*T^3+C4*T^4+C5*T^5+C6*T^6"]
[null,"2. Makeup is of entire reservoirs (all producers, injectors, surface equipment).",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"C6","C5","C4","C3","C2","C1","C0"]
[null,"3. Time interval used is 1 month; operating life is 30 year - Neither can be changed by user",null,null,null,null,null,null,null,null,null,null,null,null,null,"Pressure","psia","150< <600F",null,-2.5517506350999999E-12,2.4121846657999999E-8,-9.1909636468000008E-6,1.9695373372000001E-3,-0.19788525656,8.0894106753999999]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"enthalpy","btu/lb","125< <325F",1.0122595469000001E-14,-1.8805783302E-11,1.4924845945999999E-8,-5.9760546932999997E-6,1.3462856545E-3,0.83827719984000004,-24.113934501999999]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"entropy","btu/lb-R","125< <325F",7.3991541797999994E-18,-1.2945213490999999E-14,8.8430105660999993E-12,-1.8419111147E-9,-1.2026247967E-6,2.0324314655999999E-3,-6.0089552413E-2]
[null,"A.","BINARY SYSTEM (Based on annual temperature decline rate)"]
[]
[null,null,null,null,null,0.1,null,0.9,null,null,null,null,null,null,null,null,"T","h","s"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ambient",{"$f":"Geofluid!H47","v":60},{"$f":"Geofluid!H48","v":28.093532960000005},{"$f":"Geofluid!H49","v":5.5531784907809009E-2}]
[null,null,null,"Reservoir Temp","C",{"$f":"'Summary A1'!L50","v":250},null,{"$f":"'Summary A1'!M50","v":250},null,null,null,null,null,null,null,"design",{"$f":"F24*1.8+32","v":470.96877078384387},{"$f":"S10*Q17^6+T10*Q17^5+U10*Q17^4+V10*Q17^3+W10*Q17^2+X10*Q17+Y10","v":454.02718898865368},{"$f":"S12*Q17^6+T12*Q17^5+U12*Q17^4+V12*Q17^3+W12*Q17^2+X12*Q17+Y12","v":0.65381197420472992}]
[null,null,null,null,"F",{"$f":"F17*1.8+32","v":482},null,{"$f":"H17*1.8+32","v":482}]
[null,null,null,"∆T in Production well","C",{"$f":"'Summary A1'!L56","v":6.1284606756422964},null,{"$f":"'Summary A1'!M56","v":6.1284606756422964}]
[null,null,null,null,"F",{"$f":"F19*1.8","v":11.031229216156134},null,{"$f":"H19*1.8","v":11.031229216156134}]
[null,null,null,"T,Si Limit, initial","C",{"$f":" -0.0000111241*F17^3 + 0.00716559*F17^2 - 0.783104*F17 + 36.5473","v":114.80661250000003},null,{"$f":" -0.0000111241*H17^3 + 0.00716559*H17^2 - 0.783104*H17 + 36.5473","v":114.80661250000003},null,null,null,null,null,null,null,null,"The effect of a declining resource temperature is defined with the following relationship:"]
[null,null,null,"Drawdown Rate",null,{"$f":"'Summary A1'!L181","v":5.0000000000000001E-3},null,{"$f":"'Summary A1'!M181","v":5.0000000000000001E-3}]
[null,null,null,"Total Flow","lb/h",{"$f":"'Summary A1'!L293","v":3269193.3721788246},null,{"$f":"'Summary A1'!M293","v":3269193.3721788246},null,null,null,null,null,null,null,null,null,null,"2nd law eff / 2nd law eff,design =","( -12.447*CRatio^2 + 25.389*CRatio - 11.942)"]
[null,null,null,"Plant Design Temperature","C",{"$f":"F17-F19","v":243.87153932435771},null,{"$f":"H17-H19","v":243.87153932435771},null,null,null,null,null,null,null,null,null,"where"]
[null,null,null,"Time to reach T,design","yr",{"$f":"LN(F24/F17)/LN(1-F22)","v":4.9514418552333739},null,{"$f":"LN(H24/H17)/LN(1-H22)","v":4.9514418552333739},null,null,null,null,null,null,null,null,null,null,"Cratio =","(Carnot Efficiency)/(Carnot Efficiency at design)"]
[null,null,null,"2nd law efficiency (Design Temp)",null,{"$f":"Geofluid!J83","v":0.2418855748845771},null,{"$f":"Geofluid!K83","v":0.2418855748845771}]
[null,null,null,"Available Energy (Design Temp)","w-h/lb",{"$f":"Geofluid!J52","v":33.644288776517662},null,{"$f":"Geofluid!K52","v":33.644288776517662}]
[null,null,null,"2nd law efficiency (Resource Temp)",null,{"$f":"'Summary A1'!L290/F29","v":0.23030022617630064},null,{"$f":"'Summary A1'!M290/H29","v":0.23030022617630064}]
[null,null,null,"Available Energy (Resource Temp )","w-h/lb",{"$f":"Geofluid!D52","v":35.336778723181986},null,{"$f":"F29","v":35.336778723181986}]
[null,null,null,"Plant Output","kW",{"$f":"F27*F26*F23/1000","v":26604.918400424463},null,{"$f":"H27*H26*H23/1000","v":26604.918400424463}]
[null,null,null,"GF Pump Work","w-h/lb",{"$f":"'GF Pumping A2 10-90s'!G308","v":0.49092183230349257},null,{"$f":"'GF Pumping A2 10-90s'!M308","v":0.49092183230349257}]
[null,null,null,null,"kW",{"$f":"F31*F23/1000","v":1604.9184004244623},null,{"$f":"H31*H23/1000","v":1604.9184004244623}]
[null,null,null,"Power Sales","kW",{"$f":"F30-F32","v":25000},null,{"$f":"H30-H32","v":25000}]
[null,null,null,"Sink temperature","C",{"$f":"Geofluid!D46","v":15.555555555555555},null,{"$f":"F34","v":15.555555555555555}]
[null,null,null," Max T Decline Used","C",{"$f":"'Summary A1'!L179","v":40.299999999999997},null,{"$f":"'Summary A1'!M179","v":40.299999999999997}]
[null,null,null,"Min Production Fluid Temp","C",{"$f":"F17-F35","v":209.7},null,{"$f":"H17-H35","v":209.7}]
[null,null,null," Max Power Decline Used",null,{"$f":"0.5*F33","v":12500},null,{"$f":"0.5*H33","v":12500}]
[null,null,null,"Discount Rate",null,{"$f":"'Input A1'!Y44","v":7.0000000000000007E-2},null,{"$f":"'Input A1'!Z44","v":7.0000000000000007E-2}]
[null,null,null,"Potential Power Found","kW",{"$f":"'Input A1'!T82*1000","v":300000},null,{"$f":"'Input A1'!T82*1000","v":300000}]
[null,null,null,"# of Reservoirs Found",null,{"$f":"ROUNDDOWN(F39/F30,0)","v":11},null,{"$f":"ROUNDDOWN(H39/H30,0)","v":11}]
[null,null,null,"To","C",{"$f":"Geofluid!D46","v":15.555555555555555},null,{"$f":"F41","v":15.555555555555555}]
[null,null,null,"T/To,design",null,{"$f":"F43/F44","v":1.7912375255753639},null,{"$f":"H43/H44","v":1.7912375255753639}]
[null,null,null,"T","K",{"$f":"F24+273","v":516.87153932435774},null,{"$f":"H24+273","v":516.87153932435774}]
[null,null,null,"To","K",{"$f":"F41+273","v":288.55555555555554},null,{"$f":"H41+273","v":288.55555555555554}]
[null,null,null,"Carnot efficiency, initial)",null,{"$f":"1-F44/F43","v":0.44172674716671667},null,{"$f":"1-H44/H43","v":0.44172674716671667}]
[null,null,null,"allowed decline in Carnot eff",null,0.9,null,0.9,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"P10","P90"]
[null,null,null,"dT,max (decline)","C",{"$f":"F43*(1-F44/(F43-F46*(F43-F44)))","v":37.898170329962106},null,{"$f":"H43*(1-H44/(H43-H46*(H43-H44)))","v":37.898170329962106},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"makeup#","Year"]
[null,null,null,"Project Life","yrs",{"$f":"'Input A1'!Y46","v":20},null,{"$f":"'Input A1'!Z46","v":20},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(OR($AE48>$F$40-1,MAX(AF$63:AF$543)=0),1000,MAX(AF63:AF543))","v":1000},{"$f":"IF(OR($AE48>$H$40-1,MAX(AF$554:AF$1034)=0),1000,MAX(AF554:AF1034))","v":1000}]
[null,null,null,"Relative Revenue",null,{"$f":"L544/M544","v":0.90145097472817293},null,{"$f":"L1035/M1035","v":0.90145097472817293},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,{"$f":"IF(OR($AE49>$F$40-1,MAX(AG$63:AG$543)=0),1000,MAX(AG63:AG543))","v":1000},{"$f":"IF(OR($AE49>$H$40-1,MAX(AG$554:AG$1034)=0),1000,MAX(AG554:AG1034))","v":1000}]
[null,null,null,"1st Replacement","yrs",{"$f":"IF(N544<F48,N544,\"NA\")","v":"NA"},null,{"$f":"IF(N1035<H48,N1035,\"NA\")","v":"NA"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,{"$f":"IF(OR($AE50>$F$40-1,MAX(AH$63:AH$543)=0),1000,MAX(AH63:AH543))","v":1000},{"$f":"IF(OR($AE50>$H$40-1,MAX(AH$554:AH$1034)=0),1000,MAX(AH554:AH1034))","v":1000}]
[null,null,null,"# Addt'nl Reservoirs used",null,{"$f":"I544","v":0},null,{"$f":"I1035","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4,{"$f":"IF(OR($AE51>$F$40-1,MAX(AI$63:AI$543)=0),1000,MAX(AI63:AI543))","v":1000},{"$f":"IF(OR($AE51>$H$40-1,MAX(AI$554:AI$1034)=0),1000,MAX(AI554:AI1034))","v":1000}]
[null,null,null,"Σ of discounted reservoirs",null,{"$f":"K544","v":0},null,{"$f":"K1035","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,{"$f":"IF(OR($AE52>$F$40-1,MAX(AJ$63:AJ$543)=0),1000,MAX(AJ63:AJ543))","v":1000},{"$f":"IF(OR($AE52>$H$40-1,MAX(AJ$554:AJ$1034)=0),1000,MAX(AJ554:AJ1034))","v":1000}]
[null,null,null,"Σ of 1 discounted",null,{"$f":"O544","v":10.8107587456596},null,{"$f":"O1035","v":10.8107587456596},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6,{"$f":"IF(OR($AE53>$F$40-1,MAX(AK$63:AK$543)=0),1000,MAX(AK63:AK543))","v":1000},{"$f":"IF(OR($AE53>$H$40-1,MAX(AK$554:AK$1034)=0),1000,MAX(AK554:AK1034))","v":1000}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7,{"$f":"IF(OR($AE54>$F$40-1,MAX(AL$63:AL$543)=0),1000,MAX(AL63:AL543))","v":1000},{"$f":"IF(OR($AE54>$H$40-1,MAX(AL$554:AL$914)=0),1000,MAX(AL554:AL914))","v":1000}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8,{"$f":"IF(OR($AE55>$F$40-1,MAX(AM$63:AM$543)=0),1000,MAX(AM63:AM543))","v":1000},{"$f":"IF(OR($AE55>$H$40-1,MAX(AM$554:AM$1034)=0),1000,MAX(AM554:AM1034))","v":1000}]
[]
[null,null,"P10"]
[null,null,null,null,null,"Criteria for Replacing Res'vr",null,null,null,null,"Sums of Discounted Amounts"]
[null,null,{"$f":"AVERAGE(C63:C423)","v":234.01557944057902},null,null,"I","II","III","Final","Logic:",null,null,null,"System",null,null,null,null,null,null,"eff/eff,design",{"$f":"F26","v":0.2418855748845771},null,null,null,null,{"$f":"F48","v":20}]
[null,null,null,"Plant Be,","Net","T <","Pow'r <","No change","Replace","Resvr","N.","Actual","Design","Initial",null,null,{"$f":"Q16","v":60},{"$f":"R16","v":28.093532960000005},{"$f":"S16","v":5.5531784907809009E-2},"   <------","ambient condition",null,null,"Power at replacement",null,null,"Power at plant life"]
[null,null,"Resvr Fluid T","fn(DD Rate, ","Power,","T.o - max"," P.o/2","in final","Reservoir","has been","Reservoirs","Power","Power","Life, ","Unit",null,"Prod Fluid",null,null,null,"Carnot Efficiency ",null,null,{"$f":"IF(MAX(X63:X544)=0,1000,MAX(X63:X544))","v":1000},{"$f":"MIN(Y63:Y544)","v":18.600151400188508},null,{"$f":"MIN(AA63:AA544)","v":18.600151400188508}]
[null,"Year","Deg C","2nd law η)","MWe","?","?","5 years","?","rplc'd.","Added","Output","Output","Years","Value",null,"T,F","h","s","ae"," Ratio","2nd law eff",null,"first ","replacement",null,null,null,null,"# replacements","Replacement","1st","2nd","3rd","4th","5th","6th","7th","8th"]
[null,0,{"$f":"F17","v":250},{"$f":"V63*T63/3.413","v":8.1380681322906998},{"$f":"IF(D63*F$23/1000000-F$32/1000<0,0,D63*F$23/1000000-F$32/1000)","v":25},{"$f":"IF(C63 <= $C$63- $F$35,1,0)","v":0},null,{"$f":"IF(F$48-B63<5,0,1)","v":1},0,0,{"$f":"I63/(1+$F$38)^B63","v":0},{"$f":"E63/((1+$F$38)^B63)","v":25},{"$f":"($F$33/1000)/((1+$F$38)^B63)","v":25},{"$f":"IF(J63<1, B63,0)","v":0},{"$f":"(1/12)/(1+$F$38/12)","v":8.2850041425020712E-2},null,{"$f":"C63*1.8+32-F$20","v":470.96877078384387},{"$f":"S$10*$Q63^6+T$10*$Q63^5+U$10*$Q63^4+V$10*$Q63^3+W$10*$Q63^2+X$10*$Q63+Y$10","v":454.02718898865368},{"$f":"S$12*$Q63^6+T$12*$Q63^5+U$12*$Q63^4+V$12*$Q63^3+W$12*$Q63^2+X$12*$Q63+Y$12","v":0.65381197420472992},{"$f":"(R63-R$60)-(Q$60+460)*(S63-S$60)","v":114.82795759425477},{"$f":"(1-($F$34+273)/(C63+273))/(1-($F$34+273)/($F$17+273))","v":1},{"$f":"( -12.447*U63^2 + 25.389*U63 - 11.942)*V$59","v":0.2418855748845771},null,{"$f":"IF(J63=0,0,B63)","v":0},{"$f":"E63","v":25},null,{"$f":"IF(B63<=AA59,E63,Y63)","v":25},null,null,{"$f":"(F63+G63)*SUM(F$63:G63)","v":0},{"$f":"IF((F63+G63)=0,0,B63)","v":0},{"$f":"IF($AD63=1,$AE63,0)","v":0},{"$f":"IF($AD63=2,$AE63,0)","v":0},{"$f":"IF($AD63=3,$AE63,0)","v":0},{"$f":"IF($AD63=4,$AE63,0)","v":0},{"$f":"IF($AD63=5,$AE63,0)","v":0},{"$f":"IF($AD63=6,$AE63,0)","v":0},{"$f":"IF($AD63=7,$AE63,0)","v":0},{"$f":"IF($AD63=8,$AE63,0)","v":0}]
[null,{"$f":"IF(ROUND(B63,1)=F$48,F$48,IF(B63<$F$48,B63+1/12,B63))","v":8.3333333333333329E-2},{"$f":"IF(B63<F$48,IF(I63<1,C63*(1-$F$22/12), $C$63),C63)","v":249.89583333333334},{"$f":"V64*T64/3.413","v":8.1302136971115644},{"$f":"IF(B64>=F$48,E63,IF(D64*F$23/1000000-F$32/1000<0,0,D64*F$23/1000000-F$32/1000))","v":24.974322332570161},{"$f":"IF(B64>F$48-5,0,IF(C64 <= $C$63- $F$35,1,0))","v":0},{"$f":"IF(ROUND(B64,1)=F$48-5,IF(E64-(E63-E64)*60<1,1,0),IF(E64-(E63-E64)<0,1,0))","v":0},{"$f":"IF(ROUND(F$48-B64,2)<5,0,1)","v":1},{"$f":"IF(SUM(I$63:I63)<($F$40-1),IF((F64+G64)*H64>0,1,0),0)","v":0},{"$f":"IF(OR(I64=1,J63 =1), 1,0)","v":0},0,{"$f":"IF(B64<F$48,E64/((1+$F$38)^B64),0)","v":24.833907807290323},{"$f":"IF(B64<F$48,($F$33/1000)/((1+$F$38)^B64),0)","v":24.859441105738515},{"$f":"IF(J64<1, B64,N63)","v":8.3333333333333329E-2},{"$f":"IF(B64<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B64),0)","v":8.2850041425020712E-2},null,{"$f":"C64*1.8+32-F$20","v":470.78127078384387},453.81207373925145,0.6535844741683059,114.73114236379303,{"$f":"(1-($F$34+273)/(C64+273))/(1-($F$34+273)/($F$17+273))","v":0.99975480981568909},{"$f":"( -12.447*U64^2 + 25.389*U64 - 11.942)*V$59","v":0.24185603643914072},null,{"$f":"IF(X63>0,X63,IF(J64=0,0,B64))","v":0},{"$f":"IF(X63>0,Y63,E64)","v":24.974322332570161},null,{"$f":"IF(B64<=AA$59,E64,AA63)","v":24.974322332570161},null,null,{"$f":"(F64+G64)*SUM(F$63:G64)","v":0},{"$f":"IF((F64+G64)=0,0,B64)","v":0},{"$f":"IF($AD64=1,$AE64,0)","v":0},{"$f":"IF($AD64=2,$AE64,0)","v":0},{"$f":"IF($AD64=3,$AE64,0)","v":0},{"$f":"IF($AD64=4,$AE64,0)","v":0},{"$f":"IF($AD64=5,$AE64,0)","v":0},{"$f":"IF($AD64=6,$AE64,0)","v":0},0,{"$f":"IF($AD64=8,$AE64,0)","v":0}]
[null,{"$f":"IF(ROUND(B64,1)=F$48,F$48,IF(B64<$F$48,B64+1/12,B64))","v":0.16666666666666666},{"$f":"IF(B64<F$48,IF(I64<1,C64*(1-$F$22/12), $C$63),C64)","v":249.79171006944446},{"$f":"V65*T65/3.413","v":8.1223548500064684},{"$f":"IF(B65>=F$48,E64,IF(D65*F$23/1000000-F$32/1000<0,0,D65*F$23/1000000-F$32/1000))","v":24.948630241701213},{"$f":"IF(B65>F$48-5,0,IF(C65 <= $C$63- $F$35,1,0))","v":0},{"$f":"IF(ROUND(B65,1)=F$48-5,IF(E65-(E64-E65)*60<1,1,0),IF(E65-(E64-E65)<0,1,0))","v":0},1,{"$f":"IF(SUM(I$63:I64)<($F$40-1),IF((F65+G65)*H65>0,1,0),0)","v":0},{"$f":"IF(OR(I65=1,J64 =1), 1,0)","v":0},{"$f":"I65/(1+$F$38)^B65","v":0},{"$f":"IF(B65<F$48,E65/((1+$F$38)^B65),0)","v":24.668878739558991},{"$f":"IF(B65<F$48,($F$33/1000)/((1+$F$38)^B65),0)","v":24.719672483587271},{"$f":"IF(J65<1, B65,N64)","v":0.16666666666666666},{"$f":"IF(B65<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B65),0)","v":8.2369552369531779E-2},null,470.59384890884388,453.59708955424696,0.65335706190871468,114.63441255377597,0.99950962414633338,0.24182613654575708,null,{"$f":"IF(X64>0,X64,IF(J65=0,0,B65))","v":0},{"$f":"IF(X64>0,Y64,E65)","v":24.948630241701213},null,24.948630241701213,null,null,{"$f":"(F65+G65)*SUM(F$63:G65)","v":0},0,0,0,0,0,0,0,0,0]
[null,0.25,249.68763019024888,8.1144916129111806,24.92292379910543,0,0,1,{"$f":"IF(SUM(I$63:I65)<($F$40-1),IF((F66+G66)*H66>0,1,0),0)","v":0},0,0,24.50490624328727,24.580689690355307,0.25,{"$f":"IF(B66<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B66),0)","v":8.189184991171343E-2},null,470.40650512629185,453.38223628246601,0.65312973733367718,114.53776806101456,0.99926444301310036,0.2417958752270499,null,0,24.92292379910543,null,24.92292379910543,null,null,{"$f":"(F66+G66)*SUM(F$63:G66)","v":0},0,0,0,0,0,0,0,0,0]
[null,0.33333333333333331,249.58359367766963,8.1066240077281364,24.897203076386102,0,0,1,{"$f":"IF(SUM(I$63:I66)<($F$40-1),IF((F67+G67)*H67>0,1,0),0)","v":0},0,0,24.341983803692312,24.442488307832868,0.33333333333333331,{"$f":"IF(B67<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B67),0)","v":8.1416917890684448E-2},null,470.21923940364923,453.16751377308339,0.65290250035116359,114.44120878253898,0.99901926643715477,0.24176525250577044,null,0,24.897203076386102,null,24.897203076386102,null,null,{"$f":"(F67+G67)*SUM(F$63:G67)","v":0},0,0,0,0,0,0,0,0,0]
[null,0.41666666666666663,249.47960051363728,8.0987520563262123,24.871468145036815,0,0,1,{"$f":"IF(SUM(I$63:I67)<($F$40-1),IF((F68+G68)*H68>0,1,0),0)","v":0},0,0,24.180104944509029,24.305063942650939,0.41666666666666663,{"$f":"IF(B68<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B68),0)","v":8.094474023928859E-2},null,470.03205170839095,452.95292187561967,0.65267535086939288,114.34473461559605,0.99877409443966136,0.24173426840479334,null,0,24.871468145036815,null,24.871468145036815,null,null,{"$f":"(F68+G68)*SUM(F$63:G68)","v":0},0,0,0,0,0,0,0,0,0]
[null,0.49999999999999994,249.37565068008993,8.0908757805409071,24.845719076442045,0,0,1,{"$f":"IF(SUM(I$63:I68)<($F$40-1),IF((F69+G69)*H69>0,1,0),0)","v":0},0,0,24.019263227774449,24.168412226141591,0.49999999999999994,{"$f":"IF(B69<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B69),0)","v":8.0475300983551212E-2},null,469.84494200800577,452.73846043994251,0.65244828879683159,114.24834545765077,0.99852892704178187,0.24170292294711654,null,0,24.845719076442045,null,24.845719076442045,null,null,{"$f":"(F69+G69)*SUM(F$63:G69)","v":0},0,0,0,0,0,0,0,0,0]
[null,0.58333333333333326,249.27174415897323,8.0829952021743789,24.819955941877257,0,0,1,{"$f":"IF(SUM(I$63:I69)<($F$40-1),IF((F70+G70)*H70>0,1,0),0)","v":0},0,0,23.859452253612691,24.0325288141991,0.58333333333333326,{"$f":"IF(B70<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B70),0)","v":8.0008584242138733E-2},null,469.65791026999568,452.52412931626372,0.65222131404219297,114.15204120638401,0.9982837642646768,0.24167121615586426,null,0,24.819955941877257,null,24.819955941877257,null,null,{"$f":"(F70+G70)*SUM(F$63:G70)","v":0},0,0,0,0,0,0,0,0,0]
[null,0.66666666666666663,249.16788093224034,8.0751103429953695,24.794178812508676,0,0,1,{"$f":"IF(SUM(I$63:I70)<($F$40-1),IF((F71+G71)*H71>0,1,0),0)","v":0},0,0,23.700665660020743,23.89740938714186,0.66666666666666663,{"$f":"IF(B71<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B71),0)","v":7.9544574225821438E-2},null,469.47095646187648,452.30992835513888,0.65199442651443607,114.05582175969278,0.9980386061295059,0.24163914805428194,null,0,24.794178812508676,null,24.794178812508676,null,null,{"$f":"(F71+G71)*SUM(F$63:G71)","v":0},0,0,0,0,0,0,0,0,0]
[null,0.75,249.06406098185192,8.0672212247394217,24.768387759393995,0,0,1,{"$f":"IF(SUM(I$63:I71)<($F$40-1),IF((F72+G72)*H72>0,1,0),0)","v":0},0,0,23.542897122656235,23.763049649575027,0.75,{"$f":"IF(B72<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B72),0)","v":7.9083255236939279E-2},null,469.28408055117734,452.09585740746536,0.65176762612276518,113.95968701568813,0.99779345265742669,0.24160671866574435,null,0,24.768387759393995,null,24.768387759393995,null,null,{"$f":"(F72+G72)*SUM(F$63:G72)","v":0},0,0,0,0,0,0,0,0,0]
[null,0.83333333333333337,248.96028428977615,8.0593278691087633,24.742582853481995,0,0,1,{"$f":"IF(SUM(I$63:I72)<($F$40-1),IF((F73+G73)*H73>0,1,0),0)","v":0},0,0,23.38614035462534,23.629445330254029,0.83333333333333337,{"$f":"IF(B73<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B73),0)","v":7.8624611668870872E-2},null,469.09728250544094,451.88191632448314,0.65154091277662907,113.8636368726967,0.99754830386959448,0.2415739280137465,null,0,24.742582853481995,null,24.742582853481995,null,null,{"$f":"(F73+G73)*SUM(F$63:G73)","v":0},0,0,0,0,0,0,0,0,0]
[null,0.91666666666666674,248.85655083798875,8.0514302977724093,24.716764165612879,0,0,1,{"$f":"IF(SUM(I$63:I73)<($F$40-1),IF((F74+G74)*H74>0,1,0),0)","v":0},0,0,23.230389106272394,23.496592181948721,0.91666666666666674,{"$f":"IF(B74<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B74),0)","v":7.8168628005505419E-2},null,468.91056229222363,451.66810495777219,0.65131428638571942,113.76767122925872,0.99730315978716366,0.24154077612190814,null,0,24.716764165612879,null,24.716764165612879,null,null,{"$f":"(F74+G74)*SUM(F$63:G74)","v":0},0,0,0,0,0,0,0,0,0]
[null,1,248.75286060847293,8.0435285323661905,24.690931766518357,0,0,1,{"$f":"IF(SUM(I$63:I74)<($F$40-1),IF((F75+G75)*H75>0,1,0),0)","v":0},0,0,23.075637164970427,23.364485981308409,1,{"$f":"IF(B75<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B75),0)","v":7.7715288820717904E-2},null,468.72391987909515,451.45442315925089,0.65108774685997106,113.67178998412658,0.99705802043128744,0.24150726301397518,null,0,24.690931766518357,null,24.690931766518357,null,null,{"$f":"(F75+G75)*SUM(F$63:G75)","v":0},0,0,0,0,0,0,0,0,0]
[null,1.0833333333333333,248.64921358321942,8.0356225944928212,24.665085726821879,0,0,1,{"$f":"IF(SUM(I$63:I75)<($F$40-1),IF((F76+G76)*H76>0,1,0),0)","v":0},0,0,22.921878354912902,23.233122528727584,1.0833333333333333,{"$f":"IF(B76<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B76),0)","v":7.726457877784712E-2},null,468.53735523363883,451.24087078117674,0.65086129410955984,113.57599303626625,0.99681288582311667,0.24147338871381616,null,0,24.665085726821879,null,24.665085726821879,null,null,{"$f":"(F76+G76)*SUM(F$63:G76)","v":0},0,0,0,0,0,0,0,0,0]
[null,1.1666666666666665,248.54560974422643,8.0277125057218708,24.639226117038543,0,0,1,{"$f":"IF(SUM(I$63:I76)<($F$40-1),IF((F77+G77)*H77>0,1,0),0)","v":0},0,0,22.769106536906261,23.102497648212402,1.1666666666666665,{"$f":"IF(B77<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B77),0)","v":7.681648262917691E-2},null,468.35086832345144,451.02744767614382,0.65063492804490353,113.48028028485464,0.99656775598380032,0.24143915324542448,null,0,24.639226117038543,null,24.639226117038543,null,null,{"$f":"(F77+G77)*SUM(F$63:G77)","v":0},0,0,0,0,0,0,0,0,0]
[null,1.2499999999999998,248.44204907349967,8.0197982875898752,24.613353007575444,0,0,1,{"$f":"IF(SUM(I$63:I77)<($F$40-1),IF((F78+G78)*H78>0,1,0),0)","v":0},0,0,22.617315608163945,22.972607187247952,1.2499999999999998,{"$f":"IF(B78<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B78),0)","v":7.6370985215420309E-2},null,468.16445911614329,450.81415369708202,0.65040864857665892,113.38465162928003,0.99632263093448625,0.24140455663291829,null,0,24.613353007575444,null,24.613353007575444,null,null,{"$f":"(F78+G78)*SUM(F$63:G78)","v":0},0,0,0,0,0,0,0,0,0]
[null,1.333333333333333,248.33853155305241,8.0118799616003145,24.587466468731623,0,0,1,{"$f":"IF(SUM(I$63:I78)<($F$40-1),IF((F79+G79)*H79>0,1,0),0)","v":0},0,0,22.466499502101133,22.843447016666229,1.333333333333333,{"$f":"IF(B79<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B79),0)","v":7.5928071465206595E-2},null,467.97812757933821,450.60098869725681,0.65018245561572319,113.28910696914141,0.99607751069632067,0.24136959890053855,null,0,24.587466468731623,null,24.587466468731623,null,null,{"$f":"(F79+G79)*SUM(F$63:G79)","v":0},0,0,0,0,0,0,0,0,0]
[null,1.4166666666666663,248.2350571649053,8.0039575492236796,24.561566570698261,0,0,1,{"$f":"IF(SUM(I$63:I79)<($F$40-1),IF((F80+G80)*H80>0,1,0),0)","v":0},0,0,22.316652188130799,22.715013030514893,1.4166666666666663,{"$f":"IF(B80<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B80),0)","v":7.5487726394571589E-2},null,467.7918736806734,450.38795253026672,0.6499563490732313,113.1936462042471,0.99583239529044787,0.2413342800726517,null,0,24.561566570698261,null,24.561566570698261,null,null,{"$f":"(F80+G80)*SUM(F$63:G80)","v":0},0,0,0,0,0,0,0,0,0]
[null,1.4999999999999996,248.1316258910866,7.9960310718974972,24.535653383558778,0,0,1,{"$f":"IF(SUM(I$63:I80)<($F$40-1),IF((F81+G81)*H81>0,1,0),0)","v":0},0,0,22.167767671460716,22.587301145926716,1.4999999999999996,{"$f":"IF(B81<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B81),0)","v":7.5049935106450638E-2},null,467.60569738779975,450.17504505004354,0.64973032886055582,113.09826923461515,0.99558728473801061,0.24129860017374669,null,0,24.535653383558778,null,24.535653383558778,null,null,{"$f":"(F81+G81)*SUM(F$63:G81)","v":0},0,0,0,0,0,0,0,0,0]
[null,1.5833333333333328,248.028237713632,7.9881005510264709,24.50972697728929,0,0,1,{"$f":"IF(SUM(I$63:I81)<($F$40-1),IF((F82+G82)*H82>0,1,0),0)","v":0},0,0,22.019839992891882,22.460307302989811,1.5833333333333328,{"$f":"IF(B82<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B82),0)","v":7.4614682790174608E-2},null,467.41959866838147,449.96226611085069,0.64950439488930689,113.00297596047176,0.9953421790601501,0.24126255922844039,null,0,24.50972697728929,null,24.50972697728929,null,null,{"$f":"(F82+G82)*SUM(F$63:G82)","v":0},0,0,0,0,0,0,0,0,0]
[null,1.6666666666666661,247.92489261458465,7.9801660079822145,24.483787421757743,0,0,1,{"$f":"IF(SUM(I$63:I82)<($F$40-1),IF((F83+G83)*H83>0,1,0),0)","v":0},0,0,21.872863228616794,22.334027464618558,1.6666666666666661,{"$f":"IF(B83<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B83),0)","v":7.4181954720968959E-2},null,467.23357749009625,449.7496155672813,0.64927854707132993,112.90776628225041,0.99509707827800531,0.24122615726146879,null,0,24.483787421757743,null,24.483787421757743,null,null,{"$f":"(F83+G83)*SUM(F$63:G83)","v":0},0,0,0,0,0,0,0,0,0]
[null,1.7499999999999993,247.82159057599526,7.9722274641037281,24.457834786725442,0,0,1,{"$f":"IF(SUM(I$63:I83)<($F$40-1),IF((F84+G84)*H84>0,1,0),0)","v":0},0,0,21.726831490020931,22.20845761642526,1.7499999999999993,{"$f":"IF(B84<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B84),0)","v":7.3751736259455455E-2},null,467.04763382063533,449.53709327425975,0.64905278531870592,112.81264010059334,0.99485198241271422,0.24118939429769551,null,0,24.457834786725442,null,24.457834786725442,null,null,{"$f":"(F84+G84)*SUM(F$63:G84)","v":0},0,0,0,0,0,0,0,0,0]
[null,1.8333333333333326,247.71833157992194,7.9642849406970369,24.431869141845915,0,0,1,{"$f":"IF(SUM(I$63:I84)<($F$40-1),IF((F85+G85)*H85>0,1,0),0)","v":0},0,0,21.581738923482931,22.08359376659255,1.8333333333333326,{"$f":"IF(B85<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B85),0)","v":7.3324012851157042E-2},null,466.86176762770339,449.32469908703757,0.64882710954375067,112.71759731634791,0.9946068914854127,0.24115227036210654,null,0,24.431869141845915,null,24.431869141845915,null,null,{"$f":"(F85+G85)*SUM(F$63:G85)","v":0},0,0,0,0,0,0,0,0,0]
[null,1.9166666666666659,247.6151156084303,7.9563384590354822,24.405890556665817,0,0,1,{"$f":"IF(SUM(I$63:I85)<($F$40-1),IF((F86+G86)*H86>0,1,0),0)","v":0},0,0,21.437579710177577,21.95943194574647,1.9166666666666659,{"$f":"IF(B86<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B86),0)","v":7.2898770026005352E-2},null,466.67597887901843,449.11243286119418,0.64860151965901292,112.62263783056812,0.99436180551723485,0.24111478547981297,null,0,24.405890556665817,null,24.405890556665817,null,null,{"$f":"(F86+G86)*SUM(F$63:G86)","v":0},0,0,0,0,0,0,0,0,0]
[null,1.9999999999999991,247.51194264359347,7.9483880403596627,24.379899100624783,0,0,1,{"$f":"IF(SUM(I$63:I86)<($F$40-1),IF((F87+G87)*H87>0,1,0),0)","v":0},0,0,21.294348065878925,21.835968206830291,1.9999999999999991,{"$f":"IF(B87<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B87),0)","v":7.2475993397851213E-2},null,466.4902675423121,448.90029445263553,0.64837601557727487,112.52776154451328,0.99411672452931343,0.24107693967604962,null,0,24.379899100624783,null,24.379899100624783,null,null,{"$f":"(F87+G87)*SUM(F$63:G87)","v":0},0,0,0,0,0,0,0,0,0]
[null,2.0833333333333326,247.40881266749199,7.9404337058774326,24.353894843055382,0,0,1,{"$f":"IF(SUM(I$63:I87)<($F$40-1),IF((F88+G88)*H88>0,1,0),0)","v":0},0,0,21.152038240764579,21.71319862497905,2.0833333333333326,{"$f":"IF(B88<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B88),0)","v":7.2055668663978001E-2},null,466.30463358532944,448.6882837175927,0.64815059721155044,112.43296835964713,0.99387164854277921,0.24103873297617462,null,0,24.353894843055382,null,24.353894843055382,null,null,{"$f":"(F88+G88)*SUM(F$63:G88)","v":0},0,0,0,0,0,0,0,0,0]
[null,2.1666666666666661,247.30572566221389,7.9324754767640533,24.32787785318364,0,0,1,{"$f":"IF(SUM(I$63:I88)<($F$40-1),IF((F89+G89)*H89>0,1,0),0)","v":0},0,0,21.01064451922144,21.591119297394766,2.1666666666666661,{"$f":"IF(B89<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B89),0)","v":7.1637781604617742E-2},null,466.11907697582888,448.47640051262118,0.64792526447508492,112.33825817763767,0.99362657757876138,0.24100016540567157,null,0,24.32787785318364,null,24.32787785318364,null,null,{"$f":"(F89+G89)*SUM(F$63:G89)","v":0},0,0,0,0,0,0,0,0,0]
[null,2.2499999999999996,247.20268160985464,7.9245133741620783,24.30184820012866,0,0,1,{"$f":"IF(SUM(I$63:I89)<($F$40-1),IF((F90+G90)*H90>0,1,0),0)","v":0},0,0,20.870161219651749,21.469726343222383,2.2499999999999996,{"$f":"IF(B90<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B90),0)","v":7.1222318082469996E-2},null,465.93359768158223,448.26464469459972,0.64770001728135418,112.24363090035621,0.99338151165838673,0.24096123699014568,null,0,24.30184820012866,null,24.30184820012866,null,null,{"$f":"(F90+G90)*SUM(F$63:G90)","v":0},0,0,0,0,0,0,0,0,0]
[null,2.333333333333333,247.09968049251719,7.9165474191815841,24.275805952903351,0,0,1,{"$f":"IF(SUM(I$63:I90)<($F$40-1),IF((F91+G91)*H91>0,1,0),0)","v":0},0,0,20.730582694281058,21.34901590342638,2.333333333333333,{"$f":"IF(B91<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B91),0)","v":7.0809264042223694E-2},null,465.7481956703748,448.05301612072935,0.64747485554406381,112.14908642987683,0.99313645080278179,0.24092194775532974,null,0,24.275805952903351,null,24.275805952903351,null,null,{"$f":"(F91+G91)*SUM(F$63:G91)","v":0},0,0,0,0,0,0,0,0,0]
[null,2.4166666666666665,246.996722292312,7.9085776329000188,24.249751180413973,0,0,1,{"$f":"IF(SUM(I$63:I91)<($F$40-1),IF((F92+G92)*H92>0,1,0),0)","v":0},0,0,20.591903328966254,21.228984140668125,2.4166666666666665,{"$f":"IF(B92<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B92),0)","v":7.0398605510081536E-2},null,465.56287091000547,447.8415146485325,0.64724977917714821,112.05462466847609,0.99289139503306945,0.24088229772707731,null,0,24.249751180413973,null,24.249751180413973,null,null,{"$f":"(F92+G92)*SUM(F$63:G92)","v":0},0,0,0,0,0,0,0,0,0]
[null,2.5,246.89380699135688,7.9006040363623127,24.22368395146048,0,0,1,{"$f":"IF(SUM(I$63:I92)<($F$40-1),IF((F93+G93)*H93>0,1,0),0)","v":0},0,0,20.454117543005228,21.109627239183848,2.5,{"$f":"IF(B93<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B93),0)","v":6.9990328593287368E-2},null,465.37762336828627,447.63014013585126,0.64702478809476982,111.96024551863161,0.99264634437037214,0.240842286931367,null,0,24.22368395146048,null,24.22368395146048,null,null,{"$f":"(F93+G93)*SUM(F$63:G93)","v":0},0,0,0,0,0,0,0,0,0]
[null,2.5833333333333335,246.79093457177717,7.892626650580965,24.197604334736784,0,0,1,{"$f":"IF(SUM(I$63:I93)<($F$40-1),IF((F94+G94)*H94>0,1,0),0)","v":0},0,0,20.317219788947533,20.990941404663378,2.5833333333333335,{"$f":"IF(B94<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B94),0)","v":6.9584419479656046E-2},null,465.19245301304278,447.41889244084757,0.64679988221131879,111.86594888302244,0.9924012988358103,0.24080191539430154,null,0,24.197604334736784,null,24.197604334736784,null,null,{"$f":"(F94+G94)*SUM(F$63:G94)","v":0},0,0,0,0,0,0,0,0,0]
[null,2.666666666666667,246.68810501570562,7.8846454965359722,24.171512398830554,0,0,1,{"$f":"IF(SUM(I$63:I94)<($F$40-1),IF((F95+G95)*H95>0,1,0),0)","v":0},0,0,20.181204552405589,20.872922864129492,2.666666666666667,{"$f":"IF(B95<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B95),0)","v":6.9180864437106249E-2},null,465.00735981211398,447.20777142200063,0.6465750614414113,111.7717346645274,0.99215625845050248,0.24076118314210701,null,0,24.171512398830554,null,24.171512398830554,null,null,{"$f":"(F95+G95)*SUM(F$63:G95)","v":0},0,0,0,0,0,0,0,0,0]
[null,2.7500000000000004,246.58531830528241,7.876660595174962,24.145408212223639,0,0,1,{"$f":"IF(SUM(I$63:I95)<($F$40-1),IF((F96+G96)*H96>0,1,0),0)","v":0},0,0,20.046066351867477,20.755567865817998,2.7500000000000004,{"$f":"IF(B96<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B96),0)","v":6.8779649813195953E-2},null,464.82234373335223,446.99677693810781,0.64635032569989026,111.67760276622556,0.99191122323556524,0.24072009020113325,null,0,24.145408212223639,null,24.145408212223639,null,null,{"$f":"(F96+G96)*SUM(F$63:G96)","v":0},0,0,0,0,0,0,0,0,0]
[null,2.8333333333333339,246.48257442265523,7.86867196741321,24.119291843292118,0,0,1,{"$f":"IF(SUM(I$63:I96)<($F$40-1),IF((F97+G97)*H97>0,1,0),0)","v":0},0,0,19.911799738510364,20.638872679058455,2.8333333333333339,{"$f":"IF(B97<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B97),0)","v":6.8380762034660425E-2},null,464.63740474462327,446.78590884828185,0.64612567490182293,111.58355309139461,0.99166619321211391,0.24067863659785554,null,0,24.119291843292118,null,24.119291843292118,null,null,{"$f":"(F97+G97)*SUM(F$63:G97)","v":0},0,0,0,0,0,0,0,0,0]
[null,2.9166666666666674,246.37987334997914,7.8606796341336231,24.093163360306246,0,0,1,{"$f":"IF(SUM(I$63:I97)<($F$40-1),IF((F98+G98)*H98>0,1,0),0)","v":0},0,0,19.778399296014847,20.522833594155571,2.9166666666666674,{"$f":"IF(B98<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B98),0)","v":6.7984187606953198E-2},null,464.4525428138063,446.57516701195107,0.64590110896250086,111.48958554351128,0.99142116840126127,0.24063682235887079,null,0,24.093163360306246,null,24.093163360306246,null,null,{"$f":"(F98+G98)*SUM(F$63:G98)","v":0},0,0,0,0,0,0,0,0,0]
[null,3.0000000000000009,246.27721506941666,7.8526836161868143,24.067022831430716,0,0,1,{"$f":"IF(SUM(I$63:I98)<($F$40-1),IF((F99+G99)*H99>0,1,0),0)","v":0},0,0,19.64585964038055,20.407446922271294,3.0000000000000009,{"$f":"IF(B99<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B99),0)","v":6.7589913113789424E-2},null,464.26775790879384,446.36455128885729,0.6456766277974394,111.39570002624947,0.99117614882411897,0.24059464751090134,null,0,24.067022831430716,null,24.067022831430716,null,null,{"$f":"(F99+G99)*SUM(F$63:G99)","v":0},0,0,0,0,0,0,0,0,0]
[null,3.0833333333333344,246.17459956313775,7.8446839343910941,24.040870324724605,0,0,1,{"$f":"IF(SUM(I$63:I99)<($F$40-1),IF((F100+G100)*H100>0,1,0),0)","v":0},0,0,19.514175419742426,20.292708995307521,3.0833333333333344,{"$f":"IF(B100<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B100),0)","v":6.7197925216692059E-2},null,464.0830499974918,446.15406153905599,0.64545223132237661,111.30189644348081,0.99093113450179604,0.24055211208079114,null,0,24.040870324724605,null,24.040870324724605,null,null,{"$f":"(F100+G100)*SUM(F$63:G100)","v":0},0,0,0,0,0,0,0,0,0]
[null,3.1666666666666679,246.07202681331978,7.8366806095327002,24.014705908142151,0,0,1,{"$f":"IF(SUM(I$63:I100)<($F$40-1),IF((F101+G101)*H101>0,1,0),0)","v":0},0,0,19.383341314188712,20.178616165789499,3.1666666666666679,{"$f":"IF(B101<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B101),0)","v":6.6808210654540554E-2},null,463.89841904781946,445.94369762291456,0.6452279194532724,111.20817469927357,0.99068612545540091,0.2405092160955126,null,0,24.014705908142151,null,24.014705908142151,null,null,{"$f":"(F101+G101)*SUM(F$63:G101)","v":0},0,0,0,0,0,0,0,0,0]
[null,3.2500000000000013,245.96949680214757,7.8286736623654383,23.988529649531554,0,0,1,{"$f":"IF(SUM(I$63:I101)<($F$40-1),IF((F102+G102)*H102>0,1,0),0)","v":0},0,0,19.253352035578267,20.065164806749888,3.2500000000000013,{"$f":"IF(B102<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B102),0)","v":6.6420756243122353E-2},null,463.71386502770952,445.73345940111136,0.64500369210630826,111.11453469789171,0.99044112170603904,0.24046595958215544,null,0,23.988529649531554,null,23.988529649531554,null,null,{"$f":"(F102+G102)*SUM(F$63:G102)","v":0},0,0,0,0,0,0,0,0,0]
[null,3.3333333333333348,245.86700951181336,7.8206631136111504,23.962341616636522,0,0,1,{"$f":"IF(SUM(I$63:I102)<($F$40-1),IF((F103+G103)*H103>0,1,0),0)","v":0},0,0,19.124202327361079,19.952351311613437,3.3333333333333348,{"$f":"IF(B103<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B103),0)","v":6.603554887468667E-2},null,463.52938790510791,445.52334673463503,0.64477954919788594,111.02097634379498,0.99019612327481477,0.24042234256793832,null,0,23.962341616636522,null,23.962341616636522,null,null,{"$f":"(F103+G103)*SUM(F$63:G103)","v":0},0,0,0,0,0,0,0,0,0]
[null,3.4166666666666683,245.76456492451678,7.8126489839594715,23.936141877095469,0,0,1,{"$f":"IF(SUM(I$63:I103)<($F$40-1),IF((F104+G104)*H104>0,1,0),0)","v":0},0,0,18.995886964397823,19.840172094082355,3.4166666666666683,{"$f":"IF(B104<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B104),0)","v":6.5652575517501241E-2},null,463.34498764797405,445.31335948478335,0.64455549064462703,110.92749954163793,0.98995113018283021,0.24037836508020105,null,0,23.936141877095469,null,23.936141877095469,null,null,{"$f":"(F104+G104)*SUM(F$63:G104)","v":0},0,0,0,0,0,0,0,0,0]
[null,3.5000000000000018,245.66216302246491,7.8046312940679403,23.909930498441891,0,0,1,{"$f":"IF(SUM(I$63:I104)<($F$40-1),IF((F105+G105)*H105>0,1,0),0)","v":0},0,0,18.868400752781362,19.72862358802228,3.5000000000000018,{"$f":"IF(B105<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B105),0)","v":6.5271823215411348E-2},null,463.16066422428071,445.10349751316215,0.64433151636337227,110.83410419626921,0.98970614245118571,0.24033402714640711,null,0,23.909930498441891,null,23.909930498441891,null,null,{"$f":"(F105+G105)*SUM(F$63:G105)","v":0},0,0,0,0,0,0,0,0,0]
[null,3.5833333333333353,245.55980378787223,7.7966100645621195,23.883707548104734,0,0,1,{"$f":"IF(SUM(I$63:I105)<($F$40-1),IF((F106+G106)*H106>0,1,0),0)","v":0},0,0,18.74173852965917,19.617702247348944,3.5833333333333353,{"$f":"IF(B106<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B106),0)","v":6.4893279087401501E-2},null,462.9764176020139,444.89376068168445,0.64410762627118023,110.74079021273138,0.98946116010097995,0.24028932879414558,null,0,23.883707548104734,null,23.883707548104734,null,null,{"$f":"(F106+G106)*SUM(F$63:G106)","v":0},0,0,0,0,0,0,0,0,0]
[null,3.6666666666666687,245.45748720296064,7.7885853160354657,23.857473093408,0,0,1,{"$f":"IF(SUM(I$63:I106)<($F$40-1),IF((F107+G107)*H107>0,1,0),0)","v":0},0,0,18.61589516305607,19.507404545915406,3.6666666666666687,{"$f":"IF(B107<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B107),0)","v":6.4516930327159744E-2},null,462.79224774917304,444.68414885256965,0.64388382028532753,110.64755749625999,0.98921618315330961,0.24024427005112658,null,0,23.857473093408,null,23.857473093408,null,null,{"$f":"(F107+G107)*SUM(F$63:G107)","v":0},0,0,0,0,0,0,0,0,0]
[null,3.7500000000000022,245.35521324995941,7.7805570690494816,23.831227201571203,0,0,1,{"$f":"IF(SUM(I$63:I107)<($F$40-1),IF((F108+G108)*H108>0,1,0),0)","v":0},0,0,18.490865551698651,19.397726977399994,3.7500000000000022,{"$f":"IF(B108<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B108),0)","v":6.4142764202644295E-2},null,462.60815463377082,444.4746618883417,0.64366009832330695,110.55440595228276,0.98897121162926915,0.24019885094518534,null,0,23.831227201571203,null,23.831227201571203,null,null,{"$f":"(F108+G108)*SUM(F$63:G108)","v":0},0,0,0,0,0,0,0,0,0]
[null,3.8333333333333357,245.25298191110528,7.772525344133757,23.804969939709554,0,0,1,{"$f":"IF(SUM(I$63:I108)<($F$40-1),IF((F109+G109)*H109>0,1,0),0)","v":0},0,0,18.366644624840344,19.288666055194813,3.8333333333333357,{"$f":"IF(B109<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B109),0)","v":6.3770768055652988E-2},null,462.42413822383338,444.26529965182971,0.64343646030282819,110.46133548641973,0.98872624554995192,0.24015307150428084,null,0,23.804969939709554,null,23.804969939709554,null,null,{"$f":"(F109+G109)*SUM(F$63:G109)","v":0},0,0,0,0,0,0,0,0,0]
[null,3.9166666666666692,245.15079316864234,7.764490161785897,23.77870137483368,0,0,1,{"$f":"IF(SUM(I$63:I109)<($F$40-1),IF((F110+G110)*H110>0,1,0),0)","v":0},0,0,18.243227342087096,19.180218312294922,3.9166666666666692,{"$f":"IF(B110<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B110),0)","v":6.3400929301394862E-2},null,462.24019848740011,444.05606200616523,0.6432129061418157,110.36834600448174,0.98848128493644916,0.24010693175649447,null,0,23.77870137483368,null,23.77870137483368,null,null,{"$f":"(F110+G110)*SUM(F$63:G110)","v":0},0,0,0,0,0,0,0,0,0]
[null,4.0000000000000027,245.04864700482207,7.7564515424717122,23.752421573850281,0,0,1,{"$f":"IF(SUM(I$63:I110)<($F$40-1),IF((F111+G111)*H111>0,1,0),0)","v":0},0,0,18.120608693224717,19.072380301188122,4.0000000000000027,{"$f":"IF(B111<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B111),0)","v":6.3033235428064494E-2},null,462.05633539252358,443.84694881478259,0.64298943575840839,110.27543741247086,0.98823632980984943,0.24006043173003266,null,0,23.752421573850281,null,23.752421573850281,null,null,{"$f":"(F111+G111)*SUM(F$63:G111)","v":0},0,0,0,0,0,0,0,0,0]
[null,4.0833333333333357,244.9465434019034,7.748409506625161,23.726130603561909,0,0,1,{"$f":"IF(SUM(I$63:I111)<($F$40-1),IF((F112+G112)*H112>0,1,0),0)","v":0},0,0,17.99878369804642,18.965148593745344,4.0833333333333357,{"$f":"IF(B112<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B112),0)","v":6.2667673996418705E-2},null,461.87254890727002,443.63795994141753,0.64276604907095947,110.18260961657927,0.98799138019124011,0.24001357145322524,null,0,23.726130603561909,null,23.726130603561909,null,null,{"$f":"(F112+G112)*SUM(F$63:G112)","v":0},0,0,0,0,0,0,0,0,0]
[null,4.1666666666666687,244.84448234215262,7.7403640746482516,23.699828530666682,0,0,1,{"$f":"IF(SUM(I$63:I112)<($F$40-1),IF((F113+G113)*H113>0,1,0),0)","v":0},0,0,17.877747406181303,18.858519781111678,4.1666666666666687,{"$f":"IF(B113<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B113),0)","v":6.2304232639355792E-2},null,461.6888389997186,443.42909525010572,0.64254274599803496,110.08986252318817,0.98774643610170665,0.23996635095452226,null,0,23.699828530666682,null,23.699828530666682,null,null,{"$f":"(F113+G113)*SUM(F$63:G113)","v":0},0,0,0,0,0,0,0,0,0]
[null,4.2500000000000018,244.74246380784339,7.7323152669114066,23.673515421759447,0,0,1,{"$f":"IF(SUM(I$63:I113)<($F$40-1),IF((F114+G114)*H114>0,1,0),0)","v":0},0,0,17.757494896924797,18.752490473598023,4.2500000000000018,{"$f":"IF(B114<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B114),0)","v":6.194289906149706E-2},null,461.50520563796198,443.22035460518242,0.64231952645841339,109.99719603886814,0.98750149756233285,0.23991877026250225,null,0,23.673515421759447,null,23.673515421759447,null,null,{"$f":"(F114+G114)*SUM(F$63:G114)","v":0},0,0,0,0,0,0,0,0,0]
[null,4.3333333333333348,244.64048778125681,7.7242631037531915,23.647191343330906,0,0,1,{"$f":"IF(SUM(I$63:I114)<($F$40-1),IF((F115+G115)*H115>0,1,0),0)","v":0},0,0,17.638021279068496,18.647057300573305,4.3333333333333348,{"$f":"IF(B115<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B115),0)","v":6.1583661038770901E-2},null,461.32164879010611,443.01173787128192,0.64209639037108512,109.90461007037834,0.98725656459419953,0.23987082940586324,null,0,23.647191343330906,null,23.647191343330906,null,null,{"$f":"(F115+G115)*SUM(F$63:G115)","v":0},0,0,0,0,0,0,0,0,0]
[null,4.4166666666666679,244.53855424468131,7.7162076054805482,23.620856361768382,0,0,1,{"$f":"IF(SUM(I$63:I115)<($F$40-1),IF((F116+G116)*H116>0,1,0),0)","v":0},0,0,17.519321690732138,18.54221691035734,4.4166666666666679,{"$f":"IF(B116<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B116),0)","v":6.1226506417999232E-2},null,461.13816842427025,442.80324491333539,0.64187333765525123,109.81210452466541,0.98701163721838736,0.23982252841342994,null,0,23.620856361768382,null,23.620856361768382,null,null,{"$f":"(F116+G116)*SUM(F$63:G116)","v":0},0,0,0,0,0,0,0,0,0]
[null,4.5000000000000009,244.43666318041269,7.7081487923686298,23.594510543355273,0,0,1,{"$f":"IF(SUM(I$63:I116)<($F$40-1),IF((F117+G117)*H117>0,1,0),0)","v":0},0,0,17.401391299195488,18.437965970114284,4.5000000000000009,{"$f":"IF(B117<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B117),0)","v":6.0871423116486384E-2},null,460.95476450858672,442.59487559657049,0.64165036823032329,109.71967930886302,0.98676671545597283,0.23977386731414746,null,0,23.594510543355273,null,23.594510543355273,null,null,{"$f":"(F117+G117)*SUM(F$63:G117)","v":0},0,0,0,0,0,0,0,0,0]
[null,4.5833333333333339,244.33481457075419,7.7000866846610618,23.568153954271899,0,0,1,{"$f":"IF(SUM(I$63:I117)<($F$40-1),IF((F118+G118)*H118>0,1,0),0)","v":0},0,0,17.284225300732178,18.334301165746677,4.5833333333333339,{"$f":"IF(B118<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B118),0)","v":6.051839912161034E-2},null,460.77143701120144,442.38662978651132,0.64142748201592237,109.62733433029234,0.98652179932803208,0.23972484613708586,null,0,23.568153954271899,null,23.568153954271899,null,null,{"$f":"(F118+G118)*SUM(F$63:G118)","v":0},0,0,0,0,0,0,0,0,0]
[null,4.666666666666667,244.23300839801638,7.6920213025697928,23.541786660595033,0,0,1,{"$f":"IF(SUM(I$63:I118)<($F$40-1),IF((F119+G119)*H119>0,1,0),0)","v":0},0,0,17.167818920443452,18.231219201790104,4.666666666666667,{"$f":"IF(B119<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B119),0)","v":6.0167422490416241E-2},null,460.58818590027334,442.17850734897564,0.64120467893187816,109.53506949645964,0.98627688885563947,0.2396754649114386,null,0,23.541786660595033,null,23.541786660595033,null,null,{"$f":"(F119+G119)*SUM(F$63:G119)","v":0},0,0,0,0,0,0,0,0,0]
[null,4.75,244.13124464451721,7.6839526662752746,23.515408728298471,0,0,1,{"$f":"IF(SUM(I$63:I119)<($F$40-1),IF((F120+G120)*H120>0,1,0),0)","v":0},0,0,17.052167412093556,18.128716801308411,4.75,{"$f":"IF(B120<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B120),0)","v":5.9818481349212492E-2},null,460.40501114397483,441.97050815007589,0.64098195889822873,109.44288471505763,0.98603198405986592,0.23962572366652279,null,0,23.515408728298471,null,23.515408728298471,null,null,{"$f":"(F120+G120)*SUM(F$63:G120)","v":0},0,0,0,0,0,0,0,0,0]
[null,4.833333333333333,244.02952329258201,7.6758807959263189,23.489020223252577,0,0,1,{"$f":"IF(SUM(I$63:I120)<($F$40-1),IF((F121+G121)*H121>0,1,0),0)","v":0},0,0,16.93726605794529,18.026790705789548,4.833333333333333,{"$f":"IF(B121<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B121),0)","v":5.9471563893169016E-2},null,460.22191271049149,441.76263205621694,0.64075932183521944,109.35077989396348,0.98578708496178191,0.23957562243177682,null,0,23.489020223252577,null,23.489020223252577,null,null,{"$f":"(F121+G121)*SUM(F$63:G121)","v":0},0,0,0,0,0,0,0,0,0]
[null,4.9166666666666661,243.92784432454346,7.667805711640276,23.462621211224864,0,0,1,{"$f":"IF(SUM(I$63:I121)<($F$40-1),IF((F122+G122)*H122>0,1,0),0)","v":0},0,0,16.823110168597179,17.925437675041991,4.9166666666666661,{"$f":"IF(B122<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B122),0)","v":5.9126658385917817E-2},null,460.03889056802211,441.55487893409543,0.64053676766330248,109.25875494123881,0.98554219158245515,0.23952516123676357,null,0,23.462621211224864,null,23.462621211224864,null,null,{"$f":"(F122+G122)*SUM(F$63:G122)","v":0},0,0,0,0,0,0,0,0,0]
[null,4.9999999999999991,243.82620772274157,7.6597274335031358,23.436211757880308,0,0,1,{"$f":"IF(SUM(I$63:I122)<($F$40-1),IF((F123+G123)*H123>0,1,0),0)","v":0},0,0,16.709695082821305,17.824654487091706,4.9999999999999991,{"$f":"IF(B123<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B123),0)","v":5.8783753159156078E-2},null,459.85594468477871,441.34724865069938,0.64031429630313585,109.16680976512941,0.98529730394295156,0.23947434011117189,null,0,23.436211757880308,null,23.436211757880308,null,null,{"$f":"(F123+G123)*SUM(F$63:G123)","v":0},0,0,0,0,0,0,0,0,0]
[null,5.0833333333333321,243.72461346952377,7.6516459815692484,23.409791928780461,0,0,1,{"$f":"IF(SUM(I$63:I123)<($F$40-1),IF((F124+G124)*H124>0,1,0),0)","v":0},0,0,16.597016167401193,17.724437938079763,5.0833333333333321,{"$f":"IF(B124<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B124),0)","v":5.8442836612251275E-2},null,459.67307502898666,441.13974107330642,0.6400919076755831,109.07494427406385,0.98505242206433485,0.23942315908480877,null,0,23.409791928780461,null,23.409791928780461,null,null,{"$f":"(F124+G124)*SUM(F$63:G124)","v":0},0,0,0,0,0,0,0,0,0]
[null,5.1666666666666652,243.62306154724482,7.6435613758617524,23.383361789384836,0,0,1,{"$f":"IF(SUM(I$63:I124)<($F$40-1),IF((F125+G125)*H125>0,1,0),0)","v":0},0,0,16.485068816972149,17.624784842160448,5.1666666666666652,{"$f":"IF(B125<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B125),0)","v":5.8103897211848818E-2},null,459.49028156888454,440.93235606948394,0.63986960170171236,108.98315837665416,0.98480754596766706,0.2393716181876088,null,0,23.383361789384836,null,23.383361789384836,null,null,{"$f":"(F125+G125)*SUM(F$63:G125)","v":0},0,0,0,0,0,0,0,0,0]
[null,5.2499999999999982,243.52155193826681,7.6354736363722973,23.356921405050002,0,0,1,{"$f":"IF(SUM(I$63:I125)<($F$40-1),IF((F126+G126)*H126>0,1,0),0)","v":0},0,0,16.373848453860859,17.525692031400023,5.2499999999999982,{"$f":"IF(B126<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B126),0)","v":5.7766923491481853E-2},null,459.30756427272411,440.72509350708668,0.6396473783027955,108.89145198169371,0.98456267567400835,0.23931971744962779,null,0,23.356921405050002,null,23.356921405050002,null,null,{"$f":"(F126+G126)*SUM(F$63:G126)","v":0},0,0,0,0,0,0,0,0,0]
[null,5.3333333333333313,243.4200846249592,7.6273827830612015,23.330470841030092,0,0,1,{"$f":"IF(SUM(I$63:I126)<($F$40-1),IF((F127+G127)*H127>0,1,0),0)","v":0},0,0,16.263350527926836,17.42715635567599,5.3333333333333313,{"$f":"IF(B127<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B127),0)","v":5.7431904051183286E-2},null,459.12492310877042,{"$f":"S$10*$Q127^6+T$10*$Q127^5+U$10*$Q127^4+V$10*$Q127^3+W$10*$Q127^2+X$10*$Q127+Y$10","v":440.51795325425775},{"$f":"S$12*$Q127^6+T$12*$Q127^5+U$12*$Q127^4+V$12*$Q127^3+W$12*$Q127^2+X$12*$Q127+Y$12","v":0.63942523740030788},{"$f":"(R127-R$60)-(Q$60+460)*(S127-S$60)","v":108.79982499815833},0.98431781120441619,0.23926745690104309,null,0,23.330470841030092,null,23.330470841030092,null,null,{"$f":"(F127+G127)*SUM(F$63:G127)","v":0},0,0,0,0,0,0,0,{"$f":"IF($AD127=7,$AE127,0)","v":0},0]
[null,5.4166666666666643,243.31865958969883,7.6192888358575503,23.304010162477152,0,0,{"$f":"IF(ROUND(F$48-B128,2)<5,0,1)","v":1},{"$f":"IF(SUM(I$63:I127)<($F$40-1),IF((F128+G128)*H128>0,1,0),0)","v":0},0,0,16.153570516404606,17.329174682576955,5.4166666666666643,{"$f":"IF(B128<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B128),0)","v":5.7098827557100204E-2},null,{"$f":"C128*1.8+32-F$20","v":458.94235804530177},440.31093517942577,0.63920317891592748,108.70827733520412,{"$f":"(1-($F$34+273)/(C128+273))/(1-($F$34+273)/($F$17+273))","v":0.98407295257994742},{"$f":"( -12.447*U128^2 + 25.389*U128 - 11.942)*V$59","v":0.23921483657215925},null,0,23.304010162477152,null,{"$f":"IF(B128<=AA$59,E128,AA127)","v":23.304010162477152},null,null,{"$f":"(F128+G128)*SUM(F$63:G128)","v":0},{"$f":"IF((F128+G128)=0,0,B128)","v":0},{"$f":"IF($AD128=1,$AE128,0)","v":0},{"$f":"IF($AD128=2,$AE128,0)","v":0},{"$f":"IF($AD128=3,$AE128,0)","v":0},{"$f":"IF($AD128=4,$AE128,0)","v":0},{"$f":"IF($AD128=5,$AE128,0)","v":0},{"$f":"IF($AD128=6,$AE128,0)","v":0},0,{"$f":"IF($AD128=8,$AE128,0)","v":0}]
[null,{"$f":"IF(ROUND(B128,1)=F$48,F$48,IF(B128<$F$48,B128+1/12,B128))","v":5.4999999999999973},{"$f":"IF(B128<F$48,IF(I128<1,C128*(1-$F$22/12), $C$63),C128)","v":243.21727681486979},{"$f":"V129*T129/3.413","v":7.6111918146590964},{"$f":"IF(B129>=F$48,E128,IF(D129*F$23/1000000-F$32/1000<0,0,D129*F$23/1000000-F$32/1000))","v":23.277539434440776},{"$f":"IF(B129>F$48-5,0,IF(C129 <= $C$63- $F$35,1,0))","v":0},{"$f":"IF(ROUND(B129,1)=F$48-5,IF(E129-(E128-E129)*60<1,1,0),IF(E129-(E128-E129)<0,1,0))","v":0},1,{"$f":"IF(SUM(I$63:I128)<($F$40-1),IF((F129+G129)*H129>0,1,0),0)","v":0},{"$f":"IF(OR(I129=1,J128 =1), 1,0)","v":0},{"$f":"I129/(1+$F$38)^B129","v":0},{"$f":"IF(B129<F$48,E129/((1+$F$38)^B129),0)","v":16.044503923746255},{"$f":"IF(B129<F$48,($F$33/1000)/((1+$F$38)^B129),0)","v":17.231743897303069},{"$f":"IF(J129<1, B129,N128)","v":5.4999999999999973},{"$f":"IF(B129<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B129),0)","v":5.6767682741110388E-2},null,458.7598690506095,440.10403915130513,0.6389812027715337,108.61680890216826,0.98382809982165487,0.23916185649340072,null,{"$f":"IF(X128>0,X128,IF(J129=0,0,B129))","v":0},{"$f":"IF(X128>0,Y128,E129)","v":23.277539434440776},null,23.277539434440776,null,null,{"$f":"(F129+G129)*SUM(F$63:G129)","v":0},0,0,0,0,0,0,0,0,0]
[null,5.5833333333333304,243.1159362828636,7.6030917393324042,23.251058721868603,0,0,1,{"$f":"IF(SUM(I$63:I129)<($F$40-1),IF((F130+G130)*H130>0,1,0),0)","v":0},0,0,15.936146281465422,17.134860902566992,5.5833333333333304,{"$f":"IF(B130<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B130),0)","v":5.6438458400441142E-2},null,458.57745609299837,439.89726503889511,0.6387593088892074,108.52541960856792,0.98358325295059068,0.23910851669531652,null,0,23.251058721868603,null,23.251058721868603,null,null,{"$f":"(F130+G130)*SUM(F$63:G130)","v":0},0,0,0,0,0,0,0,0,0]
[null,5.6666666666666634,243.01463797607909,7.5949886297127884,23.22456808960612,0,0,1,{"$f":"IF(SUM(I$63:I130)<($F$40-1),IF((F131+G131)*H131>0,1,0),0)","v":0},0,0,15.828493147981638,17.038522618495424,5.6666666666666634,{"$f":"IF(B131<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B131),0)","v":5.6111143397290286E-2},null,458.39511914078622,439.69061271147837,0.6385374971912301,108.43410936409936,0.98333841198780503,0.23905481720857816,null,0,23.22456808960612,null,23.22456808960612,null,null,{"$f":"(F131+G131)*SUM(F$63:G131)","v":0},0,0,0,0,0,0,0,0,0]
[null,5.7499999999999964,242.91338187692239,7.5868825056044322,23.198067602397021,0,0,1,{"$f":"IF(SUM(I$63:I131)<($F$40-1),IF((F132+G132)*H132>0,1,0),0)","v":0},0,0,15.721540108465915,16.942725982531226,5.7499999999999964,{"$f":"IF(B132<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B132),0)","v":5.5785726658449324E-2},null,458.21285816230414,439.48408203862067,0.63831576760008302,108.34287807863814,0.98309357695434563,0.23900075806398044,null,0,23.198067602397021,null,23.198067602397021,null,null,{"$f":"(F132+G132)*SUM(F$63:G132)","v":0},0,0,0,0,0,0,0,0,0]
[null,5.8333333333333295,242.812167967807,7.578773386780373,23.171557324883196,0,0,1,{"$f":"IF(SUM(I$63:I132)<($F$40-1),IF((F133+G133)*H133>0,1,0),0)","v":0},0,0,15.615282774686886,16.847467949336028,5.8333333333333295,{"$f":"IF(B133<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B133),0)","v":5.5462197174928909E-2},null,458.0306731258965,439.27767289016941,0.63809412003844634,108.25172566223796,0.98284874787125831,0.23894633929244152,null,0,23.171557324883196,null,23.171557324883196,null,null,{"$f":"(F133+G133)*SUM(F$63:G133)","v":0},0,0,0,0,0,0,0,0,0]
[null,5.9166666666666625,242.71099623115376,7.570661292982483,23.14503732160464,0,0,1,{"$f":"IF(SUM(I$63:I133)<($F$40-1),IF((F134+G134)*H134>0,1,0),0)","v":0},0,0,15.50971678485775,16.752745490693449,5.9166666666666625,{"$f":"IF(B134<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B134),0)","v":5.5140544001586328E-2},null,457.84856399992066,439.0713851362529,0.63787255442919899,108.1606520251301,0.98260392475958647,0.23889156092500111,null,0,23.14503732160464,null,23.14503732160464,null,null,{"$f":"(F134+G134)*SUM(F$63:G134)","v":0},0,0,0,0,0,0,0,0,0]
[null,5.9999999999999956,242.6098666493908,7.5625462439216404,23.118507657000031,0,0,1,{"$f":"IF(SUM(I$63:I134)<($F$40-1),IF((F135+G135)*H135>0,1,0),0)","v":0},0,0,15.404837803484472,16.658555595412814,5.9999999999999956,{"$f":"IF(B135<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B135),0)","v":5.482075625675524E-2},null,457.66653075274729,438.86521864727979,0.6376510706954176,108.06965707772332,0.98235910764037171,0.23883642299282395,null,0,23.118507657000031,null,23.118507657000031,null,null,{"$f":"(F135+G135)*SUM(F$63:G135)","v":0},0,0,0,0,0,0,0,0,0]
[null,6.0833333333333286,242.50877920495356,7.5544282592776772,23.091968395406536,0,0,1,{"$f":"IF(SUM(I$63:I135)<($F$40-1),IF((F136+G136)*H136>0,1,0),0)","v":0},0,0,15.300641521214299,16.564895269233425,6.0833333333333286,{"$f":"IF(B136<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B136),0)","v":5.4502823121877618E-2},null,457.48457335276026,438.65917329393835,0.63742966876037577,107.97874073060359,0.98211429653465354,0.23878092552719646,null,0,23.091968395406536,null,23.091968395406536,null,null,{"$f":"(F136+G136)*SUM(F$63:G136)","v":0},0,0,0,0,0,0,0,0,0]
[null,6.1666666666666616,242.40773388028484,7.5463073586993534,23.065419601059755,0,0,1,{"$f":"IF(SUM(I$63:I136)<($F$40-1),IF((F137+G137)*H137>0,1,0),0)","v":0},0,0,15.197123654685182,16.471761534729396,6.1666666666666616,{"$f":"IF(B137<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B137),0)","v":5.4186733841137653E-2},null,457.30269176835657,438.45324894719448,0.63720834854754405,107.88790289453226,0.98186949146347002,0.23872506855952783,null,0,23.065419601059755,null,23.065419601059755,null,null,{"$f":"(F137+G137)*SUM(F$63:G137)","v":0},0,0,0,0,0,0,0,0,0]
[null,6.2499999999999947,242.30673065783472,7.5381835618045177,23.038861338094229,0,0,1,{"$f":"IF(SUM(I$63:I137)<($F$40-1),IF((F138+G138)*H138>0,1,0),0)","v":0},0,0,15.094279946376382,16.379151431214979,6.2499999999999947,{"$f":"IF(B138<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B138),0)","v":5.3872477721097919E-2},null,457.12088596794638,438.24744547829192,0.63698710998058805,107.79714348044678,0.98162469244785566,0.23866885212135108,null,0,23.038861338094229,null,23.038861338094229,null,null,{"$f":"(F138+G138)*SUM(F$63:G138)","v":0},0,0,0,0,0,0,0,0,0]
[null,6.3333333333333277,242.20576952006064,7.530056888180062,23.012293670543301,0,0,1,{"$f":"IF(SUM(I$63:I138)<($F$40-1),IF((F139+G139)*H139>0,1,0),0)","v":0},0,0,14.99210616445948,16.287062014650463,6.3333333333333277,{"$f":"IF(B139<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B139),0)","v":5.3560044130337617E-2},null,456.93915591995301,438.0417627587513,0.63676595298336913,107.70646239946001,0.98137989950884441,0.23861227624432124,null,0,23.012293670543301,null,23.012293670543301,null,null,{"$f":"(F139+G139)*SUM(F$63:G139)","v":0},0,0,0,0,0,0,0,0,0]
[null,6.4166666666666607,242.10485044942729,7.5219273573819372,22.985716662339147,0,0,1,{"$f":"IF(SUM(I$63:I139)<($F$40-1),IF((F140+G140)*H140>0,1,0),0)","v":0},0,0,14.890598102650278,16.195490357548561,6.4166666666666607,{"$f":"IF(B140<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B140),0)","v":5.3249422499092897E-2},null,456.75750159281301,437.83620066036849,0.63654487747994315,107.6158595628587,0.98113511266746756,0.23855534096021666,null,0,22.985716662339147,null,22.985716662339147,null,null,{"$f":"(F140+G140)*SUM(F$63:G140)","v":0},0,0,0,0,0,0,0,0,0]
[null,6.4999999999999938,242.00397342840671,7.5137949889352793,22.959130377313219,0,0,1,{"$f":"IF(SUM(I$63:I140)<($F$40-1),IF((F141+G141)*H141>0,1,0),0)","v":0},0,0,14.789751580061784,16.104433548881381,6.4999999999999938,{"$f":"IF(B141<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B141),0)","v":5.2940602318899313E-2},null,456.57592295497597,437.63075905521464,0.63632388339455936,107.5253348821044,0.98089033194475372,0.23849804630093899,null,0,22.959130377313219,null,22.959130377313219,null,null,{"$f":"(F141+G141)*SUM(F$63:G141)","v":0},0,0,0,0,0,0,0,0,0]
[null,6.5833333333333268,241.90313843947823,7.5056598023343168,22.932534879195913,0,0,1,{"$f":"IF(SUM(I$63:I141)<($F$40-1),IF((F142+G142)*H142>0,1,0),0)","v":0},0,0,14.689562441057495,16.013888693987845,6.5833333333333268,{"$f":"IF(B142<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B142),0)","v":5.2633573142236281E-2},null,456.39441997490468,437.42543781563444,0.63610297065166044,107.43488826883168,0.98064555736173009,0.23844039229851188,null,0,22.932534879195913,null,22.932534879195913,null,null,{"$f":"(F142+G142)*SUM(F$63:G142)","v":0},0,0,0,0,0,0,0,0,0]
[null,6.6666666666666599,241.80234546512847,7.4975218170424833,22.90593023161696,0,0,1,{"$f":"IF(SUM(I$63:I142)<($F$40-1),IF((F143+G143)*H143>0,1,0),0)","v":0},0,0,14.590026555105938,15.92385291448171,6.6666666666666599,{"$f":"IF(B143<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B143),0)","v":5.2328324582173597E-2},null,456.2129926210751,437.22023681424628,0.63588213917588154,107.34451963484855,0.98040078893942162,0.23838237898508152,null,0,22.90593023161696,null,22.90593023161696,null,null,{"$f":"(F143+G143)*SUM(F$63:G143)","v":0},0,0,0,0,0,0,0,0,0]
[null,6.7499999999999929,241.70159448785134,7.4893810524924396,22.879316498105492,0,0,1,{"$f":"IF(SUM(I$63:I143)<($F$40-1),IF((F144+G144)*H144>0,1,0),0)","v":0},0,0,14.491139816635789,15.834323348160027,6.7499999999999929,{"$f":"IF(B144<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B144),0)","v":5.2024846312020138E-2},null,456.03164086197626,437.01515592394043,0.63566138889204982,107.25422889213519,0.98015602669885082,0.23832400639291779,null,0,22.879316498105492,null,22.879316498105492,null,null,{"$f":"(F144+G144)*SUM(F$63:G144)","v":0},0,0,0,0,0,0,0,0,0]
[null,6.8333333333333259,241.60088549014807,7.4812375280861216,22.852693742090178,0,0,1,{"$f":"IF(SUM(I$63:I144)<($F$40-1),IF((F145+G145)*H145>0,1,0),0)","v":0},0,0,14.392898144891829,15.745297148912181,6.8333333333333259,{"$f":"IF(B145<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B145),0)","v":5.1723128064974463E-2},null,455.85036466611041,436.81019501787875,0.63544071972518335,107.16401595284407,0.97991127066103823,0.23826527455441343,null,0,22.852693742090178,null,22.852693742090178,null,null,{"$f":"(F145+G145)*SUM(F$63:G145)","v":0},0,0,0,0,0,0,0,0,0]
[null,6.916666666666659,241.50021845452719,7.4730912631947035,22.826062026899145,0,0,1,{"$f":"IF(SUM(I$63:I145)<($F$40-1),IF((F146+G146)*H146>0,1,0),0)","v":0},0,0,14.29529748379154,15.656771486629395,6.916666666666659,{"$f":"IF(B146<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B146),0)","v":5.1423159633777416E-2},null,455.66916400199278,436.60535396949354,0.63522013160049118,107.07388072929876,0.97966652084700234,0.23820618350208328,null,0,22.826062026899145,null,22.826062026899145,null,null,{"$f":"(F146+G146)*SUM(F$63:G146)","v":0},0,0,0,0,0,0,0,0,0]
[null,6.999999999999992,241.39959336350447,7.4649422771586815,22.7994214157602,0,0,1,{"$f":"IF(SUM(I$63:I146)<($F$40-1),IF((F147+G147)*H147>0,1,0),0)","v":0},0,0,14.198333801782688,15.568743547114781,6.999999999999992,{"$f":"IF(B147<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B147),0)","v":5.1124930870366951E-2},null,455.48803883815191,436.40063265248727,0.6349996244433721,106.98382313399446,0.97942177727775981,0.23814673326856373,null,0,22.7994214157602,null,22.7994214157602,null,null,{"$f":"(F147+G147)*SUM(F$63:G147)","v":0},0,0,0,0,0,0,0,0,0]
[null,7.083333333333325,241.299010199603,7.4567905892879303,22.77277197180107,0,0,1,{"$f":"IF(SUM(I$63:I147)<($F$40-1),IF((F148+G148)*H148>0,1,0),0)","v":0},0,0,14.102003091701652,15.48121053199386,7.083333333333325,{"$f":"IF(B148<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B148),0)","v":5.082843168553465E-2},null,455.30698914312927,436.19603094083067,0.63477919817941386,106.89384307959614,0.97917703997432437,0.23808692388661623,null,0,22.77277197180107,null,22.77277197180107,null,null,{"$f":"(F148+G148)*SUM(F$63:G148)","v":0},0,0,0,0,0,0,0,0,0]
[null,7.1666666666666581,241.19846894535317,7.4486362188616733,22.746113758049258,0,0,1,{"$f":"IF(SUM(I$63:I148)<($F$40-1),IF((F149+G149)*H149>0,1,0),0)","v":0},0,0,14.006301370632334,15.394169658625605,7.1666666666666581,{"$f":"IF(B149<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B149),0)","v":5.0533652048584579E-2},null,455.12601488547961,435.99154870876305,0.63455885273439339,106.80394047893913,0.97893230895770833,0.23802675538912293,null,0,22.746113758049258,null,22.746113758049258,null,null,{"$f":"(F149+G149)*SUM(F$63:G149)","v":0},0,0,0,0,0,0,0,0,0]
[null,7.2499999999999911,241.09796958329261,7.4404791851285532,22.719446837432304,0,0,1,{"$f":"IF(SUM(I$63:I149)<($F$40-1),IF((F150+G150)*H150>0,1,0),0)","v":0},0,0,13.911224679766057,15.307618160014004,7.2499999999999911,{"$f":"IF(B150<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B150),0)","v":5.0240581986993792E-2},null,454.94511603377055,435.78718583079018,0.63433858803427534,106.71411524502764,0.97868758424892122,0.23796622780909019,null,0,22.719446837432304,null,22.719446837432304,null,null,{"$f":"(F150+G150)*SUM(F$63:G150)","v":0},0,0,0,0,0,0,0,0,0]
[null,7.3333333333333242,240.99751209596624,7.4323195073066586,22.692771272777854,0,0,1,{"$f":"IF(SUM(I$63:I150)<($F$40-1),IF((F151+G151)*H151>0,1,0),0)","v":0},0,0,13.816769084262109,15.221553284720057,7.3333333333333242,{"$f":"IF(B151<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B151),0)","v":4.9949211586075015E-2},null,454.76429255658309,435.58294218168521,0.63411840400521202,106.62436729103564,0.97844286586897078,0.2379053411796451,null,0,22.692771272777854,null,22.692771272777854,null,null,{"$f":"(F151+G151)*SUM(F$63:G151)","v":0},0,0,0,0,0,0,0,0,0]
[null,7.4166666666666572,240.89709646592627,7.4241572045835413,22.666087126813721,0,0,1,{"$f":"IF(SUM(I$63:I151)<($F$40-1),IF((F152+G152)*H152>0,1,0),0)","v":0},0,0,13.722930673109055,15.135972296774359,7.4166666666666572,{"$f":"IF(B152<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B152),0)","v":4.9659530988641266E-2},null,454.58354442251118,435.37881763648596,0.63389830057354224,106.53469653030464,0.97819815383886233,0.23784409553403896,null,0,22.666087126813721,null,22.666087126813721,null,null,{"$f":"(F152+G152)*SUM(F$63:G152)","v":0},0,0,0,0,0,0,0,0,0]
[null,7.4999999999999902,240.79672267573216,7.4159922961162694,22.639394462168067,0,0,1,{"$f":"IF(SUM(I$63:I152)<($F$40-1),IF((F153+G153)*H153>0,1,0),0)","v":0},0,0,13.629705558986871,15.050872475590076,7.4999999999999902,{"$f":"IF(B153<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B153),0)","v":4.9371530394672354E-2},null,454.40287160016175,435.17481207049514,0.63367827766579066,106.44510287634466,0.97795344817959906,0.23778249090564457,null,0,22.639394462168067,null,22.639394462168067,null,null,{"$f":"(F153+G153)*SUM(F$63:G153)","v":0},0,0,0,0,0,0,0,0,0]
[null,7.5833333333333233,240.6963907079506,7.4078248010314285,22.612693341369404,0,0,1,{"$f":"IF(SUM(I$63:I153)<($F$40-1),IF((F154+G154)*H154>0,1,0),0)","v":0},0,0,13.537089878129711,14.966251115876492,7.5833333333333233,{"$f":"IF(B154<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B154),0)","v":4.9085200060983276E-2},null,454.22227405815494,434.97092535927959,0.63345833520866812,106.35558624283283,0.97770874891218262,0.23772052732795732,null,0,22.612693341369404,null,22.612693341369404,null,null,{"$f":"(F154+G154)*SUM(F$63:G154)","v":0},0,0,0,0,0,0,0,0,0]
[null,7.6666666666666563,240.59610054515562,7.3996547384252054,22.585983826846853,0,0,1,{"$f":"IF(SUM(I$63:I154)<($F$40-1),IF((F155+G155)*H155>0,1,0),0)","v":0},0,0,13.44507979018961,14.882105527553001,7.6666666666666563,{"$f":"IF(B155<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B155),0)","v":4.8800530300894727E-2},null,454.04175176512399,434.76715737866874,0.63323847312906978,106.2661465436131,0.97746405605761133,0.23765820483459624,null,0,22.585983826846853,null,22.585983826846853,null,null,{"$f":"(F155+G155)*SUM(F$63:G155)","v":0},0,0,0,0,0,0,0,0,0]
[null,7.7499999999999893,240.4958521699285,7.3914821273633491,22.559265980930036,0,0,1,{"$f":"IF(SUM(I$63:I155)<($F$40-1),IF((F156+G156)*H156>0,1,0),0)","v":0},0,0,13.353671478100662,14.798433035663578,7.7499999999999893,{"$f":"IF(B156<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B156),0)","v":4.8517511483905276E-2},null,453.86130468971515,434.56350800475451,0.63301869135407518,106.17678369269606,0.97721936963688161,0.23759552345930113,null,0,22.559265980930036,null,22.559265980930036,null,null,{"$f":"(F156+G156)*SUM(F$63:G156)","v":0},0,0,0,0,0,0,0,0,0]
[null,7.8333333333333224,240.39564556485772,7.3833069868812649,22.532539865849376,0,0,1,{"$f":"IF(SUM(I$63:I156)<($F$40-1),IF((F157+G157)*H157>0,1,0),0)","v":0},0,0,13.262861147944234,14.715230980291759,7.8333333333333224,{"$f":"IF(B157<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B157),0)","v":4.8236134035365641E-2},null,453.68093280058775,434.3599771138903,0.63279898981094773,106.08749760425815,0.97697468967098811,0.23753248323593512,null,0,22.532539865849376,null,22.532539865849376,null,null,{"$f":"(F157+G157)*SUM(F$63:G157)","v":0},0,0,0,0,0,0,0,0,0]
[null,7.9166666666666554,240.29548071253905,7.3751293359839947,22.505805543736027,0,0,1,{"$f":"IF(SUM(I$63:I157)<($F$40-1),IF((F158+G158)*H158>0,1,0),0)","v":0},0,0,13.172645028814658,14.632496716476075,7.9166666666666554,{"$f":"IF(B158<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B158),0)","v":4.7956388436154747E-2},null,453.50063606641413,434.15656458268967,0.63257936842713336,105.99828819264098,0.97673001618092359,0.23746908419848339,null,0,22.505805543736027,null,22.505805543736027,null,null,{"$f":"(F158+G158)*SUM(F$63:G158)","v":0},0,0,0,0,0,0,0,0,0]
[null,7.9999999999999885,240.1953575955755,7.3669491936463194,22.479063076622221,0,0,1,{"$f":"IF(SUM(I$63:I158)<($F$40-1),IF((F159+G159)*H159>0,1,0),0)","v":0},0,0,13.083019372685921,14.550227614125967,7.9999999999999885,{"$f":"IF(B159<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B159),0)","v":4.7678265222357651E-2},null,453.32041445587976,433.95327028802626,0.63235982713026095,105.90915537235122,0.97648534918767693,0.23740532638105483,null,0,22.479063076622221,null,22.479063076622221,null,null,{"$f":"(F159+G159)*SUM(F$63:G159)","v":0},0,0,0,0,0,0,0,0,0]
[null,8.0833333333333215,240.09527619657734,7.3587665788127143,22.452312526441109,0,0,1,{"$f":"IF(SUM(I$63:I159)<($F$40-1),IF((F160+G160)*H160>0,1,0),0)","v":0},0,0,12.993980454278796,14.468421057938189,8.0833333333333215,{"$f":"IF(B160<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B160),0)","v":4.740175498494547E-2},null,453.14026793768312,433.75009410703262,0.63214036584814071,105.82009905806012,0.97624068871223646,0.23734120981787904,null,0,22.452312526441109,null,22.452312526441109,null,null,{"$f":"(F160+G160)*SUM(F$63:G160)","v":0},0,0,0,0,0,0,0,0,0]
[null,8.1666666666666554,239.99523649816211,7.3505815103973813,22.425553955026871,0,0,1,{"$f":"IF(SUM(I$63:I160)<($F$40-1),IF((F161+G161)*H161>0,1,0),0)","v":0},0,0,12.905524570928829,14.387074447313653,8.1666666666666554,{"$f":"IF(B161<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B161),0)","v":4.7126848369456971E-2},null,452.96019648053567,433.54703591709932,0.63192098450876411,105.73111916460266,0.97599603477558761,0.23727673454330772,null,0,22.425553955026871,null,22.425553955026871,null,null,{"$f":"(F161+G161)*SUM(F$63:G161)","v":0},0,0,0,0,0,0,0,0,0]
[null,8.2499999999999893,239.89523848295457,7.3423940072843177,22.39878742411495,0,0,1,{"$f":"IF(SUM(I$63:I161)<($F$40-1),IF((F162+G162)*H162>0,1,0),0)","v":0},0,0,12.817648042455149,14.306185196274768,8.2499999999999893,{"$f":"IF(B162<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B162),0)","v":4.6853536075682156E-2},null,452.7802000531621,433.34409559587385,0.63170168304030316,105.64221560697689,0.9757513873987137,0.23721190059181582,null,0,22.39878742411495,null,22.39878742411495,null,null,{"$f":"(F162+G162)*SUM(F$63:G162)","v":0},0,0,0,0,0,0,0,0,0]
[null,8.3333333333333233,239.79528213358668,7.3342040883273922,22.372012995342288,0,0,1,{"$f":"IF(SUM(I$63:I162)<($F$40-1),IF((F163+G163)*H163>0,1,0),0)","v":0},0,0,12.73034721102999,14.225750733383231,8.3333333333333233,{"$f":"IF(B163<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B163),0)","v":4.6581808857347626E-2},null,452.6002786242999,433.1412730212611,0.63148246137111019,105.55338830034447,0.97550674660259495,0.23714670799800083,null,0,22.372012995342288,null,22.372012995342288,null,null,{"$f":"(F163+G163)*SUM(F$63:G163)","v":0},0,0,0,0,0,0,0,0,0]
[null,8.4166666666666572,239.69536743269771,7.3260117723502622,22.345230730247057,0,0,1,{"$f":"IF(SUM(I$63:I163)<($F$40-1),IF((F164+G164)*H164>0,1,0),0)","v":0},0,0,12.643618441048616,14.145768501658278,8.4166666666666572,{"$f":"IF(B164<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B164),0)","v":4.6311657521803773E-2},null,452.42043216269974,432.93856807142112,0.63126331942971647,105.46463716002921,0.97526211240821081,0.23708115679658132,null,0,22.345230730247057,null,22.345230730247057,null,null,{"$f":"(F164+G164)*SUM(F$63:G164)","v":0},0,0,0,0,0,0,0,0,0]
[null,8.4999999999999911,239.59549436293409,7.3178170781465077,22.31844069026911,0,0,1,{"$f":"IF(SUM(I$63:I164)<($F$40-1),IF((F165+G165)*H165>0,1,0),0)","v":0},0,0,12.557458119000406,14.066235958495396,8.4999999999999911,{"$f":"IF(B165<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B165),0)","v":4.6043072929713769E-2},null,452.24066063712525,432.73598062476856,0.63104425714483192,105.37596210151662,0.97501748483653727,0.23701524702240007,null,0,22.31844069026911,null,22.31844069026911,null,null,{"$f":"(F165+G165)*SUM(F$63:G165)","v":0},0,0,0,0,0,0,0,0,0]
[null,8.583333333333325,239.49566290694955,7.3096200244795799,22.291642936749795,0,0,1,{"$f":"IF(SUM(I$63:I165)<($F$40-1),IF((F166+G166)*H166>0,1,0),0)","v":0},0,0,12.471862653340258,13.987150575585504,8.583333333333325,{"$f":"IF(B166<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B166),0)","v":4.5776045994744434E-2},null,452.06096401635307,432.53351055997314,0.63082527444534509,105.28736304045435,0.97477286390854845,0.23694897871041931,null,0,22.291642936749795,null,22.291642936749795,null,null,{"$f":"(F166+G166)*SUM(F$63:G166)","v":0},0,0,0,0,0,0,0,0,0]
[null,8.666666666666659,239.39587304740499,7.3014206300828954,22.264837530932276,0,0,1,{"$f":"IF(SUM(I$63:I166)<($F$40-1),IF((F167+G167)*H167>0,1,0),0)","v":0},0,0,12.386828474360998,13.908509838834577,8.666666666666659,{"$f":"IF(B167<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B167),0)","v":4.551056768325875E-2},null,451.88134226917288,432.33115775595684,0.63060637126032149,105.19883989265031,0.97452824964521623,0.23688235189572593,null,0,22.264837530932276,null,22.264837530932276,null,null,{"$f":"(F167+G167)*SUM(F$63:G167)","v":0},0,0,0,0,0,0,0,0,0]
[null,8.7499999999999929,239.29612476696857,7.2932189136597634,22.238024533961283,0,0,1,{"$f":"IF(SUM(I$63:I167)<($F$40-1),IF((F168+G168)*H168>0,1,0),0)","v":0},0,0,12.302352034066157,13.830311248283714,8.7499999999999929,{"$f":"IF(B168<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B168),0)","v":4.5246629014010359E-2},null,451.70179536438729,432.12892209189448,0.63038754751900361,105.11039257407327,0.97428364206750984,0.2368153666135257,null,0,22.238024533961283,null,22.238024533961283,null,null,{"$f":"(F168+G168)*SUM(F$63:G168)","v":0},0,0,0,0,0,0,0,0,0]
[null,8.8333333333333268,239.19641804831568,7.2850148938836563,22.21120400688401,0,0,1,{"$f":"IF(SUM(I$63:I168)<($F$40-1),IF((F169+G169)*H169>0,1,0),0)","v":0},0,0,12.21842980604411,13.752552318029677,8.8333333333333268,{"$f":"IF(B169<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B169),0)","v":4.4984221057839634E-2},null,451.52232327081208,431.92680344721327,0.63016880315081092,105.02202100085225,0.97403904119639695,0.23674802289915131,null,0,22.21120400688401,null,22.21120400688401,null,null,{"$f":"(F169+G169)*SUM(F$63:G169)","v":0},0,0,0,0,0,0,0,0,0]
[null,8.9166666666666607,239.0967528741289,7.2768085893979313,22.184376010649196,0,0,1,{"$f":"IF(SUM(I$63:I169)<($F$40-1),IF((F170+G170)*H170>0,1,0),0)","v":0},0,0,12.135058285341861,13.675230576145857,8.9166666666666607,{"$f":"IF(B170<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B170),0)","v":4.4723334937371621E-2},null,451.3429259572759,431.72480170159065,0.62995013808533817,104.93372508927547,0.97379444705284213,0.23668032078805351,null,0,22.184376010649196,null,22.184376010649196,null,null,{"$f":"(F170+G170)*SUM(F$63:G170)","v":0},0,0,0,0,0,0,0,0,0]
[null,8.9999999999999947,238.99712922709801,7.2686000188160635,22.157540606107894,0,0,1,{"$f":"IF(SUM(I$63:I170)<($F$40-1),IF((F171+G171)*H171>0,1,0),0)","v":0},0,0,12.052233988340499,13.598343564603701,8.9999999999999947,{"$f":"IF(B171<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B171),0)","v":4.4463961826715782E-2},null,451.1636033926203,431.52291673495432,0.62973155225235511,104.84550475579033,0.97354985965780794,0.23661226031580682,null,0,22.157540606107894,null,22.157540606107894,null,null,{"$f":"(F171+G171)*SUM(F$63:G171)","v":0},0,0,0,0,0,0,0,0,0]
[null,9.0833333333333286,238.89754708992007,7.2603892007215842,22.130697854013256,0,0,1,{"$f":"IF(SUM(I$63:I171)<($F$40-1),IF((F172+G172)*H172>0,1,0),0)","v":0},0,0,11.969953452630754,13.52188883919456,9.0833333333333286,{"$f":"IF(B172<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B172),0)","v":4.42060929511673E-2},null,450.9843555457,431.32114842748155,0.62951304558180643,104.75735991700287,0.97330527903225472,0.23654384151810645,null,0,22.130697854013256,null,22.130697854013256,null,null,{"$f":"(F172+G172)*SUM(F$63:G172)","v":0},0,0,0,0,0,0,0,0,0]
[null,9.1666666666666625,238.79800644529928,7.2521761536682368,22.103847815021059,0,0,1,{"$f":"IF(SUM(I$63:I172)<($F$40-1),IF((F173+G173)*H173>0,1,0),0)","v":0},0,0,11.888213236889683,13.445863969452004,9.1666666666666625,{"$f":"IF(B173<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B173),0)","v":4.3949719586910324E-2},null,450.80518238538258,431.11949665959821,0.62929461800381048,104.66929048967739,0.97306070519714005,0.23647506443077235,null,0,22.103847815021059,null,22.103847815021059,null,null,{"$f":"(F173+G173)*SUM(F$63:G173)","v":0},0,0,0,0,0,0,0,0,0]
[null,9.2499999999999964,238.69850727594709,7.2439608961797921,22.076990549689089,0,0,1,{"$f":"IF(SUM(I$63:I173)<($F$40-1),IF((F174+G174)*H174>0,1,0),0)","v":0},0,0,11.807009920757377,13.370266538574542,9.2499999999999964,{"$f":"IF(B174<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B174),0)","v":4.3694833060722783E-2},null,450.62608388054866,430.91796131197816,0.62907626944865924,104.58129639073599,0.97281613817342005,0.23640592908974206,null,0,22.076990549689089,null,22.076990549689089,null,null,{"$f":"(F174+G174)*SUM(F$63:G174)","v":0},0,0,0,0,0,0,0,0,0]
[null,9.3333333333333304,238.59904956458212,7.2357434467503339,22.050126118478094,0,0,1,{"$f":"IF(SUM(I$63:I174)<($F$40-1),IF((F175+G175)*H175>0,1,0),0)","v":0},0,0,11.726340104715229,13.295094143348809,9.3333333333333304,{"$f":"IF(B175<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B175),0)","v":4.3441424749682961E-2},null,450.44706000009171,430.71654226554176,0.62885799984681723,104.49337753725746,0.9725715779820473,0.23633643553108039,null,0,22.050126118478094,null,22.050126118478094,null,null,{"$f":"(F175+G175)*SUM(F$63:G175)","v":0},0,0,0,0,0,0,0,0,0]
[null,9.4166666666666643,238.49963329393023,7.2275238238439981,22.023254581750891,0,0,1,{"$f":"IF(SUM(I$63:I175)<($F$40-1),IF((F176+G176)*H176>0,1,0),0)","v":0},0,0,11.646200409963848,13.22034439407315,9.4166666666666643,{"$f":"IF(B176<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B176),0)","v":4.3189486080877831E-2},null,450.26811071291831,430.5152394014562,0.62863980912892192,104.40553384647745,0.97232702464397291,0.23626658379096852,null,0,22.023254581750891,null,22.023254581750891,null,null,{"$f":"(F176+G176)*SUM(F$63:G176)","v":0},0,0,0,0,0,0,0,0,0]
[null,9.4999999999999982,238.40025844672445,7.2193020458953781,21.996375999773736,0,0,1,{"$f":"IF(SUM(I$63:I176)<($F$40-1),IF((F177+G177)*H177>0,1,0),0)","v":0},0,0,11.566587478302889,13.146014914481672,9.4999999999999982,{"$f":"IF(B177<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B177),0)","v":4.2939008531113008E-2},null,450.08923598794786,430.31405260113439,0.62842169722578145,104.31776523578867,0.97208247818014537,0.23619637390571488,null,0,21.996375999773736,null,21.996375999773736,null,null,{"$f":"(F177+G177)*SUM(F$63:G177)","v":0},0,0,0,0,0,0,0,0,0]
[null,9.5833333333333321,238.30092500570498,7.2110781313091268,21.969490432714998,0,0,1,{"$f":"IF(SUM(I$63:I177)<($F$40-1),IF((F178+G178)*H178>0,1,0),0)","v":0},0,0,11.487497972010082,13.07210334166869,9.5833333333333321,{"$f":"IF(B178<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B178),0)","v":4.2689983626624364E-2},null,449.91043579411286,430.11298174623312,0.62820366406837591,104.23007162273831,0.97183793861151069,0.23612580591174562,null,0,21.969490432714998,null,21.969490432714998,null,null,{"$f":"(F178+G178)*SUM(F$63:G178)","v":0},0,0,0,0,0,0,0,0,0]
[null,9.6666666666666661,238.20163295361928,7.2028520984603368,21.942597940646408,0,0,1,{"$f":"IF(SUM(I$63:I178)<($F$40-1),IF((F179+G179)*H179>0,1,0),0)","v":0},0,0,11.408928573722308,12.998607326013618,9.6666666666666661,{"$f":"IF(B179<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B179),0)","v":4.2442402942791418E-2},null,449.73171010035855,429.91202671865398,0.62798570958785493,104.14245292503006,0.97159340595901289,0.2360548798456106,null,0,21.942597940646408,null,21.942597940646408,null,null,{"$f":"(F179+G179)*SUM(F$63:G179)","v":0},0,0,0,0,0,0,0,0,0]
[null,9.75,238.10238227322196,7.1946239656944053,21.915698583542618,0,0,1,{"$f":"IF(SUM(I$63:I179)<($F$40-1),IF((F180+G180)*H180>0,1,0),0)","v":0},0,0,11.330875986316441,12.925524531106269,9.75,{"$f":"IF(B180<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B180),0)","v":4.2196258103852274E-2},null,449.55305887564339,429.71118740054175,0.62776783371553924,104.05490906052199,0.97134888024359278,0.23598359574398173,null,0,21.915698583542618,null,21.915698583542618,null,null,{"$f":"(F180+G180)*SUM(F$63:G180)","v":0},0,0,0,0,0,0,0,0,0]
[null,9.8333333333333339,238.00317294727481,7.1863937513270555,21.888792421281266,0,0,1,{"$f":"IF(SUM(I$63:I180)<($F$40-1),IF((F181+G181)*H181>0,1,0),0)","v":0},0,0,11.2533369327911,12.852852633672587,9.8333333333333339,{"$f":"IF(B181<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B181),0)","v":4.1951540782620318E-2},null,449.37448208893852,429.51046367428341,0.62755003638291806,103.96743994722669,0.97110436148618995,0.23591195364365125,null,0,21.888792421281266,null,21.888792421281266,null,null,{"$f":"(F181+G181)*SUM(F$63:G181)","v":0},0,0,0,0,0,0,0,0,0]
[null,9.9166666666666679,237.90400495854678,7.1781614736443844,21.861879513643146,0,0,1,{"$f":"IF(SUM(I$63:I181)<($F$40-1),IF((F182+G182)*H182>0,1,0),0)","v":0},0,0,11.176308156149133,12.780589323500795,9.9166666666666679,{"$f":"IF(B182<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B182),0)","v":4.1708242700202479E-2},null,449.19597970922808,429.30985542250755,0.62733231752164975,103.88004550331033,0.97085984970774009,0.23583995358153337,null,0,21.861879513643146,null,21.861879513643146,null,null,{"$f":"(F182+G182)*SUM(F$63:G182)","v":0},0,0,0,0,0,0,0,0,0]
[null,10.000000000000002,237.80487828981407,7.1699271509030149,21.834959920312674,0,0,1,{"$f":"IF(SUM(I$63:I182)<($F$40-1),IF((F183+G183)*H183>0,1,0),0)","v":0},0,0,11.099786419280875,12.708732303367938,10.000000000000002,{"$f":"IF(B183<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B183),0)","v":4.1466355625719119E-2},null,449.01755170550922,429.10936252808426,0.62711467706356072,103.79272564709333,0.97061534492917811,0.2357675955946657,null,0,21.834959920312674,null,21.834959920312674,null,null,{"$f":"(F183+G183)*SUM(F$63:G183)","v":0},0,0,0,0,0,0,0,0,0]
[null,10.083333333333336,237.70579292386,7.1616908013299421,21.808033700877438,0,0,1,{"$f":"IF(SUM(I$63:I183)<($F$40-1),IF((F184+G184)*H184>0,1,0),0)","v":0},0,0,11.023768504847601,12.637279288966873,10.083333333333336,{"$f":"IF(B184<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B184),0)","v":4.1225871376025625E-2},null,448.83919804679186,428.90898487412335,0.62689711494064526,103.7054802970485,0.97037084717143551,0.2356948797202065,null,0,21.808033700877438,null,21.808033700877438,null,null,{"$f":"(F184+G184)*SUM(F$63:G184)","v":0},0,0,0,0,0,0,0,0,0]
[null,10.16666666666667,237.60674884347506,7.1534524431226876,21.781100914828649,0,0,1,{"$f":"IF(SUM(I$63:I184)<($F$40-1),IF((F185+G185)*H185>0,1,0),0)","v":0},0,0,10.948251215166074,12.566228008833642,10.16666666666667,{"$f":"IF(B185<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B185),0)","v":4.0986781815435594E-2},null,448.66091870209897,428.7087223439749,0.62667963108506486,103.61830937180184,0.97012635645544154,0.2356218059954357,null,0,21.781100914828649,null,21.781100914828649,null,null,{"$f":"(F185+G185)*SUM(F$63:G185)","v":0},0,0,0,0,0,0,0,0,0]
[null,10.250000000000004,237.50774603145695,7.1452120944491995,21.754161621560836,0,0,1,{"$f":"IF(SUM(I$63:I185)<($F$40-1),IF((F186+G186)*H186>0,1,0),0)","v":0},0,0,10.873231372093356,12.495576204275268,10.250000000000004,{"$f":"IF(B186<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B186),0)","v":4.0749078855445486E-2},null,448.48271364046639,428.5085748212266,0.6264622254291472,103.53121279013072,0.96988187280212301,0.23554837445775392,null,0,21.754161621560836,null,21.754161621560836,null,null,{"$f":"(F186+G186)*SUM(F$63:G186)","v":0},0,0,0,0,0,0,0,0,0]
[null,10.333333333333337,237.40878447061053,7.1369697734480795,21.727215880372604,0,0,1,{"$f":"IF(SUM(I$63:I186)<($F$40-1),IF((F187+G187)*H187>0,1,0),0)","v":0},0,0,10.798705816912781,12.425321629297946,10.333333333333337,{"$f":"IF(B187<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B187),0)","v":4.0512754454461126E-2},null,448.30458283094282,428.30854218970529,0.62624489790538596,103.44419047096528,0.9696373962324043,0.23547458514468469,null,0,21.727215880372604,null,21.727215880372604,null,null,{"$f":"(F187+G187)*SUM(F$63:G187)","v":0},0,0,0,0,0,0,0,0,0]
[null,10.416666666666671,237.30986414374777,7.1287254982283939,21.700263750465993,0,0,1,{"$f":"IF(SUM(I$63:I187)<($F$40-1),IF((F188+G188)*H188>0,1,0),0)","v":0},0,0,10.724671410219877,12.355462050535648,10.416666666666671,{"$f":"IF(B188<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B188),0)","v":4.0277800617525561E-2},null,448.12652624258988,428.10862433347432,0.62602764844644065,103.35724233338584,0.96939292676720745,0.23540043809387187,null,0,21.700263750465993,null,21.700263750465993,null,null,{"$f":"(F188+G188)*SUM(F$63:G188)","v":0},0,0,0,0,0,0,0,0,0]
[null,10.500000000000005,237.21098503368788,7.1204792868699318,21.673305290947322,0,0,1,{"$f":"IF(SUM(I$63:I188)<($F$40-1),IF((F189+G189)*H189>0,1,0),0)","v":0},0,0,10.65112503180964,12.285995247179127,10.500000000000005,{"$f":"IF(B189<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B189),0)","v":4.0044209396048608E-2},null,447.94854384448206,427.90882113683409,0.62581047698513526,103.27036829662444,0.96914846442745228,0.23532593334308302,null,0,21.673305290947322,null,21.673305290947322,null,null,{"$f":"(F189+G189)*SUM(F$63:G189)","v":0},0,0,0,0,0,0,0,0,0]
[null,10.583333333333339,237.11214712325719,7.1122311574229649,21.646340560826424,0,0,1,{"$f":"IF(SUM(I$63:I189)<($F$40-1),IF((F190+G190)*H190>0,1,0),0)","v":0},0,0,10.578063580563644,12.216919010905311,10.583333333333339,{"$f":"IF(B190<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B190),0)","v":3.9811972887537982E-2},null,447.77063560570679,427.70913248432015,0.62559338345445847,103.18356828006239,0.96890400923405562,0.23525107093020473,null,0,21.646340560826424,null,21.646340560826424,null,null,{"$f":"(F190+G190)*SUM(F$63:G190)","v":0},0,0,0,0,0,0,0,0,0]
[null,10.666666666666673,237.01335039528917,7.1039811279085558,21.619369619017636,0,0,1,{"$f":"IF(SUM(I$63:I190)<($F$40-1),IF((F191+G191)*H191>0,1,0),0)","v":0},0,0,10.505483974338643,12.148231145807111,10.666666666666673,{"$f":"IF(B191<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B191),0)","v":3.9581083235331875E-2},null,447.59280149536437,{"$f":"S$10*$Q191^6+T$10*$Q191^5+U$10*$Q191^4+V$10*$Q191^3+W$10*$Q191^2+X$10*$Q191+Y$10","v":427.50955826070401},{"$f":"S$12*$Q191^6+T$12*$Q191^5+U$12*$Q191^4+V$12*$Q191^3+W$12*$Q191^2+X$12*$Q191+Y$12","v":0.62537636778756245},{"$f":"(R191-R$60)-(Q$60+460)*(S191-S$60)","v":103.0968422032322},0.96865956120793228,0.2351758508932465,null,0,21.619369619017636,null,21.619369619017636,null,null,{"$f":"(F191+G191)*SUM(F$63:G191)","v":0},0,0,0,0,0,0,0,{"$f":"IF($AD191=7,$AE191,0)","v":0},0]
[null,10.750000000000007,236.91459483262446,7.0957292163184036,21.592392524339306,0,0,{"$f":"IF(ROUND(F$48-B192,2)<5,0,1)","v":1},{"$f":"IF(SUM(I$63:I191)<($F$40-1),IF((F192+G192)*H192>0,1,0),0)","v":0},0,0,10.433383149855073,12.079929468323611,10.750000000000007,{"$f":"IF(B192<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B192),0)","v":3.9351532628333255E-2},null,{"$f":"C192*1.8+32-F$20","v":447.41504148256791},427.3100983509907,0.62515942991776241,103.01018998581492,{"$f":"(1-($F$34+273)/(C192+273))/(1-($F$34+273)/($F$17+273))","v":0.96841512036999389},{"$f":"( -12.447*U192^2 + 25.389*U192 - 11.942)*V$59","v":0.23510027327033983},null,0,21.592392524339306,null,{"$f":"IF(B192<=AA$59,E192,AA191)","v":21.592392524339306},null,null,{"$f":"(F192+G192)*SUM(F$63:G192)","v":0},{"$f":"IF((F192+G192)=0,0,B192)","v":0},{"$f":"IF($AD192=1,$AE192,0)","v":0},{"$f":"IF($AD192=2,$AE192,0)","v":0},{"$f":"IF($AD192=3,$AE192,0)","v":0},{"$f":"IF($AD192=4,$AE192,0)","v":0},{"$f":"IF($AD192=5,$AE192,0)","v":0},{"$f":"IF($AD192=6,$AE192,0)","v":0},0,{"$f":"IF($AD192=8,$AE192,0)","v":0}]
[null,{"$f":"IF(ROUND(B192,1)=F$48,F$48,IF(B192<$F$48,B192+1/12,B192))","v":10.833333333333341},{"$f":"IF(B192<F$48,IF(I192<1,C192*(1-$F$22/12), $C$63),C192)","v":236.81588041811088},{"$f":"V193*T193/3.413","v":7.0874754406149192},{"$f":"IF(B193>=F$48,E192,IF(D193*F$23/1000000-F$32/1000<0,0,D193*F$23/1000000-F$32/1000))","v":21.565409335514026},{"$f":"IF(B193>F$48-5,0,IF(C193 <= $C$63- $F$35,1,0))","v":0},{"$f":"IF(ROUND(B193,1)=F$48-5,IF(E193-(E192-E193)*60<1,1,0),IF(E193-(E192-E193)<0,1,0))","v":0},1,{"$f":"IF(SUM(I$63:I192)<($F$40-1),IF((F193+G193)*H193>0,1,0),0)","v":0},{"$f":"IF(OR(I193=1,J192 =1), 1,0)","v":0},{"$f":"I193/(1+$F$38)^B193","v":0},{"$f":"IF(B193<F$48,E193/((1+$F$38)^B193),0)","v":10.361758062586494},{"$f":"IF(B193<F$48,($F$33/1000)/((1+$F$38)^B193),0)","v":12.012011807170637},{"$f":"IF(J193<1, B193,N192)","v":10.833333333333341},{"$f":"IF(B193<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B193),0)","v":3.9123313300745581E-2},null,447.23735553644343,427.11075264041978,0.62494256977853679,102.92361154764131,0.96817068674115081,0.23502433809973575,null,{"$f":"IF(X192>0,X192,IF(J193=0,0,B193))","v":0},{"$f":"IF(X192>0,Y192,E193)","v":21.565409335514026},null,21.565409335514026,null,null,{"$f":"(F193+G193)*SUM(F$63:G193)","v":0},0,0,0,0,0,0,0,0,0]
[null,10.916666666666675,236.71720713460334,7.0792198187312056,21.538420111168573,0,0,1,{"$f":"IF(SUM(I$63:I193)<($F$40-1),IF((F194+G194)*H194>0,1,0),0)","v":0},0,0,10.29060568664956,11.944476003271765,10.916666666666675,{"$f":"IF(B194<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B194),0)","v":3.8896417531810015E-2},null,447.05974362612989,426.91152101446283,0.62472578730352601,102.83710680868995,0.96792626034230977,0.23494804541980674,null,0,21.538420111168573,null,21.538420111168573,null,null,{"$f":"(F194+G194)*SUM(F$63:G194)","v":0},0,0,0,0,0,0,0,0,0]
[null,11.000000000000009,236.61857496496393,7.0709623685712506,21.511424909834552,0,0,1,{"$f":"IF(SUM(I$63:I194)<($F$40-1),IF((F195+G195)*H195>0,1,0),0)","v":0},0,0,10.219923014694878,11.877319909689657,11.000000000000009,{"$f":"IF(B195<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B195),0)","v":3.867083764554434E-2},null,446.88220572077893,426.71240335882391,0.6245090824265318,102.75067568908804,0.96768184119437584,0.23487139526904915,null,0,21.511424909834552,null,21.511424909834552,null,null,{"$f":"(F195+G195)*SUM(F$63:G195)","v":0},0,0,0,0,0,0,0,0,0]
[null,11.083333333333343,236.51998389206187,7.0627031080097913,21.484423789947932,0,0,1,{"$f":"IF(SUM(I$63:I195)<($F$40-1),IF((F196+G196)*H196>0,1,0),0)","v":0},0,0,10.149707057797983,11.81054139155782,11.083333333333343,{"$f":"IF(B196<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B196),0)","v":3.8446566010483185E-2},null,446.70474178955527,426.51339955943888,0.62429245508151687,102.66431810911075,0.96743742931825083,0.2347943876860783,null,0,21.484423789947932,null,21.484423789947932,null,null,{"$f":"(F196+G196)*SUM(F$63:G196)","v":0},0,0,0,0,0,0,0,0,0]
[null,11.166666666666677,236.42143389877353,7.0544420548924416,21.457416809849473,0,0,1,{"$f":"IF(SUM(I$63:I196)<($F$40-1),IF((F197+G197)*H197>0,1,0),0)","v":0},0,0,10.079954845351333,11.744138326012745,11.166666666666677,{"$f":"IF(B197<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B197),0)","v":3.8223595039419904E-2},null,446.5273518016362,426.31450950247404,0.62407590520260481,102.5780339891802,0.96719302473483459,0.23471702270963288,null,0,21.457416809849473,null,21.457416809849473,null,null,{"$f":"(F197+G197)*SUM(F$63:G197)","v":0},0,0,0,0,0,0,0,0,0]
[null,11.250000000000011,236.32292496798237,7.0461792270355579,21.430404027784299,0,0,1,{"$f":"IF(SUM(I$63:I197)<($F$40-1),IF((F198+G198)*H198>0,1,0),0)","v":0},0,0,10.010663424956494,11.678108602126413,11.250000000000011,{"$f":"IF(B198<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B198),0)","v":3.8001917189149866E-2},null,446.35003572621213,426.11573307432582,0.62385943272407929,102.49182324986526,0.9669486274650243,0.2346393003785692,null,0,21.430404027784299,null,21.430404027784299,null,null,{"$f":"(F198+G198)*SUM(F$63:G198)","v":0},0,0,0,0,0,0,0,0,0]
[null,11.333333333333345,236.22445708257905,7.0379146422265473,21.403385501902871,0,0,1,{"$f":"IF(SUM(I$63:I198)<($F$40-1),IF((F199+G199)*H199>0,1,0),0)","v":0},0,0,9.9418298623175954,11.612450120839195,11.333333333333345,{"$f":"IF(B199<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B199),0)","v":3.7781524960215279E-2},null,446.17279353248614,425.91707016161985,0.62364303758038286,102.40568581188143,0.96670423752971468,0.23456122073186958,null,0,21.403385501902871,null,21.403385501902871,null,null,{"$f":"(F199+G199)*SUM(F$63:G199)","v":0},0,0,0,0,0,0,0,0,0]
[null,11.416666666666679,236.12603022546131,7.029648318223594,21.376361290260132,0,0,1,{"$f":"IF(SUM(I$63:I199)<($F$40-1),IF((F200+G200)*H200>0,1,0),0)","v":0},0,0,9.8734512411345108,11.547160794893122,11.416666666666679,{"$f":"IF(B200<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B200),0)","v":3.7562410896651473E-2},null,445.99562518967423,425.71852065121067,0.62342671970611752,102.3196215960902,0.96645985494979736,0.23448278380863272,null,0,21.376361290260132,null,21.376361290260132,null,null,{"$f":"(F200+G200)*SUM(F$63:G200)","v":0},0,0,0,0,0,0,0,0,0]
[null,11.500000000000012,236.02764437953405,7.0213802727559971,21.349331450816589,0,0,1,{"$f":"IF(SUM(I$63:I200)<($F$40-1),IF((F201+G201)*H201>0,1,0),0)","v":0},0,0,9.8055246629975432,11.482238548765531,11.500000000000012,{"$f":"IF(B201<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B201),0)","v":3.7344567585734692E-2},null,445.81853066700518,425.5200844301807,0.62321047903604343,102.23363052349879,0.96621547974616284,0.23440398964808365,null,0,21.349331450816589,null,21.349331450816589,null,null,{"$f":"(F201+G201)*SUM(F$63:G201)","v":0},0,0,0,0,0,0,0,0,0]
[null,11.583333333333346,235.92929952770925,7.0131105235238405,21.322296041437244,0,0,1,{"$f":"IF(SUM(I$63:I201)<($F$40-1),IF((F202+G202)*H202>0,1,0),0)","v":0},0,0,9.7380472472817043,11.417681318603089,11.583333333333346,{"$f":"IF(B202<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B202),0)","v":3.7127987657731253E-2},null,445.6415099337205,425.32176138583912,0.62299431550507856,102.14771251525895,0.96597111193969754,0.23432483828956344,null,0,21.322296041437244,null,21.322296041437244,null,null,{"$f":"(F202+G202)*SUM(F$63:G202)","v":0},0,0,0,0,0,0,0,0,0]
[null,11.66666666666668,235.83099565290604,7.0048390881983913,21.295255119892879,0,0,1,{"$f":"IF(SUM(I$63:I202)<($F$40-1),IF((F203+G203)*H203>0,1,0),0)","v":0},0,0,9.6710161310426503,11.353487052156172,11.66666666666668,{"$f":"IF(B203<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B203),0)","v":3.6912663785648309E-2},null,445.46456295907473,425.12355140572237,0.62277822904829816,102.061867492668,0.96572675155128607,0.23424532977253817,null,0,21.295255119892879,null,21.295255119892879,null,null,{"$f":"(F203+G203)*SUM(F$63:G203)","v":0},0,0,0,0,0,0,0,0,0]
[null,11.750000000000014,235.73273273805069,6.9965659844218075,21.268208743859123,0,0,1,{"$f":"IF(SUM(I$63:I203)<($F$40-1),IF((F204+G204)*H204>0,1,0),0)","v":0},0,0,9.6044284689122055,11.289653708713647,11.750000000000014,{"$f":"IF(B204<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B204),0)","v":3.6698588684985878E-2},null,445.28768971233512,424.92545437759185,0.62256221960093461,101.97609537716653,0.96548239860181062,0.23416546413659253,null,0,21.268208743859123,null,21.268208743859123,null,null,{"$f":"(F204+G204)*SUM(F$63:G204)","v":0},0,0,0,0,0,0,0,0,0]
[null,11.833333333333348,235.63451076607652,6.9882912298074435,21.241156970917441,0,0,1,{"$f":"IF(SUM(I$63:I204)<($F$40-1),IF((F205+G205)*H205>0,1,0),0)","v":0},0,0,9.538281432995328,11.226179259037972,11.833333333333348,{"$f":"IF(B205<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B205),0)","v":3.6485755113490517E-2},null,445.11089016278163,424.72747018943522,0.62234628709837614,101.89039609034029,0.96523805311215016,0.23408524142143364,null,0,21.241156970917441,null,21.241156970917441,null,null,{"$f":"(F205+G205)*SUM(F$63:G205)","v":0},0,0,0,0,0,0,0,0,0]
[null,11.916666666666682,235.536329719924,6.9800148419396599,21.214099858554501,0,0,1,{"$f":"IF(SUM(I$63:I205)<($F$40-1),IF((F206+G206)*H206>0,1,0),0)","v":0},0,0,9.4725722127669165,11.163061685300708,11.916666666666682,{"$f":"IF(B206<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B206),0)","v":3.6274155870910214E-2},null,444.93416427970709,424.52959872946349,0.62213043147616698,101.80476955391731,0.96499371510318166,0.23400466166688935,null,0,21.214099858554501,null,21.214099858554501,null,null,{"$f":"(F206+G206)*SUM(F$63:G206)","v":0},0,0,0,0,0,0,0,0,0]
[null,12.000000000000016,235.4381895825407,6.9717368383739755,21.187037464162692,0,0,1,{"$f":"IF(SUM(I$63:I206)<($F$40-1),IF((F207+G207)*H207>0,1,0),0)","v":0},0,0,9.4072980149697205,11.100298981018362,12.000000000000016,{"$f":"IF(B207<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B207),0)","v":3.6063783798750838E-2},null,444.75751203241714,424.33183988611199,0.62191465267000645,101.71921568976927,0.9647493845957793,0.23392372491290833,null,0,21.187037464162692,null,21.187037464162692,null,null,{"$f":"(F207+G207)*SUM(F$63:G207)","v":0},0,0,0,0,0,0,0,0,0]
[null,12.08333333333335,235.34009033688133,6.9634572366370406,21.15996984504002,0,0,1,{"$f":"IF(SUM(I$63:I207)<($F$40-1),IF((F208+G208)*H208>0,1,0),0)","v":0},0,0,9.3424560635125342,11.037889150988608,12.08333333333335,{"$f":"IF(B208<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B208),0)","v":3.5854631780033966E-2},null,444.58093339023026,424.13419354803898,0.62169895061574876,101.6337344199103,0.96450506161081506,0.23384243119955989,null,0,21.15996984504002,null,21.15996984504002,null,null,{"$f":"(F208+G208)*SUM(F$63:G208)","v":0},0,0,0,0,0,0,0,0,0]
[null,12.166666666666684,235.24203196590764,6.9551760542267171,21.132897058390387,0,0,1,{"$f":"IF(SUM(I$63:I208)<($F$40-1),IF((F209+G209)*H209>0,1,0),0)","v":0},0,0,9.2780435993691359,10.975830211226857,12.166666666666684,{"$f":"IF(B209<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B209),0)","v":3.5646692739056143E-2},null,444.40442832247766,423.93665960412511,0.62148332524940242,101.54832566649651,0.96426074616915769,0.23376078056703584,null,0,21.132897058390387,null,21.132897058390387,null,null,{"$f":"(F209+G209)*SUM(F$63:G209)","v":0},0,0,0,0,0,0,0,0,0]
[null,12.250000000000018,235.14401445258852,6.9468933086120144,21.10581916132336,0,0,1,{"$f":"IF(SUM(I$63:I209)<($F$40-1),IF((F210+G210)*H210>0,1,0),0)","v":0},0,0,9.2140578804775579,10.914120188903183,12.250000000000018,{"$f":"IF(B210<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B210),0)","v":3.5439959641149432E-2},null,444.22799679850323,423.73923794347269,0.62126777650712905,101.46298935182625,0.96401643829167361,0.23367877305564572,null,0,21.10581916132336,null,21.10581916132336,null,null,{"$f":"(F210+G210)*SUM(F$63:G210)","v":0},0,0,0,0,0,0,0,0,0]
[null,12.333333333333352,235.04603777989996,6.9386090172332935,21.078736210854849,0,0,1,{"$f":"IF(SUM(I$63:I210)<($F$40-1),IF((F211+G211)*H211>0,1,0),0)","v":0},0,0,9.1504961816403281,10.852757122279616,12.333333333333352,{"$f":"IF(B211<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B211),0)","v":3.5234425492443516E-2},null,444.05163878766382,423.54192845540501,0.62105230432524416,101.37772539833873,0.96377213799922701,0.23359640870582499,null,0,21.078736210854849,null,21.078736210854849,null,null,{"$f":"(F211+G211)*SUM(F$63:G211)","v":0},0,0,0,0,0,0,0,0,0]
[null,12.416666666666686,234.948101930825,6.9303231975020099,21.051648263906266,0,0,1,{"$f":"IF(SUM(I$63:I211)<($F$40-1),IF((F212+G212)*H212>0,1,0),0)","v":0},0,0,9.0873557944246048,10.791739060647773,12.416666666666686,{"$f":"IF(B212<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B212),0)","v":3.5030083339629002E-2},null,443.8753542593289,423.34473102946589,0.62083690864021546,101.2925337286145,0.96352784531267865,0.23351368755812335,null,0,21.051648263906266,null,21.051648263906266,null,null,{"$f":"(F212+G212)*SUM(F$63:G212)","v":0},0,0,0,0,0,0,0,0,0]
[null,12.50000000000002,234.85020688835382,6.922035866801088,21.024555377305759,0,0,1,{"$f":"IF(SUM(I$63:I212)<($F$40-1),IF((F213+G213)*H213>0,1,0),0)","v":0},0,0,9.0246340270637653,10.731064064266846,12.50000000000002,{"$f":"IF(B213<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B213),0)","v":3.4826926269722294E-2},null,443.69914318288073,423.14764555541865,0.62062158938866285,101.20741426537461,0.96328356025288731,0.23343060965321727,null,0,21.024555377305759,null,21.024555377305759,null,null,{"$f":"(F213+G213)*SUM(F$63:G213)","v":0},0,0,0,0,0,0,0,0,0]
[null,12.583333333333353,234.75235263548367,6.913747042484669,20.997457607787364,0,0,1,{"$f":"IF(SUM(I$63:I213)<($F$40-1),IF((F214+G214)*H214>0,1,0),0)","v":0},0,0,8.9623282043586521,10.670730204301945,12.583333333333353,{"$f":"IF(B214<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B214),0)","v":3.4624947409831609E-2},null,443.52300552771447,422.95067192324564,0.62040634650735826,101.12236693147997,0.96303928284070928,0.233347175031901,null,0,20.997457607787364,null,20.997457607787364,null,null,{"$f":"(F214+G214)*SUM(F$63:G214)","v":0},0,0,0,0,0,0,0,0,0]
[null,12.666666666666687,234.65453915521891,6.9054567418782549,20.970355011991508,0,0,1,{"$f":"IF(SUM(I$63:I214)<($F$40-1),IF((F215+G215)*H215>0,1,0),0)","v":0},0,0,8.9004356675799539,10.610735562762773,12.666666666666687,{"$f":"IF(B215<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B215),0)","v":3.442413992692455E-2},null,443.34694126323791,422.75381002314737,0.62019117993322459,101.03739164993124,0.96279501309699755,0.23326338373508992,null,0,20.970355011991508,null,20.970355011991508,null,null,{"$f":"(F215+G215)*SUM(F$63:G215)","v":0},0,0,0,0,0,0,0,0,0]
[null,12.750000000000021,234.55676643057092,6.8971649822787926,20.943247646465245,0,0,1,{"$f":"IF(SUM(I$63:I215)<($F$40-1),IF((F216+G216)*H216>0,1,0),0)","v":0},0,0,8.8389537743710118,10.551078232442654,12.750000000000021,{"$f":"IF(B216<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B216),0)","v":3.4224497027596897E-2},null,443.17095035887155,422.55705974554246,0.61997608960333483,100.95248834386899,0.96255075104260301,0.23317923580382099,null,0,20.943247646465245,null,20.943247646465245,null,null,{"$f":"(F216+G216)*SUM(F$63:G216)","v":0},0,0,0,0,0,0,0,0,0]
[null,12.833333333333355,234.4590344445582,6.8888717809545579,20.916135567661915,0,0,1,{"$f":"IF(SUM(I$63:I216)<($F$40-1),IF((F217+G217)*H217>0,1,0),0)","v":0},0,0,8.7778798986509337,10.491756316857911,12.833333333333355,{"$f":"IF(B217<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B217),0)","v":3.4026011957842814E-2},null,442.99503278404865,422.36042098106572,0.61976107545491288,100.86765693657168,0.96230649669837365,0.23309473127925148,null,0,20.916135567661915,null,20.916135567661915,null,null,{"$f":"(F217+G217)*SUM(F$63:G217)","v":0},0,0,0,0,0,0,0,0,0]
[null,12.916666666666689,234.36134318020632,6.8805771551452546,20.889018831941435,0,0,1,{"$f":"IF(SUM(I$63:I217)<($F$40-1),IF((F218+G218)*H218>0,1,0),0)","v":0},0,0,8.717211430518514,10.432767930187572,12.916666666666689,{"$f":"IF(B218<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B218),0)","v":3.382867800282633E-2},null,442.81918850821523,422.16389362056913,0.61954613742533171,100.78289735145728,0.96206225008515511,0.23300987020265687,null,0,20.889018831941435,null,20.889018831941435,null,null,{"$f":"(F218+G218)*SUM(F$63:G218)","v":0},0,0,0,0,0,0,0,0,0]
[null,13.000000000000023,234.26369262054791,6.8722811220621534,20.861897495570783,0,0,1,{"$f":"IF(SUM(I$63:I218)<($F$40-1),IF((F219+G219)*H219>0,1,0),0)","v":0},0,0,8.6569457761567765,10.374111197213418,13.000000000000023,{"$f":"IF(B219<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B219),0)","v":3.3632488486654177E-2},null,442.64341750083014,421.96747755511979,0.61933127545211419,100.69820951208106,0.96181801122378996,0.23292465261543852,null,0,20.861897495570783,null,20.861897495570783,null,null,{"$f":"(F219+G219)*SUM(F$63:G219)","v":0},0,0,0,0,0,0,0,0,0]
[null,13.083333333333357,234.1660827486227,6.863983698887905,20.834771614723369,0,0,1,{"$f":"IF(SUM(I$63:I219)<($F$40-1),IF((F220+G220)*H220>0,1,0),0)","v":0},0,0,8.5970803577375854,10.315784253260377,13.083333333333357,{"$f":"IF(B220<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B220),0)","v":3.343743677214997E-2},null,442.46771973136475,421.77117267600011,0.61911648947293074,100.61359334213677,0.96157378013511807,0.23283907855911287,null,0,20.834771614723369,null,20.834771614723369,null,null,{"$f":"(F220+G220)*SUM(F$63:G220)","v":0},0,0,0,0,0,0,0,0,0]
[null,13.166666666666691,234.06851354747744,6.8556849027767193,20.807641245479616,0,0,1,{"$f":"IF(SUM(I$63:I220)<($F$40-1),IF((F221+G221)*H221>0,1,0),0)","v":0},0,0,8.5376126133272923,10.257785244137244,13.166666666666691,{"$f":"IF(B221<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B221),0)","v":3.3243516260629623E-2},null,442.29209516930325,421.5749788747064,0.61890177942560087,100.5290487654546,0.96132955683997723,0.23275314807532022,null,0,20.807641245479616,null,20.807641245479616,null,null,{"$f":"(F221+G221)*SUM(F$63:G221)","v":0},0,0,0,0,0,0,0,0,0]
[null,13.250000000000025,233.970985000166,6.847384750854383,20.78050644382704,0,0,1,{"$f":"IF(SUM(I$63:I221)<($F$40-1),IF((F222+G222)*H222>0,1,0),0)","v":0},0,0,8.4785399967927191,10.200112326077734,13.250000000000025,{"$f":"IF(B222<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B222),0)","v":3.3050720391678175E-2},null,442.11654378414266,421.37889604294918,0.61868714524809121,100.44457570600241,0.96108534135920209,0.23266686120582067,null,0,20.78050644382704,null,20.78050644382704,null,null,{"$f":"(F222+G222)*SUM(F$63:G222)","v":0},0,0,0,0,0,0,0,0,0]
[null,13.333333333333359,233.87349708974926,6.8390832602182323,20.753367265660128,0,0,1,{"$f":"IF(SUM(I$63:I222)<($F$40-1),IF((F223+G223)*H223>0,1,0),0)","v":0},0,0,8.4198599777075689,10.14276366568188,13.333333333333359,{"$f":"IF(B223<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B223),0)","v":3.2859042642927758E-2},null,441.94106554539258,421.1829240726517,0.61847258687851603,100.36017408788405,0.96084113371362423,0.23258021799249506,null,0,20.753367265660128,null,20.753367265660128,null,null,{"$f":"(F223+G223)*SUM(F$63:G223)","v":0},0,0,0,0,0,0,0,0,0]
[null,13.416666666666693,233.77604979929521,6.830780447937161,20.726223766780404,0,0,1,{"$f":"IF(SUM(I$63:I223)<($F$40-1),IF((F224+G224)*H224>0,1,0),0)","v":0},0,0,8.3615700412594443,10.085737439857725,13.416666666666693,{"$f":"IF(B224<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B224),0)","v":3.2668476529837051E-2},null,441.76566042257525,420.98706285594955,0.61825810425513572,100.27584383533963,0.96059693392407364,0.23249321847734286,null,0,20.726223766780404,null,20.726223766780404,null,null,{"$f":"(F224+G224)*SUM(F$63:G224)","v":0},0,0,0,0,0,0,0,0,0]
[null,13.500000000000027,233.67864311187884,6.8224763310518162,20.699076002897037,0,0,1,{"$f":"IF(SUM(I$63:I224)<($F$40-1),IF((F225+G225)*H225>0,1,0),0)","v":0},0,0,8.3036676881576259,10.029031835763403,13.500000000000027,{"$f":"IF(B225<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B225),0)","v":3.2479015605471791E-2},null,441.5903283852258,420.79131228519026,0.61804369731635733,100.19158487274512,0.96035274201137666,0.2324058627024877,null,0,20.699076002897037,null,20.699076002897037,null,null,{"$f":"(F225+G225)*SUM(F$63:G225)","v":0},0,0,0,0,0,0,0,0,0]
[null,13.583333333333361,233.58127701058223,6.8141709265743637,20.671924029626091,0,0,1,{"$f":"IF(SUM(I$63:I225)<($F$40-1),IF((F226+G226)*H226>0,1,0),0)","v":0},0,0,8.2461504345407928,9.9726450507494775,13.583333333333361,{"$f":"IF(B226<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B226),0)","v":3.2290653460286783E-2},null,441.4150694028919,420.59567225293222,0.61782936600073335,100.10739712461151,0.96010855799635686,0.23231815071016967,null,0,20.671924029626091,null,20.671924029626091,null,null,{"$f":"(F226+G226)*SUM(F$63:G226)","v":0},0,0,0,0,0,0,0,0,0]
[null,13.666666666666694,233.4839514784945,6.8058642514887691,20.64476790249142,0,0,1,{"$f":"IF(SUM(I$63:I226)<($F$40-1),IF((F227+G227)*H227>0,1,0),0)","v":0},0,0,8.1890158118859446,9.9165752923016512,13.666666666666694,{"$f":"IF(B227<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B227),0)","v":3.2103383721908983E-2},null,441.23988344513396,420.4001426519448,0.61761511024696159,100.02328051558544,0.95986438189983625,0.23223008254275124,null,0,20.64476790249142,null,20.64476790249142,null,null,{"$f":"(F227+G227)*SUM(F$63:G227)","v":0},0,0,0,0,0,0,0,0,0]
[null,13.750000000000028,233.3866664987118,6.7975563227506148,20.617607676924113,0,0,1,{"$f":"IF(SUM(I$63:I227)<($F$40-1),IF((F228+G228)*H228>0,1,0),0)","v":0},0,0,8.1322613669172501,9.8608207779837844,13.750000000000028,{"$f":"IF(B228<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B228),0)","v":3.1917200054921935E-2},null,441.0647704815251,420.20472337520619,0.61740092999388463,99.939234970446819,0.95962021374263251,0.23214165824271488,null,0,20.617607676924113,null,20.617607676924113,null,null,{"$f":"(F228+G228)*SUM(F$63:G228)","v":0},0,0,0,0,0,0,0,0,0]
[null,13.833333333333362,233.28942205433736,6.789247157287317,20.590443408263159,0,0,1,{"$f":"IF(SUM(I$63:I228)<($F$40-1),IF((F229+G229)*H229>0,1,0),0)","v":0},0,0,8.0758846615158966,9.8053797353812211,13.833333333333362,{"$f":"IF(B229<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B229),0)","v":3.1732096160651466E-2},null,440.88973048165116,420.00941431590473,0.61718682518048928,99.855260414110944,0.95937605354556188,0.23205287785266371,null,0,20.590443408263159,null,20.590443408263159,null,null,{"$f":"(F229+G229)*SUM(F$63:G229)","v":0},0,0,0,0,0,0,0,0,0]
[null,13.916666666666696,233.19221812848141,6.7809367719980198,20.563275151755139,0,0,1,{"$f":"IF(SUM(I$63:I229)<($F$40-1),IF((F230+G230)*H230>0,1,0),0)","v":0},0,0,8.019883272630052,9.7502504020444558,13.916666666666696,{"$f":"IF(B230<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B230),0)","v":3.1548065776952579E-2},null,440.71476341511044,419.81421536743699,0.61697279574590602,99.771356771626529,0.95913190132943693,0.23196374141532028,null,0,20.563275151755139,null,20.563275151755139,null,null,{"$f":"(F230+G230)*SUM(F$63:G230)","v":0},0,0,0,0,0,0,0,0,0]
[null,14.00000000000003,233.09505470426123,6.7726251837536386,20.536102962554327,0,0,1,{"$f":"IF(SUM(I$63:I230)<($F$40-1),IF((F231+G231)*H231>0,1,0),0)","v":0},0,0,7.9642547921855096,9.6954310254330949,14.00000000000003,{"$f":"IF(B231<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B231),0)","v":3.1365102677997594E-2},null,440.53986925151406,419.61912642340684,0.61675884162940886,99.687523968174901,0.95888775711506846,0.23187424897352843,null,0,20.536102962554327,null,20.536102962554327,null,null,{"$f":"(F231+G231)*SUM(F$63:G231)","v":0},0,0,0,0,0,0,0,0,0]
[null,14.083333333333364,232.99793176480114,6.7643124093969851,20.508926895723135,0,0,1,{"$f":"IF(SUM(I$63:I231)<($F$40-1),IF((F232+G232)*H232>0,1,0),0)","v":0},0,0,7.9089968269969662,9.6409198628601604,14.083333333333364,{"$f":"IF(B232<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B232),0)","v":3.1183200674065537E-2},null,440.36504796048592,419.42414737762635,0.61654496277041437,99.603761929071538,0.95864362092326361,0.23178440057025176,null,0,20.508926895723135,null,20.508926895723135,null,null,{"$f":"(F232+G232)*SUM(F$63:G232)","v":0},0,0,0,0,0,0,0,0,0]
[null,14.166666666666698,232.90084929323248,6.7559984657426089,20.481747006231583,0,0,1,{"$f":"IF(SUM(I$63:I232)<($F$40-1),IF((F233+G233)*H233>0,1,0),0)","v":0},0,0,7.8541069986794172,9.5867151814366718,14.166666666666698,{"$f":"IF(B233<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B233),0)","v":3.1002353611332769E-2},null,440.19029951166232,419.22927812411359,0.6163311591084818,99.52007057976374,0.95839949277482706,0.23169419624857207,null,0,20.481747006231583,null,20.481747006231583,null,null,{"$f":"(F233+G233)*SUM(F$63:G233)","v":0},0,0,0,0,0,0,0,0,0]
[null,14.250000000000032,232.80380727269366,6.7476833695770999,20.454563348958271,0,0,1,{"$f":"IF(SUM(I$63:I233)<($F$40-1),IF((F234+G234)*H234>0,1,0),0)","v":0},0,0,7.7995829435606376,9.532815258016571,14.250000000000032,{"$f":"IF(B234<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B234),0)","v":3.0822555371664725E-2},null,440.01562387469244,419.03451855709307,0.61611743058331181,99.436449845831589,0.95815537269056106,0.23160363605169537,null,0,20.454563348958271,null,20.454563348958271,null,null,{"$f":"(F234+G234)*SUM(F$63:G234)","v":0},0,0,0,0,0,0,0,0,0]
[null,14.333333333333366,232.70680568633006,6.7393671376587996,20.427375978689462,0,0,1,{"$f":"IF(SUM(I$63:I234)<($F$40-1),IF((F235+G235)*H235>0,1,0),0)","v":0},0,0,7.7454223125934254,9.4792183791419369,14.333333333333366,{"$f":"IF(B235<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B235),0)","v":3.0643799872409005E-2},null,439.84102101923799,418.83986857099387,0.6159037771347472,99.352899652985968,0.95791126069126464,0.2315127200229449,null,0,20.427375978689462,null,20.427375978689462,null,null,{"$f":"(F235+G235)*SUM(F$63:G235)","v":0},0,0,0,0,0,0,0,0,0]
[null,14.4166666666667,232.60984451729411,6.7310497867181072,20.400184950120064,0,0,1,{"$f":"IF(SUM(I$63:I235)<($F$40-1),IF((F236+G236)*H236>0,1,0),0)","v":0},0,0,7.6916227712690803,9.4259228409885214,14.4166666666667,{"$f":"IF(B236<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B236),0)","v":3.046608106618956E-2},null,439.66649091497328,418.64532806045111,0.61569019870277097,99.269419927070885,0.95766715679773418,0.23142144820576427,null,0,20.400184950120064,null,20.400184950120064,null,null,{"$f":"(F236+G236)*SUM(F$63:G236)","v":0},0,0,0,0,0,0,0,0,0]
[null,14.500000000000034,232.51292374874524,6.7227313334572809,20.372990317852992,0,0,1,{"$f":"IF(SUM(I$63:I236)<($F$40-1),IF((F237+G237)*H237>0,1,0),0)","v":0},0,0,7.6381819995307323,9.3729269493115854,14.500000000000034,{"$f":"IF(B237<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B237),0)","v":3.0289392940702129E-2},null,439.49203353158532,418.4508969203028,0.61547669522750703,99.18601059405978,0.95742306103076324,0.23132982064371738,null,0,20.372990317852992,null,20.372990317852992,null,null,{"$f":"(F237+G237)*SUM(F$63:G237)","v":0},0,0,0,0,0,0,0,0,0]
[null,14.583333333333368,232.41604336384995,6.7144117945506672,20.345792136399904,0,0,1,{"$f":"IF(SUM(I$63:I237)<($F$40-1),IF((F238+G238)*H238>0,1,0),0)","v":0},0,0,7.5850976916877011,9.3202290193920287,14.583333333333368,{"$f":"IF(B238<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B238),0)","v":3.011372951851082E-2},null,439.31764883877378,418.25657504559138,0.61526326664921915,99.102671580058086,0.957178973411143,0.23123783738048845,null,0,20.345792136399904,null,20.345792136399904,null,null,{"$f":"(F238+G238)*SUM(F$63:G238)","v":0},0,0,0,0,0,0,0,0,0]
[null,14.666666666666702,232.31920334578169,6.7060911866445876,20.31859046018085,0,0,1,{"$f":"IF(SUM(I$63:I238)<($F$40-1),IF((F239+G239)*H239>0,1,0),0)","v":0},0,0,7.5323675563299206,9.2678273759828471,14.666666666666702,{"$f":"IF(B239<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B239),0)","v":2.9939084856845887E-2},null,439.14333680625089,418.06236233156136,0.61504991290831057,99.019402811300495,0.95693489395966114,0.2311454984598828,null,0,20.31859046018085,null,20.31859046018085,null,null,{"$f":"(F239+G239)*SUM(F$63:G239)","v":0},0,0,0,0,0,0,0,0,0]
[null,14.750000000000036,232.22240367772096,6.6977695263573551,20.291385343524311,0,0,1,{"$f":"IF(SUM(I$63:I239)<($F$40-1),IF((F240+G240)*H240>0,1,0),0)","v":0},0,0,7.4799893162429916,9.2157203532558682,14.750000000000036,{"$f":"IF(B240<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B240),0)","v":2.9765453047402697E-2},null,438.96909740374161,417.86825867366048,0.61483663394532428,98.936204214152497,0.95669082269710293,0.23105280392582189,null,0,20.291385343524311,null,20.291385343524311,null,null,{"$f":"(F240+G240)*SUM(F$63:G240)","v":0},0,0,0,0,0,0,0,0,0]
[null,14.833333333333369,232.12564434285525,6.6894468302794463,20.264176840667748,0,0,1,{"$f":"IF(SUM(I$63:I240)<($F$40-1),IF((F241+G241)*H241>0,1,0),0)","v":0},0,0,7.4279607083239219,9.1639062947488004,14.833333333333369,{"$f":"IF(B241<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B241),0)","v":2.9592828216141873E-2},null,438.79493060098332,417.67426396753746,0.61462342970094086,98.853075715108844,0.95644675964425097,0.23095975382235084,null,0,20.264176840667748,null,20.264176840667748,null,null,{"$f":"(F241+G241)*SUM(F$63:G241)","v":0},0,0,0,0,0,0,0,0,0]
[null,14.916666666666703,232.02892532437909,6.6811231149733796,20.236965005757252,0,0,1,{"$f":"IF(SUM(I$63:I241)<($F$40-1),IF((F242+G242)*H242>0,1,0),0)","v":0},0,0,7.376279483496976,9.1123835533125703,14.916666666666703,{"$f":"IF(B242<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B242),0)","v":2.9421204523090508E-2},null,438.62083636772621,417.48037810904219,0.61441030011597964,98.770017240793436,0.95620270482188452,0.23086634819363291,null,0,20.236965005757252,null,20.236965005757252,null,null,{"$f":"(F242+G242)*SUM(F$63:G242)","v":0},0,0,0,0,0,0,0,0,0]
[null,15.000000000000037,231.93224660549393,6.6727983969738398,20.209749892847899,0,0,1,{"$f":"IF(SUM(I$63:I242)<($F$40-1),IF((F243+G243)*H243>0,1,0),0)","v":0},0,0,7.3249434066303039,9.0611504910589638,15.000000000000037,{"$f":"IF(B243<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B243),0)","v":2.925057616214467E-2},null,438.44681467373294,417.28660099422507,0.61419724513139762,98.687028717958981,0.95595865825078041,0.23077258708395257,null,0,20.209749892847899,null,20.209749892847899,null,null,{"$f":"(F243+G243)*SUM(F$63:G243)","v":0},0,0,0,0,0,0,0,0,0]
[null,15.083333333333371,231.83560816940832,6.6644726927876272,20.182531555903612,0,0,0,{"$f":"IF(SUM(I$63:I243)<($F$40-1),IF((F244+G244)*H244>0,1,0),0)","v":0},0,0,7.2739502564528227,9.0102054793085564,15.083333333333371,{"$f":"IF(B244<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B244),0)","v":2.9080937360872906E-2},null,438.27286548877885,417.09293251933656,0.61398426468828904,98.604110073486936,0.95571461995171292,0.23067847053771204,null,0,20.182531555903612,null,20.182531555903612,null,null,{"$f":"(F244+G244)*SUM(F$63:G244)","v":0},0,0,0,0,0,0,0,0,0]
[null,15.166666666666705,231.73900999933775,6.6561460188938053,20.155310048797634,0,0,0,{"$f":"IF(SUM(I$63:I244)<($F$40-1),IF((F245+G245)*H245>0,1,0),0)","v":0},0,0,7.2232978254718239,8.9595468985389406,15.166666666666705,{"$f":"IF(B245<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B245),0)","v":2.8912282380321029E-2},null,438.09898878265182,416.89937258082654,0.61377135872788502,98.521261234386998,0.95547058994545286,0.23058399859943596,null,0,20.155310048797634,null,20.155310048797634,null,null,{"$f":"(F245+G245)*SUM(F$63:G245)","v":0},0,0,0,0,0,0,0,0,0]
[null,15.250000000000039,231.6424520785047,6.6478183917434714,20.128085425311788,0,0,0,{"$f":"IF(SUM(I$63:I245)<($F$40-1),IF((F246+G246)*H246>0,1,0),0)","v":0},0,0,7.1729839198905809,8.9091731383332373,15.250000000000039,{"$f":"IF(B246<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B246),0)","v":2.8744605514817931E-2},null,437.92518452515236,416.70592107534242,0.6135585271915529,98.438482127795567,0.95522656825276808,0.23048917131376501,null,0,20.128085425311788,null,20.128085425311788,null,null,{"$f":"(F246+G246)*SUM(F$63:G246)","v":0},0,0,0,0,0,0,0,0,0]
[null,15.333333333333373,231.54593439013868,6.6394898277601726,20.100857739137819,0,0,0,{"$f":"IF(SUM(I$63:I246)<($F$40-1),IF((F247+G247)*H247>0,1,0),0)","v":0},0,0,7.1230063595271984,8.8590825973289089,15.333333333333373,{"$f":"IF(B247<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B247),0)","v":2.8577901091782529E-2},null,437.7514526860935,416.51257789973113,0.61334577002079604,98.35577268097785,0.95498255489442474,0.23039398872546354,null,0,20.100857739137819,null,20.100857739137819,null,null,{"$f":"(F247+G247)*SUM(F$63:G247)","v":0},0,0,0,0,0,0,0,0,0]
[null,15.416666666666707,231.44945691747614,6.631160343339527,20.073627043876176,0,0,0,{"$f":"IF(SUM(I$63:I247)<($F$40-1),IF((F248+G248)*H248>0,1,0),0)","v":0},0,0,7.0733629777329821,8.8092736831668397,15.416666666666707,{"$f":"IF(B248<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B248),0)","v":2.8412163471531922E-2},null,437.57779323530093,416.31934295103571,0.61313308715725301,98.273132821324793,0.95473854989118467,0.23029845087941206,null,0,20.073627043876176,null,20.073627043876176,null,null,{"$f":"(F248+G248)*SUM(F$63:G248)","v":0},0,0,0,0,0,0,0,0,0]
[null,15.500000000000041,231.35301964376055,6.6228299548496281,20.046393393037324,0,0,0,{"$f":"IF(SUM(I$63:I248)<($F$40-1),IF((F249+G249)*H249>0,1,0),0)","v":0},0,0,7.0240516213121937,8.7597448124407311,15.500000000000041,{"$f":"IF(B249<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B249),0)","v":2.8247387047090563E-2},null,437.40420614261285,416.12621612649724,0.6129204785426976,98.190562476355126,0.95449455326380761,0.23020255782061425,null,0,20.046393393037324,null,20.046393393037324,null,null,{"$f":"(F249+G249)*SUM(F$63:G249)","v":0},0,0,0,0,0,0,0,0,0]
[null,15.583333333333375,231.25662255224233,6.6144986786307509,20.019156840040779,0,0,0,{"$f":"IF(SUM(I$63:I249)<($F$40-1),IF((F250+G250)*H250>0,1,0),0)","v":0},0,0,6.9750701504414359,8.710494410646751,15.583333333333375,{"$f":"IF(B250<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B250),0)","v":2.808356624400056E-2},null,437.23069137788008,415.93319732355241,0.61270794411903839,98.108061573713087,0.95425056503305039,0.23010630959419076,null,0,20.019156840040779,null,20.019156840040779,null,null,{"$f":"(F250+G250)*SUM(F$63:G250)","v":0},0,0,0,0,0,0,0,0,0]
[null,15.666666666666709,231.1602656261789,6.6061665309955284,19.991917438215697,0,0,0,{"$f":"IF(SUM(I$63:I250)<($F$40-1),IF((F251+G251)*H251>0,1,0),0)","v":0},0,0,6.9264164385900653,8.6615209121334988,15.666666666666709,{"$f":"IF(B251<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B251),0)","v":2.7920695520133119E-2},null,437.05724891096588,415.74028643983314,0.61249548382831731,98.025630041168824,0.95400658521966675,0.23000970624538203,null,0,19.991917438215697,null,19.991917438215697,null,null,{"$f":"(F251+G251)*SUM(F$63:G251)","v":0},0,0,0,0,0,0,0,0,0]
[null,15.750000000000043,231.06394884883466,6.5978335282290388,19.964675240801139,0,0,0,{"$f":"IF(SUM(I$63:I251)<($F$40-1),IF((F252+G252)*H252>0,1,0),0)","v":0},0,0,6.8780883724409145,8.6128227600522091,15.750000000000043,{"$f":"IF(B252<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B252),0)","v":2.7758769365501024E-2},null,436.88387871174626,415.54748337316749,0.61228309761271082,97.943267806618508,0.95376261384440786,0.22991274781954976,null,0,19.964675240801139,null,19.964675240801139,null,null,{"$f":"(F252+G252)*SUM(F$63:G252)","v":0},0,0,0,0,0,0,0,0,0]
[null,15.833333333333377,230.96767220348099,6.589499686588673,19.937430300945667,0,0,0,{"$f":"IF(SUM(I$63:I252)<($F$40-1),IF((F253+G253)*H253>0,1,0),0)","v":0},0,0,6.8300838518112652,8.5643984063072836,15.833333333333377,{"$f":"IF(B253<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B253),0)","v":2.7597782302072268E-2},null,436.71058075010967,415.35478802157746,0.61207078541452842,97.860974798083362,0.95351865092802168,0.22981543436217247,null,0,19.937430300945667,null,19.937430300945667,null,null,{"$f":"(F253+G253)*SUM(F$63:G253)","v":0},0,0,0,0,0,0,0,0,0]
[null,15.91666666666671,230.87143567339621,6.5811650223042877,19.910182671707819,0,0,0,{"$f":"IF(SUM(I$63:I253)<($F$40-1),IF((F254+G254)*H254>0,1,0),0)","v":0},0,0,6.7824007895745471,8.5162463115070697,15.91666666666671,{"$f":"IF(B254<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B254),0)","v":2.7437728883584696E-2},null,436.53735499595706,415.16220028327842,0.6118585471762118,97.778750943708928,0.95327469649125296,0.22971776591885074,null,0,19.910182671707819,null,19.910182671707819,null,null,{"$f":"(F254+G254)*SUM(F$63:G254)","v":0},0,0,0,0,0,0,0,0,0]
[null,16.000000000000043,230.77523924186565,6.5728295515782476,19.882932406056263,0,0,0,{"$f":"IF(SUM(I$63:I254)<($F$40-1),IF((F255+G255)*H255>0,1,0),0)","v":0},0,0,6.7350371115823844,8.4683649449149154,16.000000000000043,{"$f":"IF(B255<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B255),0)","v":2.7278603695361753E-2},null,436.36420141920206,{"$f":"S$10*$Q255^6+T$10*$Q255^5+U$10*$Q255^4+V$10*$Q255^3+W$10*$Q255^2+X$10*$Q255+Y$10","v":414.96972005668033},{"$f":"S$12*$Q255^6+T$12*$Q255^5+U$12*$Q255^4+V$12*$Q255^3+W$12*$Q255^2+X$12*$Q255+Y$12","v":0.6116463828403359},{"$f":"(R255-R$60)-(Q$60+460)*(S255-S$60)","v":97.696596171766316},0.95303075055484432,0.22961974253530409,null,0,19.882932406056263,null,19.882932406056263,null,null,{"$f":"(F255+G255)*SUM(F$63:G255)","v":0},0,0,0,0,0,0,0,{"$f":"IF($AD255=7,$AE255,0)","v":0},0]
[null,16.083333333333375,230.67908289218155,6.5644932905852826,19.855679556869305,0,0,{"$f":"IF(ROUND(F$48-B256,2)<5,0,1)","v":0},{"$f":"IF(SUM(I$63:I255)<($F$40-1),IF((F256+G256)*H256>0,1,0),0)","v":0},0,0,6.6879907565868653,8.4207527844005181,16.083333333333375,{"$f":"IF(B256<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B256),0)","v":2.7120401354129332E-2},null,{"$f":"C256*1.8+32-F$20","v":436.1911199897707},414.77734724038481,0.61143429234960678,97.614510410649928,{"$f":"(1-($F$34+273)/(C256+273))/(1-($F$34+273)/($F$17+273))","v":0.95278681313953539},{"$f":"( -12.447*U256^2 + 25.389*U256 - 11.942)*V$59","v":0.22952136425736946},null,0,19.855679556869305,null,{"$f":"IF(B256<=AA$59,E256,AA255)","v":19.855679556869305},null,null,{"$f":"(F256+G256)*SUM(F$63:G256)","v":0},{"$f":"IF((F256+G256)=0,0,B256)","v":0},{"$f":"IF($AD256=1,$AE256,0)","v":0},{"$f":"IF($AD256=2,$AE256,0)","v":0},{"$f":"IF($AD256=3,$AE256,0)","v":0},{"$f":"IF($AD256=4,$AE256,0)","v":0},{"$f":"IF($AD256=5,$AE256,0)","v":0},{"$f":"IF($AD256=6,$AE256,0)","v":0},0,{"$f":"IF($AD256=8,$AE256,0)","v":0}]
[null,{"$f":"IF(ROUND(B256,1)=F$48,F$48,IF(B256<$F$48,B256+1/12,B256))","v":16.166666666666707},{"$f":"IF(B256<F$48,IF(I256<1,C256*(1-$F$22/12), $C$63),C256)","v":230.58296660764316},{"$f":"V257*T257/3.413","v":6.5561562554726658},{"$f":"IF(B257>=F$48,E256,IF(D257*F$23/1000000-F$32/1000<0,0,D257*F$23/1000000-F$32/1000))","v":19.828424176935513},{"$f":"IF(B257>F$48-5,0,IF(C257 <= $C$63- $F$35,1,0))","v":0},{"$f":"IF(ROUND(B257,1)=F$48-5,IF(E257-(E256-E257)*60<1,1,0),IF(E257-(E256-E257)<0,1,0))","v":0},0,{"$f":"IF(SUM(I$63:I256)<($F$40-1),IF((F257+G257)*H257>0,1,0),0)","v":0},{"$f":"IF(OR(I257=1,J256 =1), 1,0)","v":0},{"$f":"I257/(1+$F$38)^B257","v":0},{"$f":"IF(B257<F$48,E257/((1+$F$38)^B257),0)","v":6.6412596761636298},{"$f":"IF(B257<F$48,($F$33/1000)/((1+$F$38)^B257),0)","v":8.3734083163915312},{"$f":"IF(J257<1, B257,N256)","v":16.166666666666707},{"$f":"IF(B257<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B257),0)","v":2.6963116507833639E-2},null,436.01811067760156,414.58508173318586,0.6112222756468626,97.532493588877969,0.95254288426606193,0.22942263113100445,null,{"$f":"IF(X256>0,X256,IF(J257=0,0,B257))","v":0},{"$f":"IF(X256>0,Y256,E257)","v":19.828424176935513},null,19.828424176935513,null,null,{"$f":"(F257+G257)*SUM(F$63:G257)","v":0},0,0,0,0,0,0,0,0,0]
[null,16.250000000000039,230.48689037155665,6.5478184623602855,19.801166318953925,0,0,0,{"$f":"IF(SUM(I$63:I257)<($F$40-1),IF((F258+G258)*H258>0,1,0),0)","v":0},0,0,6.5948418346352575,8.3263300358254551,16.250000000000039,{"$f":"IF(B258<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B258),0)","v":2.6806743835460119E-2},null,435.84517345264584,414.39292343406947,0.61101033267507199,97.450545635092681,0.95229896395515778,0.22932354320228737,null,0,19.801166318953925,null,19.801166318953925,null,null,{"$f":"(F258+G258)*SUM(F$63:G258)","v":0},0,0,0,0,0,0,0,0,0]
[null,16.333333333333371,230.39085416723518,6.5394799273404862,19.773906035533518,0,0,0,{"$f":"IF(SUM(I$63:I258)<($F$40-1),IF((F259+G259)*H259>0,1,0),0)","v":0},0,0,6.5487352089948434,8.2795164461017841,16.333333333333371,{"$f":"IF(B259<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B259),0)","v":2.6651278046853473E-2},null,435.6723082848672,414.20087224221231,0.61079846337733512,97.368666478058685,0.95205505222755316,0.22922410051741396,null,0,19.773906035533518,null,19.773906035533518,null,null,{"$f":"(F259+G259)*SUM(F$63:G259)","v":0},0,0,0,0,0,0,0,0,0]
[null,16.416666666666703,230.29485797799884,6.5311406664782199,19.746643379193724,0,0,0,{"$f":"IF(SUM(I$63:I259)<($F$40-1),IF((F260+G260)*H260>0,1,0),0)","v":0},0,0,6.502937788830355,8.23296605903443,16.416666666666703,{"$f":"IF(B260<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B260),0)","v":2.6496713882538662E-2},null,435.4995151442418,414.00892805698129,0.61058666769688108,97.286856046663786,0.95181114910397568,0.22912430312269885,null,0,19.746643379193724,null,19.746643379193724,null,null,{"$f":"(F260+G260)*SUM(F$63:G260)","v":0},0,0,0,0,0,0,0,0,0]
[null,16.500000000000036,230.19890178717469,6.522800695811096,19.719378402364601,0,0,0,{"$f":"IF(SUM(I$63:I260)<($F$40-1),IF((F261+G261)*H261>0,1,0),0)","v":0},0,0,6.4574475762493133,8.1866773948044234,16.500000000000036,{"$f":"IF(B261<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B261),0)","v":2.6343046113542993E-2},null,435.3267940007583,413.8170907779338,0.61037494557706995,97.205114269918056,0.95156725460515013,0.22902415106457791,null,0,19.719378402364601,null,19.719378402364601,null,null,{"$f":"(F261+G261)*SUM(F$63:G261)","v":0},0,0,0,0,0,0,0,0,0]
[null,16.583333333333368,230.10298557809671,6.5144600313493077,19.692111157386552,0,0,0,{"$f":"IF(SUM(I$63:I261)<($F$40-1),IF((F262+G262)*H262>0,1,0),0)","v":0},0,0,6.4122625858037443,8.1406489819128556,16.583333333333368,{"$f":"IF(B262<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B262),0)","v":2.6190269541219217E-2},null,435.15414482441793,413.62536030481579,0.61016329696139027,97.123441076953497,0.95132336875179802,0.22892364438960425,null,0,19.692111157386552,null,19.692111157386552,null,null,{"$f":"(F262+G262)*SUM(F$63:G262)","v":0},0,0,0,0,0,0,0,0,0]
[null,16.6666666666667,230.00710933410585,6.5061186890757616,19.664841696510802,0,0,0,{"$f":"IF(SUM(I$63:I262)<($F$40-1),IF((F263+G263)*H263>0,1,0),0)","v":0},0,0,6.3673808444158189,8.0948793571341149,16.6666666666667,{"$f":"IF(B263<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B263),0)","v":2.6038378997069636E-2},null,434.98156758523442,413.43373653756288,0.60995172179346013,97.041836397024269,0.95107949156463811,0.22882278314445095,null,0,19.664841696510802,null,19.664841696510802,null,null,{"$f":"(F263+G263)*SUM(F$63:G263)","v":0},0,0,0,0,0,0,0,0,0]
[null,16.750000000000032,229.91127303854998,6.4977766849460261,19.637570071899184,0,0,0,{"$f":"IF(SUM(I$63:I263)<($F$40-1),IF((F264+G264)*H264>0,1,0),0)","v":0},0,0,6.322800391303681,8.0493670654693581,16.750000000000032,{"$f":"IF(B264<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B264),0)","v":2.5887369342571305E-2},null,434.80906225323383,413.24221937629773,0.60974022001702555,96.960300159505096,0.95083562306438585,0.22872156737591087,null,0,19.637570071899184,null,19.637570071899184,null,null,{"$f":"(F264+G264)*SUM(F$63:G264)","v":0},0,0,0,0,0,0,0,0,0]
[null,16.833333333333364,229.81547667478392,6.4894340348884132,19.610296335624426,0,0,0,{"$f":"IF(SUM(I$63:I264)<($F$40-1),IF((F265+G265)*H265>0,1,0),0)","v":0},0,0,6.2785192779078702,8.0041106601002721,16.833333333333364,{"$f":"IF(B265<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B265),0)","v":2.5737235469002126E-2},null,434.63662879845492,413.05080872133112,0.60952879157596096,96.87883229389206,0.9505917632717541,0.22861999713089595,null,0,19.610296335624426,null,19.610296335624426,null,null,{"$f":"(F265+G265)*SUM(F$63:G265)","v":0},0,0,0,0,0,0,0,0,0]
[null,16.916666666666696,229.71972022616944,6.4810907548039429,19.583020539670041,0,0,0,{"$f":"IF(SUM(I$63:I265)<($F$40-1),IF((F266+G266)*H266>0,1,0),0)","v":0},0,0,6.2345355678180301,7.9591087023430616,16.916666666666696,{"$f":"IF(B266<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B266),0)","v":2.5587972297268061E-2},null,434.46426719094887,412.85950447316156,0.60931743641426839,96.797432729802665,0.95034791220745252,0.22851807245643416,null,0,19.583020539670041,null,19.583020539670041,null,null,{"$f":"(F266+G266)*SUM(F$63:G266)","v":0},0,0,0,0,0,0,0,0,0]
[null,17.000000000000028,229.6240036760752,6.4727468605663967,19.555742735930497,0,0,0,{"$f":"IF(SUM(I$63:I266)<($F$40-1),IF((F267+G267)*H267>0,1,0),0)","v":0},0,0,6.1908473367001289,7.9143597616027304,17.000000000000028,{"$f":"IF(B267<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B267),0)","v":2.5439574777731299E-2},null,434.29197740077922,412.66830653247251,0.60910615447607708,96.716101396973102,0.95010406989218765,0.22841579339967585,null,0,19.555742735930497,null,19.555742735930497,null,null,{"$f":"(F267+G267)*SUM(F$63:G267)","v":0},0,0,0,0,0,0,0,0,0]
[null,17.083333333333361,229.52832700787684,6.4644023680224736,19.528462976211706,0,0,0,{"$f":"IF(SUM(I$63:I267)<($F$40-1),IF((F268+G268)*H268>0,1,0),0)","v":0},0,0,6.1474526722241976,7.8698624153275931,17.083333333333361,{"$f":"IF(B268<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B268),0)","v":2.5292037890039396E-2},null,434.11975939802221,412.4772148001349,0.60889494570564306,96.634838225261149,0.94986023634666372,0.2283131600078909,null,0,19.528462976211706,null,19.528462976211706,null,null,{"$f":"(F268+G268)*SUM(F$63:G268)","v":0},0,0,0,0,0,0,0,0,0]
[null,17.166666666666693,229.43269020495691,6.456057292991531,19.501181312230212,0,0,0,{"$f":"IF(SUM(I$63:I268)<($F$40-1),IF((F269+G269)*H269>0,1,0),0)","v":0},0,0,6.104349673992064,7.8256152489640547,17.166666666666693,{"$f":"IF(B269<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B269),0)","v":2.5145356642955488E-2},null,433.94761315276634,412.28622917720423,0.60868381004734851,96.553643144643672,0.94961641159158083,0.22821017232846341,null,0,19.501181312230212,null,19.501181312230212,null,null,{"$f":"(F269+G269)*SUM(F$63:G269)","v":0},0,0,0,0,0,0,0,0,0]
[null,17.250000000000025,229.33709325070487,6.4477116512658732,19.473897795614114,0,0,0,{"$f":"IF(SUM(I$63:I269)<($F$40-1),IF((F270+G270)*H270>0,1,0),0)","v":0},0,0,6.0615364534660587,7.7816168559116479,17.250000000000025,{"$f":"IF(B270<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B270),0)","v":2.4999526074189388E-2},null,433.77553863511264,412.09534956492058,0.60847274744570223,96.472516085216057,0.9493725956476371,0.22810683040890176,null,0,19.473897795614114,null,19.473897795614114,null,null,{"$f":"(F270+G270)*SUM(F$63:G270)","v":0},0,0,0,0,0,0,0,0,0]
[null,17.333333333333357,229.24153612851708,6.4393654586106992,19.446612477902892,0,0,0,{"$f":"IF(SUM(I$63:I270)<($F$40-1),IF((F271+G271)*H271>0,1,0),0)","v":0},0,0,6.0190111338977674,7.7378658374783091,17.333333333333357,{"$f":"IF(B271<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B271),0)","v":2.4854541250229713E-2},null,433.60353581517461,411.90457586470905,0.60826175784533809,96.391456977193911,0.94912878853552685,0.22800313429683064,null,0,19.446612477902892,null,19.446612477902892,null,null,{"$f":"(F271+G271)*SUM(F$63:G271)","v":0},0,0,0,0,0,0,0,0,0]
[null,17.416666666666689,229.14601882179687,6.4310187307640474,19.419325410547238,0,0,0,{"$f":"IF(SUM(I$63:I271)<($F$40-1),IF((F272+G272)*H272>0,1,0),0)","v":0},0,0,5.9767718502572107,7.6943608028359227,17.416666666666689,{"$f":"IF(B272<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B272),0)","v":2.4710397266177013E-2},null,433.43160466307825,411.71390797817776,0.60805084119101493,96.310465750910623,0.94888499027594175,0.22789908403999345,null,0,19.419325410547238,null,19.419325410547238,null,null,{"$f":"(F272+G272)*SUM(F$63:G272)","v":0},0,0,0,0,0,0,0,0,0]
[null,17.500000000000021,229.05054131395445,6.4226714834369076,19.392036644909414,0,0,0,{"$f":"IF(SUM(I$63:I272)<($F$40-1),IF((F273+G273)*H273>0,1,0),0)","v":0},0,0,5.9348167491625823,7.6511003689761043,17.500000000000021,{"$f":"IF(B273<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B273),0)","v":2.4567089245577812E-2},null,433.25974514896188,411.5233458071184,0.60783999742761685,96.229542336818326,0.94864120088957049,0.22779467968625211,null,0,19.392036644909414,null,19.392036644909414,null,null,{"$f":"(F273+G273)*SUM(F$63:G273)","v":0},0,0,0,0,0,0,0,0,0]
[null,17.583333333333353,228.95510358840698,6.4143237323132798,19.364746232263453,0,0,0,{"$f":"IF(SUM(I$63:I273)<($F$40-1),IF((F274+G274)*H274>0,1,0),0)","v":0},0,0,5.8931439888103343,7.6080831606662276,17.583333333333353,{"$f":"IF(B274<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B274),0)","v":2.4424612340259624E-2},null,433.08795724297647,411.33288925350541,0.60762922650015205,96.148686665486991,0.94839742039709873,0.22768992128358928,null,0,19.364746232263453,null,19.364746232263453,null,null,{"$f":"(F274+G274)*SUM(F$63:G274)","v":0},0,0,0,0,0,0,0,0,0]
[null,17.666666666666686,228.8597056285785,6.405975493050061,19.337454223794776,0,0,0,{"$f":"IF(SUM(I$63:I274)<($F$40-1),IF((F275+G275)*H275>0,1,0),0)","v":0},0,0,5.8517517389055085,7.565307810405721,17.666666666666686,{"$f":"IF(B275<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B275),0)","v":2.4282961730166988E-2},null,432.91624091528519,411.1425382194949,0.60741852835375276,96.06789866760414,0.94815364881920849,0.22758480888010368,null,0,19.337454223794776,null,19.337454223794776,null,null,{"$f":"(F275+G275)*SUM(F$63:G275)","v":0},0,0,0,0,0,0,0,0,0]
[null,17.750000000000018,228.76434741789993,6.3976267812771797,19.310160670600641,0,0,0,{"$f":"IF(SUM(I$63:I275)<($F$40-1),IF((F276+G276)*H276>0,1,0),0)","v":0},0,0,5.8106381805926981,7.5227729583825864,17.750000000000018,{"$f":"IF(B276<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B276),0)","v":2.4142132623198326E-2},null,432.74459613606376,410.95229260742451,0.60720790293367444,95.98717827397445,0.94790988617657945,0.22747934252401386,null,0,19.310160670600641,null,19.310160670600641,null,null,{"$f":"(F276+G276)*SUM(F$63:G276)","v":0},0,0,0,0,0,0,0,0,0]
[null,17.83333333333335,228.66902893980915,6.3892776125976658,19.28286562369037,0,0,0,{"$f":"IF(SUM(I$63:I276)<($F$40-1),IF((F277+G277)*H277>0,1,0),0)","v":0},0,0,5.7698015063873394,7.4804772524301679,17.83333333333335,{"$f":"IF(B277<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B277),0)","v":2.4002120255043904E-2},null,432.57302287550033,410.76215231981303,0.60699735018529599,95.906525415519752,0.94766613248988829,0.2273735222636587,null,0,19.28286562369037,null,19.28286562369037,null,null,{"$f":"(F277+G277)*SUM(F$63:G277)","v":0},0,0,0,0,0,0,0,0,0]
[null,17.916666666666682,228.5737501777509,6.3809280025875781,19.255569133985112,0,0,0,{"$f":"IF(SUM(I$63:I277)<($F$40-1),IF((F278+G278)*H278>0,1,0),0)","v":0},0,0,5.7292399201072719,7.438419347984178,17.916666666666682,{"$f":"IF(B278<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B278),0)","v":2.38629198890246E-2},null,432.40152110379546,410.57211725936014,0.60678687005411869,95.825940023279088,0.94742238777980747,0.22726734814749353,null,0,19.255569133985112,null,19.255569133985112,null,null,{"$f":"(F278+G278)*SUM(F$63:G278)","v":0},0,0,0,0,0,0,0,0,0]
[null,18.000000000000014,228.47851111517684,6.3725779667959879,19.228271252317789,0,0,0,{"$f":"IF(SUM(I$63:I278)<($F$40-1),IF((F279+G279)*H279>0,1,0),0)","v":0},0,0,5.6889516368047337,7.3965979080399435,18.000000000000014,{"$f":"IF(B279<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B279),0)","v":2.3724526815931662E-2},null,432.23009079116218,410.3821873289445,0.60657646248576658,95.745422028406551,0.94717865206700813,0.22716082022409226,null,0,19.228271252317789,null,19.228271252317789,null,null,{"$f":"(F279+G279)*SUM(F$63:G279)","v":0},0,0,0,0,0,0,0,0,0]
[null,18.083333333333346,228.38331173554553,6.3642275207451569,19.200972029433679,0,0,0,{"$f":"IF(SUM(I$63:I279)<($F$40-1),IF((F280+G280)*H280>0,1,0),0)","v":0},0,0,5.6489348826989394,7.3550116031099071,18.083333333333346,{"$f":"IF(B280<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B280),0)","v":2.3586936353867431E-2},null,432.05873190782586,410.19236243162516,0.60636612742598528,95.664971362173446,0.94693492537215651,0.22705393854214737,null,0,19.200972029433679,null,19.200972029433679,null,null,{"$f":"(F280+G280)*SUM(F$63:G280)","v":0},0,0,0,0,0,0,0,0,0]
[null,18.166666666666679,228.28815202232241,6.3558766799304882,19.17367151599024,0,0,0,{"$f":"IF(SUM(I$63:I280)<($F$40-1),IF((F281+G281)*H281>0,1,0),0)","v":0},0,0,5.6091878951088265,7.3136591111813667,18.166666666666679,{"$f":"IF(B281<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B281),0)","v":2.3450143848086927E-2},null,431.88744442402418,410.0026424706391,0.60615586482064188,95.584587955965958,0.94669120771591708,0.22694670315047166,null,0,19.17367151599024,null,19.17367151599024,null,null,{"$f":"(F281+G281)*SUM(F$63:G281)","v":0},0,0,0,0,0,0,0,0,0]
[null,18.250000000000011,228.19303195897979,6.3475254598205382,19.146369762557185,0,0,0,{"$f":"IF(SUM(I$63:I281)<($F$40-1),IF((F282+G282)*H282>0,1,0),0)","v":0},0,0,5.5697089223862521,7.2725391176744445,18.250000000000011,{"$f":"IF(B282<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B282),0)","v":2.3314144670840354E-2},null,431.71622831000747,409.81302734940243,0.60594567461572502,95.504271741286061,0.94644749911895076,0.22683911409799487,null,0,19.146369762557185,null,19.146369762557185,null,null,{"$f":"(F282+G282)*SUM(F$63:G282)","v":0},0,0,0,0,0,0,0,0,0]
[null,18.333333333333343,228.0979515289969,6.3391738758570506,19.11906681961656,0,0,0,{"$f":"IF(SUM(I$63:I282)<($F$40-1),IF((F283+G283)*H283>0,1,0),0)","v":0},0,0,5.5304962238495774,7.2316503154002962,18.333333333333343,{"$f":"IF(B283<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B283),0)","v":2.3178934221216592E-2},null,431.54508353603831,409.62351697150865,0.60573555675734359,95.424022649750668,0.94620379960191514,0.2267311714337652,null,0,19.11906681961656,null,19.11906681961656,null,null,{"$f":"(F283+G283)*SUM(F$63:G283)","v":0},0,0,0,0,0,0,0,0,0]
[null,18.416666666666675,228.00291071585983,6.330821943454958,19.091762737562753,0,0,0,{"$f":"IF(SUM(I$63:I283)<($F$40-1),IF((F284+G284)*H284>0,1,0),0)","v":0},0,0,5.4915480697176244,7.1909914045195622,18.416666666666675,{"$f":"IF(B284<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B284),0)","v":2.3044507924987499E-2},null,431.37401007239157,409.43411124072833,0.60552551119172693,95.343840613091004,0.9459601091854648,0.22662287520694913,null,0,19.091762737562753,null,19.091762737562753,null,null,{"$f":"(F284+G284)*SUM(F$63:G284)","v":0},0,0,0,0,0,0,0,0,0]
[null,18.500000000000007,227.90790950306157,6.3224696780024852,19.064457566702849,0,0,0,{"$f":"IF(SUM(I$63:I284)<($F$40-1),IF((F285+G285)*H285>0,1,0),0)","v":0},0,0,5.452862741044096,7.1505610925010377,18.500000000000007,{"$f":"IF(B285<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B285),0)","v":2.2910861234453184E-2},null,431.20300788935469,409.24481006100928,0.6053155378652243,95.263725563153287,0.94571642789025168,0.22651422546683167,null,0,19.064457566702849,null,19.064457566702849,null,null,{"$f":"(F285+G285)*SUM(F$63:G285)","v":0},0,0,0,0,0,0,0,0,0]
[null,18.583333333333339,227.81294787410198,6.3141170948611212,19.03715135725653,0,0,0,{"$f":"IF(SUM(I$63:I285)<($F$40-1),IF((F286+G286)*H286>0,1,0),0)","v":0},0,0,5.4144385296522524,7.1103580940805928,18.583333333333339,{"$f":"IF(B286<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B286),0)","v":2.2777989628288177E-2},null,431.03207695722745,409.05561333647506,0.60510563672430473,95.183677431897252,0.94547275573692402,0.22640522226281731,null,0,19.03715135725653,null,19.03715135725653,null,null,{"$f":"(F286+G286)*SUM(F$63:G286)","v":0},0,0,0,0,0,0,0,0,0]
[null,18.666666666666671,227.71802581248778,6.3057642093656128,19.009844159356046,0,0,0,{"$f":"IF(SUM(I$63:I286)<($F$40-1),IF((F287+G287)*H287>0,1,0),0)","v":0},0,0,5.3762737380699814,7.0703811312203069,18.666666666666671,{"$f":"IF(B287<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B287),0)","v":2.2645888611388405E-2},null,430.86121724632187,408.8665209714253,0.60489580771555629,95.103696151396719,0.94522909274612699,0.2262958656444265,null,0,19.009844159356046,null,19.009844159356046,null,null,{"$f":"(F287+G287)*SUM(F$63:G287)","v":0},0,0,0,0,0,0,0,0,0]
[null,18.750000000000004,227.6231433017326,6.2974110368240952,18.982536023046649,0,0,0,{"$f":"IF(SUM(I$63:I287)<($F$40-1),IF((F288+G288)*H288>0,1,0),0)","v":0},0,0,5.3383666794653744,7.0306289330678435,18.750000000000004,{"$f":"IF(B288<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B288),0)","v":2.2514553714719211E-2},null,430.69042872696252,408.67753287033463,0.60468605078568538,95.02378165383891,0.94498543893850306,0.22618615566130046,null,0,18.982536023046649,null,18.982536023046649,null,null,{"$f":"(F288+G288)*SUM(F$63:G288)","v":0},0,0,0,0,0,0,0,0,0]
[null,18.833333333333336,227.52830032535689,6.289057592517949,18.955226998286129,0,0,0,{"$f":"IF(SUM(I$63:I288)<($F$40-1),IF((F289+G289)*H289>0,1,0),0)","v":0},0,0,5.3007156775824189,6.9911002359160515,18.833333333333336,{"$f":"IF(B289<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B289),0)","v":2.2383980495164085E-2},null,430.51971136948629,408.48864893785219,0.60447636588151765,94.943933871523654,0.94474179433469041,0.22607609236319604,null,0,18.955226998286129,null,18.955226998286129,null,null,{"$f":"(F289+G289)*SUM(F$63:G289)","v":0},0,0,0,0,0,0,0,0,0]
[null,18.916666666666668,227.43349686688802,6.2807038917020499,18.927917134945631,0,0,0,{"$f":"IF(SUM(I$63:I289)<($F$40-1),IF((F290+G290)*H290>0,1,0),0)","v":0},0,0,5.2633190666774192,6.9517937831627892,18.916666666666668,{"$f":"IF(B290<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B290),0)","v":2.2254164535374404E-2},null,430.34906514424233,408.29986907880175,0.60426675294999621,94.864152736864355,0.94449815895532607,0.22596567579999075,null,0,18.927917134945631,null,18.927917134945631,null,null,{"$f":"(F290+G290)*SUM(F$63:G290)","v":0},0,0,0,0,0,0,0,0,0]
[null,19,227.33873290986017,6.2723499496045747,18.900606482809,0,0,0,{"$f":"IF(SUM(I$63:I290)<($F$40-1),IF((F291+G291)*H291>0,1,0),0)","v":0},0,0,5.2261751914553827,6.9127083252709873,19,{"$f":"IF(B291<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B291),0)","v":2.2125101443619954E-2},null,430.17849002159215,408.11119319818022,0.60405721193818129,94.784438182386623,0.94425453282104166,0.22585490602167729,null,0,18.900606482809,null,18.900606482809,null,null,{"$f":"(F291+G291)*SUM(F$63:G291)","v":0},0,0,0,0,0,0,0,0,0]
[null,19.083333333333332,227.24400843781441,6.2639957814271865,18.873295091573411,0,0,0,{"$f":"IF(SUM(I$63:I291)<($F$40-1),IF((F292+G292)*H292>0,1,0),0)","v":0},0,0,5.189282407007096,6.8738426197288911,19.083333333333332,{"$f":"IF(B292<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B292),0)","v":2.1996786853640385E-2},null,430.00798597190982,407.92262120115788,0.60384774279325126,94.70479014072788,0.944010915952467,0.22574378307836956,null,0,18.873295091573411,null,18.873295091573411,null,null,{"$f":"(F292+G292)*SUM(F$63:G292)","v":0},0,0,0,0,0,0,0,0,0]
[null,19.166666666666664,227.14932343429868,6.2556414023449491,18.845983010849093,0,0,0,{"$f":"IF(SUM(I$63:I292)<($F$40-1),IF((F293+G293)*H293>0,1,0),0)","v":0},0,0,5.152639078746386,6.8351954310106287,19.166666666666664,{"$f":"IF(B293<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B293),0)","v":2.1869216424497479E-2},null,429.83755296558149,407.73415299307737,0.60363834546250106,94.625208544637474,0.94376730837022893,0.22563230702029738,null,0,18.845983010849093,null,18.845983010849093,null,null,{"$f":"(F293+G293)*SUM(F$63:G293)","v":0},0,0,0,0,0,0,0,0,0]
[null,19.249999999999996,227.05467788286774,6.2472868275064837,18.818670290159808,0,0,0,{"$f":"IF(SUM(I$63:I293)<($F$40-1),IF((F294+G294)*H294>0,1,0),0)","v":0},0,0,5.1162435823478578,6.7967655305368693,19.249999999999996,{"$f":"IF(B294<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B294),0)","v":2.1742385840428317E-2},null,429.6671909730058,407.5457884794539,0.60342901989334163,94.545693326976902,0.94352371009494973,0.22552047789781013,null,0,18.818670290159808,null,18.818670290159808,null,null,{"$f":"(F294+G294)*SUM(F$63:G294)","v":0},0,0,0,0,0,0,0,0,0]
[null,19.333333333333329,226.96007176708321,6.2389320720338013,18.791356978942343,0,0,0,{"$f":"IF(SUM(I$63:I294)<($F$40-1),IF((F295+G295)*H295>0,1,0),0)","v":0},0,0,5.0800943036847874,6.7585516966357968,19.333333333333329,{"$f":"IF(B295<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B295),0)","v":2.1616290810699237E-2},null,429.49689996459364,407.35752756597378,0.60321976603330052,94.466244420718169,0.94328012114724991,0.22540829576137267,null,0,18.791356978942343,null,18.791356978942343,null,null,{"$f":"(F295+G295)*SUM(F$63:G295)","v":0},0,0,0,0,0,0,0,0,0]
[null,19.416666666666661,226.86550507051359,6.2305771510225476,18.764043126547271,0,0,0,{"$f":"IF(SUM(I$63:I295)<($F$40-1),IF((F296+G296)*H296>0,1,0),0)","v":0},0,0,5.0441896387676977,6.7205527145042687,19.416666666666661,{"$f":"IF(B296<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B296),0)","v":2.1490927069460715E-2},null,429.32667991076835,407.16937015849459,0.60301058383002071,94.386861758944463,0.94303654154774585,0.22529576066157114,null,0,18.764043126547271,null,18.764043126547271,null,null,{"$f":"(F296+G296)*SUM(F$63:G296)","v":0},0,0,0,0,0,0,0,0,0]
[null,19.499999999999993,226.77097777673421,6.222222079541881,18.736728782238597,0,0,0,{"$f":"IF(SUM(I$63:I296)<($F$40-1),IF((F297+G297)*H297>0,1,0),0)","v":0},0,0,5.0085279936829821,6.682767376169199,19.499999999999993,{"$f":"IF(B297<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B297),0)","v":2.1366290375603031E-2},null,429.15653078196544,406.98131616304465,0.60280147323126065,94.307545274849758,0.94279297131705164,0.22518287264910758,null,0,18.736728782238597,null,18.736728782238597,null,null,{"$f":"(F297+G297)*SUM(F$63:G297)","v":0},0,0,0,0,0,0,0,0,0]
[null,19.583333333333325,226.67648986932724,6.2138668726345161,18.709413995193856,0,0,0,{"$f":"IF(SUM(I$63:I297)<($F$40-1),IF((F298+G298)*H298>0,1,0),0)","v":0},0,0,4.9731077845320177,6.6451944804491578,19.583333333333325,{"$f":"IF(B298<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B298),0)","v":2.1242376512612786E-2},null,428.98645254863288,406.79336548582205,0.60259243418489372,94.228294901737968,0.94254941047577701,0.22506963177480183,null,0,18.709413995193856,null,18.709413995193856,null,null,{"$f":"(F298+G298)*SUM(F$63:G298)","v":0},0,0,0,0,0,0,0,0,0]
[null,19.666666666666657,226.5820413318817,6.2055115453167859,18.68209881450435,0,0,0,{"$f":"IF(SUM(I$63:I298)<($F$40-1),IF((F299+G299)*H299>0,1,0),0)","v":0},0,0,4.937927437370651,6.6078328329161797,19.666666666666657,{"$f":"IF(B299<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B299),0)","v":2.111918128843028E-2},null,428.8164451812309,406.60551803319481,0.60238346663890763,94.149110573023506,0.94230585904452935,0.224956038089591,null,0,18.68209881450435,null,18.68209881450435,null,null,{"$f":"(F299+G299)*SUM(F$63:G299)","v":0},0,0,0,0,0,0,0,0,0]
[null,19.749999999999989,226.48763214799342,6.1971561125787016,18.65478328917532,0,0,0,{"$f":"IF(SUM(I$63:I299)<($F$40-1),IF((F300+G300)*H300>0,1,0),0)","v":0},0,0,4.9029853881490331,6.570681245857803,19.749999999999989,{"$f":"IF(B300<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B300),0)","v":2.0996700535307646E-2},null,428.64650865023202,406.41777371170008,0.60217457054140489,94.069992222230212,0.94206231704391241,0.22484209164453212,null,0,18.65478328917532,null,18.65478328917532,null,null,{"$f":"(F300+G300)*SUM(F$63:G300)","v":0},0,0,0,0,0,0,0,0,0]
[null,19.833333333333321,226.39326230126511,6.1888005893838836,18.627467468125733,0,0,0,{"$f":"IF(SUM(I$63:I300)<($F$40-1),IF((F301+G301)*H301>0,1,0),0)","v":0},0,0,4.8682800826516823,6.5337385382393061,19.833333333333321,{"$f":"IF(B301<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B301),0)","v":2.0874930109667917E-2},null,428.47664292612109,406.23013242804302,0.60196574584060125,93.990939782991006,0.94181878449452716,0.22472779249079905,null,0,18.627467468125733,null,18.627467468125733,null,null,{"$f":"(F301+G301)*SUM(F$63:G301)","v":0},0,0,0,0,0,0,0,0,0]
[null,19.916666666666654,226.29893177530627,6.1804449906696295,18.600151400188508,0,0,0,{"$f":"IF(SUM(I$63:I301)<($F$40-1),IF((F302+G302)*H302>0,1,0),0)","v":0},0,0,4.8338099764380278,6.4970035356661642,19.916666666666654,{"$f":"IF(B302<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B302),0)","v":2.0753865891964794E-2},null,428.30684797939517,406.04259408909741,0.60175699248482595,93.911953189048575,0.94157526141697068,0.22461314067968166,null,0,18.600151400188508,null,18.600151400188508,null,null,{"$f":"(F302+G302)*SUM(F$63:G302)","v":0},0,0,0,0,0,0,0,0,0]
[null,19.999999999999986,226.20464055373324,6.1720893313469309,18.600151400188508,0,0,0,{"$f":"IF(SUM(I$63:I302)<($F$40-1),IF((F303+G303)*H303>0,1,0),0)","v":0},0,0,0,0,19.999999999999986,{"$f":"IF(B303<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B303),0)","v":0},null,428.13712378056368,405.85515860190435,0.60154831042252177,93.833032374253662,0.94133174783183704,0.22449813626258847,null,0,18.600151400188508,null,18.600151400188508,null,null,{"$f":"(F303+G303)*SUM(F$63:G303)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.1720893313469309,18.600151400188508,0,0,0,{"$f":"IF(SUM(I$63:I303)<($F$40-1),IF((F304+G304)*H304>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B304<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B304),0)","v":0},null,428.13712378056368,405.85515860190435,0.60154831042252177,93.833032374253662,0.94133174783183704,0.22449813626258847,null,0,18.600151400188508,null,18.600151400188508,null,null,{"$f":"(F304+G304)*SUM(F$63:G304)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.1720893313469309,18.600151400188508,0,0,0,{"$f":"IF(SUM(I$63:I304)<($F$40-1),IF((F305+G305)*H305>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B305<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B305),0)","v":0},null,428.13712378056368,405.85515860190435,0.60154831042252177,93.833032374253662,0.94133174783183704,0.22449813626258847,null,0,18.600151400188508,null,18.600151400188508,null,null,{"$f":"(F305+G305)*SUM(F$63:G305)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.1720893313469309,18.600151400188508,0,0,0,{"$f":"IF(SUM(I$63:I305)<($F$40-1),IF((F306+G306)*H306>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B306<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B306),0)","v":0},null,428.13712378056368,405.85515860190435,0.60154831042252177,93.833032374253662,0.94133174783183704,0.22449813626258847,null,0,18.600151400188508,null,18.600151400188508,null,null,{"$f":"(F306+G306)*SUM(F$63:G306)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.1720893313469309,18.600151400188508,0,0,0,{"$f":"IF(SUM(I$63:I306)<($F$40-1),IF((F307+G307)*H307>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B307<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B307),0)","v":0},null,428.13712378056368,405.85515860190435,0.60154831042252177,93.833032374253662,0.94133174783183704,0.22449813626258847,null,0,18.600151400188508,null,18.600151400188508,null,null,{"$f":"(F307+G307)*SUM(F$63:G307)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.1720893313469309,18.600151400188508,0,0,0,{"$f":"IF(SUM(I$63:I307)<($F$40-1),IF((F308+G308)*H308>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B308<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B308),0)","v":0},null,428.13712378056368,405.85515860190435,0.60154831042252177,93.833032374253662,0.94133174783183704,0.22449813626258847,null,0,18.600151400188508,null,18.600151400188508,null,null,{"$f":"(F308+G308)*SUM(F$63:G308)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.1720893313469309,18.600151400188508,0,0,0,{"$f":"IF(SUM(I$63:I308)<($F$40-1),IF((F309+G309)*H309>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B309<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B309),0)","v":0},null,428.13712378056368,405.85515860190435,0.60154831042252177,93.833032374253662,0.94133174783183704,0.22449813626258847,null,0,18.600151400188508,null,18.600151400188508,null,null,{"$f":"(F309+G309)*SUM(F$63:G309)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.1720893313469309,18.600151400188508,0,0,0,{"$f":"IF(SUM(I$63:I309)<($F$40-1),IF((F310+G310)*H310>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B310<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B310),0)","v":0},null,428.13712378056368,405.85515860190435,0.60154831042252177,93.833032374253662,0.94133174783183704,0.22449813626258847,null,0,18.600151400188508,null,18.600151400188508,null,null,{"$f":"(F310+G310)*SUM(F$63:G310)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.1720893313469309,18.600151400188508,0,0,0,{"$f":"IF(SUM(I$63:I310)<($F$40-1),IF((F311+G311)*H311>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B311<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B311),0)","v":0},null,428.13712378056368,405.85515860190435,0.60154831042252177,93.833032374253662,0.94133174783183704,0.22449813626258847,null,0,18.600151400188508,null,18.600151400188508,null,null,{"$f":"(F311+G311)*SUM(F$63:G311)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.1720893313469309,18.600151400188508,0,0,0,{"$f":"IF(SUM(I$63:I311)<($F$40-1),IF((F312+G312)*H312>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B312<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B312),0)","v":0},null,428.13712378056368,405.85515860190435,0.60154831042252177,93.833032374253662,0.94133174783183704,0.22449813626258847,null,0,18.600151400188508,null,18.600151400188508,null,null,{"$f":"(F312+G312)*SUM(F$63:G312)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.1720893313469309,18.600151400188508,0,0,0,{"$f":"IF(SUM(I$63:I312)<($F$40-1),IF((F313+G313)*H313>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B313<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B313),0)","v":0},null,428.13712378056368,405.85515860190435,0.60154831042252177,93.833032374253662,0.94133174783183704,0.22449813626258847,null,0,18.600151400188508,null,18.600151400188508,null,null,{"$f":"(F313+G313)*SUM(F$63:G313)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.1720893313469309,18.600151400188508,0,0,0,{"$f":"IF(SUM(I$63:I313)<($F$40-1),IF((F314+G314)*H314>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B314<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B314),0)","v":0},null,428.13712378056368,405.85515860190435,0.60154831042252177,93.833032374253662,0.94133174783183704,0.22449813626258847,null,0,18.600151400188508,null,18.600151400188508,null,null,{"$f":"(F314+G314)*SUM(F$63:G314)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.1720893313469309,18.600151400188508,0,0,0,{"$f":"IF(SUM(I$63:I314)<($F$40-1),IF((F315+G315)*H315>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B315<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B315),0)","v":0},null,428.13712378056368,405.85515860190435,0.60154831042252177,93.833032374253662,0.94133174783183704,0.22449813626258847,null,0,18.600151400188508,null,18.600151400188508,null,null,{"$f":"(F315+G315)*SUM(F$63:G315)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.1720893313469309,18.600151400188508,0,0,0,{"$f":"IF(SUM(I$63:I315)<($F$40-1),IF((F316+G316)*H316>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B316<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B316),0)","v":0},null,428.13712378056368,405.85515860190435,0.60154831042252177,93.833032374253662,0.94133174783183704,0.22449813626258847,null,0,18.600151400188508,null,18.600151400188508,null,null,{"$f":"(F316+G316)*SUM(F$63:G316)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.1720893313469309,18.600151400188508,0,0,0,{"$f":"IF(SUM(I$63:I316)<($F$40-1),IF((F317+G317)*H317>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B317<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B317),0)","v":0},null,428.13712378056368,405.85515860190435,0.60154831042252177,93.833032374253662,0.94133174783183704,0.22449813626258847,null,0,18.600151400188508,null,18.600151400188508,null,null,{"$f":"(F317+G317)*SUM(F$63:G317)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.1720893313469309,18.600151400188508,0,0,0,{"$f":"IF(SUM(I$63:I317)<($F$40-1),IF((F318+G318)*H318>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B318<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B318),0)","v":0},null,428.13712378056368,405.85515860190435,0.60154831042252177,93.833032374253662,0.94133174783183704,0.22449813626258847,null,0,18.600151400188508,null,18.600151400188508,null,null,{"$f":"(F318+G318)*SUM(F$63:G318)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.1720893313469309,18.600151400188508,0,0,0,{"$f":"IF(SUM(I$63:I318)<($F$40-1),IF((F319+G319)*H319>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B319<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B319),0)","v":0},null,428.13712378056368,{"$f":"S$10*$Q319^6+T$10*$Q319^5+U$10*$Q319^4+V$10*$Q319^3+W$10*$Q319^2+X$10*$Q319+Y$10","v":405.85515860190435},{"$f":"S$12*$Q319^6+T$12*$Q319^5+U$12*$Q319^4+V$12*$Q319^3+W$12*$Q319^2+X$12*$Q319+Y$12","v":0.60154831042252177},{"$f":"(R319-R$60)-(Q$60+460)*(S319-S$60)","v":93.833032374253662},0.94133174783183704,0.22449813626258847,null,0,18.600151400188508,null,18.600151400188508,null,null,{"$f":"(F319+G319)*SUM(F$63:G319)","v":0},0,0,0,0,0,0,0,{"$f":"IF($AD319=7,$AE319,0)","v":0},0]
[null,20,226.20464055373324,6.1720893313469309,18.600151400188508,0,0,{"$f":"IF(ROUND(F$48-B320,2)<5,0,1)","v":0},{"$f":"IF(SUM(I$63:I319)<($F$40-1),IF((F320+G320)*H320>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B320<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B320),0)","v":0},null,{"$f":"C320*1.8+32-F$20","v":428.13712378056368},405.85515860190435,0.60154831042252177,93.833032374253662,{"$f":"(1-($F$34+273)/(C320+273))/(1-($F$34+273)/($F$17+273))","v":0.94133174783183704},{"$f":"( -12.447*U320^2 + 25.389*U320 - 11.942)*V$59","v":0.22449813626258847},null,0,18.600151400188508,null,{"$f":"IF(B320<=AA$59,E320,AA319)","v":18.600151400188508},null,null,{"$f":"(F320+G320)*SUM(F$63:G320)","v":0},{"$f":"IF((F320+G320)=0,0,B320)","v":0},{"$f":"IF($AD320=1,$AE320,0)","v":0},{"$f":"IF($AD320=2,$AE320,0)","v":0},{"$f":"IF($AD320=3,$AE320,0)","v":0},{"$f":"IF($AD320=4,$AE320,0)","v":0},{"$f":"IF($AD320=5,$AE320,0)","v":0},{"$f":"IF($AD320=6,$AE320,0)","v":0},0,{"$f":"IF($AD320=8,$AE320,0)","v":0}]
[null,{"$f":"IF(ROUND(B320,1)=F$48,F$48,IF(B320<$F$48,B320+1/12,B320))","v":20},{"$f":"IF(B320<F$48,IF(I320<1,C320*(1-$F$22/12), $C$63),C320)","v":226.20464055373324},{"$f":"V321*T321/3.413","v":6.1720893313469309},{"$f":"IF(B321>=F$48,E320,IF(D321*F$23/1000000-F$32/1000<0,0,D321*F$23/1000000-F$32/1000))","v":18.600151400188508},{"$f":"IF(B321>F$48-5,0,IF(C321 <= $C$63- $F$35,1,0))","v":0},{"$f":"IF(ROUND(B321,1)=F$48-5,IF(E321-(E320-E321)*60<1,1,0),IF(E321-(E320-E321)<0,1,0))","v":0},0,{"$f":"IF(SUM(I$63:I320)<($F$40-1),IF((F321+G321)*H321>0,1,0),0)","v":0},{"$f":"IF(OR(I321=1,J320 =1), 1,0)","v":0},{"$f":"I321/(1+$F$38)^B321","v":0},{"$f":"IF(B321<F$48,E321/((1+$F$38)^B321),0)","v":0},{"$f":"IF(B321<F$48,($F$33/1000)/((1+$F$38)^B321),0)","v":0},{"$f":"IF(J321<1, B321,N320)","v":20},{"$f":"IF(B321<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B321),0)","v":0},null,428.13712378056368,405.85515860190435,0.60154831042252177,93.833032374253662,0.94133174783183704,0.22449813626258847,null,{"$f":"IF(X320>0,X320,IF(J321=0,0,B321))","v":0},{"$f":"IF(X320>0,Y320,E321)","v":18.600151400188508},null,18.600151400188508,null,null,{"$f":"(F321+G321)*SUM(F$63:G321)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.1720893313469309,18.600151400188508,0,0,0,{"$f":"IF(SUM(I$63:I321)<($F$40-1),IF((F322+G322)*H322>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B322<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B322),0)","v":0},null,428.13712378056368,405.85515860190435,0.60154831042252177,93.833032374253662,0.94133174783183704,0.22449813626258847,null,0,18.600151400188508,null,18.600151400188508,null,null,{"$f":"(F322+G322)*SUM(F$63:G322)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.1720893313469309,18.600151400188508,0,0,0,{"$f":"IF(SUM(I$63:I322)<($F$40-1),IF((F323+G323)*H323>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B323<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B323),0)","v":0},null,428.13712378056368,405.85515860190435,0.60154831042252177,93.833032374253662,0.94133174783183704,0.22449813626258847,null,0,18.600151400188508,null,18.600151400188508,null,null,{"$f":"(F323+G323)*SUM(F$63:G323)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.1720893313469309,18.600151400188508,0,0,0,{"$f":"IF(SUM(I$63:I323)<($F$40-1),IF((F324+G324)*H324>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B324<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B324),0)","v":0},null,428.13712378056368,405.85515860190435,0.60154831042252177,93.833032374253662,0.94133174783183704,0.22449813626258847,null,0,18.600151400188508,null,18.600151400188508,null,null,{"$f":"(F324+G324)*SUM(F$63:G324)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.1720893313469309,18.600151400188508,0,0,0,{"$f":"IF(SUM(I$63:I324)<($F$40-1),IF((F325+G325)*H325>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B325<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B325),0)","v":0},null,428.13712378056368,405.85515860190435,0.60154831042252177,93.833032374253662,0.94133174783183704,0.22449813626258847,null,0,18.600151400188508,null,18.600151400188508,null,null,{"$f":"(F325+G325)*SUM(F$63:G325)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.1720893313469309,18.600151400188508,0,0,0,{"$f":"IF(SUM(I$63:I325)<($F$40-1),IF((F326+G326)*H326>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B326<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B326),0)","v":0},null,428.13712378056368,405.85515860190435,0.60154831042252177,93.833032374253662,0.94133174783183704,0.22449813626258847,null,0,18.600151400188508,null,18.600151400188508,null,null,{"$f":"(F326+G326)*SUM(F$63:G326)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.1720893313469309,18.600151400188508,0,0,0,{"$f":"IF(SUM(I$63:I326)<($F$40-1),IF((F327+G327)*H327>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B327<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B327),0)","v":0},null,428.13712378056368,405.85515860190435,0.60154831042252177,93.833032374253662,0.94133174783183704,0.22449813626258847,null,0,18.600151400188508,null,18.600151400188508,null,null,{"$f":"(F327+G327)*SUM(F$63:G327)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.1720893313469309,18.600151400188508,0,0,0,{"$f":"IF(SUM(I$63:I327)<($F$40-1),IF((F328+G328)*H328>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B328<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B328),0)","v":0},null,428.13712378056368,405.85515860190435,0.60154831042252177,93.833032374253662,0.94133174783183704,0.22449813626258847,null,0,18.600151400188508,null,18.600151400188508,null,null,{"$f":"(F328+G328)*SUM(F$63:G328)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.1720893313469309,18.600151400188508,0,0,0,{"$f":"IF(SUM(I$63:I328)<($F$40-1),IF((F329+G329)*H329>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B329<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B329),0)","v":0},null,428.13712378056368,405.85515860190435,0.60154831042252177,93.833032374253662,0.94133174783183704,0.22449813626258847,null,0,18.600151400188508,null,18.600151400188508,null,null,{"$f":"(F329+G329)*SUM(F$63:G329)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.1720893313469309,18.600151400188508,0,0,0,{"$f":"IF(SUM(I$63:I329)<($F$40-1),IF((F330+G330)*H330>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B330<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B330),0)","v":0},null,428.13712378056368,405.85515860190435,0.60154831042252177,93.833032374253662,0.94133174783183704,0.22449813626258847,null,0,18.600151400188508,null,18.600151400188508,null,null,{"$f":"(F330+G330)*SUM(F$63:G330)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.1720893313469309,18.600151400188508,0,0,0,{"$f":"IF(SUM(I$63:I330)<($F$40-1),IF((F331+G331)*H331>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B331<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B331),0)","v":0},null,428.13712378056368,405.85515860190435,0.60154831042252177,93.833032374253662,0.94133174783183704,0.22449813626258847,null,0,18.600151400188508,null,18.600151400188508,null,null,{"$f":"(F331+G331)*SUM(F$63:G331)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.1720893313469309,18.600151400188508,0,0,0,{"$f":"IF(SUM(I$63:I331)<($F$40-1),IF((F332+G332)*H332>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B332<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B332),0)","v":0},null,428.13712378056368,405.85515860190435,0.60154831042252177,93.833032374253662,0.94133174783183704,0.22449813626258847,null,0,18.600151400188508,null,18.600151400188508,null,null,{"$f":"(F332+G332)*SUM(F$63:G332)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.1720893313469309,18.600151400188508,0,0,0,{"$f":"IF(SUM(I$63:I332)<($F$40-1),IF((F333+G333)*H333>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B333<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B333),0)","v":0},null,428.13712378056368,405.85515860190435,0.60154831042252177,93.833032374253662,0.94133174783183704,0.22449813626258847,null,0,18.600151400188508,null,18.600151400188508,null,null,{"$f":"(F333+G333)*SUM(F$63:G333)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.1720893313469309,18.600151400188508,0,0,0,{"$f":"IF(SUM(I$63:I333)<($F$40-1),IF((F334+G334)*H334>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B334<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B334),0)","v":0},null,428.13712378056368,405.85515860190435,0.60154831042252177,93.833032374253662,0.94133174783183704,0.22449813626258847,null,0,18.600151400188508,null,18.600151400188508,null,null,{"$f":"(F334+G334)*SUM(F$63:G334)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.1720893313469309,18.600151400188508,0,0,0,{"$f":"IF(SUM(I$63:I334)<($F$40-1),IF((F335+G335)*H335>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B335<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B335),0)","v":0},null,428.13712378056368,405.85515860190435,0.60154831042252177,93.833032374253662,0.94133174783183704,0.22449813626258847,null,0,18.600151400188508,null,18.600151400188508,null,null,{"$f":"(F335+G335)*SUM(F$63:G335)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.1720893313469309,18.600151400188508,0,0,0,{"$f":"IF(SUM(I$63:I335)<($F$40-1),IF((F336+G336)*H336>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B336<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B336),0)","v":0},null,428.13712378056368,405.85515860190435,0.60154831042252177,93.833032374253662,0.94133174783183704,0.22449813626258847,null,0,18.600151400188508,null,18.600151400188508,null,null,{"$f":"(F336+G336)*SUM(F$63:G336)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.1720893313469309,18.600151400188508,0,0,0,{"$f":"IF(SUM(I$63:I336)<($F$40-1),IF((F337+G337)*H337>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B337<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B337),0)","v":0},null,428.13712378056368,405.85515860190435,0.60154831042252177,93.833032374253662,0.94133174783183704,0.22449813626258847,null,0,18.600151400188508,null,18.600151400188508,null,null,{"$f":"(F337+G337)*SUM(F$63:G337)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.1720893313469309,18.600151400188508,0,0,0,{"$f":"IF(SUM(I$63:I337)<($F$40-1),IF((F338+G338)*H338>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B338<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B338),0)","v":0},null,428.13712378056368,405.85515860190435,0.60154831042252177,93.833032374253662,0.94133174783183704,0.22449813626258847,null,0,18.600151400188508,null,18.600151400188508,null,null,{"$f":"(F338+G338)*SUM(F$63:G338)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.1720893313469309,18.600151400188508,0,0,0,{"$f":"IF(SUM(I$63:I338)<($F$40-1),IF((F339+G339)*H339>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B339<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B339),0)","v":0},null,428.13712378056368,405.85515860190435,0.60154831042252177,93.833032374253662,0.94133174783183704,0.22449813626258847,null,0,18.600151400188508,null,18.600151400188508,null,null,{"$f":"(F339+G339)*SUM(F$63:G339)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.1720893313469309,18.600151400188508,0,0,0,{"$f":"IF(SUM(I$63:I339)<($F$40-1),IF((F340+G340)*H340>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B340<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B340),0)","v":0},null,428.13712378056368,405.85515860190435,0.60154831042252177,93.833032374253662,0.94133174783183704,0.22449813626258847,null,0,18.600151400188508,null,18.600151400188508,null,null,{"$f":"(F340+G340)*SUM(F$63:G340)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.1720893313469309,18.600151400188508,0,0,0,{"$f":"IF(SUM(I$63:I340)<($F$40-1),IF((F341+G341)*H341>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B341<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B341),0)","v":0},null,428.13712378056368,405.85515860190435,0.60154831042252177,93.833032374253662,0.94133174783183704,0.22449813626258847,null,0,18.600151400188508,null,18.600151400188508,null,null,{"$f":"(F341+G341)*SUM(F$63:G341)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.1720893313469309,18.600151400188508,0,0,0,{"$f":"IF(SUM(I$63:I341)<($F$40-1),IF((F342+G342)*H342>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B342<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B342),0)","v":0},null,428.13712378056368,405.85515860190435,0.60154831042252177,93.833032374253662,0.94133174783183704,0.22449813626258847,null,0,18.600151400188508,null,18.600151400188508,null,null,{"$f":"(F342+G342)*SUM(F$63:G342)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.1720893313469309,18.600151400188508,0,0,0,{"$f":"IF(SUM(I$63:I342)<($F$40-1),IF((F343+G343)*H343>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B343<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B343),0)","v":0},null,428.13712378056368,405.85515860190435,0.60154831042252177,93.833032374253662,0.94133174783183704,0.22449813626258847,null,0,18.600151400188508,null,18.600151400188508,null,null,{"$f":"(F343+G343)*SUM(F$63:G343)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.1720893313469309,18.600151400188508,0,0,0,{"$f":"IF(SUM(I$63:I343)<($F$40-1),IF((F344+G344)*H344>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B344<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B344),0)","v":0},null,428.13712378056368,405.85515860190435,0.60154831042252177,93.833032374253662,0.94133174783183704,0.22449813626258847,null,0,18.600151400188508,null,18.600151400188508,null,null,{"$f":"(F344+G344)*SUM(F$63:G344)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.1720893313469309,18.600151400188508,0,0,0,{"$f":"IF(SUM(I$63:I344)<($F$40-1),IF((F345+G345)*H345>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B345<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B345),0)","v":0},null,428.13712378056368,405.85515860190435,0.60154831042252177,93.833032374253662,0.94133174783183704,0.22449813626258847,null,0,18.600151400188508,null,18.600151400188508,null,null,{"$f":"(F345+G345)*SUM(F$63:G345)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.1720893313469309,18.600151400188508,0,0,0,{"$f":"IF(SUM(I$63:I345)<($F$40-1),IF((F346+G346)*H346>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B346<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B346),0)","v":0},null,428.13712378056368,405.85515860190435,0.60154831042252177,93.833032374253662,0.94133174783183704,0.22449813626258847,null,0,18.600151400188508,null,18.600151400188508,null,null,{"$f":"(F346+G346)*SUM(F$63:G346)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.1720893313469309,18.600151400188508,0,0,0,{"$f":"IF(SUM(I$63:I346)<($F$40-1),IF((F347+G347)*H347>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B347<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B347),0)","v":0},null,428.13712378056368,405.85515860190435,0.60154831042252177,93.833032374253662,0.94133174783183704,0.22449813626258847,null,0,18.600151400188508,null,18.600151400188508,null,null,{"$f":"(F347+G347)*SUM(F$63:G347)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.1720893313469309,18.600151400188508,0,0,0,{"$f":"IF(SUM(I$63:I347)<($F$40-1),IF((F348+G348)*H348>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B348<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B348),0)","v":0},null,428.13712378056368,405.85515860190435,0.60154831042252177,93.833032374253662,0.94133174783183704,0.22449813626258847,null,0,18.600151400188508,null,18.600151400188508,null,null,{"$f":"(F348+G348)*SUM(F$63:G348)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.1720893313469309,18.600151400188508,0,0,0,{"$f":"IF(SUM(I$63:I348)<($F$40-1),IF((F349+G349)*H349>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B349<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B349),0)","v":0},null,428.13712378056368,405.85515860190435,0.60154831042252177,93.833032374253662,0.94133174783183704,0.22449813626258847,null,0,18.600151400188508,null,18.600151400188508,null,null,{"$f":"(F349+G349)*SUM(F$63:G349)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.1720893313469309,18.600151400188508,0,0,0,{"$f":"IF(SUM(I$63:I349)<($F$40-1),IF((F350+G350)*H350>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B350<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B350),0)","v":0},null,428.13712378056368,405.85515860190435,0.60154831042252177,93.833032374253662,0.94133174783183704,0.22449813626258847,null,0,18.600151400188508,null,18.600151400188508,null,null,{"$f":"(F350+G350)*SUM(F$63:G350)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.1720893313469309,18.600151400188508,0,0,0,{"$f":"IF(SUM(I$63:I350)<($F$40-1),IF((F351+G351)*H351>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B351<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B351),0)","v":0},null,428.13712378056368,405.85515860190435,0.60154831042252177,93.833032374253662,0.94133174783183704,0.22449813626258847,null,0,18.600151400188508,null,18.600151400188508,null,null,{"$f":"(F351+G351)*SUM(F$63:G351)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.1720893313469309,18.600151400188508,0,0,0,{"$f":"IF(SUM(I$63:I351)<($F$40-1),IF((F352+G352)*H352>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B352<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B352),0)","v":0},null,428.13712378056368,405.85515860190435,0.60154831042252177,93.833032374253662,0.94133174783183704,0.22449813626258847,null,0,18.600151400188508,null,18.600151400188508,null,null,{"$f":"(F352+G352)*SUM(F$63:G352)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.1720893313469309,18.600151400188508,0,0,0,{"$f":"IF(SUM(I$63:I352)<($F$40-1),IF((F353+G353)*H353>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B353<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B353),0)","v":0},null,428.13712378056368,405.85515860190435,0.60154831042252177,93.833032374253662,0.94133174783183704,0.22449813626258847,null,0,18.600151400188508,null,18.600151400188508,null,null,{"$f":"(F353+G353)*SUM(F$63:G353)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.1720893313469309,18.600151400188508,0,0,0,{"$f":"IF(SUM(I$63:I353)<($F$40-1),IF((F354+G354)*H354>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B354<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B354),0)","v":0},null,428.13712378056368,405.85515860190435,0.60154831042252177,93.833032374253662,0.94133174783183704,0.22449813626258847,null,0,18.600151400188508,null,18.600151400188508,null,null,{"$f":"(F354+G354)*SUM(F$63:G354)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.1720893313469309,18.600151400188508,0,0,0,{"$f":"IF(SUM(I$63:I354)<($F$40-1),IF((F355+G355)*H355>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B355<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B355),0)","v":0},null,428.13712378056368,405.85515860190435,0.60154831042252177,93.833032374253662,0.94133174783183704,0.22449813626258847,null,0,18.600151400188508,null,18.600151400188508,null,null,{"$f":"(F355+G355)*SUM(F$63:G355)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.1720893313469309,18.600151400188508,0,0,0,{"$f":"IF(SUM(I$63:I355)<($F$40-1),IF((F356+G356)*H356>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B356<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B356),0)","v":0},null,428.13712378056368,405.85515860190435,0.60154831042252177,93.833032374253662,0.94133174783183704,0.22449813626258847,null,0,18.600151400188508,null,18.600151400188508,null,null,{"$f":"(F356+G356)*SUM(F$63:G356)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.1720893313469309,18.600151400188508,0,0,0,{"$f":"IF(SUM(I$63:I356)<($F$40-1),IF((F357+G357)*H357>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B357<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B357),0)","v":0},null,428.13712378056368,405.85515860190435,0.60154831042252177,93.833032374253662,0.94133174783183704,0.22449813626258847,null,0,18.600151400188508,null,18.600151400188508,null,null,{"$f":"(F357+G357)*SUM(F$63:G357)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.1720893313469309,18.600151400188508,0,0,0,{"$f":"IF(SUM(I$63:I357)<($F$40-1),IF((F358+G358)*H358>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B358<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B358),0)","v":0},null,428.13712378056368,405.85515860190435,0.60154831042252177,93.833032374253662,0.94133174783183704,0.22449813626258847,null,0,18.600151400188508,null,18.600151400188508,null,null,{"$f":"(F358+G358)*SUM(F$63:G358)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.1720893313469309,18.600151400188508,0,0,0,{"$f":"IF(SUM(I$63:I358)<($F$40-1),IF((F359+G359)*H359>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B359<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B359),0)","v":0},null,428.13712378056368,405.85515860190435,0.60154831042252177,93.833032374253662,0.94133174783183704,0.22449813626258847,null,0,18.600151400188508,null,18.600151400188508,null,null,{"$f":"(F359+G359)*SUM(F$63:G359)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.1720893313469309,18.600151400188508,0,0,0,{"$f":"IF(SUM(I$63:I359)<($F$40-1),IF((F360+G360)*H360>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B360<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B360),0)","v":0},null,428.13712378056368,405.85515860190435,0.60154831042252177,93.833032374253662,0.94133174783183704,0.22449813626258847,null,0,18.600151400188508,null,18.600151400188508,null,null,{"$f":"(F360+G360)*SUM(F$63:G360)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.1720893313469309,18.600151400188508,0,0,0,{"$f":"IF(SUM(I$63:I360)<($F$40-1),IF((F361+G361)*H361>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B361<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B361),0)","v":0},null,428.13712378056368,405.85515860190435,0.60154831042252177,93.833032374253662,0.94133174783183704,0.22449813626258847,null,0,18.600151400188508,null,18.600151400188508,null,null,{"$f":"(F361+G361)*SUM(F$63:G361)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.1720893313469309,18.600151400188508,0,0,0,{"$f":"IF(SUM(I$63:I361)<($F$40-1),IF((F362+G362)*H362>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B362<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B362),0)","v":0},null,428.13712378056368,405.85515860190435,0.60154831042252177,93.833032374253662,0.94133174783183704,0.22449813626258847,null,0,18.600151400188508,null,18.600151400188508,null,null,{"$f":"(F362+G362)*SUM(F$63:G362)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.1720893313469309,18.600151400188508,0,0,0,{"$f":"IF(SUM(I$63:I362)<($F$40-1),IF((F363+G363)*H363>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B363<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B363),0)","v":0},null,428.13712378056368,405.85515860190435,0.60154831042252177,93.833032374253662,0.94133174783183704,0.22449813626258847,null,0,18.600151400188508,null,18.600151400188508,null,null,{"$f":"(F363+G363)*SUM(F$63:G363)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.1720893313469309,18.600151400188508,0,0,0,{"$f":"IF(SUM(I$63:I363)<($F$40-1),IF((F364+G364)*H364>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B364<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B364),0)","v":0},null,428.13712378056368,405.85515860190435,0.60154831042252177,93.833032374253662,0.94133174783183704,0.22449813626258847,null,0,18.600151400188508,null,18.600151400188508,null,null,{"$f":"(F364+G364)*SUM(F$63:G364)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.1720893313469309,18.600151400188508,0,0,0,{"$f":"IF(SUM(I$63:I364)<($F$40-1),IF((F365+G365)*H365>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B365<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B365),0)","v":0},null,428.13712378056368,405.85515860190435,0.60154831042252177,93.833032374253662,0.94133174783183704,0.22449813626258847,null,0,18.600151400188508,null,18.600151400188508,null,null,{"$f":"(F365+G365)*SUM(F$63:G365)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.1720893313469309,18.600151400188508,0,0,0,{"$f":"IF(SUM(I$63:I365)<($F$40-1),IF((F366+G366)*H366>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B366<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B366),0)","v":0},null,428.13712378056368,405.85515860190435,0.60154831042252177,93.833032374253662,0.94133174783183704,0.22449813626258847,null,0,18.600151400188508,null,18.600151400188508,null,null,{"$f":"(F366+G366)*SUM(F$63:G366)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.1720893313469309,18.600151400188508,0,0,0,{"$f":"IF(SUM(I$63:I366)<($F$40-1),IF((F367+G367)*H367>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B367<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B367),0)","v":0},null,428.13712378056368,405.85515860190435,0.60154831042252177,93.833032374253662,0.94133174783183704,0.22449813626258847,null,0,18.600151400188508,null,18.600151400188508,null,null,{"$f":"(F367+G367)*SUM(F$63:G367)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.1720893313469309,18.600151400188508,0,0,0,{"$f":"IF(SUM(I$63:I367)<($F$40-1),IF((F368+G368)*H368>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B368<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B368),0)","v":0},null,428.13712378056368,405.85515860190435,0.60154831042252177,93.833032374253662,0.94133174783183704,0.22449813626258847,null,0,18.600151400188508,null,18.600151400188508,null,null,{"$f":"(F368+G368)*SUM(F$63:G368)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.1720893313469309,18.600151400188508,0,0,0,{"$f":"IF(SUM(I$63:I368)<($F$40-1),IF((F369+G369)*H369>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B369<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B369),0)","v":0},null,428.13712378056368,405.85515860190435,0.60154831042252177,93.833032374253662,0.94133174783183704,0.22449813626258847,null,0,18.600151400188508,null,18.600151400188508,null,null,{"$f":"(F369+G369)*SUM(F$63:G369)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.1720893313469309,18.600151400188508,0,0,0,{"$f":"IF(SUM(I$63:I369)<($F$40-1),IF((F370+G370)*H370>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B370<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B370),0)","v":0},null,428.13712378056368,405.85515860190435,0.60154831042252177,93.833032374253662,0.94133174783183704,0.22449813626258847,null,0,18.600151400188508,null,18.600151400188508,null,null,{"$f":"(F370+G370)*SUM(F$63:G370)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.1720893313469309,18.600151400188508,0,0,0,{"$f":"IF(SUM(I$63:I370)<($F$40-1),IF((F371+G371)*H371>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B371<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B371),0)","v":0},null,428.13712378056368,405.85515860190435,0.60154831042252177,93.833032374253662,0.94133174783183704,0.22449813626258847,null,0,18.600151400188508,null,18.600151400188508,null,null,{"$f":"(F371+G371)*SUM(F$63:G371)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.1720893313469309,18.600151400188508,0,0,0,{"$f":"IF(SUM(I$63:I371)<($F$40-1),IF((F372+G372)*H372>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B372<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B372),0)","v":0},null,428.13712378056368,405.85515860190435,0.60154831042252177,93.833032374253662,0.94133174783183704,0.22449813626258847,null,0,18.600151400188508,null,18.600151400188508,null,null,{"$f":"(F372+G372)*SUM(F$63:G372)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.1720893313469309,18.600151400188508,0,0,0,{"$f":"IF(SUM(I$63:I372)<($F$40-1),IF((F373+G373)*H373>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B373<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B373),0)","v":0},null,428.13712378056368,405.85515860190435,0.60154831042252177,93.833032374253662,0.94133174783183704,0.22449813626258847,null,0,18.600151400188508,null,18.600151400188508,null,null,{"$f":"(F373+G373)*SUM(F$63:G373)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.1720893313469309,18.600151400188508,0,0,0,{"$f":"IF(SUM(I$63:I373)<($F$40-1),IF((F374+G374)*H374>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B374<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B374),0)","v":0},null,428.13712378056368,405.85515860190435,0.60154831042252177,93.833032374253662,0.94133174783183704,0.22449813626258847,null,0,18.600151400188508,null,18.600151400188508,null,null,{"$f":"(F374+G374)*SUM(F$63:G374)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.1720893313469309,18.600151400188508,0,0,0,{"$f":"IF(SUM(I$63:I374)<($F$40-1),IF((F375+G375)*H375>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B375<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B375),0)","v":0},null,428.13712378056368,405.85515860190435,0.60154831042252177,93.833032374253662,0.94133174783183704,0.22449813626258847,null,0,18.600151400188508,null,18.600151400188508,null,null,{"$f":"(F375+G375)*SUM(F$63:G375)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.1720893313469309,18.600151400188508,0,0,0,{"$f":"IF(SUM(I$63:I375)<($F$40-1),IF((F376+G376)*H376>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B376<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B376),0)","v":0},null,428.13712378056368,405.85515860190435,0.60154831042252177,93.833032374253662,0.94133174783183704,0.22449813626258847,null,0,18.600151400188508,null,18.600151400188508,null,null,{"$f":"(F376+G376)*SUM(F$63:G376)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.1720893313469309,18.600151400188508,0,0,0,{"$f":"IF(SUM(I$63:I376)<($F$40-1),IF((F377+G377)*H377>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B377<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B377),0)","v":0},null,428.13712378056368,405.85515860190435,0.60154831042252177,93.833032374253662,0.94133174783183704,0.22449813626258847,null,0,18.600151400188508,null,18.600151400188508,null,null,{"$f":"(F377+G377)*SUM(F$63:G377)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.1720893313469309,18.600151400188508,0,0,0,{"$f":"IF(SUM(I$63:I377)<($F$40-1),IF((F378+G378)*H378>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B378<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B378),0)","v":0},null,428.13712378056368,405.85515860190435,0.60154831042252177,93.833032374253662,0.94133174783183704,0.22449813626258847,null,0,18.600151400188508,null,18.600151400188508,null,null,{"$f":"(F378+G378)*SUM(F$63:G378)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.1720893313469309,18.600151400188508,0,0,0,{"$f":"IF(SUM(I$63:I378)<($F$40-1),IF((F379+G379)*H379>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B379<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B379),0)","v":0},null,428.13712378056368,405.85515860190435,0.60154831042252177,93.833032374253662,0.94133174783183704,0.22449813626258847,null,0,18.600151400188508,null,18.600151400188508,null,null,{"$f":"(F379+G379)*SUM(F$63:G379)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.1720893313469309,18.600151400188508,0,0,0,{"$f":"IF(SUM(I$63:I379)<($F$40-1),IF((F380+G380)*H380>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B380<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B380),0)","v":0},null,428.13712378056368,405.85515860190435,0.60154831042252177,93.833032374253662,0.94133174783183704,0.22449813626258847,null,0,18.600151400188508,null,18.600151400188508,null,null,{"$f":"(F380+G380)*SUM(F$63:G380)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.1720893313469309,18.600151400188508,0,0,0,{"$f":"IF(SUM(I$63:I380)<($F$40-1),IF((F381+G381)*H381>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B381<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B381),0)","v":0},null,428.13712378056368,405.85515860190435,0.60154831042252177,93.833032374253662,0.94133174783183704,0.22449813626258847,null,0,18.600151400188508,null,18.600151400188508,null,null,{"$f":"(F381+G381)*SUM(F$63:G381)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.1720893313469309,18.600151400188508,0,0,0,{"$f":"IF(SUM(I$63:I381)<($F$40-1),IF((F382+G382)*H382>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B382<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B382),0)","v":0},null,428.13712378056368,405.85515860190435,0.60154831042252177,93.833032374253662,0.94133174783183704,0.22449813626258847,null,0,18.600151400188508,null,18.600151400188508,null,null,{"$f":"(F382+G382)*SUM(F$63:G382)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.1720893313469309,18.600151400188508,0,0,0,{"$f":"IF(SUM(I$63:I382)<($F$40-1),IF((F383+G383)*H383>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B383<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B383),0)","v":0},null,428.13712378056368,{"$f":"S$10*$Q383^6+T$10*$Q383^5+U$10*$Q383^4+V$10*$Q383^3+W$10*$Q383^2+X$10*$Q383+Y$10","v":405.85515860190435},{"$f":"S$12*$Q383^6+T$12*$Q383^5+U$12*$Q383^4+V$12*$Q383^3+W$12*$Q383^2+X$12*$Q383+Y$12","v":0.60154831042252177},{"$f":"(R383-R$60)-(Q$60+460)*(S383-S$60)","v":93.833032374253662},0.94133174783183704,0.22449813626258847,null,0,18.600151400188508,null,18.600151400188508,null,null,{"$f":"(F383+G383)*SUM(F$63:G383)","v":0},0,0,0,0,0,0,0,{"$f":"IF($AD383=7,$AE383,0)","v":0},0]
[null,20,226.20464055373324,6.1720893313469309,18.600151400188508,0,0,{"$f":"IF(ROUND(F$48-B384,2)<5,0,1)","v":0},{"$f":"IF(SUM(I$63:I383)<($F$40-1),IF((F384+G384)*H384>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B384<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B384),0)","v":0},null,{"$f":"C384*1.8+32-F$20","v":428.13712378056368},405.85515860190435,0.60154831042252177,93.833032374253662,{"$f":"(1-($F$34+273)/(C384+273))/(1-($F$34+273)/($F$17+273))","v":0.94133174783183704},{"$f":"( -12.447*U384^2 + 25.389*U384 - 11.942)*V$59","v":0.22449813626258847},null,0,18.600151400188508,null,{"$f":"IF(B384<=AA$59,E384,AA383)","v":18.600151400188508},null,null,{"$f":"(F384+G384)*SUM(F$63:G384)","v":0},{"$f":"IF((F384+G384)=0,0,B384)","v":0},{"$f":"IF($AD384=1,$AE384,0)","v":0},{"$f":"IF($AD384=2,$AE384,0)","v":0},{"$f":"IF($AD384=3,$AE384,0)","v":0},{"$f":"IF($AD384=4,$AE384,0)","v":0},{"$f":"IF($AD384=5,$AE384,0)","v":0},{"$f":"IF($AD384=6,$AE384,0)","v":0},0,{"$f":"IF($AD384=8,$AE384,0)","v":0}]
[null,{"$f":"IF(ROUND(B384,1)=F$48,F$48,IF(B384<$F$48,B384+1/12,B384))","v":20},{"$f":"IF(B384<F$48,IF(I384<1,C384*(1-$F$22/12), $C$63),C384)","v":226.20464055373324},{"$f":"V385*T385/3.413","v":6.1720893313469309},{"$f":"IF(B385>=F$48,E384,IF(D385*F$23/1000000-F$32/1000<0,0,D385*F$23/1000000-F$32/1000))","v":18.600151400188508},{"$f":"IF(B385>F$48-5,0,IF(C385 <= $C$63- $F$35,1,0))","v":0},{"$f":"IF(ROUND(B385,1)=F$48-5,IF(E385-(E384-E385)*60<1,1,0),IF(E385-(E384-E385)<0,1,0))","v":0},0,{"$f":"IF(SUM(I$63:I384)<($F$40-1),IF((F385+G385)*H385>0,1,0),0)","v":0},{"$f":"IF(OR(I385=1,J384 =1), 1,0)","v":0},{"$f":"I385/(1+$F$38)^B385","v":0},{"$f":"IF(B385<F$48,E385/((1+$F$38)^B385),0)","v":0},{"$f":"IF(B385<F$48,($F$33/1000)/((1+$F$38)^B385),0)","v":0},{"$f":"IF(J385<1, B385,N384)","v":20},{"$f":"IF(B385<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B385),0)","v":0},null,428.13712378056368,405.85515860190435,0.60154831042252177,93.833032374253662,0.94133174783183704,0.22449813626258847,null,{"$f":"IF(X384>0,X384,IF(J385=0,0,B385))","v":0},{"$f":"IF(X384>0,Y384,E385)","v":18.600151400188508},null,18.600151400188508,null,null,{"$f":"(F385+G385)*SUM(F$63:G385)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.1720893313469309,18.600151400188508,0,0,0,{"$f":"IF(SUM(I$63:I385)<($F$40-1),IF((F386+G386)*H386>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B386<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B386),0)","v":0},null,428.13712378056368,405.85515860190435,0.60154831042252177,93.833032374253662,0.94133174783183704,0.22449813626258847,null,0,18.600151400188508,null,18.600151400188508,null,null,{"$f":"(F386+G386)*SUM(F$63:G386)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.1720893313469309,18.600151400188508,0,0,0,{"$f":"IF(SUM(I$63:I386)<($F$40-1),IF((F387+G387)*H387>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B387<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B387),0)","v":0},null,428.13712378056368,405.85515860190435,0.60154831042252177,93.833032374253662,0.94133174783183704,0.22449813626258847,null,0,18.600151400188508,null,18.600151400188508,null,null,{"$f":"(F387+G387)*SUM(F$63:G387)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.1720893313469309,18.600151400188508,0,0,0,{"$f":"IF(SUM(I$63:I387)<($F$40-1),IF((F388+G388)*H388>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B388<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B388),0)","v":0},null,428.13712378056368,405.85515860190435,0.60154831042252177,93.833032374253662,0.94133174783183704,0.22449813626258847,null,0,18.600151400188508,null,18.600151400188508,null,null,{"$f":"(F388+G388)*SUM(F$63:G388)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.1720893313469309,18.600151400188508,0,0,0,{"$f":"IF(SUM(I$63:I388)<($F$40-1),IF((F389+G389)*H389>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B389<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B389),0)","v":0},null,428.13712378056368,405.85515860190435,0.60154831042252177,93.833032374253662,0.94133174783183704,0.22449813626258847,null,0,18.600151400188508,null,18.600151400188508,null,null,{"$f":"(F389+G389)*SUM(F$63:G389)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.1720893313469309,18.600151400188508,0,0,0,{"$f":"IF(SUM(I$63:I389)<($F$40-1),IF((F390+G390)*H390>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B390<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B390),0)","v":0},null,428.13712378056368,405.85515860190435,0.60154831042252177,93.833032374253662,0.94133174783183704,0.22449813626258847,null,0,18.600151400188508,null,18.600151400188508,null,null,{"$f":"(F390+G390)*SUM(F$63:G390)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.1720893313469309,18.600151400188508,0,0,0,{"$f":"IF(SUM(I$63:I390)<($F$40-1),IF((F391+G391)*H391>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B391<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B391),0)","v":0},null,428.13712378056368,405.85515860190435,0.60154831042252177,93.833032374253662,0.94133174783183704,0.22449813626258847,null,0,18.600151400188508,null,18.600151400188508,null,null,{"$f":"(F391+G391)*SUM(F$63:G391)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.1720893313469309,18.600151400188508,0,0,0,{"$f":"IF(SUM(I$63:I391)<($F$40-1),IF((F392+G392)*H392>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B392<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B392),0)","v":0},null,428.13712378056368,405.85515860190435,0.60154831042252177,93.833032374253662,0.94133174783183704,0.22449813626258847,null,0,18.600151400188508,null,18.600151400188508,null,null,{"$f":"(F392+G392)*SUM(F$63:G392)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.1720893313469309,18.600151400188508,0,0,0,{"$f":"IF(SUM(I$63:I392)<($F$40-1),IF((F393+G393)*H393>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B393<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B393),0)","v":0},null,428.13712378056368,405.85515860190435,0.60154831042252177,93.833032374253662,0.94133174783183704,0.22449813626258847,null,0,18.600151400188508,null,18.600151400188508,null,null,{"$f":"(F393+G393)*SUM(F$63:G393)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.1720893313469309,18.600151400188508,0,0,0,{"$f":"IF(SUM(I$63:I393)<($F$40-1),IF((F394+G394)*H394>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B394<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B394),0)","v":0},null,428.13712378056368,405.85515860190435,0.60154831042252177,93.833032374253662,0.94133174783183704,0.22449813626258847,null,0,18.600151400188508,null,18.600151400188508,null,null,{"$f":"(F394+G394)*SUM(F$63:G394)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.1720893313469309,18.600151400188508,0,0,0,{"$f":"IF(SUM(I$63:I394)<($F$40-1),IF((F395+G395)*H395>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B395<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B395),0)","v":0},null,428.13712378056368,405.85515860190435,0.60154831042252177,93.833032374253662,0.94133174783183704,0.22449813626258847,null,0,18.600151400188508,null,18.600151400188508,null,null,{"$f":"(F395+G395)*SUM(F$63:G395)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.1720893313469309,18.600151400188508,0,0,0,{"$f":"IF(SUM(I$63:I395)<($F$40-1),IF((F396+G396)*H396>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B396<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B396),0)","v":0},null,428.13712378056368,405.85515860190435,0.60154831042252177,93.833032374253662,0.94133174783183704,0.22449813626258847,null,0,18.600151400188508,null,18.600151400188508,null,null,{"$f":"(F396+G396)*SUM(F$63:G396)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.1720893313469309,18.600151400188508,0,0,0,{"$f":"IF(SUM(I$63:I396)<($F$40-1),IF((F397+G397)*H397>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B397<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B397),0)","v":0},null,428.13712378056368,405.85515860190435,0.60154831042252177,93.833032374253662,0.94133174783183704,0.22449813626258847,null,0,18.600151400188508,null,18.600151400188508,null,null,{"$f":"(F397+G397)*SUM(F$63:G397)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.1720893313469309,18.600151400188508,0,0,0,{"$f":"IF(SUM(I$63:I397)<($F$40-1),IF((F398+G398)*H398>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B398<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B398),0)","v":0},null,428.13712378056368,405.85515860190435,0.60154831042252177,93.833032374253662,0.94133174783183704,0.22449813626258847,null,0,18.600151400188508,null,18.600151400188508,null,null,{"$f":"(F398+G398)*SUM(F$63:G398)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.1720893313469309,18.600151400188508,0,0,0,{"$f":"IF(SUM(I$63:I398)<($F$40-1),IF((F399+G399)*H399>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B399<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B399),0)","v":0},null,428.13712378056368,405.85515860190435,0.60154831042252177,93.833032374253662,0.94133174783183704,0.22449813626258847,null,0,18.600151400188508,null,18.600151400188508,null,null,{"$f":"(F399+G399)*SUM(F$63:G399)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.1720893313469309,18.600151400188508,0,0,0,{"$f":"IF(SUM(I$63:I399)<($F$40-1),IF((F400+G400)*H400>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B400<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B400),0)","v":0},null,428.13712378056368,405.85515860190435,0.60154831042252177,93.833032374253662,0.94133174783183704,0.22449813626258847,null,0,18.600151400188508,null,18.600151400188508,null,null,{"$f":"(F400+G400)*SUM(F$63:G400)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.1720893313469309,18.600151400188508,0,0,0,{"$f":"IF(SUM(I$63:I400)<($F$40-1),IF((F401+G401)*H401>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B401<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B401),0)","v":0},null,428.13712378056368,405.85515860190435,0.60154831042252177,93.833032374253662,0.94133174783183704,0.22449813626258847,null,0,18.600151400188508,null,18.600151400188508,null,null,{"$f":"(F401+G401)*SUM(F$63:G401)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.1720893313469309,18.600151400188508,0,0,0,{"$f":"IF(SUM(I$63:I401)<($F$40-1),IF((F402+G402)*H402>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B402<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B402),0)","v":0},null,428.13712378056368,405.85515860190435,0.60154831042252177,93.833032374253662,0.94133174783183704,0.22449813626258847,null,0,18.600151400188508,null,18.600151400188508,null,null,{"$f":"(F402+G402)*SUM(F$63:G402)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.1720893313469309,18.600151400188508,0,0,0,{"$f":"IF(SUM(I$63:I402)<($F$40-1),IF((F403+G403)*H403>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B403<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B403),0)","v":0},null,428.13712378056368,405.85515860190435,0.60154831042252177,93.833032374253662,0.94133174783183704,0.22449813626258847,null,0,18.600151400188508,null,18.600151400188508,null,null,{"$f":"(F403+G403)*SUM(F$63:G403)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.1720893313469309,18.600151400188508,0,0,0,{"$f":"IF(SUM(I$63:I403)<($F$40-1),IF((F404+G404)*H404>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B404<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B404),0)","v":0},null,428.13712378056368,405.85515860190435,0.60154831042252177,93.833032374253662,0.94133174783183704,0.22449813626258847,null,0,18.600151400188508,null,18.600151400188508,null,null,{"$f":"(F404+G404)*SUM(F$63:G404)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.1720893313469309,18.600151400188508,0,0,0,{"$f":"IF(SUM(I$63:I404)<($F$40-1),IF((F405+G405)*H405>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B405<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B405),0)","v":0},null,428.13712378056368,405.85515860190435,0.60154831042252177,93.833032374253662,0.94133174783183704,0.22449813626258847,null,0,18.600151400188508,null,18.600151400188508,null,null,{"$f":"(F405+G405)*SUM(F$63:G405)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.1720893313469309,18.600151400188508,0,0,0,{"$f":"IF(SUM(I$63:I405)<($F$40-1),IF((F406+G406)*H406>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B406<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B406),0)","v":0},null,428.13712378056368,405.85515860190435,0.60154831042252177,93.833032374253662,0.94133174783183704,0.22449813626258847,null,0,18.600151400188508,null,18.600151400188508,null,null,{"$f":"(F406+G406)*SUM(F$63:G406)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.1720893313469309,18.600151400188508,0,0,0,{"$f":"IF(SUM(I$63:I406)<($F$40-1),IF((F407+G407)*H407>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B407<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B407),0)","v":0},null,428.13712378056368,405.85515860190435,0.60154831042252177,93.833032374253662,0.94133174783183704,0.22449813626258847,null,0,18.600151400188508,null,18.600151400188508,null,null,{"$f":"(F407+G407)*SUM(F$63:G407)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.1720893313469309,18.600151400188508,0,0,0,{"$f":"IF(SUM(I$63:I407)<($F$40-1),IF((F408+G408)*H408>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B408<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B408),0)","v":0},null,428.13712378056368,405.85515860190435,0.60154831042252177,93.833032374253662,0.94133174783183704,0.22449813626258847,null,0,18.600151400188508,null,18.600151400188508,null,null,{"$f":"(F408+G408)*SUM(F$63:G408)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.1720893313469309,18.600151400188508,0,0,0,{"$f":"IF(SUM(I$63:I408)<($F$40-1),IF((F409+G409)*H409>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B409<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B409),0)","v":0},null,428.13712378056368,405.85515860190435,0.60154831042252177,93.833032374253662,0.94133174783183704,0.22449813626258847,null,0,18.600151400188508,null,18.600151400188508,null,null,{"$f":"(F409+G409)*SUM(F$63:G409)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.1720893313469309,18.600151400188508,0,0,0,{"$f":"IF(SUM(I$63:I409)<($F$40-1),IF((F410+G410)*H410>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B410<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B410),0)","v":0},null,428.13712378056368,405.85515860190435,0.60154831042252177,93.833032374253662,0.94133174783183704,0.22449813626258847,null,0,18.600151400188508,null,18.600151400188508,null,null,{"$f":"(F410+G410)*SUM(F$63:G410)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.1720893313469309,18.600151400188508,0,0,0,{"$f":"IF(SUM(I$63:I410)<($F$40-1),IF((F411+G411)*H411>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B411<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B411),0)","v":0},null,428.13712378056368,405.85515860190435,0.60154831042252177,93.833032374253662,0.94133174783183704,0.22449813626258847,null,0,18.600151400188508,null,18.600151400188508,null,null,{"$f":"(F411+G411)*SUM(F$63:G411)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.1720893313469309,18.600151400188508,0,0,0,{"$f":"IF(SUM(I$63:I411)<($F$40-1),IF((F412+G412)*H412>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B412<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B412),0)","v":0},null,428.13712378056368,405.85515860190435,0.60154831042252177,93.833032374253662,0.94133174783183704,0.22449813626258847,null,0,18.600151400188508,null,18.600151400188508,null,null,{"$f":"(F412+G412)*SUM(F$63:G412)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.1720893313469309,18.600151400188508,0,0,0,{"$f":"IF(SUM(I$63:I412)<($F$40-1),IF((F413+G413)*H413>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B413<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B413),0)","v":0},null,428.13712378056368,405.85515860190435,0.60154831042252177,93.833032374253662,0.94133174783183704,0.22449813626258847,null,0,18.600151400188508,null,18.600151400188508,null,null,{"$f":"(F413+G413)*SUM(F$63:G413)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.1720893313469309,18.600151400188508,0,0,0,{"$f":"IF(SUM(I$63:I413)<($F$40-1),IF((F414+G414)*H414>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B414<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B414),0)","v":0},null,428.13712378056368,405.85515860190435,0.60154831042252177,93.833032374253662,0.94133174783183704,0.22449813626258847,null,0,18.600151400188508,null,18.600151400188508,null,null,{"$f":"(F414+G414)*SUM(F$63:G414)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.1720893313469309,18.600151400188508,0,0,0,{"$f":"IF(SUM(I$63:I414)<($F$40-1),IF((F415+G415)*H415>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B415<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B415),0)","v":0},null,428.13712378056368,405.85515860190435,0.60154831042252177,93.833032374253662,0.94133174783183704,0.22449813626258847,null,0,18.600151400188508,null,18.600151400188508,null,null,{"$f":"(F415+G415)*SUM(F$63:G415)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.1720893313469309,18.600151400188508,0,0,0,{"$f":"IF(SUM(I$63:I415)<($F$40-1),IF((F416+G416)*H416>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B416<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B416),0)","v":0},null,428.13712378056368,405.85515860190435,0.60154831042252177,93.833032374253662,0.94133174783183704,0.22449813626258847,null,0,18.600151400188508,null,18.600151400188508,null,null,{"$f":"(F416+G416)*SUM(F$63:G416)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.1720893313469309,18.600151400188508,0,0,0,{"$f":"IF(SUM(I$63:I416)<($F$40-1),IF((F417+G417)*H417>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B417<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B417),0)","v":0},null,428.13712378056368,405.85515860190435,0.60154831042252177,93.833032374253662,0.94133174783183704,0.22449813626258847,null,0,18.600151400188508,null,18.600151400188508,null,null,{"$f":"(F417+G417)*SUM(F$63:G417)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.1720893313469309,18.600151400188508,0,0,0,{"$f":"IF(SUM(I$63:I417)<($F$40-1),IF((F418+G418)*H418>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B418<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B418),0)","v":0},null,428.13712378056368,405.85515860190435,0.60154831042252177,93.833032374253662,0.94133174783183704,0.22449813626258847,null,0,18.600151400188508,null,18.600151400188508,null,null,{"$f":"(F418+G418)*SUM(F$63:G418)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.1720893313469309,18.600151400188508,0,0,0,{"$f":"IF(SUM(I$63:I418)<($F$40-1),IF((F419+G419)*H419>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B419<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B419),0)","v":0},null,428.13712378056368,405.85515860190435,0.60154831042252177,93.833032374253662,0.94133174783183704,0.22449813626258847,null,0,18.600151400188508,null,18.600151400188508,null,null,{"$f":"(F419+G419)*SUM(F$63:G419)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.1720893313469309,18.600151400188508,0,0,0,{"$f":"IF(SUM(I$63:I419)<($F$40-1),IF((F420+G420)*H420>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B420<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B420),0)","v":0},null,428.13712378056368,405.85515860190435,0.60154831042252177,93.833032374253662,0.94133174783183704,0.22449813626258847,null,0,18.600151400188508,null,18.600151400188508,null,null,{"$f":"(F420+G420)*SUM(F$63:G420)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.1720893313469309,18.600151400188508,0,0,0,{"$f":"IF(SUM(I$63:I420)<($F$40-1),IF((F421+G421)*H421>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B421<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B421),0)","v":0},null,428.13712378056368,405.85515860190435,0.60154831042252177,93.833032374253662,0.94133174783183704,0.22449813626258847,null,0,18.600151400188508,null,18.600151400188508,null,null,{"$f":"(F421+G421)*SUM(F$63:G421)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.1720893313469309,18.600151400188508,0,0,0,{"$f":"IF(SUM(I$63:I421)<($F$40-1),IF((F422+G422)*H422>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B422<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B422),0)","v":0},null,428.13712378056368,405.85515860190435,0.60154831042252177,93.833032374253662,0.94133174783183704,0.22449813626258847,null,0,18.600151400188508,null,18.600151400188508,null,null,{"$f":"(F422+G422)*SUM(F$63:G422)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.1720893313469309,18.600151400188508,0,0,0,{"$f":"IF(SUM(I$63:I422)<($F$40-1),IF((F423+G423)*H423>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B423<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B423),0)","v":0},null,428.13712378056368,405.85515860190435,0.60154831042252177,93.833032374253662,0.94133174783183704,0.22449813626258847,null,0,18.600151400188508,null,18.600151400188508,null,null,{"$f":"(F423+G423)*SUM(F$63:G423)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.1720893313469309,18.600151400188508,0,0,0,{"$f":"IF(SUM(I$63:I423)<($F$40-1),IF((F424+G424)*H424>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B424<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B424),0)","v":0},null,{"$f":"C424*1.8+32-F$20","v":428.13712378056368},{"$f":"S$10*$Q424^6+T$10*$Q424^5+U$10*$Q424^4+V$10*$Q424^3+W$10*$Q424^2+X$10*$Q424+Y$10","v":405.85515860190435},{"$f":"S$12*$Q424^6+T$12*$Q424^5+U$12*$Q424^4+V$12*$Q424^3+W$12*$Q424^2+X$12*$Q424+Y$12","v":0.60154831042252177},{"$f":"(R424-R$60)-(Q$60+460)*(S424-S$60)","v":93.833032374253662},0.94133174783183704,0.22449813626258847,null,0,18.600151400188508,null,18.600151400188508,null,null,{"$f":"(F424+G424)*SUM(F$63:G424)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.1720893313469309,18.600151400188508,0,0,0,{"$f":"IF(SUM(I$63:I424)<($F$40-1),IF((F425+G425)*H425>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B425<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B425),0)","v":0},null,428.13712378056368,405.85515860190435,0.60154831042252177,93.833032374253662,0.94133174783183704,0.22449813626258847,null,0,18.600151400188508,null,18.600151400188508,null,null,{"$f":"(F425+G425)*SUM(F$63:G425)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.1720893313469309,18.600151400188508,0,0,0,{"$f":"IF(SUM(I$63:I425)<($F$40-1),IF((F426+G426)*H426>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B426<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B426),0)","v":0},null,428.13712378056368,405.85515860190435,0.60154831042252177,93.833032374253662,0.94133174783183704,0.22449813626258847,null,0,18.600151400188508,null,18.600151400188508,null,null,{"$f":"(F426+G426)*SUM(F$63:G426)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.1720893313469309,18.600151400188508,0,0,0,{"$f":"IF(SUM(I$63:I426)<($F$40-1),IF((F427+G427)*H427>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B427<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B427),0)","v":0},null,428.13712378056368,405.85515860190435,0.60154831042252177,93.833032374253662,0.94133174783183704,0.22449813626258847,null,0,18.600151400188508,null,18.600151400188508,null,null,{"$f":"(F427+G427)*SUM(F$63:G427)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.1720893313469309,18.600151400188508,0,0,0,{"$f":"IF(SUM(I$63:I427)<($F$40-1),IF((F428+G428)*H428>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B428<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B428),0)","v":0},null,428.13712378056368,405.85515860190435,0.60154831042252177,93.833032374253662,0.94133174783183704,0.22449813626258847,null,0,18.600151400188508,null,18.600151400188508,null,null,{"$f":"(F428+G428)*SUM(F$63:G428)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.1720893313469309,18.600151400188508,0,0,0,{"$f":"IF(SUM(I$63:I428)<($F$40-1),IF((F429+G429)*H429>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B429<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B429),0)","v":0},null,428.13712378056368,405.85515860190435,0.60154831042252177,93.833032374253662,0.94133174783183704,0.22449813626258847,null,0,18.600151400188508,null,18.600151400188508,null,null,{"$f":"(F429+G429)*SUM(F$63:G429)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.1720893313469309,18.600151400188508,0,0,0,{"$f":"IF(SUM(I$63:I429)<($F$40-1),IF((F430+G430)*H430>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B430<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B430),0)","v":0},null,428.13712378056368,405.85515860190435,0.60154831042252177,93.833032374253662,0.94133174783183704,0.22449813626258847,null,0,18.600151400188508,null,18.600151400188508,null,null,{"$f":"(F430+G430)*SUM(F$63:G430)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.1720893313469309,18.600151400188508,0,0,0,{"$f":"IF(SUM(I$63:I430)<($F$40-1),IF((F431+G431)*H431>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B431<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B431),0)","v":0},null,428.13712378056368,405.85515860190435,0.60154831042252177,93.833032374253662,0.94133174783183704,0.22449813626258847,null,0,18.600151400188508,null,18.600151400188508,null,null,{"$f":"(F431+G431)*SUM(F$63:G431)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.1720893313469309,18.600151400188508,0,0,0,{"$f":"IF(SUM(I$63:I431)<($F$40-1),IF((F432+G432)*H432>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B432<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B432),0)","v":0},null,428.13712378056368,405.85515860190435,0.60154831042252177,93.833032374253662,0.94133174783183704,0.22449813626258847,null,0,18.600151400188508,null,18.600151400188508,null,null,{"$f":"(F432+G432)*SUM(F$63:G432)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.1720893313469309,18.600151400188508,0,0,0,{"$f":"IF(SUM(I$63:I432)<($F$40-1),IF((F433+G433)*H433>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B433<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B433),0)","v":0},null,428.13712378056368,405.85515860190435,0.60154831042252177,93.833032374253662,0.94133174783183704,0.22449813626258847,null,0,18.600151400188508,null,18.600151400188508,null,null,{"$f":"(F433+G433)*SUM(F$63:G433)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.1720893313469309,18.600151400188508,0,0,0,{"$f":"IF(SUM(I$63:I433)<($F$40-1),IF((F434+G434)*H434>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B434<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B434),0)","v":0},null,428.13712378056368,405.85515860190435,0.60154831042252177,93.833032374253662,0.94133174783183704,0.22449813626258847,null,0,18.600151400188508,null,18.600151400188508,null,null,{"$f":"(F434+G434)*SUM(F$63:G434)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.1720893313469309,18.600151400188508,0,0,0,{"$f":"IF(SUM(I$63:I434)<($F$40-1),IF((F435+G435)*H435>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B435<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B435),0)","v":0},null,428.13712378056368,405.85515860190435,0.60154831042252177,93.833032374253662,0.94133174783183704,0.22449813626258847,null,0,18.600151400188508,null,18.600151400188508,null,null,{"$f":"(F435+G435)*SUM(F$63:G435)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.1720893313469309,18.600151400188508,0,0,0,{"$f":"IF(SUM(I$63:I435)<($F$40-1),IF((F436+G436)*H436>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B436<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B436),0)","v":0},null,428.13712378056368,405.85515860190435,0.60154831042252177,93.833032374253662,0.94133174783183704,0.22449813626258847,null,0,18.600151400188508,null,18.600151400188508,null,null,{"$f":"(F436+G436)*SUM(F$63:G436)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.1720893313469309,18.600151400188508,0,0,0,{"$f":"IF(SUM(I$63:I436)<($F$40-1),IF((F437+G437)*H437>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B437<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B437),0)","v":0},null,428.13712378056368,405.85515860190435,0.60154831042252177,93.833032374253662,0.94133174783183704,0.22449813626258847,null,0,18.600151400188508,null,18.600151400188508,null,null,{"$f":"(F437+G437)*SUM(F$63:G437)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.1720893313469309,18.600151400188508,0,0,0,{"$f":"IF(SUM(I$63:I437)<($F$40-1),IF((F438+G438)*H438>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B438<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B438),0)","v":0},null,428.13712378056368,405.85515860190435,0.60154831042252177,93.833032374253662,0.94133174783183704,0.22449813626258847,null,0,18.600151400188508,null,18.600151400188508,null,null,{"$f":"(F438+G438)*SUM(F$63:G438)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.1720893313469309,18.600151400188508,0,0,0,{"$f":"IF(SUM(I$63:I438)<($F$40-1),IF((F439+G439)*H439>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B439<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B439),0)","v":0},null,428.13712378056368,405.85515860190435,0.60154831042252177,93.833032374253662,0.94133174783183704,0.22449813626258847,null,0,18.600151400188508,null,18.600151400188508,null,null,{"$f":"(F439+G439)*SUM(F$63:G439)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.1720893313469309,18.600151400188508,0,0,0,{"$f":"IF(SUM(I$63:I439)<($F$40-1),IF((F440+G440)*H440>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B440<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B440),0)","v":0},null,428.13712378056368,405.85515860190435,0.60154831042252177,93.833032374253662,0.94133174783183704,0.22449813626258847,null,0,18.600151400188508,null,18.600151400188508,null,null,{"$f":"(F440+G440)*SUM(F$63:G440)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.1720893313469309,18.600151400188508,0,0,0,{"$f":"IF(SUM(I$63:I440)<($F$40-1),IF((F441+G441)*H441>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B441<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B441),0)","v":0},null,428.13712378056368,405.85515860190435,0.60154831042252177,93.833032374253662,0.94133174783183704,0.22449813626258847,null,0,18.600151400188508,null,18.600151400188508,null,null,{"$f":"(F441+G441)*SUM(F$63:G441)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.1720893313469309,18.600151400188508,0,0,0,{"$f":"IF(SUM(I$63:I441)<($F$40-1),IF((F442+G442)*H442>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B442<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B442),0)","v":0},null,428.13712378056368,405.85515860190435,0.60154831042252177,93.833032374253662,0.94133174783183704,0.22449813626258847,null,0,18.600151400188508,null,18.600151400188508,null,null,{"$f":"(F442+G442)*SUM(F$63:G442)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.1720893313469309,18.600151400188508,0,0,0,{"$f":"IF(SUM(I$63:I442)<($F$40-1),IF((F443+G443)*H443>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B443<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B443),0)","v":0},null,428.13712378056368,405.85515860190435,0.60154831042252177,93.833032374253662,0.94133174783183704,0.22449813626258847,null,0,18.600151400188508,null,18.600151400188508,null,null,{"$f":"(F443+G443)*SUM(F$63:G443)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.1720893313469309,18.600151400188508,0,0,0,{"$f":"IF(SUM(I$63:I443)<($F$40-1),IF((F444+G444)*H444>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B444<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B444),0)","v":0},null,428.13712378056368,405.85515860190435,0.60154831042252177,93.833032374253662,0.94133174783183704,0.22449813626258847,null,0,18.600151400188508,null,18.600151400188508,null,null,{"$f":"(F444+G444)*SUM(F$63:G444)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.1720893313469309,18.600151400188508,0,0,0,{"$f":"IF(SUM(I$63:I444)<($F$40-1),IF((F445+G445)*H445>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B445<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B445),0)","v":0},null,428.13712378056368,405.85515860190435,0.60154831042252177,93.833032374253662,0.94133174783183704,0.22449813626258847,null,0,18.600151400188508,null,18.600151400188508,null,null,{"$f":"(F445+G445)*SUM(F$63:G445)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.1720893313469309,18.600151400188508,0,0,0,{"$f":"IF(SUM(I$63:I445)<($F$40-1),IF((F446+G446)*H446>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B446<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B446),0)","v":0},null,428.13712378056368,405.85515860190435,0.60154831042252177,93.833032374253662,0.94133174783183704,0.22449813626258847,null,0,18.600151400188508,null,18.600151400188508,null,null,{"$f":"(F446+G446)*SUM(F$63:G446)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.1720893313469309,18.600151400188508,0,0,0,{"$f":"IF(SUM(I$63:I446)<($F$40-1),IF((F447+G447)*H447>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B447<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B447),0)","v":0},null,428.13712378056368,405.85515860190435,0.60154831042252177,93.833032374253662,0.94133174783183704,0.22449813626258847,null,0,18.600151400188508,null,18.600151400188508,null,null,{"$f":"(F447+G447)*SUM(F$63:G447)","v":0},0,0,0,0,0,0,0,{"$f":"IF($AD447=7,$AE447,0)","v":0},0]
[null,20,226.20464055373324,6.1720893313469309,18.600151400188508,0,0,{"$f":"IF(ROUND(F$48-B448,2)<5,0,1)","v":0},{"$f":"IF(SUM(I$63:I447)<($F$40-1),IF((F448+G448)*H448>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B448<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B448),0)","v":0},null,428.13712378056368,405.85515860190435,0.60154831042252177,93.833032374253662,{"$f":"(1-($F$34+273)/(C448+273))/(1-($F$34+273)/($F$17+273))","v":0.94133174783183704},{"$f":"( -12.447*U448^2 + 25.389*U448 - 11.942)*V$59","v":0.22449813626258847},null,0,18.600151400188508,null,{"$f":"IF(B448<=AA$59,E448,AA447)","v":18.600151400188508},null,null,{"$f":"(F448+G448)*SUM(F$63:G448)","v":0},{"$f":"IF((F448+G448)=0,0,B448)","v":0},{"$f":"IF($AD448=1,$AE448,0)","v":0},{"$f":"IF($AD448=2,$AE448,0)","v":0},{"$f":"IF($AD448=3,$AE448,0)","v":0},{"$f":"IF($AD448=4,$AE448,0)","v":0},{"$f":"IF($AD448=5,$AE448,0)","v":0},{"$f":"IF($AD448=6,$AE448,0)","v":0},0,{"$f":"IF($AD448=8,$AE448,0)","v":0}]
[null,{"$f":"IF(ROUND(B448,1)=F$48,F$48,IF(B448<$F$48,B448+1/12,B448))","v":20},{"$f":"IF(B448<F$48,IF(I448<1,C448*(1-$F$22/12), $C$63),C448)","v":226.20464055373324},{"$f":"V449*T449/3.413","v":6.1720893313469309},{"$f":"IF(B449>=F$48,E448,IF(D449*F$23/1000000-F$32/1000<0,0,D449*F$23/1000000-F$32/1000))","v":18.600151400188508},{"$f":"IF(B449>F$48-5,0,IF(C449 <= $C$63- $F$35,1,0))","v":0},{"$f":"IF(ROUND(B449,1)=F$48-5,IF(E449-(E448-E449)*60<1,1,0),IF(E449-(E448-E449)<0,1,0))","v":0},0,{"$f":"IF(SUM(I$63:I448)<($F$40-1),IF((F449+G449)*H449>0,1,0),0)","v":0},{"$f":"IF(OR(I449=1,J448 =1), 1,0)","v":0},{"$f":"I449/(1+$F$38)^B449","v":0},{"$f":"IF(B449<F$48,E449/((1+$F$38)^B449),0)","v":0},{"$f":"IF(B449<F$48,($F$33/1000)/((1+$F$38)^B449),0)","v":0},{"$f":"IF(J449<1, B449,N448)","v":20},{"$f":"IF(B449<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B449),0)","v":0},null,428.13712378056368,405.85515860190435,0.60154831042252177,93.833032374253662,0.94133174783183704,0.22449813626258847,null,{"$f":"IF(X448>0,X448,IF(J449=0,0,B449))","v":0},{"$f":"IF(X448>0,Y448,E449)","v":18.600151400188508},null,18.600151400188508,null,null,{"$f":"(F449+G449)*SUM(F$63:G449)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.1720893313469309,18.600151400188508,0,0,0,{"$f":"IF(SUM(I$63:I449)<($F$40-1),IF((F450+G450)*H450>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B450<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B450),0)","v":0},null,428.13712378056368,405.85515860190435,0.60154831042252177,93.833032374253662,0.94133174783183704,0.22449813626258847,null,0,18.600151400188508,null,18.600151400188508,null,null,{"$f":"(F450+G450)*SUM(F$63:G450)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.1720893313469309,18.600151400188508,0,0,0,{"$f":"IF(SUM(I$63:I450)<($F$40-1),IF((F451+G451)*H451>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B451<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B451),0)","v":0},null,428.13712378056368,405.85515860190435,0.60154831042252177,93.833032374253662,0.94133174783183704,0.22449813626258847,null,0,18.600151400188508,null,18.600151400188508,null,null,{"$f":"(F451+G451)*SUM(F$63:G451)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.1720893313469309,18.600151400188508,0,0,0,{"$f":"IF(SUM(I$63:I451)<($F$40-1),IF((F452+G452)*H452>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B452<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B452),0)","v":0},null,428.13712378056368,405.85515860190435,0.60154831042252177,93.833032374253662,0.94133174783183704,0.22449813626258847,null,0,18.600151400188508,null,18.600151400188508,null,null,{"$f":"(F452+G452)*SUM(F$63:G452)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.1720893313469309,18.600151400188508,0,0,0,{"$f":"IF(SUM(I$63:I452)<($F$40-1),IF((F453+G453)*H453>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B453<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B453),0)","v":0},null,428.13712378056368,405.85515860190435,0.60154831042252177,93.833032374253662,0.94133174783183704,0.22449813626258847,null,0,18.600151400188508,null,18.600151400188508,null,null,{"$f":"(F453+G453)*SUM(F$63:G453)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.1720893313469309,18.600151400188508,0,0,0,{"$f":"IF(SUM(I$63:I453)<($F$40-1),IF((F454+G454)*H454>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B454<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B454),0)","v":0},null,428.13712378056368,405.85515860190435,0.60154831042252177,93.833032374253662,0.94133174783183704,0.22449813626258847,null,0,18.600151400188508,null,18.600151400188508,null,null,{"$f":"(F454+G454)*SUM(F$63:G454)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.1720893313469309,18.600151400188508,0,0,0,{"$f":"IF(SUM(I$63:I454)<($F$40-1),IF((F455+G455)*H455>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B455<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B455),0)","v":0},null,428.13712378056368,405.85515860190435,0.60154831042252177,93.833032374253662,0.94133174783183704,0.22449813626258847,null,0,18.600151400188508,null,18.600151400188508,null,null,{"$f":"(F455+G455)*SUM(F$63:G455)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.1720893313469309,18.600151400188508,0,0,0,{"$f":"IF(SUM(I$63:I455)<($F$40-1),IF((F456+G456)*H456>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B456<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B456),0)","v":0},null,428.13712378056368,405.85515860190435,0.60154831042252177,93.833032374253662,0.94133174783183704,0.22449813626258847,null,0,18.600151400188508,null,18.600151400188508,null,null,{"$f":"(F456+G456)*SUM(F$63:G456)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.1720893313469309,18.600151400188508,0,0,0,{"$f":"IF(SUM(I$63:I456)<($F$40-1),IF((F457+G457)*H457>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B457<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B457),0)","v":0},null,428.13712378056368,405.85515860190435,0.60154831042252177,93.833032374253662,0.94133174783183704,0.22449813626258847,null,0,18.600151400188508,null,18.600151400188508,null,null,{"$f":"(F457+G457)*SUM(F$63:G457)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.1720893313469309,18.600151400188508,0,0,0,{"$f":"IF(SUM(I$63:I457)<($F$40-1),IF((F458+G458)*H458>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B458<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B458),0)","v":0},null,428.13712378056368,405.85515860190435,0.60154831042252177,93.833032374253662,0.94133174783183704,0.22449813626258847,null,0,18.600151400188508,null,18.600151400188508,null,null,{"$f":"(F458+G458)*SUM(F$63:G458)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.1720893313469309,18.600151400188508,0,0,0,{"$f":"IF(SUM(I$63:I458)<($F$40-1),IF((F459+G459)*H459>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B459<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B459),0)","v":0},null,428.13712378056368,405.85515860190435,0.60154831042252177,93.833032374253662,0.94133174783183704,0.22449813626258847,null,0,18.600151400188508,null,18.600151400188508,null,null,{"$f":"(F459+G459)*SUM(F$63:G459)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.1720893313469309,18.600151400188508,0,0,0,{"$f":"IF(SUM(I$63:I459)<($F$40-1),IF((F460+G460)*H460>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B460<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B460),0)","v":0},null,428.13712378056368,405.85515860190435,0.60154831042252177,93.833032374253662,0.94133174783183704,0.22449813626258847,null,0,18.600151400188508,null,18.600151400188508,null,null,{"$f":"(F460+G460)*SUM(F$63:G460)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.1720893313469309,18.600151400188508,0,0,0,{"$f":"IF(SUM(I$63:I460)<($F$40-1),IF((F461+G461)*H461>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B461<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B461),0)","v":0},null,428.13712378056368,405.85515860190435,0.60154831042252177,93.833032374253662,0.94133174783183704,0.22449813626258847,null,0,18.600151400188508,null,18.600151400188508,null,null,{"$f":"(F461+G461)*SUM(F$63:G461)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.1720893313469309,18.600151400188508,0,0,0,{"$f":"IF(SUM(I$63:I461)<($F$40-1),IF((F462+G462)*H462>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B462<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B462),0)","v":0},null,428.13712378056368,405.85515860190435,0.60154831042252177,93.833032374253662,0.94133174783183704,0.22449813626258847,null,0,18.600151400188508,null,18.600151400188508,null,null,{"$f":"(F462+G462)*SUM(F$63:G462)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.1720893313469309,18.600151400188508,0,0,0,{"$f":"IF(SUM(I$63:I462)<($F$40-1),IF((F463+G463)*H463>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B463<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B463),0)","v":0},null,428.13712378056368,405.85515860190435,0.60154831042252177,93.833032374253662,0.94133174783183704,0.22449813626258847,null,0,18.600151400188508,null,18.600151400188508,null,null,{"$f":"(F463+G463)*SUM(F$63:G463)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.1720893313469309,18.600151400188508,0,0,0,{"$f":"IF(SUM(I$63:I463)<($F$40-1),IF((F464+G464)*H464>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B464<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B464),0)","v":0},null,428.13712378056368,405.85515860190435,0.60154831042252177,93.833032374253662,0.94133174783183704,0.22449813626258847,null,0,18.600151400188508,null,18.600151400188508,null,null,{"$f":"(F464+G464)*SUM(F$63:G464)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.1720893313469309,18.600151400188508,0,0,0,{"$f":"IF(SUM(I$63:I464)<($F$40-1),IF((F465+G465)*H465>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B465<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B465),0)","v":0},null,428.13712378056368,405.85515860190435,0.60154831042252177,93.833032374253662,0.94133174783183704,0.22449813626258847,null,0,18.600151400188508,null,18.600151400188508,null,null,{"$f":"(F465+G465)*SUM(F$63:G465)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.1720893313469309,18.600151400188508,0,0,0,{"$f":"IF(SUM(I$63:I465)<($F$40-1),IF((F466+G466)*H466>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B466<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B466),0)","v":0},null,428.13712378056368,405.85515860190435,0.60154831042252177,93.833032374253662,0.94133174783183704,0.22449813626258847,null,0,18.600151400188508,null,18.600151400188508,null,null,{"$f":"(F466+G466)*SUM(F$63:G466)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.1720893313469309,18.600151400188508,0,0,0,{"$f":"IF(SUM(I$63:I466)<($F$40-1),IF((F467+G467)*H467>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B467<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B467),0)","v":0},null,428.13712378056368,405.85515860190435,0.60154831042252177,93.833032374253662,0.94133174783183704,0.22449813626258847,null,0,18.600151400188508,null,18.600151400188508,null,null,{"$f":"(F467+G467)*SUM(F$63:G467)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.1720893313469309,18.600151400188508,0,0,0,{"$f":"IF(SUM(I$63:I467)<($F$40-1),IF((F468+G468)*H468>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B468<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B468),0)","v":0},null,428.13712378056368,405.85515860190435,0.60154831042252177,93.833032374253662,0.94133174783183704,0.22449813626258847,null,0,18.600151400188508,null,18.600151400188508,null,null,{"$f":"(F468+G468)*SUM(F$63:G468)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.1720893313469309,18.600151400188508,0,0,0,{"$f":"IF(SUM(I$63:I468)<($F$40-1),IF((F469+G469)*H469>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B469<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B469),0)","v":0},null,428.13712378056368,405.85515860190435,0.60154831042252177,93.833032374253662,0.94133174783183704,0.22449813626258847,null,0,18.600151400188508,null,18.600151400188508,null,null,{"$f":"(F469+G469)*SUM(F$63:G469)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.1720893313469309,18.600151400188508,0,0,0,{"$f":"IF(SUM(I$63:I469)<($F$40-1),IF((F470+G470)*H470>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B470<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B470),0)","v":0},null,428.13712378056368,405.85515860190435,0.60154831042252177,93.833032374253662,0.94133174783183704,0.22449813626258847,null,0,18.600151400188508,null,18.600151400188508,null,null,{"$f":"(F470+G470)*SUM(F$63:G470)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.1720893313469309,18.600151400188508,0,0,0,{"$f":"IF(SUM(I$63:I470)<($F$40-1),IF((F471+G471)*H471>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B471<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B471),0)","v":0},null,428.13712378056368,405.85515860190435,0.60154831042252177,93.833032374253662,0.94133174783183704,0.22449813626258847,null,0,18.600151400188508,null,18.600151400188508,null,null,{"$f":"(F471+G471)*SUM(F$63:G471)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.1720893313469309,18.600151400188508,0,0,0,{"$f":"IF(SUM(I$63:I471)<($F$40-1),IF((F472+G472)*H472>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B472<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B472),0)","v":0},null,428.13712378056368,405.85515860190435,0.60154831042252177,93.833032374253662,0.94133174783183704,0.22449813626258847,null,0,18.600151400188508,null,18.600151400188508,null,null,{"$f":"(F472+G472)*SUM(F$63:G472)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.1720893313469309,18.600151400188508,0,0,0,{"$f":"IF(SUM(I$63:I472)<($F$40-1),IF((F473+G473)*H473>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B473<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B473),0)","v":0},null,428.13712378056368,405.85515860190435,0.60154831042252177,93.833032374253662,0.94133174783183704,0.22449813626258847,null,0,18.600151400188508,null,18.600151400188508,null,null,{"$f":"(F473+G473)*SUM(F$63:G473)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.1720893313469309,18.600151400188508,0,0,0,{"$f":"IF(SUM(I$63:I473)<($F$40-1),IF((F474+G474)*H474>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B474<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B474),0)","v":0},null,428.13712378056368,405.85515860190435,0.60154831042252177,93.833032374253662,0.94133174783183704,0.22449813626258847,null,0,18.600151400188508,null,18.600151400188508,null,null,{"$f":"(F474+G474)*SUM(F$63:G474)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.1720893313469309,18.600151400188508,0,0,0,{"$f":"IF(SUM(I$63:I474)<($F$40-1),IF((F475+G475)*H475>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B475<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B475),0)","v":0},null,428.13712378056368,405.85515860190435,0.60154831042252177,93.833032374253662,0.94133174783183704,0.22449813626258847,null,0,18.600151400188508,null,18.600151400188508,null,null,{"$f":"(F475+G475)*SUM(F$63:G475)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.1720893313469309,18.600151400188508,0,0,0,{"$f":"IF(SUM(I$63:I475)<($F$40-1),IF((F476+G476)*H476>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B476<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B476),0)","v":0},null,428.13712378056368,405.85515860190435,0.60154831042252177,93.833032374253662,0.94133174783183704,0.22449813626258847,null,0,18.600151400188508,null,18.600151400188508,null,null,{"$f":"(F476+G476)*SUM(F$63:G476)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.1720893313469309,18.600151400188508,0,0,0,{"$f":"IF(SUM(I$63:I476)<($F$40-1),IF((F477+G477)*H477>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B477<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B477),0)","v":0},null,428.13712378056368,405.85515860190435,0.60154831042252177,93.833032374253662,0.94133174783183704,0.22449813626258847,null,0,18.600151400188508,null,18.600151400188508,null,null,{"$f":"(F477+G477)*SUM(F$63:G477)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.1720893313469309,18.600151400188508,0,0,0,{"$f":"IF(SUM(I$63:I477)<($F$40-1),IF((F478+G478)*H478>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B478<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B478),0)","v":0},null,428.13712378056368,405.85515860190435,0.60154831042252177,93.833032374253662,0.94133174783183704,0.22449813626258847,null,0,18.600151400188508,null,18.600151400188508,null,null,{"$f":"(F478+G478)*SUM(F$63:G478)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.1720893313469309,18.600151400188508,0,0,0,{"$f":"IF(SUM(I$63:I478)<($F$40-1),IF((F479+G479)*H479>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B479<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B479),0)","v":0},null,428.13712378056368,405.85515860190435,0.60154831042252177,93.833032374253662,0.94133174783183704,0.22449813626258847,null,0,18.600151400188508,null,18.600151400188508,null,null,{"$f":"(F479+G479)*SUM(F$63:G479)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.1720893313469309,18.600151400188508,0,0,0,{"$f":"IF(SUM(I$63:I479)<($F$40-1),IF((F480+G480)*H480>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B480<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B480),0)","v":0},null,428.13712378056368,405.85515860190435,0.60154831042252177,93.833032374253662,0.94133174783183704,0.22449813626258847,null,0,18.600151400188508,null,18.600151400188508,null,null,{"$f":"(F480+G480)*SUM(F$63:G480)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.1720893313469309,18.600151400188508,0,0,0,{"$f":"IF(SUM(I$63:I480)<($F$40-1),IF((F481+G481)*H481>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B481<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B481),0)","v":0},null,428.13712378056368,405.85515860190435,0.60154831042252177,93.833032374253662,0.94133174783183704,0.22449813626258847,null,0,18.600151400188508,null,18.600151400188508,null,null,{"$f":"(F481+G481)*SUM(F$63:G481)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.1720893313469309,18.600151400188508,0,0,0,{"$f":"IF(SUM(I$63:I481)<($F$40-1),IF((F482+G482)*H482>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B482<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B482),0)","v":0},null,428.13712378056368,405.85515860190435,0.60154831042252177,93.833032374253662,0.94133174783183704,0.22449813626258847,null,0,18.600151400188508,null,18.600151400188508,null,null,{"$f":"(F482+G482)*SUM(F$63:G482)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.1720893313469309,18.600151400188508,0,0,0,{"$f":"IF(SUM(I$63:I482)<($F$40-1),IF((F483+G483)*H483>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B483<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B483),0)","v":0},null,428.13712378056368,405.85515860190435,0.60154831042252177,93.833032374253662,0.94133174783183704,0.22449813626258847,null,0,18.600151400188508,null,18.600151400188508,null,null,{"$f":"(F483+G483)*SUM(F$63:G483)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.1720893313469309,18.600151400188508,0,0,0,{"$f":"IF(SUM(I$63:I483)<($F$40-1),IF((F484+G484)*H484>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B484<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B484),0)","v":0},null,428.13712378056368,405.85515860190435,0.60154831042252177,93.833032374253662,0.94133174783183704,0.22449813626258847,null,0,18.600151400188508,null,18.600151400188508,null,null,{"$f":"(F484+G484)*SUM(F$63:G484)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.1720893313469309,18.600151400188508,0,0,0,{"$f":"IF(SUM(I$63:I484)<($F$40-1),IF((F485+G485)*H485>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B485<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B485),0)","v":0},null,428.13712378056368,405.85515860190435,0.60154831042252177,93.833032374253662,0.94133174783183704,0.22449813626258847,null,0,18.600151400188508,null,18.600151400188508,null,null,{"$f":"(F485+G485)*SUM(F$63:G485)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.1720893313469309,18.600151400188508,0,0,0,{"$f":"IF(SUM(I$63:I485)<($F$40-1),IF((F486+G486)*H486>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B486<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B486),0)","v":0},null,428.13712378056368,405.85515860190435,0.60154831042252177,93.833032374253662,0.94133174783183704,0.22449813626258847,null,0,18.600151400188508,null,18.600151400188508,null,null,{"$f":"(F486+G486)*SUM(F$63:G486)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.1720893313469309,18.600151400188508,0,0,0,{"$f":"IF(SUM(I$63:I486)<($F$40-1),IF((F487+G487)*H487>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B487<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B487),0)","v":0},null,428.13712378056368,405.85515860190435,0.60154831042252177,93.833032374253662,0.94133174783183704,0.22449813626258847,null,0,18.600151400188508,null,18.600151400188508,null,null,{"$f":"(F487+G487)*SUM(F$63:G487)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.1720893313469309,18.600151400188508,0,0,0,{"$f":"IF(SUM(I$63:I487)<($F$40-1),IF((F488+G488)*H488>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B488<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B488),0)","v":0},null,{"$f":"C488*1.8+32-F$20","v":428.13712378056368},{"$f":"S$10*$Q488^6+T$10*$Q488^5+U$10*$Q488^4+V$10*$Q488^3+W$10*$Q488^2+X$10*$Q488+Y$10","v":405.85515860190435},{"$f":"S$12*$Q488^6+T$12*$Q488^5+U$12*$Q488^4+V$12*$Q488^3+W$12*$Q488^2+X$12*$Q488+Y$12","v":0.60154831042252177},{"$f":"(R488-R$60)-(Q$60+460)*(S488-S$60)","v":93.833032374253662},0.94133174783183704,0.22449813626258847,null,0,18.600151400188508,null,18.600151400188508,null,null,{"$f":"(F488+G488)*SUM(F$63:G488)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.1720893313469309,18.600151400188508,0,0,0,{"$f":"IF(SUM(I$63:I488)<($F$40-1),IF((F489+G489)*H489>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B489<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B489),0)","v":0},null,428.13712378056368,405.85515860190435,0.60154831042252177,93.833032374253662,0.94133174783183704,0.22449813626258847,null,0,18.600151400188508,null,18.600151400188508,null,null,{"$f":"(F489+G489)*SUM(F$63:G489)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.1720893313469309,18.600151400188508,0,0,0,{"$f":"IF(SUM(I$63:I489)<($F$40-1),IF((F490+G490)*H490>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B490<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B490),0)","v":0},null,428.13712378056368,405.85515860190435,0.60154831042252177,93.833032374253662,0.94133174783183704,0.22449813626258847,null,0,18.600151400188508,null,18.600151400188508,null,null,{"$f":"(F490+G490)*SUM(F$63:G490)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.1720893313469309,18.600151400188508,0,0,0,{"$f":"IF(SUM(I$63:I490)<($F$40-1),IF((F491+G491)*H491>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B491<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B491),0)","v":0},null,428.13712378056368,405.85515860190435,0.60154831042252177,93.833032374253662,0.94133174783183704,0.22449813626258847,null,0,18.600151400188508,null,18.600151400188508,null,null,{"$f":"(F491+G491)*SUM(F$63:G491)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.1720893313469309,18.600151400188508,0,0,0,{"$f":"IF(SUM(I$63:I491)<($F$40-1),IF((F492+G492)*H492>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B492<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B492),0)","v":0},null,428.13712378056368,405.85515860190435,0.60154831042252177,93.833032374253662,0.94133174783183704,0.22449813626258847,null,0,18.600151400188508,null,18.600151400188508,null,null,{"$f":"(F492+G492)*SUM(F$63:G492)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.1720893313469309,18.600151400188508,0,0,0,{"$f":"IF(SUM(I$63:I492)<($F$40-1),IF((F493+G493)*H493>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B493<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B493),0)","v":0},null,428.13712378056368,405.85515860190435,0.60154831042252177,93.833032374253662,0.94133174783183704,0.22449813626258847,null,0,18.600151400188508,null,18.600151400188508,null,null,{"$f":"(F493+G493)*SUM(F$63:G493)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.1720893313469309,18.600151400188508,0,0,0,{"$f":"IF(SUM(I$63:I493)<($F$40-1),IF((F494+G494)*H494>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B494<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B494),0)","v":0},null,428.13712378056368,405.85515860190435,0.60154831042252177,93.833032374253662,0.94133174783183704,0.22449813626258847,null,0,18.600151400188508,null,18.600151400188508,null,null,{"$f":"(F494+G494)*SUM(F$63:G494)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.1720893313469309,18.600151400188508,0,0,0,{"$f":"IF(SUM(I$63:I494)<($F$40-1),IF((F495+G495)*H495>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B495<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B495),0)","v":0},null,428.13712378056368,405.85515860190435,0.60154831042252177,93.833032374253662,0.94133174783183704,0.22449813626258847,null,0,18.600151400188508,null,18.600151400188508,null,null,{"$f":"(F495+G495)*SUM(F$63:G495)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.1720893313469309,18.600151400188508,0,0,0,{"$f":"IF(SUM(I$63:I495)<($F$40-1),IF((F496+G496)*H496>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B496<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B496),0)","v":0},null,428.13712378056368,405.85515860190435,0.60154831042252177,93.833032374253662,0.94133174783183704,0.22449813626258847,null,0,18.600151400188508,null,18.600151400188508,null,null,{"$f":"(F496+G496)*SUM(F$63:G496)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.1720893313469309,18.600151400188508,0,0,0,{"$f":"IF(SUM(I$63:I496)<($F$40-1),IF((F497+G497)*H497>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B497<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B497),0)","v":0},null,428.13712378056368,405.85515860190435,0.60154831042252177,93.833032374253662,0.94133174783183704,0.22449813626258847,null,0,18.600151400188508,null,18.600151400188508,null,null,{"$f":"(F497+G497)*SUM(F$63:G497)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.1720893313469309,18.600151400188508,0,0,0,{"$f":"IF(SUM(I$63:I497)<($F$40-1),IF((F498+G498)*H498>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B498<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B498),0)","v":0},null,428.13712378056368,405.85515860190435,0.60154831042252177,93.833032374253662,0.94133174783183704,0.22449813626258847,null,0,18.600151400188508,null,18.600151400188508,null,null,{"$f":"(F498+G498)*SUM(F$63:G498)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.1720893313469309,18.600151400188508,0,0,0,{"$f":"IF(SUM(I$63:I498)<($F$40-1),IF((F499+G499)*H499>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B499<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B499),0)","v":0},null,428.13712378056368,405.85515860190435,0.60154831042252177,93.833032374253662,0.94133174783183704,0.22449813626258847,null,0,18.600151400188508,null,18.600151400188508,null,null,{"$f":"(F499+G499)*SUM(F$63:G499)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.1720893313469309,18.600151400188508,0,0,0,{"$f":"IF(SUM(I$63:I499)<($F$40-1),IF((F500+G500)*H500>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B500<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B500),0)","v":0},null,428.13712378056368,405.85515860190435,0.60154831042252177,93.833032374253662,0.94133174783183704,0.22449813626258847,null,0,18.600151400188508,null,18.600151400188508,null,null,{"$f":"(F500+G500)*SUM(F$63:G500)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.1720893313469309,18.600151400188508,0,0,0,{"$f":"IF(SUM(I$63:I500)<($F$40-1),IF((F501+G501)*H501>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B501<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B501),0)","v":0},null,428.13712378056368,405.85515860190435,0.60154831042252177,93.833032374253662,0.94133174783183704,0.22449813626258847,null,0,18.600151400188508,null,18.600151400188508,null,null,{"$f":"(F501+G501)*SUM(F$63:G501)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.1720893313469309,18.600151400188508,0,0,0,{"$f":"IF(SUM(I$63:I501)<($F$40-1),IF((F502+G502)*H502>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B502<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B502),0)","v":0},null,428.13712378056368,405.85515860190435,0.60154831042252177,93.833032374253662,0.94133174783183704,0.22449813626258847,null,0,18.600151400188508,null,18.600151400188508,null,null,{"$f":"(F502+G502)*SUM(F$63:G502)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.1720893313469309,18.600151400188508,0,0,0,{"$f":"IF(SUM(I$63:I502)<($F$40-1),IF((F503+G503)*H503>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B503<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B503),0)","v":0},null,428.13712378056368,405.85515860190435,0.60154831042252177,93.833032374253662,0.94133174783183704,0.22449813626258847,null,0,18.600151400188508,null,18.600151400188508,null,null,{"$f":"(F503+G503)*SUM(F$63:G503)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.1720893313469309,18.600151400188508,0,0,0,{"$f":"IF(SUM(I$63:I503)<($F$40-1),IF((F504+G504)*H504>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B504<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B504),0)","v":0},null,428.13712378056368,405.85515860190435,0.60154831042252177,93.833032374253662,0.94133174783183704,0.22449813626258847,null,0,18.600151400188508,null,18.600151400188508,null,null,{"$f":"(F504+G504)*SUM(F$63:G504)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.1720893313469309,18.600151400188508,0,0,0,{"$f":"IF(SUM(I$63:I504)<($F$40-1),IF((F505+G505)*H505>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B505<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B505),0)","v":0},null,428.13712378056368,405.85515860190435,0.60154831042252177,93.833032374253662,0.94133174783183704,0.22449813626258847,null,0,18.600151400188508,null,18.600151400188508,null,null,{"$f":"(F505+G505)*SUM(F$63:G505)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.1720893313469309,18.600151400188508,0,0,0,{"$f":"IF(SUM(I$63:I505)<($F$40-1),IF((F506+G506)*H506>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B506<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B506),0)","v":0},null,428.13712378056368,405.85515860190435,0.60154831042252177,93.833032374253662,0.94133174783183704,0.22449813626258847,null,0,18.600151400188508,null,18.600151400188508,null,null,{"$f":"(F506+G506)*SUM(F$63:G506)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.1720893313469309,18.600151400188508,0,0,0,{"$f":"IF(SUM(I$63:I506)<($F$40-1),IF((F507+G507)*H507>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B507<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B507),0)","v":0},null,428.13712378056368,405.85515860190435,0.60154831042252177,93.833032374253662,0.94133174783183704,0.22449813626258847,null,0,18.600151400188508,null,18.600151400188508,null,null,{"$f":"(F507+G507)*SUM(F$63:G507)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.1720893313469309,18.600151400188508,0,0,0,{"$f":"IF(SUM(I$63:I507)<($F$40-1),IF((F508+G508)*H508>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B508<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B508),0)","v":0},null,428.13712378056368,405.85515860190435,0.60154831042252177,93.833032374253662,0.94133174783183704,0.22449813626258847,null,0,18.600151400188508,null,18.600151400188508,null,null,{"$f":"(F508+G508)*SUM(F$63:G508)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.1720893313469309,18.600151400188508,0,0,0,{"$f":"IF(SUM(I$63:I508)<($F$40-1),IF((F509+G509)*H509>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B509<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B509),0)","v":0},null,428.13712378056368,405.85515860190435,0.60154831042252177,93.833032374253662,0.94133174783183704,0.22449813626258847,null,0,18.600151400188508,null,18.600151400188508,null,null,{"$f":"(F509+G509)*SUM(F$63:G509)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.1720893313469309,18.600151400188508,0,0,0,{"$f":"IF(SUM(I$63:I509)<($F$40-1),IF((F510+G510)*H510>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B510<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B510),0)","v":0},null,428.13712378056368,405.85515860190435,0.60154831042252177,93.833032374253662,0.94133174783183704,0.22449813626258847,null,0,18.600151400188508,null,18.600151400188508,null,null,{"$f":"(F510+G510)*SUM(F$63:G510)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.1720893313469309,18.600151400188508,0,0,0,{"$f":"IF(SUM(I$63:I510)<($F$40-1),IF((F511+G511)*H511>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B511<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B511),0)","v":0},null,428.13712378056368,405.85515860190435,0.60154831042252177,93.833032374253662,0.94133174783183704,0.22449813626258847,null,0,18.600151400188508,null,18.600151400188508,null,null,{"$f":"(F511+G511)*SUM(F$63:G511)","v":0},0,0,0,0,0,0,0,{"$f":"IF($AD511=7,$AE511,0)","v":0},0]
[null,20,226.20464055373324,6.1720893313469309,18.600151400188508,0,0,{"$f":"IF(ROUND(F$48-B512,2)<5,0,1)","v":0},{"$f":"IF(SUM(I$63:I511)<($F$40-1),IF((F512+G512)*H512>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B512<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B512),0)","v":0},null,428.13712378056368,405.85515860190435,0.60154831042252177,93.833032374253662,{"$f":"(1-($F$34+273)/(C512+273))/(1-($F$34+273)/($F$17+273))","v":0.94133174783183704},{"$f":"( -12.447*U512^2 + 25.389*U512 - 11.942)*V$59","v":0.22449813626258847},null,0,18.600151400188508,null,{"$f":"IF(B512<=AA$59,E512,AA511)","v":18.600151400188508},null,null,{"$f":"(F512+G512)*SUM(F$63:G512)","v":0},{"$f":"IF((F512+G512)=0,0,B512)","v":0},{"$f":"IF($AD512=1,$AE512,0)","v":0},{"$f":"IF($AD512=2,$AE512,0)","v":0},{"$f":"IF($AD512=3,$AE512,0)","v":0},{"$f":"IF($AD512=4,$AE512,0)","v":0},{"$f":"IF($AD512=5,$AE512,0)","v":0},{"$f":"IF($AD512=6,$AE512,0)","v":0},0,{"$f":"IF($AD512=8,$AE512,0)","v":0}]
[null,{"$f":"IF(ROUND(B512,1)=F$48,F$48,IF(B512<$F$48,B512+1/12,B512))","v":20},{"$f":"IF(B512<F$48,IF(I512<1,C512*(1-$F$22/12), $C$63),C512)","v":226.20464055373324},{"$f":"V513*T513/3.413","v":6.1720893313469309},{"$f":"IF(B513>=F$48,E512,IF(D513*F$23/1000000-F$32/1000<0,0,D513*F$23/1000000-F$32/1000))","v":18.600151400188508},{"$f":"IF(B513>F$48-5,0,IF(C513 <= $C$63- $F$35,1,0))","v":0},{"$f":"IF(ROUND(B513,1)=F$48-5,IF(E513-(E512-E513)*60<1,1,0),IF(E513-(E512-E513)<0,1,0))","v":0},0,{"$f":"IF(SUM(I$63:I512)<($F$40-1),IF((F513+G513)*H513>0,1,0),0)","v":0},{"$f":"IF(OR(I513=1,J512 =1), 1,0)","v":0},{"$f":"I513/(1+$F$38)^B513","v":0},{"$f":"IF(B513<F$48,E513/((1+$F$38)^B513),0)","v":0},{"$f":"IF(B513<F$48,($F$33/1000)/((1+$F$38)^B513),0)","v":0},{"$f":"IF(J513<1, B513,N512)","v":20},{"$f":"IF(B513<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B513),0)","v":0},null,428.13712378056368,405.85515860190435,0.60154831042252177,93.833032374253662,0.94133174783183704,0.22449813626258847,null,{"$f":"IF(X512>0,X512,IF(J513=0,0,B513))","v":0},{"$f":"IF(X512>0,Y512,E513)","v":18.600151400188508},null,18.600151400188508,null,null,{"$f":"(F513+G513)*SUM(F$63:G513)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.1720893313469309,18.600151400188508,0,0,0,{"$f":"IF(SUM(I$63:I513)<($F$40-1),IF((F514+G514)*H514>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B514<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B514),0)","v":0},null,428.13712378056368,405.85515860190435,0.60154831042252177,93.833032374253662,0.94133174783183704,0.22449813626258847,null,0,18.600151400188508,null,18.600151400188508,null,null,{"$f":"(F514+G514)*SUM(F$63:G514)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.1720893313469309,18.600151400188508,0,0,0,{"$f":"IF(SUM(I$63:I514)<($F$40-1),IF((F515+G515)*H515>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B515<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B515),0)","v":0},null,428.13712378056368,405.85515860190435,0.60154831042252177,93.833032374253662,0.94133174783183704,0.22449813626258847,null,0,18.600151400188508,null,18.600151400188508,null,null,{"$f":"(F515+G515)*SUM(F$63:G515)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.1720893313469309,18.600151400188508,0,0,0,{"$f":"IF(SUM(I$63:I515)<($F$40-1),IF((F516+G516)*H516>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B516<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B516),0)","v":0},null,428.13712378056368,405.85515860190435,0.60154831042252177,93.833032374253662,0.94133174783183704,0.22449813626258847,null,0,18.600151400188508,null,18.600151400188508,null,null,{"$f":"(F516+G516)*SUM(F$63:G516)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.1720893313469309,18.600151400188508,0,0,0,{"$f":"IF(SUM(I$63:I516)<($F$40-1),IF((F517+G517)*H517>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B517<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B517),0)","v":0},null,428.13712378056368,405.85515860190435,0.60154831042252177,93.833032374253662,0.94133174783183704,0.22449813626258847,null,0,18.600151400188508,null,18.600151400188508,null,null,{"$f":"(F517+G517)*SUM(F$63:G517)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.1720893313469309,18.600151400188508,0,0,0,{"$f":"IF(SUM(I$63:I517)<($F$40-1),IF((F518+G518)*H518>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B518<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B518),0)","v":0},null,428.13712378056368,405.85515860190435,0.60154831042252177,93.833032374253662,0.94133174783183704,0.22449813626258847,null,0,18.600151400188508,null,18.600151400188508,null,null,{"$f":"(F518+G518)*SUM(F$63:G518)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.1720893313469309,18.600151400188508,0,0,0,{"$f":"IF(SUM(I$63:I518)<($F$40-1),IF((F519+G519)*H519>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B519<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B519),0)","v":0},null,428.13712378056368,405.85515860190435,0.60154831042252177,93.833032374253662,0.94133174783183704,0.22449813626258847,null,0,18.600151400188508,null,18.600151400188508,null,null,{"$f":"(F519+G519)*SUM(F$63:G519)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.1720893313469309,18.600151400188508,0,0,0,{"$f":"IF(SUM(I$63:I519)<($F$40-1),IF((F520+G520)*H520>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B520<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B520),0)","v":0},null,428.13712378056368,405.85515860190435,0.60154831042252177,93.833032374253662,0.94133174783183704,0.22449813626258847,null,0,18.600151400188508,null,18.600151400188508,null,null,{"$f":"(F520+G520)*SUM(F$63:G520)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.1720893313469309,18.600151400188508,0,0,0,{"$f":"IF(SUM(I$63:I520)<($F$40-1),IF((F521+G521)*H521>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B521<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B521),0)","v":0},null,428.13712378056368,405.85515860190435,0.60154831042252177,93.833032374253662,0.94133174783183704,0.22449813626258847,null,0,18.600151400188508,null,18.600151400188508,null,null,{"$f":"(F521+G521)*SUM(F$63:G521)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.1720893313469309,18.600151400188508,0,0,0,{"$f":"IF(SUM(I$63:I521)<($F$40-1),IF((F522+G522)*H522>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B522<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B522),0)","v":0},null,428.13712378056368,405.85515860190435,0.60154831042252177,93.833032374253662,0.94133174783183704,0.22449813626258847,null,0,18.600151400188508,null,18.600151400188508,null,null,{"$f":"(F522+G522)*SUM(F$63:G522)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.1720893313469309,18.600151400188508,0,0,0,{"$f":"IF(SUM(I$63:I522)<($F$40-1),IF((F523+G523)*H523>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B523<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B523),0)","v":0},null,428.13712378056368,405.85515860190435,0.60154831042252177,93.833032374253662,0.94133174783183704,0.22449813626258847,null,0,18.600151400188508,null,18.600151400188508,null,null,{"$f":"(F523+G523)*SUM(F$63:G523)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.1720893313469309,18.600151400188508,0,0,0,{"$f":"IF(SUM(I$63:I523)<($F$40-1),IF((F524+G524)*H524>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B524<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B524),0)","v":0},null,428.13712378056368,405.85515860190435,0.60154831042252177,93.833032374253662,0.94133174783183704,0.22449813626258847,null,0,18.600151400188508,null,18.600151400188508,null,null,{"$f":"(F524+G524)*SUM(F$63:G524)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.1720893313469309,18.600151400188508,0,0,0,{"$f":"IF(SUM(I$63:I524)<($F$40-1),IF((F525+G525)*H525>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B525<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B525),0)","v":0},null,428.13712378056368,405.85515860190435,0.60154831042252177,93.833032374253662,0.94133174783183704,0.22449813626258847,null,0,18.600151400188508,null,18.600151400188508,null,null,{"$f":"(F525+G525)*SUM(F$63:G525)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.1720893313469309,18.600151400188508,0,0,0,{"$f":"IF(SUM(I$63:I525)<($F$40-1),IF((F526+G526)*H526>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B526<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B526),0)","v":0},null,428.13712378056368,405.85515860190435,0.60154831042252177,93.833032374253662,0.94133174783183704,0.22449813626258847,null,0,18.600151400188508,null,18.600151400188508,null,null,{"$f":"(F526+G526)*SUM(F$63:G526)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.1720893313469309,18.600151400188508,0,0,0,{"$f":"IF(SUM(I$63:I526)<($F$40-1),IF((F527+G527)*H527>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B527<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B527),0)","v":0},null,428.13712378056368,405.85515860190435,0.60154831042252177,93.833032374253662,0.94133174783183704,0.22449813626258847,null,0,18.600151400188508,null,18.600151400188508,null,null,{"$f":"(F527+G527)*SUM(F$63:G527)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.1720893313469309,18.600151400188508,0,0,0,{"$f":"IF(SUM(I$63:I527)<($F$40-1),IF((F528+G528)*H528>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B528<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B528),0)","v":0},null,428.13712378056368,405.85515860190435,0.60154831042252177,93.833032374253662,0.94133174783183704,0.22449813626258847,null,0,18.600151400188508,null,18.600151400188508,null,null,{"$f":"(F528+G528)*SUM(F$63:G528)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.1720893313469309,18.600151400188508,0,0,0,{"$f":"IF(SUM(I$63:I528)<($F$40-1),IF((F529+G529)*H529>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B529<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B529),0)","v":0},null,428.13712378056368,405.85515860190435,0.60154831042252177,93.833032374253662,0.94133174783183704,0.22449813626258847,null,0,18.600151400188508,null,18.600151400188508,null,null,{"$f":"(F529+G529)*SUM(F$63:G529)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.1720893313469309,18.600151400188508,0,0,0,{"$f":"IF(SUM(I$63:I529)<($F$40-1),IF((F530+G530)*H530>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B530<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B530),0)","v":0},null,428.13712378056368,405.85515860190435,0.60154831042252177,93.833032374253662,0.94133174783183704,0.22449813626258847,null,0,18.600151400188508,null,18.600151400188508,null,null,{"$f":"(F530+G530)*SUM(F$63:G530)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.1720893313469309,18.600151400188508,0,0,0,{"$f":"IF(SUM(I$63:I530)<($F$40-1),IF((F531+G531)*H531>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B531<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B531),0)","v":0},null,428.13712378056368,405.85515860190435,0.60154831042252177,93.833032374253662,0.94133174783183704,0.22449813626258847,null,0,18.600151400188508,null,18.600151400188508,null,null,{"$f":"(F531+G531)*SUM(F$63:G531)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.1720893313469309,18.600151400188508,0,0,0,{"$f":"IF(SUM(I$63:I531)<($F$40-1),IF((F532+G532)*H532>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B532<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B532),0)","v":0},null,428.13712378056368,405.85515860190435,0.60154831042252177,93.833032374253662,0.94133174783183704,0.22449813626258847,null,0,18.600151400188508,null,18.600151400188508,null,null,{"$f":"(F532+G532)*SUM(F$63:G532)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.1720893313469309,18.600151400188508,0,0,0,{"$f":"IF(SUM(I$63:I532)<($F$40-1),IF((F533+G533)*H533>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B533<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B533),0)","v":0},null,428.13712378056368,405.85515860190435,0.60154831042252177,93.833032374253662,0.94133174783183704,0.22449813626258847,null,0,18.600151400188508,null,18.600151400188508,null,null,{"$f":"(F533+G533)*SUM(F$63:G533)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.1720893313469309,18.600151400188508,0,0,0,{"$f":"IF(SUM(I$63:I533)<($F$40-1),IF((F534+G534)*H534>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B534<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B534),0)","v":0},null,428.13712378056368,405.85515860190435,0.60154831042252177,93.833032374253662,0.94133174783183704,0.22449813626258847,null,0,18.600151400188508,null,18.600151400188508,null,null,{"$f":"(F534+G534)*SUM(F$63:G534)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.1720893313469309,18.600151400188508,0,0,0,{"$f":"IF(SUM(I$63:I534)<($F$40-1),IF((F535+G535)*H535>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B535<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B535),0)","v":0},null,428.13712378056368,405.85515860190435,0.60154831042252177,93.833032374253662,0.94133174783183704,0.22449813626258847,null,0,18.600151400188508,null,18.600151400188508,null,null,{"$f":"(F535+G535)*SUM(F$63:G535)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.1720893313469309,18.600151400188508,0,0,0,{"$f":"IF(SUM(I$63:I535)<($F$40-1),IF((F536+G536)*H536>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B536<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B536),0)","v":0},null,428.13712378056368,405.85515860190435,0.60154831042252177,93.833032374253662,0.94133174783183704,0.22449813626258847,null,0,18.600151400188508,null,18.600151400188508,null,null,{"$f":"(F536+G536)*SUM(F$63:G536)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.1720893313469309,18.600151400188508,0,0,0,{"$f":"IF(SUM(I$63:I536)<($F$40-1),IF((F537+G537)*H537>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B537<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B537),0)","v":0},null,428.13712378056368,405.85515860190435,0.60154831042252177,93.833032374253662,0.94133174783183704,0.22449813626258847,null,0,18.600151400188508,null,18.600151400188508,null,null,{"$f":"(F537+G537)*SUM(F$63:G537)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.1720893313469309,18.600151400188508,0,0,0,{"$f":"IF(SUM(I$63:I537)<($F$40-1),IF((F538+G538)*H538>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B538<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B538),0)","v":0},null,428.13712378056368,405.85515860190435,0.60154831042252177,93.833032374253662,0.94133174783183704,0.22449813626258847,null,0,18.600151400188508,null,18.600151400188508,null,null,{"$f":"(F538+G538)*SUM(F$63:G538)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.1720893313469309,18.600151400188508,0,0,0,{"$f":"IF(SUM(I$63:I538)<($F$40-1),IF((F539+G539)*H539>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B539<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B539),0)","v":0},null,428.13712378056368,405.85515860190435,0.60154831042252177,93.833032374253662,0.94133174783183704,0.22449813626258847,null,0,18.600151400188508,null,18.600151400188508,null,null,{"$f":"(F539+G539)*SUM(F$63:G539)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.1720893313469309,18.600151400188508,0,0,0,{"$f":"IF(SUM(I$63:I539)<($F$40-1),IF((F540+G540)*H540>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B540<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B540),0)","v":0},null,428.13712378056368,405.85515860190435,0.60154831042252177,93.833032374253662,0.94133174783183704,0.22449813626258847,null,0,18.600151400188508,null,18.600151400188508,null,null,{"$f":"(F540+G540)*SUM(F$63:G540)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.1720893313469309,18.600151400188508,0,0,0,{"$f":"IF(SUM(I$63:I540)<($F$40-1),IF((F541+G541)*H541>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B541<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B541),0)","v":0},null,428.13712378056368,405.85515860190435,0.60154831042252177,93.833032374253662,0.94133174783183704,0.22449813626258847,null,0,18.600151400188508,null,18.600151400188508,null,null,{"$f":"(F541+G541)*SUM(F$63:G541)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.1720893313469309,18.600151400188508,0,0,0,{"$f":"IF(SUM(I$63:I541)<($F$40-1),IF((F542+G542)*H542>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B542<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B542),0)","v":0},null,428.13712378056368,405.85515860190435,0.60154831042252177,93.833032374253662,0.94133174783183704,0.22449813626258847,null,0,18.600151400188508,null,18.600151400188508,null,null,{"$f":"(F542+G542)*SUM(F$63:G542)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.1720893313469309,18.600151400188508,0,0,0,{"$f":"IF(SUM(I$63:I542)<($F$40-1),IF((F543+G543)*H543>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B543<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B543),0)","v":0},null,428.13712378056368,405.85515860190435,0.60154831042252177,93.833032374253662,0.94133174783183704,0.22449813626258847,null,0,18.600151400188508,null,18.600151400188508,null,null,{"$f":"(F543+G543)*SUM(F$63:G543)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"SUM(E63:E543)","v":9722.3836375574665},null,null,"SUMS:",{"$f":"SUM(I63:I543)","v":0},null,{"$f":"SUM(K63:K543)","v":0},{"$f":"SUM(L63:L543)","v":2972.5036090107992},{"$f":"SUM(M63:M543)","v":3297.4656330114231},{"$f":"N543","v":20},{"$f":"SUM(O63:O543)","v":10.8107587456596}]
[]
[]
[]
[null,null,"P90"]
[null,null,null,null,null,"Criteria for Replacing Res'vr",null,null,null,null,"Sums of Discounted Amounts"]
[null,null,{"$f":"AVERAGE(C554:C914)","v":234.01557944057902},null,null,"I","II","III","Final","Logic:",null,null,null,"System",null,null,null,null,null,null,"eff/eff,design",{"$f":"H26","v":0.2418855748845771},null,null,null,null,{"$f":"H48","v":20}]
[null,null,"[u]","Plant Be,","Net","T <","Pow'r <","No change","Replace","Resvr","N.","Actual","Design","Initial",null,null,{"$f":"Q16","v":60},{"$f":"R16","v":28.093532960000005},{"$f":"S16","v":5.5531784907809009E-2},"   <------","ambient condition",null,null,"Power at replacement",null,null,"Power at plant life"]
[null,null,"Resvr Fluid T","fn(DD Rate, ","Power,","T.o - max"," P.o/2","in final","Reservoir","has been","Reservoirs","Power","Power","Life, ","Unit",null,"Prod Fluid",null,null,null,"Carnot Efficiency ",null,null,{"$f":"IF(MAX(X554:X1035)=0,1000,MAX(X554:X1035))","v":1000},{"$f":"MIN(Y554:Y1035)","v":18.600151400188508},null,{"$f":"MIN(AA554:AA1035)","v":18.600151400188508}]
[null,"Year","Deg C","2nd law η)","MWe","?","?","5 years","?","rplc'd.","Added","Output","Output","Years","Value",null,"T,F","h","s","ae"," Ratio","2nd law eff",null,"first ","replacement",null,null,null,null,"# replacements","Replacement","1st","2nd","3rd","4th","5th","6th","7th"]
[null,0,{"$f":"H17","v":250},{"$f":"V554*T554/3.413","v":8.1380681322906998},{"$f":"IF(D554*H$23/1000000-H$32/1000<0,0,D554*H$23/1000000-H$32/1000)","v":25},{"$f":"IF(C554 <= $C$554- $H$35,1,0)","v":0},{"$f":"IF(E554<=($H$30-$H$32-$H$37)/1000,1,0)*0","v":0},{"$f":"IF(H$48-B554<5,0,1)","v":1},0,0,{"$f":"I554/(1+$H$38)^B554","v":0},{"$f":"E554/((1+$H$38)^B554)","v":25},{"$f":"($H$33/1000)/((1+$H$38)^B554)","v":25},{"$f":"IF(J554<1, B554,N553)","v":0},{"$f":"(1/12)/(1+$H$38/12)","v":8.2850041425020712E-2},null,{"$f":"C554*1.8+32-H$20","v":470.96877078384387},{"$f":"S$10*$Q554^6+T$10*$Q554^5+U$10*$Q554^4+V$10*$Q554^3+W$10*$Q554^2+X$10*$Q554+Y$10","v":454.02718898865368},{"$f":"S$12*$Q554^6+T$12*$Q554^5+U$12*$Q554^4+V$12*$Q554^3+W$12*$Q554^2+X$12*$Q554+Y$12","v":0.65381197420472992},{"$f":"(R554-R$60)-(Q$60+460)*(S554-S$60)","v":114.82795759425477},{"$f":"(1-($H$34+273)/(C63+273))/(1-($H$34+273)/($H$17+273))","v":1},{"$f":"( -12.447*U554^2 + 25.389*U554 - 11.942)*V$550","v":0.2418855748845771},null,{"$f":"IF(J554=0,0,B554)","v":0},{"$f":"E554","v":25},null,{"$f":"IF(B554<=AA$550,E554,AA553)","v":25},null,null,{"$f":"(F554+G554)*SUM(F$554:G554)","v":0},{"$f":"IF((F554+G554)=0,0,B554)","v":0},{"$f":"IF($AD554=1,$AE554,0)","v":0},{"$f":"IF($AD554=2,$AE554,0)","v":0},{"$f":"IF($AD554=3,$AE554,0)","v":0},{"$f":"IF($AD554=4,$AE554,0)","v":0},{"$f":"IF($AD554=5,$AE554,0)","v":0},{"$f":"IF($AD554=6,$AE554,0)","v":0},{"$f":"IF($AD554=7,$AE554,0)","v":0}]
[null,{"$f":"IF(ROUND(B554,1)=H$48,H$48,IF(B554<$H$48,B554+1/12,B554))","v":8.3333333333333329E-2},{"$f":"IF(B554<H$48,IF(I554<1,C554*(1-$H$22/12), $C$63),C554)","v":249.89583333333334},8.1302136971115644,{"$f":"IF(B555>=H$48,E554,IF(D555*H$23/1000000-H$32/1000<0,0,D555*H$23/1000000-H$32/1000))","v":24.974322332570161},{"$f":"IF(B555>H$48-5,0,IF(C555 <= $C$554- $H$35,1,0))","v":0},{"$f":"IF(ROUND(B555,1)=H$48-5,IF(E555-(E554-E555)*60<1,1,0),IF(E555-(E554-E555)<0,1,0))","v":0},{"$f":"IF(ROUND(H$48-B555,2)<5,0,1)","v":1},{"$f":"IF(SUM(I$554:I554)<($H$40-1),IF((F555+G555)*H555>0,1,0),0)","v":0},{"$f":"IF(OR(I555=1,J554 =1), 1,0)","v":0},0,{"$f":"IF(B555<H$48,E555/((1+$H$38)^B555),0)","v":24.833907807290323},{"$f":"IF(B555<H$48,($H$33/1000)/((1+$H$38)^B555),0)","v":24.859441105738515},8.3333333333333329E-2,{"$f":"IF(B555<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B555),0)","v":8.2850041425020712E-2},null,{"$f":"C555*1.8+32-H$20","v":470.78127078384387},453.81207373925145,0.6535844741683059,114.73114236379303,{"$f":"(1-($H$34+273)/(C64+273))/(1-($H$34+273)/($H$17+273))","v":0.99975480981568909},{"$f":"( -12.447*U555^2 + 25.389*U555 - 11.942)*V$550","v":0.24185603643914072},null,{"$f":"IF(X554>0,X554,IF(J555=0,0,B555))","v":0},{"$f":"IF(X554>0,Y554,E555)","v":24.974322332570161},null,24.974322332570161,null,null,{"$f":"(F555+G555)*SUM(F$554:G555)","v":0},{"$f":"IF((F555+G555)=0,0,B555)","v":0},{"$f":"IF($AD555=1,$AE555,0)","v":0},{"$f":"IF($AD555=2,$AE555,0)","v":0},{"$f":"IF($AD555=3,$AE555,0)","v":0},{"$f":"IF($AD555=4,$AE555,0)","v":0},{"$f":"IF($AD555=5,$AE555,0)","v":0},{"$f":"IF($AD555=6,$AE555,0)","v":0},{"$f":"IF($AD555=7,$AE555,0)","v":0}]
[null,{"$f":"IF(ROUND(B555,1)=H$48,H$48,IF(B555<$H$48,B555+1/12,B555))","v":0.16666666666666666},{"$f":"IF(B555<H$48,IF(I555<1,C555*(1-$H$22/12), $C$63),C555)","v":249.79171006944446},{"$f":"V556*T556/3.413","v":8.1223548500064684},{"$f":"IF(B556>=H$48,E555,IF(D556*H$23/1000000-H$32/1000<0,0,D556*H$23/1000000-H$32/1000))","v":24.948630241701213},{"$f":"IF(B556>H$48-5,0,IF(C556 <= $C$554- $H$35,1,0))","v":0},{"$f":"IF(ROUND(B556,1)=H$48-5,IF(E556-(E555-E556)*60<1,1,0),IF(E556-(E555-E556)<0,1,0))","v":0},{"$f":"IF(ROUND(H$48-B556,2)<5,0,1)","v":1},{"$f":"IF(SUM(I$554:I555)<($H$40-1),IF((F556+G556)*H556>0,1,0),0)","v":0},{"$f":"IF(OR(I556=1,J555 =1), 1,0)","v":0},{"$f":"I556/(1+$H$38)^B556","v":0},{"$f":"IF(B556<H$48,E556/((1+$H$38)^B556),0)","v":24.668878739558991},{"$f":"IF(B556<H$48,($H$33/1000)/((1+$H$38)^B556),0)","v":24.719672483587271},{"$f":"IF(J556<1, B556,N555)","v":0.16666666666666666},{"$f":"IF(B556<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B556),0)","v":8.2369552369531779E-2},null,470.59384890884388,453.59708955424696,0.65335706190871468,114.63441255377597,0.99950962414633338,0.24182613654575708,null,{"$f":"IF(X555>0,X555,IF(J556=0,0,B556))","v":0},{"$f":"IF(X555>0,Y555,E556)","v":24.948630241701213},null,24.948630241701213,null,null,{"$f":"(F556+G556)*SUM(F$554:G556)","v":0},0,0,0,0,0,0,0,0]
[null,0.25,249.68763019024888,8.1144916129111806,24.92292379910543,0,0,1,{"$f":"IF(SUM(I$554:I556)<($H$40-1),IF((F557+G557)*H557>0,1,0),0)","v":0},0,0,24.50490624328727,24.580689690355307,0.25,{"$f":"IF(B557<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B557),0)","v":8.189184991171343E-2},null,470.40650512629185,453.38223628246601,0.65312973733367718,114.53776806101456,0.99926444301310036,0.2417958752270499,null,0,24.92292379910543,null,24.92292379910543,null,null,{"$f":"(F557+G557)*SUM(F$554:G557)","v":0},0,0,0,0,0,0,0,0]
[null,0.33333333333333331,249.58359367766963,8.1066240077281364,24.897203076386102,0,0,1,{"$f":"IF(SUM(I$554:I557)<($H$40-1),IF((F558+G558)*H558>0,1,0),0)","v":0},0,0,24.341983803692312,24.442488307832868,0.33333333333333331,{"$f":"IF(B558<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B558),0)","v":8.1416917890684448E-2},null,470.21923940364923,453.16751377308339,0.65290250035116359,114.44120878253898,0.99901926643715477,0.24176525250577044,null,0,24.897203076386102,null,24.897203076386102,null,null,{"$f":"(F558+G558)*SUM(F$554:G558)","v":0},0,0,0,0,0,0,0,0]
[null,0.41666666666666663,249.47960051363728,8.0987520563262123,24.871468145036815,0,0,1,{"$f":"IF(SUM(I$554:I558)<($H$40-1),IF((F559+G559)*H559>0,1,0),0)","v":0},0,0,24.180104944509029,24.305063942650939,0.41666666666666663,{"$f":"IF(B559<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B559),0)","v":8.094474023928859E-2},null,470.03205170839095,452.95292187561967,0.65267535086939288,114.34473461559605,0.99877409443966136,0.24173426840479334,null,0,24.871468145036815,null,24.871468145036815,null,null,{"$f":"(F559+G559)*SUM(F$554:G559)","v":0},0,0,0,0,0,0,0,0]
[null,0.49999999999999994,249.37565068008993,8.0908757805409071,24.845719076442045,0,0,1,{"$f":"IF(SUM(I$554:I559)<($H$40-1),IF((F560+G560)*H560>0,1,0),0)","v":0},0,0,24.019263227774449,24.168412226141591,0.49999999999999994,{"$f":"IF(B560<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B560),0)","v":8.0475300983551212E-2},null,469.84494200800577,452.73846043994251,0.65244828879683159,114.24834545765077,0.99852892704178187,0.24170292294711654,null,0,24.845719076442045,null,24.845719076442045,null,null,{"$f":"(F560+G560)*SUM(F$554:G560)","v":0},0,0,0,0,0,0,0,0]
[null,0.58333333333333326,249.27174415897323,8.0829952021743789,24.819955941877257,0,0,1,{"$f":"IF(SUM(I$554:I560)<($H$40-1),IF((F561+G561)*H561>0,1,0),0)","v":0},0,0,23.859452253612691,24.0325288141991,0.58333333333333326,{"$f":"IF(B561<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B561),0)","v":8.0008584242138733E-2},null,469.65791026999568,452.52412931626372,0.65222131404219297,114.15204120638401,0.9982837642646768,0.24167121615586426,null,0,24.819955941877257,null,24.819955941877257,null,null,{"$f":"(F561+G561)*SUM(F$554:G561)","v":0},0,0,0,0,0,0,0,0]
[null,0.66666666666666663,249.16788093224034,8.0751103429953695,24.794178812508676,0,0,1,{"$f":"IF(SUM(I$554:I561)<($H$40-1),IF((F562+G562)*H562>0,1,0),0)","v":0},0,0,23.700665660020743,23.89740938714186,0.66666666666666663,{"$f":"IF(B562<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B562),0)","v":7.9544574225821438E-2},null,469.47095646187648,452.30992835513888,0.65199442651443607,114.05582175969278,0.9980386061295059,0.24163914805428194,null,0,24.794178812508676,null,24.794178812508676,null,null,{"$f":"(F562+G562)*SUM(F$554:G562)","v":0},0,0,0,0,0,0,0,0]
[null,0.75,249.06406098185192,8.0672212247394217,24.768387759393995,0,0,1,{"$f":"IF(SUM(I$554:I562)<($H$40-1),IF((F563+G563)*H563>0,1,0),0)","v":0},0,0,23.542897122656235,23.763049649575027,0.75,{"$f":"IF(B563<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B563),0)","v":7.9083255236939279E-2},null,469.28408055117734,452.09585740746536,0.65176762612276518,113.95968701568813,0.99779345265742669,0.24160671866574435,null,0,24.768387759393995,null,24.768387759393995,null,null,{"$f":"(F563+G563)*SUM(F$554:G563)","v":0},0,0,0,0,0,0,0,0]
[null,0.83333333333333337,248.96028428977615,8.0593278691087633,24.742582853481995,0,0,1,{"$f":"IF(SUM(I$554:I563)<($H$40-1),IF((F564+G564)*H564>0,1,0),0)","v":0},0,0,23.38614035462534,23.629445330254029,0.83333333333333337,{"$f":"IF(B564<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B564),0)","v":7.8624611668870872E-2},null,469.09728250544094,451.88191632448314,0.65154091277662907,113.8636368726967,0.99754830386959448,0.2415739280137465,null,0,24.742582853481995,null,24.742582853481995,null,null,{"$f":"(F564+G564)*SUM(F$554:G564)","v":0},0,0,0,0,0,0,0,0]
[null,0.91666666666666674,248.85655083798875,8.0514302977724093,24.716764165612879,0,0,1,{"$f":"IF(SUM(I$554:I564)<($H$40-1),IF((F565+G565)*H565>0,1,0),0)","v":0},0,0,23.230389106272394,23.496592181948721,0.91666666666666674,{"$f":"IF(B565<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B565),0)","v":7.8168628005505419E-2},null,468.91056229222363,451.66810495777219,0.65131428638571942,113.76767122925872,0.99730315978716366,0.24154077612190814,null,0,24.716764165612879,null,24.716764165612879,null,null,{"$f":"(F565+G565)*SUM(F$554:G565)","v":0},0,0,0,0,0,0,0,0]
[null,1,248.75286060847293,8.0435285323661905,24.690931766518357,0,0,1,{"$f":"IF(SUM(I$554:I565)<($H$40-1),IF((F566+G566)*H566>0,1,0),0)","v":0},0,0,23.075637164970427,23.364485981308409,1,{"$f":"IF(B566<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B566),0)","v":7.7715288820717904E-2},null,468.72391987909515,451.45442315925089,0.65108774685997106,113.67178998412658,0.99705802043128744,0.24150726301397518,null,0,24.690931766518357,null,24.690931766518357,null,null,{"$f":"(F566+G566)*SUM(F$554:G566)","v":0},0,0,0,0,0,0,0,0]
[null,1.0833333333333333,248.64921358321942,8.0356225944928212,24.665085726821879,0,0,1,{"$f":"IF(SUM(I$554:I566)<($H$40-1),IF((F567+G567)*H567>0,1,0),0)","v":0},0,0,22.921878354912902,23.233122528727584,1.0833333333333333,{"$f":"IF(B567<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B567),0)","v":7.726457877784712E-2},null,468.53735523363883,451.24087078117674,0.65086129410955984,113.57599303626625,0.99681288582311667,0.24147338871381616,null,0,24.665085726821879,null,24.665085726821879,null,null,{"$f":"(F567+G567)*SUM(F$554:G567)","v":0},0,0,0,0,0,0,0,0]
[null,1.1666666666666665,248.54560974422643,8.0277125057218708,24.639226117038543,0,0,1,{"$f":"IF(SUM(I$554:I567)<($H$40-1),IF((F568+G568)*H568>0,1,0),0)","v":0},0,0,22.769106536906261,23.102497648212402,1.1666666666666665,{"$f":"IF(B568<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B568),0)","v":7.681648262917691E-2},null,468.35086832345144,451.02744767614382,0.65063492804490353,113.48028028485464,0.99656775598380032,0.24143915324542448,null,0,24.639226117038543,null,24.639226117038543,null,null,{"$f":"(F568+G568)*SUM(F$554:G568)","v":0},0,0,0,0,0,0,0,0]
[null,1.2499999999999998,248.44204907349967,8.0197982875898752,24.613353007575444,0,0,1,{"$f":"IF(SUM(I$554:I568)<($H$40-1),IF((F569+G569)*H569>0,1,0),0)","v":0},0,0,22.617315608163945,22.972607187247952,1.2499999999999998,{"$f":"IF(B569<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B569),0)","v":7.6370985215420309E-2},null,468.16445911614329,450.81415369708202,0.65040864857665892,113.38465162928003,0.99632263093448625,0.24140455663291829,null,0,24.613353007575444,null,24.613353007575444,null,null,{"$f":"(F569+G569)*SUM(F$554:G569)","v":0},0,0,0,0,0,0,0,0]
[null,1.333333333333333,248.33853155305241,8.0118799616003145,24.587466468731623,0,0,1,{"$f":"IF(SUM(I$554:I569)<($H$40-1),IF((F570+G570)*H570>0,1,0),0)","v":0},0,0,22.466499502101133,22.843447016666229,1.333333333333333,{"$f":"IF(B570<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B570),0)","v":7.5928071465206595E-2},null,467.97812757933821,450.60098869725681,0.65018245561572319,113.28910696914141,0.99607751069632067,0.24136959890053855,null,0,24.587466468731623,null,24.587466468731623,null,null,{"$f":"(F570+G570)*SUM(F$554:G570)","v":0},0,0,0,0,0,0,0,0]
[null,1.4166666666666663,248.2350571649053,8.0039575492236796,24.561566570698261,0,0,1,{"$f":"IF(SUM(I$554:I570)<($H$40-1),IF((F571+G571)*H571>0,1,0),0)","v":0},0,0,22.316652188130799,22.715013030514893,1.4166666666666663,{"$f":"IF(B571<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B571),0)","v":7.5487726394571589E-2},null,467.7918736806734,450.38795253026672,0.6499563490732313,113.1936462042471,0.99583239529044787,0.2413342800726517,null,0,24.561566570698261,null,24.561566570698261,null,null,{"$f":"(F571+G571)*SUM(F$554:G571)","v":0},0,0,0,0,0,0,0,0]
[null,1.4999999999999996,248.1316258910866,7.9960310718974972,24.535653383558778,0,0,1,{"$f":"IF(SUM(I$554:I571)<($H$40-1),IF((F572+G572)*H572>0,1,0),0)","v":0},0,0,22.167767671460716,22.587301145926716,1.4999999999999996,{"$f":"IF(B572<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B572),0)","v":7.5049935106450638E-2},null,467.60569738779975,450.17504505004354,0.64973032886055582,113.09826923461515,0.99558728473801061,0.24129860017374669,null,0,24.535653383558778,null,24.535653383558778,null,null,{"$f":"(F572+G572)*SUM(F$554:G572)","v":0},0,0,0,0,0,0,0,0]
[null,1.5833333333333328,248.028237713632,7.9881005510264709,24.50972697728929,0,0,1,{"$f":"IF(SUM(I$554:I572)<($H$40-1),IF((F573+G573)*H573>0,1,0),0)","v":0},0,0,22.019839992891882,22.460307302989811,1.5833333333333328,{"$f":"IF(B573<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B573),0)","v":7.4614682790174608E-2},null,467.41959866838147,449.96226611085069,0.64950439488930689,113.00297596047176,0.9953421790601501,0.24126255922844039,null,0,24.50972697728929,null,24.50972697728929,null,null,{"$f":"(F573+G573)*SUM(F$554:G573)","v":0},0,0,0,0,0,0,0,0]
[null,1.6666666666666661,247.92489261458465,7.9801660079822145,24.483787421757743,0,0,1,{"$f":"IF(SUM(I$554:I573)<($H$40-1),IF((F574+G574)*H574>0,1,0),0)","v":0},0,0,21.872863228616794,22.334027464618558,1.6666666666666661,{"$f":"IF(B574<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B574),0)","v":7.4181954720968959E-2},null,467.23357749009625,449.7496155672813,0.64927854707132993,112.90776628225041,0.99509707827800531,0.24122615726146879,null,0,24.483787421757743,null,24.483787421757743,null,null,{"$f":"(F574+G574)*SUM(F$554:G574)","v":0},0,0,0,0,0,0,0,0]
[null,1.7499999999999993,247.82159057599526,7.9722274641037281,24.457834786725442,0,0,1,{"$f":"IF(SUM(I$554:I574)<($H$40-1),IF((F575+G575)*H575>0,1,0),0)","v":0},0,0,21.726831490020931,22.20845761642526,1.7499999999999993,{"$f":"IF(B575<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B575),0)","v":7.3751736259455455E-2},null,467.04763382063533,449.53709327425975,0.64905278531870592,112.81264010059334,0.99485198241271422,0.24118939429769551,null,0,24.457834786725442,null,24.457834786725442,null,null,{"$f":"(F575+G575)*SUM(F$554:G575)","v":0},0,0,0,0,0,0,0,0]
[null,1.8333333333333326,247.71833157992194,7.9642849406970369,24.431869141845915,0,0,1,{"$f":"IF(SUM(I$554:I575)<($H$40-1),IF((F576+G576)*H576>0,1,0),0)","v":0},0,0,21.581738923482931,22.08359376659255,1.8333333333333326,{"$f":"IF(B576<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B576),0)","v":7.3324012851157042E-2},null,466.86176762770339,449.32469908703757,0.64882710954375067,112.71759731634791,0.9946068914854127,0.24115227036210654,null,0,24.431869141845915,null,24.431869141845915,null,null,{"$f":"(F576+G576)*SUM(F$554:G576)","v":0},0,0,0,0,0,0,0,0]
[null,1.9166666666666659,247.6151156084303,7.9563384590354822,24.405890556665817,0,0,1,{"$f":"IF(SUM(I$554:I576)<($H$40-1),IF((F577+G577)*H577>0,1,0),0)","v":0},0,0,21.437579710177577,21.95943194574647,1.9166666666666659,{"$f":"IF(B577<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B577),0)","v":7.2898770026005352E-2},null,466.67597887901843,449.11243286119418,0.64860151965901292,112.62263783056812,0.99436180551723485,0.24111478547981297,null,0,24.405890556665817,null,24.405890556665817,null,null,{"$f":"(F577+G577)*SUM(F$554:G577)","v":0},0,0,0,0,0,0,0,0]
[null,1.9999999999999991,247.51194264359347,7.9483880403596627,24.379899100624783,0,0,1,{"$f":"IF(SUM(I$554:I577)<($H$40-1),IF((F578+G578)*H578>0,1,0),0)","v":0},0,0,21.294348065878925,21.835968206830291,1.9999999999999991,{"$f":"IF(B578<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B578),0)","v":7.2475993397851213E-2},null,466.4902675423121,448.90029445263553,0.64837601557727487,112.52776154451328,0.99411672452931343,0.24107693967604962,null,0,24.379899100624783,null,24.379899100624783,null,null,{"$f":"(F578+G578)*SUM(F$554:G578)","v":0},0,0,0,0,0,0,0,0]
[null,2.0833333333333326,247.40881266749199,7.9404337058774326,24.353894843055382,0,0,1,{"$f":"IF(SUM(I$554:I578)<($H$40-1),IF((F579+G579)*H579>0,1,0),0)","v":0},0,0,21.152038240764579,21.71319862497905,2.0833333333333326,{"$f":"IF(B579<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B579),0)","v":7.2055668663978001E-2},null,466.30463358532944,448.6882837175927,0.64815059721155044,112.43296835964713,0.99387164854277921,0.24103873297617462,null,0,24.353894843055382,null,24.353894843055382,null,null,{"$f":"(F579+G579)*SUM(F$554:G579)","v":0},0,0,0,0,0,0,0,0]
[null,2.1666666666666661,247.30572566221389,7.9324754767640533,24.32787785318364,0,0,1,{"$f":"IF(SUM(I$554:I579)<($H$40-1),IF((F580+G580)*H580>0,1,0),0)","v":0},0,0,21.01064451922144,21.591119297394766,2.1666666666666661,{"$f":"IF(B580<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B580),0)","v":7.1637781604617742E-2},null,466.11907697582888,448.47640051262118,0.64792526447508492,112.33825817763767,0.99362657757876138,0.24100016540567157,null,0,24.32787785318364,null,24.32787785318364,null,null,{"$f":"(F580+G580)*SUM(F$554:G580)","v":0},0,0,0,0,0,0,0,0]
[null,2.2499999999999996,247.20268160985464,7.9245133741620783,24.30184820012866,0,0,1,{"$f":"IF(SUM(I$554:I580)<($H$40-1),IF((F581+G581)*H581>0,1,0),0)","v":0},0,0,20.870161219651749,21.469726343222383,2.2499999999999996,{"$f":"IF(B581<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B581),0)","v":7.1222318082469996E-2},null,465.93359768158223,448.26464469459972,0.64770001728135418,112.24363090035621,0.99338151165838673,0.24096123699014568,null,0,24.30184820012866,null,24.30184820012866,null,null,{"$f":"(F581+G581)*SUM(F$554:G581)","v":0},0,0,0,0,0,0,0,0]
[null,2.333333333333333,247.09968049251719,7.9165474191815841,24.275805952903351,0,0,1,{"$f":"IF(SUM(I$554:I581)<($H$40-1),IF((F582+G582)*H582>0,1,0),0)","v":0},0,0,20.730582694281058,21.34901590342638,2.333333333333333,{"$f":"IF(B582<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B582),0)","v":7.0809264042223694E-2},null,465.7481956703748,448.05301612072935,0.64747485554406381,112.14908642987683,0.99313645080278179,0.24092194775532974,null,0,24.275805952903351,null,24.275805952903351,null,null,{"$f":"(F582+G582)*SUM(F$554:G582)","v":0},0,0,0,0,0,0,0,0]
[null,2.4166666666666665,246.996722292312,7.9085776329000188,24.249751180413973,0,0,1,{"$f":"IF(SUM(I$554:I582)<($H$40-1),IF((F583+G583)*H583>0,1,0),0)","v":0},0,0,20.591903328966254,21.228984140668125,2.4166666666666665,{"$f":"IF(B583<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B583),0)","v":7.0398605510081536E-2},null,465.56287091000547,447.8415146485325,0.64724977917714821,112.05462466847609,0.99289139503306945,0.24088229772707731,null,0,24.249751180413973,null,24.249751180413973,null,null,{"$f":"(F583+G583)*SUM(F$554:G583)","v":0},0,0,0,0,0,0,0,0]
[null,2.5,246.89380699135688,7.9006040363623127,24.22368395146048,0,0,1,{"$f":"IF(SUM(I$554:I583)<($H$40-1),IF((F584+G584)*H584>0,1,0),0)","v":0},0,0,20.454117543005228,21.109627239183848,2.5,{"$f":"IF(B584<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B584),0)","v":6.9990328593287368E-2},null,465.37762336828627,447.63014013585126,0.64702478809476982,111.96024551863161,0.99264634437037214,0.240842286931367,null,0,24.22368395146048,null,24.22368395146048,null,null,{"$f":"(F584+G584)*SUM(F$554:G584)","v":0},0,0,0,0,0,0,0,0]
[null,2.5833333333333335,246.79093457177717,7.892626650580965,24.197604334736784,0,0,1,{"$f":"IF(SUM(I$554:I584)<($H$40-1),IF((F585+G585)*H585>0,1,0),0)","v":0},0,0,20.317219788947533,20.990941404663378,2.5833333333333335,{"$f":"IF(B585<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B585),0)","v":6.9584419479656046E-2},null,465.19245301304278,447.41889244084757,0.64679988221131879,111.86594888302244,0.9924012988358103,0.24080191539430154,null,0,24.197604334736784,null,24.197604334736784,null,null,{"$f":"(F585+G585)*SUM(F$554:G585)","v":0},0,0,0,0,0,0,0,0]
[null,2.666666666666667,246.68810501570562,7.8846454965359722,24.171512398830554,0,0,1,{"$f":"IF(SUM(I$554:I585)<($H$40-1),IF((F586+G586)*H586>0,1,0),0)","v":0},0,0,20.181204552405589,20.872922864129492,2.666666666666667,{"$f":"IF(B586<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B586),0)","v":6.9180864437106249E-2},null,465.00735981211398,447.20777142200063,0.6465750614414113,111.7717346645274,0.99215625845050248,0.24076118314210701,null,0,24.171512398830554,null,24.171512398830554,null,null,{"$f":"(F586+G586)*SUM(F$554:G586)","v":0},0,0,0,0,0,0,0,0]
[null,2.7500000000000004,246.58531830528241,7.876660595174962,24.145408212223639,0,0,1,{"$f":"IF(SUM(I$554:I586)<($H$40-1),IF((F587+G587)*H587>0,1,0),0)","v":0},0,0,20.046066351867477,20.755567865817998,2.7500000000000004,{"$f":"IF(B587<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B587),0)","v":6.8779649813195953E-2},null,464.82234373335223,446.99677693810781,0.64635032569989026,111.67760276622556,0.99191122323556524,0.24072009020113325,null,0,24.145408212223639,null,24.145408212223639,null,null,{"$f":"(F587+G587)*SUM(F$554:G587)","v":0},0,0,0,0,0,0,0,0]
[null,2.8333333333333339,246.48257442265523,7.86867196741321,24.119291843292118,0,0,1,{"$f":"IF(SUM(I$554:I587)<($H$40-1),IF((F588+G588)*H588>0,1,0),0)","v":0},0,0,19.911799738510364,20.638872679058455,2.8333333333333339,{"$f":"IF(B588<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B588),0)","v":6.8380762034660425E-2},null,464.63740474462327,446.78590884828185,0.64612567490182293,111.58355309139461,0.99166619321211391,0.24067863659785554,null,0,24.119291843292118,null,24.119291843292118,null,null,{"$f":"(F588+G588)*SUM(F$554:G588)","v":0},0,0,0,0,0,0,0,0]
[null,2.9166666666666674,246.37987334997914,7.8606796341336231,24.093163360306246,0,0,1,{"$f":"IF(SUM(I$554:I588)<($H$40-1),IF((F589+G589)*H589>0,1,0),0)","v":0},0,0,19.778399296014847,20.522833594155571,2.9166666666666674,{"$f":"IF(B589<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B589),0)","v":6.7984187606953198E-2},null,464.4525428138063,446.57516701195107,0.64590110896250086,111.48958554351128,0.99142116840126127,0.24063682235887079,null,0,24.093163360306246,null,24.093163360306246,null,null,{"$f":"(F589+G589)*SUM(F$554:G589)","v":0},0,0,0,0,0,0,0,0]
[null,3.0000000000000009,246.27721506941666,7.8526836161868143,24.067022831430716,0,0,1,{"$f":"IF(SUM(I$554:I589)<($H$40-1),IF((F590+G590)*H590>0,1,0),0)","v":0},0,0,19.64585964038055,20.407446922271294,3.0000000000000009,{"$f":"IF(B590<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B590),0)","v":6.7589913113789424E-2},null,464.26775790879384,446.36455128885729,0.6456766277974394,111.39570002624947,0.99117614882411897,0.24059464751090134,null,0,24.067022831430716,null,24.067022831430716,null,null,{"$f":"(F590+G590)*SUM(F$554:G590)","v":0},0,0,0,0,0,0,0,0]
[null,3.0833333333333344,246.17459956313775,7.8446839343910941,24.040870324724605,0,0,1,{"$f":"IF(SUM(I$554:I590)<($H$40-1),IF((F591+G591)*H591>0,1,0),0)","v":0},0,0,19.514175419742426,20.292708995307521,3.0833333333333344,{"$f":"IF(B591<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B591),0)","v":6.7197925216692059E-2},null,464.0830499974918,446.15406153905599,0.64545223132237661,111.30189644348081,0.99093113450179604,0.24055211208079114,null,0,24.040870324724605,null,24.040870324724605,null,null,{"$f":"(F591+G591)*SUM(F$554:G591)","v":0},0,0,0,0,0,0,0,0]
[null,3.1666666666666679,246.07202681331978,7.8366806095327002,24.014705908142151,0,0,1,{"$f":"IF(SUM(I$554:I591)<($H$40-1),IF((F592+G592)*H592>0,1,0),0)","v":0},0,0,19.383341314188712,20.178616165789499,3.1666666666666679,{"$f":"IF(B592<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B592),0)","v":6.6808210654540554E-2},null,463.89841904781946,445.94369762291456,0.6452279194532724,111.20817469927357,0.99068612545540091,0.2405092160955126,null,0,24.014705908142151,null,24.014705908142151,null,null,{"$f":"(F592+G592)*SUM(F$554:G592)","v":0},0,0,0,0,0,0,0,0]
[null,3.2500000000000013,245.96949680214757,7.8286736623654383,23.988529649531554,0,0,1,{"$f":"IF(SUM(I$554:I592)<($H$40-1),IF((F593+G593)*H593>0,1,0),0)","v":0},0,0,19.253352035578267,20.065164806749888,3.2500000000000013,{"$f":"IF(B593<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B593),0)","v":6.6420756243122353E-2},null,463.71386502770952,445.73345940111136,0.64500369210630826,111.11453469789171,0.99044112170603904,0.24046595958215544,null,0,23.988529649531554,null,23.988529649531554,null,null,{"$f":"(F593+G593)*SUM(F$554:G593)","v":0},0,0,0,0,0,0,0,0]
[null,3.3333333333333348,245.86700951181336,7.8206631136111504,23.962341616636522,0,0,1,{"$f":"IF(SUM(I$554:I593)<($H$40-1),IF((F594+G594)*H594>0,1,0),0)","v":0},0,0,19.124202327361079,19.952351311613437,3.3333333333333348,{"$f":"IF(B594<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B594),0)","v":6.603554887468667E-2},null,463.52938790510791,445.52334673463503,0.64477954919788594,111.02097634379498,0.99019612327481477,0.24042234256793832,null,0,23.962341616636522,null,23.962341616636522,null,null,{"$f":"(F594+G594)*SUM(F$554:G594)","v":0},0,0,0,0,0,0,0,0]
[null,3.4166666666666683,245.76456492451678,7.8126489839594715,23.936141877095469,0,0,1,{"$f":"IF(SUM(I$554:I594)<($H$40-1),IF((F595+G595)*H595>0,1,0),0)","v":0},0,0,18.995886964397823,19.840172094082355,3.4166666666666683,{"$f":"IF(B595<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B595),0)","v":6.5652575517501241E-2},null,463.34498764797405,445.31335948478335,0.64455549064462703,110.92749954163793,0.98995113018283021,0.24037836508020105,null,0,23.936141877095469,null,23.936141877095469,null,null,{"$f":"(F595+G595)*SUM(F$554:G595)","v":0},0,0,0,0,0,0,0,0]
[null,3.5000000000000018,245.66216302246491,7.8046312940679403,23.909930498441891,0,0,1,{"$f":"IF(SUM(I$554:I595)<($H$40-1),IF((F596+G596)*H596>0,1,0),0)","v":0},0,0,18.868400752781362,19.72862358802228,3.5000000000000018,{"$f":"IF(B596<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B596),0)","v":6.5271823215411348E-2},null,463.16066422428071,445.10349751316215,0.64433151636337227,110.83410419626921,0.98970614245118571,0.24033402714640711,null,0,23.909930498441891,null,23.909930498441891,null,null,{"$f":"(F596+G596)*SUM(F$554:G596)","v":0},0,0,0,0,0,0,0,0]
[null,3.5833333333333353,245.55980378787223,7.7966100645621195,23.883707548104734,0,0,1,{"$f":"IF(SUM(I$554:I596)<($H$40-1),IF((F597+G597)*H597>0,1,0),0)","v":0},0,0,18.74173852965917,19.617702247348944,3.5833333333333353,{"$f":"IF(B597<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B597),0)","v":6.4893279087401501E-2},null,462.9764176020139,444.89376068168445,0.64410762627118023,110.74079021273138,0.98946116010097995,0.24028932879414558,null,0,23.883707548104734,null,23.883707548104734,null,null,{"$f":"(F597+G597)*SUM(F$554:G597)","v":0},0,0,0,0,0,0,0,0]
[null,3.6666666666666687,245.45748720296064,7.7885853160354657,23.857473093408,0,0,1,{"$f":"IF(SUM(I$554:I597)<($H$40-1),IF((F598+G598)*H598>0,1,0),0)","v":0},0,0,18.61589516305607,19.507404545915406,3.6666666666666687,{"$f":"IF(B598<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B598),0)","v":6.4516930327159744E-2},null,462.79224774917304,444.68414885256965,0.64388382028532753,110.64755749625999,0.98921618315330961,0.24024427005112658,null,0,23.857473093408,null,23.857473093408,null,null,{"$f":"(F598+G598)*SUM(F$554:G598)","v":0},0,0,0,0,0,0,0,0]
[null,3.7500000000000022,245.35521324995941,7.7805570690494816,23.831227201571203,0,0,1,{"$f":"IF(SUM(I$554:I598)<($H$40-1),IF((F599+G599)*H599>0,1,0),0)","v":0},0,0,18.490865551698651,19.397726977399994,3.7500000000000022,{"$f":"IF(B599<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B599),0)","v":6.4142764202644295E-2},null,462.60815463377082,444.4746618883417,0.64366009832330695,110.55440595228276,0.98897121162926915,0.24019885094518534,null,0,23.831227201571203,null,23.831227201571203,null,null,{"$f":"(F599+G599)*SUM(F$554:G599)","v":0},0,0,0,0,0,0,0,0]
[null,3.8333333333333357,245.25298191110528,7.772525344133757,23.804969939709554,0,0,1,{"$f":"IF(SUM(I$554:I599)<($H$40-1),IF((F600+G600)*H600>0,1,0),0)","v":0},0,0,18.366644624840344,19.288666055194813,3.8333333333333357,{"$f":"IF(B600<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B600),0)","v":6.3770768055652988E-2},null,462.42413822383338,444.26529965182971,0.64343646030282819,110.46133548641973,0.98872624554995192,0.24015307150428084,null,0,23.804969939709554,null,23.804969939709554,null,null,{"$f":"(F600+G600)*SUM(F$554:G600)","v":0},0,0,0,0,0,0,0,0]
[null,3.9166666666666692,245.15079316864234,7.764490161785897,23.77870137483368,0,0,1,{"$f":"IF(SUM(I$554:I600)<($H$40-1),IF((F601+G601)*H601>0,1,0),0)","v":0},0,0,18.243227342087096,19.180218312294922,3.9166666666666692,{"$f":"IF(B601<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B601),0)","v":6.3400929301394862E-2},null,462.24019848740011,444.05606200616523,0.6432129061418157,110.36834600448174,0.98848128493644916,0.24010693175649447,null,0,23.77870137483368,null,23.77870137483368,null,null,{"$f":"(F601+G601)*SUM(F$554:G601)","v":0},0,0,0,0,0,0,0,0]
[null,4.0000000000000027,245.04864700482207,7.7564515424717122,23.752421573850281,0,0,1,{"$f":"IF(SUM(I$554:I601)<($H$40-1),IF((F602+G602)*H602>0,1,0),0)","v":0},0,0,18.120608693224717,19.072380301188122,4.0000000000000027,{"$f":"IF(B602<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B602),0)","v":6.3033235428064494E-2},null,462.05633539252358,443.84694881478259,0.64298943575840839,110.27543741247086,0.98823632980984943,0.24006043173003266,null,0,23.752421573850281,null,23.752421573850281,null,null,{"$f":"(F602+G602)*SUM(F$554:G602)","v":0},0,0,0,0,0,0,0,0]
[null,4.0833333333333357,244.9465434019034,7.748409506625161,23.726130603561909,0,0,1,{"$f":"IF(SUM(I$554:I602)<($H$40-1),IF((F603+G603)*H603>0,1,0),0)","v":0},0,0,17.99878369804642,18.965148593745344,4.0833333333333357,{"$f":"IF(B603<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B603),0)","v":6.2667673996418705E-2},null,461.87254890727002,443.63795994141753,0.64276604907095947,110.18260961657927,0.98799138019124011,0.24001357145322524,null,0,23.726130603561909,null,23.726130603561909,null,null,{"$f":"(F603+G603)*SUM(F$554:G603)","v":0},0,0,0,0,0,0,0,0]
[null,4.1666666666666687,244.84448234215262,7.7403640746482516,23.699828530666682,0,0,1,{"$f":"IF(SUM(I$554:I603)<($H$40-1),IF((F604+G604)*H604>0,1,0),0)","v":0},0,0,17.877747406181303,18.858519781111678,4.1666666666666687,{"$f":"IF(B604<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B604),0)","v":6.2304232639355792E-2},null,461.6888389997186,443.42909525010572,0.64254274599803496,110.08986252318817,0.98774643610170665,0.23996635095452226,null,0,23.699828530666682,null,23.699828530666682,null,null,{"$f":"(F604+G604)*SUM(F$554:G604)","v":0},0,0,0,0,0,0,0,0]
[null,4.2500000000000018,244.74246380784339,7.7323152669114066,23.673515421759447,0,0,1,{"$f":"IF(SUM(I$554:I604)<($H$40-1),IF((F605+G605)*H605>0,1,0),0)","v":0},0,0,17.757494896924797,18.752490473598023,4.2500000000000018,{"$f":"IF(B605<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B605),0)","v":6.194289906149706E-2},null,461.50520563796198,443.22035460518242,0.64231952645841339,109.99719603886814,0.98750149756233285,0.23991877026250225,null,0,23.673515421759447,null,23.673515421759447,null,null,{"$f":"(F605+G605)*SUM(F$554:G605)","v":0},0,0,0,0,0,0,0,0]
[null,4.3333333333333348,244.64048778125681,7.7242631037531915,23.647191343330906,0,0,1,{"$f":"IF(SUM(I$554:I605)<($H$40-1),IF((F606+G606)*H606>0,1,0),0)","v":0},0,0,17.638021279068496,18.647057300573305,4.3333333333333348,{"$f":"IF(B606<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B606),0)","v":6.1583661038770901E-2},null,461.32164879010611,443.01173787128192,0.64209639037108512,109.90461007037834,0.98725656459419953,0.23987082940586324,null,0,23.647191343330906,null,23.647191343330906,null,null,{"$f":"(F606+G606)*SUM(F$554:G606)","v":0},0,0,0,0,0,0,0,0]
[null,4.4166666666666679,244.53855424468131,7.7162076054805482,23.620856361768382,0,0,1,{"$f":"IF(SUM(I$554:I606)<($H$40-1),IF((F607+G607)*H607>0,1,0),0)","v":0},0,0,17.519321690732138,18.54221691035734,4.4166666666666679,{"$f":"IF(B607<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B607),0)","v":6.1226506417999232E-2},null,461.13816842427025,442.80324491333539,0.64187333765525123,109.81210452466541,0.98701163721838736,0.23982252841342994,null,0,23.620856361768382,null,23.620856361768382,null,null,{"$f":"(F607+G607)*SUM(F$554:G607)","v":0},0,0,0,0,0,0,0,0]
[null,4.5000000000000009,244.43666318041269,7.7081487923686298,23.594510543355273,0,0,1,{"$f":"IF(SUM(I$554:I607)<($H$40-1),IF((F608+G608)*H608>0,1,0),0)","v":0},0,0,17.401391299195488,18.437965970114284,4.5000000000000009,{"$f":"IF(B608<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B608),0)","v":6.0871423116486384E-2},null,460.95476450858672,442.59487559657049,0.64165036823032329,109.71967930886302,0.98676671545597283,0.23977386731414746,null,0,23.594510543355273,null,23.594510543355273,null,null,{"$f":"(F608+G608)*SUM(F$554:G608)","v":0},0,0,0,0,0,0,0,0]
[null,4.5833333333333339,244.33481457075419,7.7000866846610618,23.568153954271899,0,0,1,{"$f":"IF(SUM(I$554:I608)<($H$40-1),IF((F609+G609)*H609>0,1,0),0)","v":0},0,0,17.284225300732178,18.334301165746677,4.5833333333333339,{"$f":"IF(B609<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B609),0)","v":6.051839912161034E-2},null,460.77143701120144,442.38662978651132,0.64142748201592237,109.62733433029234,0.98652179932803208,0.23972484613708586,null,0,23.568153954271899,null,23.568153954271899,null,null,{"$f":"(F609+G609)*SUM(F$554:G609)","v":0},0,0,0,0,0,0,0,0]
[null,4.666666666666667,244.23300839801638,7.6920213025697928,23.541786660595033,0,0,1,{"$f":"IF(SUM(I$554:I609)<($H$40-1),IF((F610+G610)*H610>0,1,0),0)","v":0},0,0,17.167818920443452,18.231219201790104,4.666666666666667,{"$f":"IF(B610<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B610),0)","v":6.0167422490416241E-2},null,460.58818590027334,442.17850734897564,0.64120467893187816,109.53506949645964,0.98627688885563947,0.2396754649114386,null,0,23.541786660595033,null,23.541786660595033,null,null,{"$f":"(F610+G610)*SUM(F$554:G610)","v":0},0,0,0,0,0,0,0,0]
[null,4.75,244.13124464451721,7.6839526662752746,23.515408728298471,0,0,1,{"$f":"IF(SUM(I$554:I610)<($H$40-1),IF((F611+G611)*H611>0,1,0),0)","v":0},0,0,17.052167412093556,18.128716801308411,4.75,{"$f":"IF(B611<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B611),0)","v":5.9818481349212492E-2},null,460.40501114397483,441.97050815007589,0.64098195889822873,109.44288471505763,0.98603198405986592,0.23962572366652279,null,0,23.515408728298471,null,23.515408728298471,null,null,{"$f":"(F611+G611)*SUM(F$554:G611)","v":0},0,0,0,0,0,0,0,0]
[null,4.833333333333333,244.02952329258201,7.6758807959263189,23.489020223252577,0,0,1,{"$f":"IF(SUM(I$554:I611)<($H$40-1),IF((F612+G612)*H612>0,1,0),0)","v":0},0,0,16.93726605794529,18.026790705789548,4.833333333333333,{"$f":"IF(B612<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B612),0)","v":5.9471563893169016E-2},null,460.22191271049149,441.76263205621694,0.64075932183521944,109.35077989396348,0.98578708496178191,0.23957562243177682,null,0,23.489020223252577,null,23.489020223252577,null,null,{"$f":"(F612+G612)*SUM(F$554:G612)","v":0},0,0,0,0,0,0,0,0]
[null,4.9166666666666661,243.92784432454346,7.667805711640276,23.462621211224864,0,0,1,{"$f":"IF(SUM(I$554:I612)<($H$40-1),IF((F613+G613)*H613>0,1,0),0)","v":0},0,0,16.823110168597179,17.925437675041991,4.9166666666666661,{"$f":"IF(B613<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B613),0)","v":5.9126658385917817E-2},null,460.03889056802211,441.55487893409543,0.64053676766330248,109.25875494123881,0.98554219158245515,0.23952516123676357,null,0,23.462621211224864,null,23.462621211224864,null,null,{"$f":"(F613+G613)*SUM(F$554:G613)","v":0},0,0,0,0,0,0,0,0]
[null,4.9999999999999991,243.82620772274157,7.6597274335031358,23.436211757880308,0,0,1,{"$f":"IF(SUM(I$554:I613)<($H$40-1),IF((F614+G614)*H614>0,1,0),0)","v":0},0,0,16.709695082821305,17.824654487091706,4.9999999999999991,{"$f":"IF(B614<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B614),0)","v":5.8783753159156078E-2},null,459.85594468477871,441.34724865069938,0.64031429630313585,109.16680976512941,0.98529730394295156,0.23947434011117189,null,0,23.436211757880308,null,23.436211757880308,null,null,{"$f":"(F614+G614)*SUM(F$554:G614)","v":0},0,0,0,0,0,0,0,0]
[null,5.0833333333333321,243.72461346952377,7.6516459815692484,23.409791928780461,0,0,1,{"$f":"IF(SUM(I$554:I614)<($H$40-1),IF((F615+G615)*H615>0,1,0),0)","v":0},0,0,16.597016167401193,17.724437938079763,5.0833333333333321,{"$f":"IF(B615<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B615),0)","v":5.8442836612251275E-2},null,459.67307502898666,441.13974107330642,0.6400919076755831,109.07494427406385,0.98505242206433485,0.23942315908480877,null,0,23.409791928780461,null,23.409791928780461,null,null,{"$f":"(F615+G615)*SUM(F$554:G615)","v":0},0,0,0,0,0,0,0,0]
[null,5.1666666666666652,243.62306154724482,7.6435613758617524,23.383361789384836,0,0,1,{"$f":"IF(SUM(I$554:I615)<($H$40-1),IF((F616+G616)*H616>0,1,0),0)","v":0},0,0,16.485068816972149,17.624784842160448,5.1666666666666652,{"$f":"IF(B616<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B616),0)","v":5.8103897211848818E-2},null,459.49028156888454,440.93235606948394,0.63986960170171236,108.98315837665416,0.98480754596766706,0.2393716181876088,null,0,23.383361789384836,null,23.383361789384836,null,null,{"$f":"(F616+G616)*SUM(F$554:G616)","v":0},0,0,0,0,0,0,0,0]
[null,5.2499999999999982,243.52155193826681,7.6354736363722973,23.356921405050002,0,0,1,{"$f":"IF(SUM(I$554:I616)<($H$40-1),IF((F617+G617)*H617>0,1,0),0)","v":0},0,0,16.373848453860859,17.525692031400023,5.2499999999999982,{"$f":"IF(B617<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B617),0)","v":5.7766923491481853E-2},null,459.30756427272411,440.72509350708668,0.6396473783027955,108.89145198169371,0.98456267567400835,0.23931971744962779,null,0,23.356921405050002,null,23.356921405050002,null,null,{"$f":"(F617+G617)*SUM(F$554:G617)","v":0},0,0,0,0,0,0,0,0]
[null,5.3333333333333313,243.4200846249592,7.6273827830612015,23.330470841030092,0,0,1,{"$f":"IF(SUM(I$554:I617)<($H$40-1),IF((F618+G618)*H618>0,1,0),0)","v":0},0,0,16.263350527926836,17.42715635567599,5.3333333333333313,{"$f":"IF(B618<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B618),0)","v":5.7431904051183286E-2},null,459.12492310877042,{"$f":"S$10*$Q618^6+T$10*$Q618^5+U$10*$Q618^4+V$10*$Q618^3+W$10*$Q618^2+X$10*$Q618+Y$10","v":440.51795325425775},{"$f":"S$12*$Q618^6+T$12*$Q618^5+U$12*$Q618^4+V$12*$Q618^3+W$12*$Q618^2+X$12*$Q618+Y$12","v":0.63942523740030788},{"$f":"(R618-R$60)-(Q$60+460)*(S618-S$60)","v":108.79982499815833},0.98431781120441619,0.23926745690104309,null,0,23.330470841030092,null,{"$f":"IF(B618<=AA$550,E618,AA617)","v":23.330470841030092},null,null,{"$f":"(F618+G618)*SUM(F$554:G618)","v":0},0,0,0,0,0,0,0,0]
[null,5.4166666666666643,243.31865958969883,7.6192888358575503,23.304010162477152,0,0,1,{"$f":"IF(SUM(I$554:I618)<($H$40-1),IF((F619+G619)*H619>0,1,0),0)","v":0},0,0,16.153570516404606,17.329174682576955,5.4166666666666643,{"$f":"IF(B619<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B619),0)","v":5.7098827557100204E-2},null,{"$f":"C619*1.8+32-H$20","v":458.94235804530177},440.31093517942577,0.63920317891592748,108.70827733520412,{"$f":"(1-($H$34+273)/(C128+273))/(1-($H$34+273)/($H$17+273))","v":0.98407295257994742},{"$f":"( -12.447*U619^2 + 25.389*U619 - 11.942)*V$550","v":0.23921483657215925},null,0,23.304010162477152,null,23.304010162477152,null,null,{"$f":"(F619+G619)*SUM(F$554:G619)","v":0},{"$f":"IF((F619+G619)=0,0,B619)","v":0},{"$f":"IF($AD619=1,$AE619,0)","v":0},{"$f":"IF($AD619=2,$AE619,0)","v":0},{"$f":"IF($AD619=3,$AE619,0)","v":0},{"$f":"IF($AD619=4,$AE619,0)","v":0},{"$f":"IF($AD619=5,$AE619,0)","v":0},{"$f":"IF($AD619=6,$AE619,0)","v":0},{"$f":"IF($AD619=7,$AE619,0)","v":0}]
[null,{"$f":"IF(ROUND(B619,1)=H$48,H$48,IF(B619<$H$48,B619+1/12,B619))","v":5.4999999999999973},{"$f":"IF(B619<H$48,IF(I619<1,C619*(1-$H$22/12), $C$63),C619)","v":243.21727681486979},{"$f":"V620*T620/3.413","v":7.6111918146590964},{"$f":"IF(B620>=H$48,E619,IF(D620*H$23/1000000-H$32/1000<0,0,D620*H$23/1000000-H$32/1000))","v":23.277539434440776},{"$f":"IF(B620>H$48-5,0,IF(C620 <= $C$554- $H$35,1,0))","v":0},{"$f":"IF(ROUND(B620,1)=H$48-5,IF(E620-(E619-E620)*60<1,1,0),IF(E620-(E619-E620)<0,1,0))","v":0},{"$f":"IF(ROUND(H$48-B620,2)<5,0,1)","v":1},{"$f":"IF(SUM(I$554:I619)<($H$40-1),IF((F620+G620)*H620>0,1,0),0)","v":0},{"$f":"IF(OR(I620=1,J619 =1), 1,0)","v":0},{"$f":"I620/(1+$H$38)^B620","v":0},{"$f":"IF(B620<H$48,E620/((1+$H$38)^B620),0)","v":16.044503923746255},{"$f":"IF(B620<H$48,($H$33/1000)/((1+$H$38)^B620),0)","v":17.231743897303069},{"$f":"IF(J620<1, B620,N619)","v":5.4999999999999973},{"$f":"IF(B620<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B620),0)","v":5.6767682741110388E-2},null,458.7598690506095,440.10403915130513,0.6389812027715337,108.61680890216826,0.98382809982165487,0.23916185649340072,null,{"$f":"IF(X619>0,X619,IF(J620=0,0,B620))","v":0},{"$f":"IF(X619>0,Y619,E620)","v":23.277539434440776},null,23.277539434440776,null,null,{"$f":"(F620+G620)*SUM(F$554:G620)","v":0},0,0,0,0,0,0,0,0]
[null,5.5833333333333304,243.1159362828636,7.6030917393324042,23.251058721868603,0,0,1,{"$f":"IF(SUM(I$554:I620)<($H$40-1),IF((F621+G621)*H621>0,1,0),0)","v":0},0,0,15.936146281465422,17.134860902566992,5.5833333333333304,{"$f":"IF(B621<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B621),0)","v":5.6438458400441142E-2},null,458.57745609299837,439.89726503889511,0.6387593088892074,108.52541960856792,0.98358325295059068,0.23910851669531652,null,0,23.251058721868603,null,23.251058721868603,null,null,{"$f":"(F621+G621)*SUM(F$554:G621)","v":0},0,0,0,0,0,0,0,0]
[null,5.6666666666666634,243.01463797607909,7.5949886297127884,23.22456808960612,0,0,1,{"$f":"IF(SUM(I$554:I621)<($H$40-1),IF((F622+G622)*H622>0,1,0),0)","v":0},0,0,15.828493147981638,17.038522618495424,5.6666666666666634,{"$f":"IF(B622<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B622),0)","v":5.6111143397290286E-2},null,458.39511914078622,439.69061271147837,0.6385374971912301,108.43410936409936,0.98333841198780503,0.23905481720857816,null,0,23.22456808960612,null,23.22456808960612,null,null,{"$f":"(F622+G622)*SUM(F$554:G622)","v":0},0,0,0,0,0,0,0,0]
[null,5.7499999999999964,242.91338187692239,7.5868825056044322,23.198067602397021,0,0,1,{"$f":"IF(SUM(I$554:I622)<($H$40-1),IF((F623+G623)*H623>0,1,0),0)","v":0},0,0,15.721540108465915,16.942725982531226,5.7499999999999964,{"$f":"IF(B623<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B623),0)","v":5.5785726658449324E-2},null,458.21285816230414,439.48408203862067,0.63831576760008302,108.34287807863814,0.98309357695434563,0.23900075806398044,null,0,23.198067602397021,null,23.198067602397021,null,null,{"$f":"(F623+G623)*SUM(F$554:G623)","v":0},0,0,0,0,0,0,0,0]
[null,5.8333333333333295,242.812167967807,7.578773386780373,23.171557324883196,0,0,1,{"$f":"IF(SUM(I$554:I623)<($H$40-1),IF((F624+G624)*H624>0,1,0),0)","v":0},0,0,15.615282774686886,16.847467949336028,5.8333333333333295,{"$f":"IF(B624<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B624),0)","v":5.5462197174928909E-2},null,458.0306731258965,439.27767289016941,0.63809412003844634,108.25172566223796,0.98284874787125831,0.23894633929244152,null,0,23.171557324883196,null,23.171557324883196,null,null,{"$f":"(F624+G624)*SUM(F$554:G624)","v":0},0,0,0,0,0,0,0,0]
[null,5.9166666666666625,242.71099623115376,7.570661292982483,23.14503732160464,0,0,1,{"$f":"IF(SUM(I$554:I624)<($H$40-1),IF((F625+G625)*H625>0,1,0),0)","v":0},0,0,15.50971678485775,16.752745490693449,5.9166666666666625,{"$f":"IF(B625<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B625),0)","v":5.5140544001586328E-2},null,457.84856399992066,439.0713851362529,0.63787255442919899,108.1606520251301,0.98260392475958647,0.23889156092500111,null,0,23.14503732160464,null,23.14503732160464,null,null,{"$f":"(F625+G625)*SUM(F$554:G625)","v":0},0,0,0,0,0,0,0,0]
[null,5.9999999999999956,242.6098666493908,7.5625462439216404,23.118507657000031,0,0,1,{"$f":"IF(SUM(I$554:I625)<($H$40-1),IF((F626+G626)*H626>0,1,0),0)","v":0},0,0,15.404837803484472,16.658555595412814,5.9999999999999956,{"$f":"IF(B626<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B626),0)","v":5.482075625675524E-2},null,457.66653075274729,438.86521864727979,0.6376510706954176,108.06965707772332,0.98235910764037171,0.23883642299282395,null,0,23.118507657000031,null,23.118507657000031,null,null,{"$f":"(F626+G626)*SUM(F$554:G626)","v":0},0,0,0,0,0,0,0,0]
[null,6.0833333333333286,242.50877920495356,7.5544282592776772,23.091968395406536,0,0,1,{"$f":"IF(SUM(I$554:I626)<($H$40-1),IF((F627+G627)*H627>0,1,0),0)","v":0},0,0,15.300641521214299,16.564895269233425,6.0833333333333286,{"$f":"IF(B627<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B627),0)","v":5.4502823121877618E-2},null,457.48457335276026,438.65917329393835,0.63742966876037577,107.97874073060359,0.98211429653465354,0.23878092552719646,null,0,23.091968395406536,null,23.091968395406536,null,null,{"$f":"(F627+G627)*SUM(F$554:G627)","v":0},0,0,0,0,0,0,0,0]
[null,6.1666666666666616,242.40773388028484,7.5463073586993534,23.065419601059755,0,0,1,{"$f":"IF(SUM(I$554:I627)<($H$40-1),IF((F628+G628)*H628>0,1,0),0)","v":0},0,0,15.197123654685182,16.471761534729396,6.1666666666666616,{"$f":"IF(B628<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B628),0)","v":5.4186733841137653E-2},null,457.30269176835657,438.45324894719448,0.63720834854754405,107.88790289453226,0.98186949146347002,0.23872506855952783,null,0,23.065419601059755,null,23.065419601059755,null,null,{"$f":"(F628+G628)*SUM(F$554:G628)","v":0},0,0,0,0,0,0,0,0]
[null,6.2499999999999947,242.30673065783472,7.5381835618045177,23.038861338094229,0,0,1,{"$f":"IF(SUM(I$554:I628)<($H$40-1),IF((F629+G629)*H629>0,1,0),0)","v":0},0,0,15.094279946376382,16.379151431214979,6.2499999999999947,{"$f":"IF(B629<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B629),0)","v":5.3872477721097919E-2},null,457.12088596794638,438.24744547829192,0.63698710998058805,107.79714348044678,0.98162469244785566,0.23866885212135108,null,0,23.038861338094229,null,23.038861338094229,null,null,{"$f":"(F629+G629)*SUM(F$554:G629)","v":0},0,0,0,0,0,0,0,0]
[null,6.3333333333333277,242.20576952006064,7.530056888180062,23.012293670543301,0,0,1,{"$f":"IF(SUM(I$554:I629)<($H$40-1),IF((F630+G630)*H630>0,1,0),0)","v":0},0,0,14.99210616445948,16.287062014650463,6.3333333333333277,{"$f":"IF(B630<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B630),0)","v":5.3560044130337617E-2},null,456.93915591995301,438.0417627587513,0.63676595298336913,107.70646239946001,0.98137989950884441,0.23861227624432124,null,0,23.012293670543301,null,23.012293670543301,null,null,{"$f":"(F630+G630)*SUM(F$554:G630)","v":0},0,0,0,0,0,0,0,0]
[null,6.4166666666666607,242.10485044942729,7.5219273573819372,22.985716662339147,0,0,1,{"$f":"IF(SUM(I$554:I630)<($H$40-1),IF((F631+G631)*H631>0,1,0),0)","v":0},0,0,14.890598102650278,16.195490357548561,6.4166666666666607,{"$f":"IF(B631<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B631),0)","v":5.3249422499092897E-2},null,456.75750159281301,437.83620066036849,0.63654487747994315,107.6158595628587,0.98113511266746756,0.23855534096021666,null,0,22.985716662339147,null,22.985716662339147,null,null,{"$f":"(F631+G631)*SUM(F$554:G631)","v":0},0,0,0,0,0,0,0,0]
[null,6.4999999999999938,242.00397342840671,7.5137949889352793,22.959130377313219,0,0,1,{"$f":"IF(SUM(I$554:I631)<($H$40-1),IF((F632+G632)*H632>0,1,0),0)","v":0},0,0,14.789751580061784,16.104433548881381,6.4999999999999938,{"$f":"IF(B632<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B632),0)","v":5.2940602318899313E-2},null,456.57592295497597,437.63075905521464,0.63632388339455936,107.5253348821044,0.98089033194475372,0.23849804630093899,null,0,22.959130377313219,null,22.959130377313219,null,null,{"$f":"(F632+G632)*SUM(F$554:G632)","v":0},0,0,0,0,0,0,0,0]
[null,6.5833333333333268,241.90313843947823,7.5056598023343168,22.932534879195913,0,0,1,{"$f":"IF(SUM(I$554:I632)<($H$40-1),IF((F633+G633)*H633>0,1,0),0)","v":0},0,0,14.689562441057495,16.013888693987845,6.5833333333333268,{"$f":"IF(B633<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B633),0)","v":5.2633573142236281E-2},null,456.39441997490468,437.42543781563444,0.63610297065166044,107.43488826883168,0.98064555736173009,0.23844039229851188,null,0,22.932534879195913,null,22.932534879195913,null,null,{"$f":"(F633+G633)*SUM(F$554:G633)","v":0},0,0,0,0,0,0,0,0]
[null,6.6666666666666599,241.80234546512847,7.4975218170424833,22.90593023161696,0,0,1,{"$f":"IF(SUM(I$554:I633)<($H$40-1),IF((F634+G634)*H634>0,1,0),0)","v":0},0,0,14.590026555105938,15.92385291448171,6.6666666666666599,{"$f":"IF(B634<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B634),0)","v":5.2328324582173597E-2},null,456.2129926210751,437.22023681424628,0.63588213917588154,107.34451963484855,0.98040078893942162,0.23838237898508152,null,0,22.90593023161696,null,22.90593023161696,null,null,{"$f":"(F634+G634)*SUM(F$554:G634)","v":0},0,0,0,0,0,0,0,0]
[null,6.7499999999999929,241.70159448785134,7.4893810524924396,22.879316498105492,0,0,1,{"$f":"IF(SUM(I$554:I634)<($H$40-1),IF((F635+G635)*H635>0,1,0),0)","v":0},0,0,14.491139816635789,15.834323348160027,6.7499999999999929,{"$f":"IF(B635<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B635),0)","v":5.2024846312020138E-2},null,456.03164086197626,437.01515592394043,0.63566138889204982,107.25422889213519,0.98015602669885082,0.23832400639291779,null,0,22.879316498105492,null,22.879316498105492,null,null,{"$f":"(F635+G635)*SUM(F$554:G635)","v":0},0,0,0,0,0,0,0,0]
[null,6.8333333333333259,241.60088549014807,7.4812375280861216,22.852693742090178,0,0,1,{"$f":"IF(SUM(I$554:I635)<($H$40-1),IF((F636+G636)*H636>0,1,0),0)","v":0},0,0,14.392898144891829,15.745297148912181,6.8333333333333259,{"$f":"IF(B636<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B636),0)","v":5.1723128064974463E-2},null,455.85036466611041,436.81019501787875,0.63544071972518335,107.16401595284407,0.97991127066103823,0.23826527455441343,null,0,22.852693742090178,null,22.852693742090178,null,null,{"$f":"(F636+G636)*SUM(F$554:G636)","v":0},0,0,0,0,0,0,0,0]
[null,6.916666666666659,241.50021845452719,7.4730912631947035,22.826062026899145,0,0,1,{"$f":"IF(SUM(I$554:I636)<($H$40-1),IF((F637+G637)*H637>0,1,0),0)","v":0},0,0,14.29529748379154,15.656771486629395,6.916666666666659,{"$f":"IF(B637<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B637),0)","v":5.1423159633777416E-2},null,455.66916400199278,436.60535396949354,0.63522013160049118,107.07388072929876,0.97966652084700234,0.23820618350208328,null,0,22.826062026899145,null,22.826062026899145,null,null,{"$f":"(F637+G637)*SUM(F$554:G637)","v":0},0,0,0,0,0,0,0,0]
[null,6.999999999999992,241.39959336350447,7.4649422771586815,22.7994214157602,0,0,1,{"$f":"IF(SUM(I$554:I637)<($H$40-1),IF((F638+G638)*H638>0,1,0),0)","v":0},0,0,14.198333801782688,15.568743547114781,6.999999999999992,{"$f":"IF(B638<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B638),0)","v":5.1124930870366951E-2},null,455.48803883815191,436.40063265248727,0.6349996244433721,106.98382313399446,0.97942177727775981,0.23814673326856373,null,0,22.7994214157602,null,22.7994214157602,null,null,{"$f":"(F638+G638)*SUM(F$554:G638)","v":0},0,0,0,0,0,0,0,0]
[null,7.083333333333325,241.299010199603,7.4567905892879303,22.77277197180107,0,0,1,{"$f":"IF(SUM(I$554:I638)<($H$40-1),IF((F639+G639)*H639>0,1,0),0)","v":0},0,0,14.102003091701652,15.48121053199386,7.083333333333325,{"$f":"IF(B639<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B639),0)","v":5.082843168553465E-2},null,455.30698914312927,436.19603094083067,0.63477919817941386,106.89384307959614,0.97917703997432437,0.23808692388661623,null,0,22.77277197180107,null,22.77277197180107,null,null,{"$f":"(F639+G639)*SUM(F$554:G639)","v":0},0,0,0,0,0,0,0,0]
[null,7.1666666666666581,241.19846894535317,7.4486362188616733,22.746113758049258,0,0,1,{"$f":"IF(SUM(I$554:I639)<($H$40-1),IF((F640+G640)*H640>0,1,0),0)","v":0},0,0,14.006301370632334,15.394169658625605,7.1666666666666581,{"$f":"IF(B640<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B640),0)","v":5.0533652048584579E-2},null,455.12601488547961,435.99154870876305,0.63455885273439339,106.80394047893913,0.97893230895770833,0.23802675538912293,null,0,22.746113758049258,null,22.746113758049258,null,null,{"$f":"(F640+G640)*SUM(F$554:G640)","v":0},0,0,0,0,0,0,0,0]
[null,7.2499999999999911,241.09796958329261,7.4404791851285532,22.719446837432304,0,0,1,{"$f":"IF(SUM(I$554:I640)<($H$40-1),IF((F641+G641)*H641>0,1,0),0)","v":0},0,0,13.911224679766057,15.307618160014004,7.2499999999999911,{"$f":"IF(B641<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B641),0)","v":5.0240581986993792E-2},null,454.94511603377055,435.78718583079018,0.63433858803427534,106.71411524502764,0.97868758424892122,0.23796622780909019,null,0,22.719446837432304,null,22.719446837432304,null,null,{"$f":"(F641+G641)*SUM(F$554:G641)","v":0},0,0,0,0,0,0,0,0]
[null,7.3333333333333242,240.99751209596624,7.4323195073066586,22.692771272777854,0,0,1,{"$f":"IF(SUM(I$554:I641)<($H$40-1),IF((F642+G642)*H642>0,1,0),0)","v":0},0,0,13.816769084262109,15.221553284720057,7.3333333333333242,{"$f":"IF(B642<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B642),0)","v":4.9949211586075015E-2},null,454.76429255658309,435.58294218168521,0.63411840400521202,106.62436729103564,0.97844286586897078,0.2379053411796451,null,0,22.692771272777854,null,22.692771272777854,null,null,{"$f":"(F642+G642)*SUM(F$554:G642)","v":0},0,0,0,0,0,0,0,0]
[null,7.4166666666666572,240.89709646592627,7.4241572045835413,22.666087126813721,0,0,1,{"$f":"IF(SUM(I$554:I642)<($H$40-1),IF((F643+G643)*H643>0,1,0),0)","v":0},0,0,13.722930673109055,15.135972296774359,7.4166666666666572,{"$f":"IF(B643<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B643),0)","v":4.9659530988641266E-2},null,454.58354442251118,435.37881763648596,0.63389830057354224,106.53469653030464,0.97819815383886233,0.23784409553403896,null,0,22.666087126813721,null,22.666087126813721,null,null,{"$f":"(F643+G643)*SUM(F$554:G643)","v":0},0,0,0,0,0,0,0,0]
[null,7.4999999999999902,240.79672267573216,7.4159922961162694,22.639394462168067,0,0,1,{"$f":"IF(SUM(I$554:I643)<($H$40-1),IF((F644+G644)*H644>0,1,0),0)","v":0},0,0,13.629705558986871,15.050872475590076,7.4999999999999902,{"$f":"IF(B644<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B644),0)","v":4.9371530394672354E-2},null,454.40287160016175,435.17481207049514,0.63367827766579066,106.44510287634466,0.97795344817959906,0.23778249090564457,null,0,22.639394462168067,null,22.639394462168067,null,null,{"$f":"(F644+G644)*SUM(F$554:G644)","v":0},0,0,0,0,0,0,0,0]
[null,7.5833333333333233,240.6963907079506,7.4078248010314285,22.612693341369404,0,0,1,{"$f":"IF(SUM(I$554:I644)<($H$40-1),IF((F645+G645)*H645>0,1,0),0)","v":0},0,0,13.537089878129711,14.966251115876492,7.5833333333333233,{"$f":"IF(B645<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B645),0)","v":4.9085200060983276E-2},null,454.22227405815494,434.97092535927959,0.63345833520866812,106.35558624283283,0.97770874891218262,0.23772052732795732,null,0,22.612693341369404,null,22.612693341369404,null,null,{"$f":"(F645+G645)*SUM(F$554:G645)","v":0},0,0,0,0,0,0,0,0]
[null,7.6666666666666563,240.59610054515562,7.3996547384252054,22.585983826846853,0,0,1,{"$f":"IF(SUM(I$554:I645)<($H$40-1),IF((F646+G646)*H646>0,1,0),0)","v":0},0,0,13.44507979018961,14.882105527553001,7.6666666666666563,{"$f":"IF(B646<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B646),0)","v":4.8800530300894727E-2},null,454.04175176512399,434.76715737866874,0.63323847312906978,106.2661465436131,0.97746405605761133,0.23765820483459624,null,0,22.585983826846853,null,22.585983826846853,null,null,{"$f":"(F646+G646)*SUM(F$554:G646)","v":0},0,0,0,0,0,0,0,0]
[null,7.7499999999999893,240.4958521699285,7.3914821273633491,22.559265980930036,0,0,1,{"$f":"IF(SUM(I$554:I646)<($H$40-1),IF((F647+G647)*H647>0,1,0),0)","v":0},0,0,13.353671478100662,14.798433035663578,7.7499999999999893,{"$f":"IF(B647<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B647),0)","v":4.8517511483905276E-2},null,453.86130468971515,434.56350800475451,0.63301869135407518,106.17678369269606,0.97721936963688161,0.23759552345930113,null,0,22.559265980930036,null,22.559265980930036,null,null,{"$f":"(F647+G647)*SUM(F$554:G647)","v":0},0,0,0,0,0,0,0,0]
[null,7.8333333333333224,240.39564556485772,7.3833069868812649,22.532539865849376,0,0,1,{"$f":"IF(SUM(I$554:I647)<($H$40-1),IF((F648+G648)*H648>0,1,0),0)","v":0},0,0,13.262861147944234,14.715230980291759,7.8333333333333224,{"$f":"IF(B648<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B648),0)","v":4.8236134035365641E-2},null,453.68093280058775,434.3599771138903,0.63279898981094773,106.08749760425815,0.97697468967098811,0.23753248323593512,null,0,22.532539865849376,null,22.532539865849376,null,null,{"$f":"(F648+G648)*SUM(F$554:G648)","v":0},0,0,0,0,0,0,0,0]
[null,7.9166666666666554,240.29548071253905,7.3751293359839947,22.505805543736027,0,0,1,{"$f":"IF(SUM(I$554:I648)<($H$40-1),IF((F649+G649)*H649>0,1,0),0)","v":0},0,0,13.172645028814658,14.632496716476075,7.9166666666666554,{"$f":"IF(B649<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B649),0)","v":4.7956388436154747E-2},null,453.50063606641413,434.15656458268967,0.63257936842713336,105.99828819264098,0.97673001618092359,0.23746908419848339,null,0,22.505805543736027,null,22.505805543736027,null,null,{"$f":"(F649+G649)*SUM(F$554:G649)","v":0},0,0,0,0,0,0,0,0]
[null,7.9999999999999885,240.1953575955755,7.3669491936463194,22.479063076622221,0,0,1,{"$f":"IF(SUM(I$554:I649)<($H$40-1),IF((F650+G650)*H650>0,1,0),0)","v":0},0,0,13.083019372685921,14.550227614125967,7.9999999999999885,{"$f":"IF(B650<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B650),0)","v":4.7678265222357651E-2},null,453.32041445587976,433.95327028802626,0.63235982713026095,105.90915537235122,0.97648534918767693,0.23740532638105483,null,0,22.479063076622221,null,22.479063076622221,null,null,{"$f":"(F650+G650)*SUM(F$554:G650)","v":0},0,0,0,0,0,0,0,0]
[null,8.0833333333333215,240.09527619657734,7.3587665788127143,22.452312526441109,0,0,1,{"$f":"IF(SUM(I$554:I650)<($H$40-1),IF((F651+G651)*H651>0,1,0),0)","v":0},0,0,12.993980454278796,14.468421057938189,8.0833333333333215,{"$f":"IF(B651<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B651),0)","v":4.740175498494547E-2},null,453.14026793768312,433.75009410703262,0.63214036584814071,105.82009905806012,0.97624068871223646,0.23734120981787904,null,0,22.452312526441109,null,22.452312526441109,null,null,{"$f":"(F651+G651)*SUM(F$554:G651)","v":0},0,0,0,0,0,0,0,0]
[null,8.1666666666666554,239.99523649816211,7.3505815103973813,22.425553955026871,0,0,1,{"$f":"IF(SUM(I$554:I651)<($H$40-1),IF((F652+G652)*H652>0,1,0),0)","v":0},0,0,12.905524570928829,14.387074447313653,8.1666666666666554,{"$f":"IF(B652<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B652),0)","v":4.7126848369456971E-2},null,452.96019648053567,433.54703591709932,0.63192098450876411,105.73111916460266,0.97599603477558761,0.23727673454330772,null,0,22.425553955026871,null,22.425553955026871,null,null,{"$f":"(F652+G652)*SUM(F$554:G652)","v":0},0,0,0,0,0,0,0,0]
[null,8.2499999999999893,239.89523848295457,7.3423940072843177,22.39878742411495,0,0,1,{"$f":"IF(SUM(I$554:I652)<($H$40-1),IF((F653+G653)*H653>0,1,0),0)","v":0},0,0,12.817648042455149,14.306185196274768,8.2499999999999893,{"$f":"IF(B653<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B653),0)","v":4.6853536075682156E-2},null,452.7802000531621,433.34409559587385,0.63170168304030316,105.64221560697689,0.9757513873987137,0.23721190059181582,null,0,22.39878742411495,null,22.39878742411495,null,null,{"$f":"(F653+G653)*SUM(F$554:G653)","v":0},0,0,0,0,0,0,0,0]
[null,8.3333333333333233,239.79528213358668,7.3342040883273922,22.372012995342288,0,0,1,{"$f":"IF(SUM(I$554:I653)<($H$40-1),IF((F654+G654)*H654>0,1,0),0)","v":0},0,0,12.73034721102999,14.225750733383231,8.3333333333333233,{"$f":"IF(B654<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B654),0)","v":4.6581808857347626E-2},null,452.6002786242999,433.1412730212611,0.63148246137111019,105.55338830034447,0.97550674660259495,0.23714670799800083,null,0,22.372012995342288,null,22.372012995342288,null,null,{"$f":"(F654+G654)*SUM(F$554:G654)","v":0},0,0,0,0,0,0,0,0]
[null,8.4166666666666572,239.69536743269771,7.3260117723502622,22.345230730247057,0,0,1,{"$f":"IF(SUM(I$554:I654)<($H$40-1),IF((F655+G655)*H655>0,1,0),0)","v":0},0,0,12.643618441048616,14.145768501658278,8.4166666666666572,{"$f":"IF(B655<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B655),0)","v":4.6311657521803773E-2},null,452.42043216269974,432.93856807142112,0.63126331942971647,105.46463716002921,0.97526211240821081,0.23708115679658132,null,0,22.345230730247057,null,22.345230730247057,null,null,{"$f":"(F655+G655)*SUM(F$554:G655)","v":0},0,0,0,0,0,0,0,0]
[null,8.4999999999999911,239.59549436293409,7.3178170781465077,22.31844069026911,0,0,1,{"$f":"IF(SUM(I$554:I655)<($H$40-1),IF((F656+G656)*H656>0,1,0),0)","v":0},0,0,12.557458119000406,14.066235958495396,8.4999999999999911,{"$f":"IF(B656<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B656),0)","v":4.6043072929713769E-2},null,452.24066063712525,432.73598062476856,0.63104425714483192,105.37596210151662,0.97501748483653727,0.23701524702240007,null,0,22.31844069026911,null,22.31844069026911,null,null,{"$f":"(F656+G656)*SUM(F$554:G656)","v":0},0,0,0,0,0,0,0,0]
[null,8.583333333333325,239.49566290694955,7.3096200244795799,22.291642936749795,0,0,1,{"$f":"IF(SUM(I$554:I656)<($H$40-1),IF((F657+G657)*H657>0,1,0),0)","v":0},0,0,12.471862653340258,13.987150575585504,8.583333333333325,{"$f":"IF(B657<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B657),0)","v":4.5776045994744434E-2},null,452.06096401635307,432.53351055997314,0.63082527444534509,105.28736304045435,0.97477286390854845,0.23694897871041931,null,0,22.291642936749795,null,22.291642936749795,null,null,{"$f":"(F657+G657)*SUM(F$554:G657)","v":0},0,0,0,0,0,0,0,0]
[null,8.666666666666659,239.39587304740499,7.3014206300828954,22.264837530932276,0,0,1,{"$f":"IF(SUM(I$554:I657)<($H$40-1),IF((F658+G658)*H658>0,1,0),0)","v":0},0,0,12.386828474360998,13.908509838834577,8.666666666666659,{"$f":"IF(B658<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B658),0)","v":4.551056768325875E-2},null,451.88134226917288,432.33115775595684,0.63060637126032149,105.19883989265031,0.97452824964521623,0.23688235189572593,null,0,22.264837530932276,null,22.264837530932276,null,null,{"$f":"(F658+G658)*SUM(F$554:G658)","v":0},0,0,0,0,0,0,0,0]
[null,8.7499999999999929,239.29612476696857,7.2932189136597634,22.238024533961283,0,0,1,{"$f":"IF(SUM(I$554:I658)<($H$40-1),IF((F659+G659)*H659>0,1,0),0)","v":0},0,0,12.302352034066157,13.830311248283714,8.7499999999999929,{"$f":"IF(B659<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B659),0)","v":4.5246629014010359E-2},null,451.70179536438729,432.12892209189448,0.63038754751900361,105.11039257407327,0.97428364206750984,0.2368153666135257,null,0,22.238024533961283,null,22.238024533961283,null,null,{"$f":"(F659+G659)*SUM(F$554:G659)","v":0},0,0,0,0,0,0,0,0]
[null,8.8333333333333268,239.19641804831568,7.2850148938836563,22.21120400688401,0,0,1,{"$f":"IF(SUM(I$554:I659)<($H$40-1),IF((F660+G660)*H660>0,1,0),0)","v":0},0,0,12.21842980604411,13.752552318029677,8.8333333333333268,{"$f":"IF(B660<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B660),0)","v":4.4984221057839634E-2},null,451.52232327081208,431.92680344721327,0.63016880315081092,105.02202100085225,0.97403904119639695,0.23674802289915131,null,0,22.21120400688401,null,22.21120400688401,null,null,{"$f":"(F660+G660)*SUM(F$554:G660)","v":0},0,0,0,0,0,0,0,0]
[null,8.9166666666666607,239.0967528741289,7.2768085893979313,22.184376010649196,0,0,1,{"$f":"IF(SUM(I$554:I660)<($H$40-1),IF((F661+G661)*H661>0,1,0),0)","v":0},0,0,12.135058285341861,13.675230576145857,8.9166666666666607,{"$f":"IF(B661<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B661),0)","v":4.4723334937371621E-2},null,451.3429259572759,431.72480170159065,0.62995013808533817,104.93372508927547,0.97379444705284213,0.23668032078805351,null,0,22.184376010649196,null,22.184376010649196,null,null,{"$f":"(F661+G661)*SUM(F$554:G661)","v":0},0,0,0,0,0,0,0,0]
[null,8.9999999999999947,238.99712922709801,7.2686000188160635,22.157540606107894,0,0,1,{"$f":"IF(SUM(I$554:I661)<($H$40-1),IF((F662+G662)*H662>0,1,0),0)","v":0},0,0,12.052233988340499,13.598343564603701,8.9999999999999947,{"$f":"IF(B662<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B662),0)","v":4.4463961826715782E-2},null,451.1636033926203,431.52291673495432,0.62973155225235511,104.84550475579033,0.97354985965780794,0.23661226031580682,null,0,22.157540606107894,null,22.157540606107894,null,null,{"$f":"(F662+G662)*SUM(F$554:G662)","v":0},0,0,0,0,0,0,0,0]
[null,9.0833333333333286,238.89754708992007,7.2603892007215842,22.130697854013256,0,0,1,{"$f":"IF(SUM(I$554:I662)<($H$40-1),IF((F663+G663)*H663>0,1,0),0)","v":0},0,0,11.969953452630754,13.52188883919456,9.0833333333333286,{"$f":"IF(B663<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B663),0)","v":4.42060929511673E-2},null,450.9843555457,431.32114842748155,0.62951304558180643,104.75735991700287,0.97330527903225472,0.23654384151810645,null,0,22.130697854013256,null,22.130697854013256,null,null,{"$f":"(F663+G663)*SUM(F$554:G663)","v":0},0,0,0,0,0,0,0,0]
[null,9.1666666666666625,238.79800644529928,7.2521761536682368,22.103847815021059,0,0,1,{"$f":"IF(SUM(I$554:I663)<($H$40-1),IF((F664+G664)*H664>0,1,0),0)","v":0},0,0,11.888213236889683,13.445863969452004,9.1666666666666625,{"$f":"IF(B664<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B664),0)","v":4.3949719586910324E-2},null,450.80518238538258,431.11949665959821,0.62929461800381048,104.66929048967739,0.97306070519714005,0.23647506443077235,null,0,22.103847815021059,null,22.103847815021059,null,null,{"$f":"(F664+G664)*SUM(F$554:G664)","v":0},0,0,0,0,0,0,0,0]
[null,9.2499999999999964,238.69850727594709,7.2439608961797921,22.076990549689089,0,0,1,{"$f":"IF(SUM(I$554:I664)<($H$40-1),IF((F665+G665)*H665>0,1,0),0)","v":0},0,0,11.807009920757377,13.370266538574542,9.2499999999999964,{"$f":"IF(B665<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B665),0)","v":4.3694833060722783E-2},null,450.62608388054866,430.91796131197816,0.62907626944865924,104.58129639073599,0.97281613817342005,0.23640592908974206,null,0,22.076990549689089,null,22.076990549689089,null,null,{"$f":"(F665+G665)*SUM(F$554:G665)","v":0},0,0,0,0,0,0,0,0]
[null,9.3333333333333304,238.59904956458212,7.2357434467503339,22.050126118478094,0,0,1,{"$f":"IF(SUM(I$554:I665)<($H$40-1),IF((F666+G666)*H666>0,1,0),0)","v":0},0,0,11.726340104715229,13.295094143348809,9.3333333333333304,{"$f":"IF(B666<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B666),0)","v":4.3441424749682961E-2},null,450.44706000009171,430.71654226554176,0.62885799984681723,104.49337753725746,0.9725715779820473,0.23633643553108039,null,0,22.050126118478094,null,22.050126118478094,null,null,{"$f":"(F666+G666)*SUM(F$554:G666)","v":0},0,0,0,0,0,0,0,0]
[null,9.4166666666666643,238.49963329393023,7.2275238238439981,22.023254581750891,0,0,1,{"$f":"IF(SUM(I$554:I666)<($H$40-1),IF((F667+G667)*H667>0,1,0),0)","v":0},0,0,11.646200409963848,13.22034439407315,9.4166666666666643,{"$f":"IF(B667<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B667),0)","v":4.3189486080877831E-2},null,450.26811071291831,430.5152394014562,0.62863980912892192,104.40553384647745,0.97232702464397291,0.23626658379096852,null,0,22.023254581750891,null,22.023254581750891,null,null,{"$f":"(F667+G667)*SUM(F$554:G667)","v":0},0,0,0,0,0,0,0,0]
[null,9.4999999999999982,238.40025844672445,7.2193020458953781,21.996375999773736,0,0,1,{"$f":"IF(SUM(I$554:I667)<($H$40-1),IF((F668+G668)*H668>0,1,0),0)","v":0},0,0,11.566587478302889,13.146014914481672,9.4999999999999982,{"$f":"IF(B668<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B668),0)","v":4.2939008531113008E-2},null,450.08923598794786,430.31405260113439,0.62842169722578145,104.31776523578867,0.97208247818014537,0.23619637390571488,null,0,21.996375999773736,null,21.996375999773736,null,null,{"$f":"(F668+G668)*SUM(F$554:G668)","v":0},0,0,0,0,0,0,0,0]
[null,9.5833333333333321,238.30092500570498,7.2110781313091268,21.969490432714998,0,0,1,{"$f":"IF(SUM(I$554:I668)<($H$40-1),IF((F669+G669)*H669>0,1,0),0)","v":0},0,0,11.487497972010082,13.07210334166869,9.5833333333333321,{"$f":"IF(B669<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B669),0)","v":4.2689983626624364E-2},null,449.91043579411286,430.11298174623312,0.62820366406837591,104.23007162273831,0.97183793861151069,0.23612580591174562,null,0,21.969490432714998,null,21.969490432714998,null,null,{"$f":"(F669+G669)*SUM(F$554:G669)","v":0},0,0,0,0,0,0,0,0]
[null,9.6666666666666661,238.20163295361928,7.2028520984603368,21.942597940646408,0,0,1,{"$f":"IF(SUM(I$554:I669)<($H$40-1),IF((F670+G670)*H670>0,1,0),0)","v":0},0,0,11.408928573722308,12.998607326013618,9.6666666666666661,{"$f":"IF(B670<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B670),0)","v":4.2442402942791418E-2},null,449.73171010035855,429.91202671865398,0.62798570958785493,104.14245292503006,0.97159340595901289,0.2360548798456106,null,0,21.942597940646408,null,21.942597940646408,null,null,{"$f":"(F670+G670)*SUM(F$554:G670)","v":0},0,0,0,0,0,0,0,0]
[null,9.75,238.10238227322196,7.1946239656944053,21.915698583542618,0,0,1,{"$f":"IF(SUM(I$554:I670)<($H$40-1),IF((F671+G671)*H671>0,1,0),0)","v":0},0,0,11.330875986316441,12.925524531106269,9.75,{"$f":"IF(B671<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B671),0)","v":4.2196258103852274E-2},null,449.55305887564339,429.71118740054175,0.62776783371553924,104.05490906052199,0.97134888024359278,0.23598359574398173,null,0,21.915698583542618,null,21.915698583542618,null,null,{"$f":"(F671+G671)*SUM(F$554:G671)","v":0},0,0,0,0,0,0,0,0]
[null,9.8333333333333339,238.00317294727481,7.1863937513270555,21.888792421281266,0,0,1,{"$f":"IF(SUM(I$554:I671)<($H$40-1),IF((F672+G672)*H672>0,1,0),0)","v":0},0,0,11.2533369327911,12.852852633672587,9.8333333333333339,{"$f":"IF(B672<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B672),0)","v":4.1951540782620318E-2},null,449.37448208893852,429.51046367428341,0.62755003638291806,103.96743994722669,0.97110436148618995,0.23591195364365125,null,0,21.888792421281266,null,21.888792421281266,null,null,{"$f":"(F672+G672)*SUM(F$554:G672)","v":0},0,0,0,0,0,0,0,0]
[null,9.9166666666666679,237.90400495854678,7.1781614736443844,21.861879513643146,0,0,1,{"$f":"IF(SUM(I$554:I672)<($H$40-1),IF((F673+G673)*H673>0,1,0),0)","v":0},0,0,11.176308156149133,12.780589323500795,9.9166666666666679,{"$f":"IF(B673<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B673),0)","v":4.1708242700202479E-2},null,449.19597970922808,429.30985542250755,0.62733231752164975,103.88004550331033,0.97085984970774009,0.23583995358153337,null,0,21.861879513643146,null,21.861879513643146,null,null,{"$f":"(F673+G673)*SUM(F$554:G673)","v":0},0,0,0,0,0,0,0,0]
[null,10.000000000000002,237.80487828981407,7.1699271509030149,21.834959920312674,0,0,1,{"$f":"IF(SUM(I$554:I673)<($H$40-1),IF((F674+G674)*H674>0,1,0),0)","v":0},0,0,11.099786419280875,12.708732303367938,10.000000000000002,{"$f":"IF(B674<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B674),0)","v":4.1466355625719119E-2},null,449.01755170550922,429.10936252808426,0.62711467706356072,103.79272564709333,0.97061534492917811,0.2357675955946657,null,0,21.834959920312674,null,21.834959920312674,null,null,{"$f":"(F674+G674)*SUM(F$554:G674)","v":0},0,0,0,0,0,0,0,0]
[null,10.083333333333336,237.70579292386,7.1616908013299421,21.808033700877438,0,0,1,{"$f":"IF(SUM(I$554:I674)<($H$40-1),IF((F675+G675)*H675>0,1,0),0)","v":0},0,0,11.023768504847601,12.637279288966873,10.083333333333336,{"$f":"IF(B675<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B675),0)","v":4.1225871376025625E-2},null,448.83919804679186,428.90898487412335,0.62689711494064526,103.7054802970485,0.97037084717143551,0.2356948797202065,null,0,21.808033700877438,null,21.808033700877438,null,null,{"$f":"(F675+G675)*SUM(F$554:G675)","v":0},0,0,0,0,0,0,0,0]
[null,10.16666666666667,237.60674884347506,7.1534524431226876,21.781100914828649,0,0,1,{"$f":"IF(SUM(I$554:I675)<($H$40-1),IF((F676+G676)*H676>0,1,0),0)","v":0},0,0,10.948251215166074,12.566228008833642,10.16666666666667,{"$f":"IF(B676<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B676),0)","v":4.0986781815435594E-2},null,448.66091870209897,428.7087223439749,0.62667963108506486,103.61830937180184,0.97012635645544154,0.2356218059954357,null,0,21.781100914828649,null,21.781100914828649,null,null,{"$f":"(F676+G676)*SUM(F$554:G676)","v":0},0,0,0,0,0,0,0,0]
[null,10.250000000000004,237.50774603145695,7.1452120944491995,21.754161621560836,0,0,1,{"$f":"IF(SUM(I$554:I676)<($H$40-1),IF((F677+G677)*H677>0,1,0),0)","v":0},0,0,10.873231372093356,12.495576204275268,10.250000000000004,{"$f":"IF(B677<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B677),0)","v":4.0749078855445486E-2},null,448.48271364046639,428.5085748212266,0.6264622254291472,103.53121279013072,0.96988187280212301,0.23554837445775392,null,0,21.754161621560836,null,21.754161621560836,null,null,{"$f":"(F677+G677)*SUM(F$554:G677)","v":0},0,0,0,0,0,0,0,0]
[null,10.333333333333337,237.40878447061053,7.1369697734480795,21.727215880372604,0,0,1,{"$f":"IF(SUM(I$554:I677)<($H$40-1),IF((F678+G678)*H678>0,1,0),0)","v":0},0,0,10.798705816912781,12.425321629297946,10.333333333333337,{"$f":"IF(B678<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B678),0)","v":4.0512754454461126E-2},null,448.30458283094282,428.30854218970529,0.62624489790538596,103.44419047096528,0.9696373962324043,0.23547458514468469,null,0,21.727215880372604,null,21.727215880372604,null,null,{"$f":"(F678+G678)*SUM(F$554:G678)","v":0},0,0,0,0,0,0,0,0]
[null,10.416666666666671,237.30986414374777,7.1287254982283939,21.700263750465993,0,0,1,{"$f":"IF(SUM(I$554:I678)<($H$40-1),IF((F679+G679)*H679>0,1,0),0)","v":0},0,0,10.724671410219877,12.355462050535648,10.416666666666671,{"$f":"IF(B679<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B679),0)","v":4.0277800617525561E-2},null,448.12652624258988,428.10862433347432,0.62602764844644065,103.35724233338584,0.96939292676720745,0.23540043809387187,null,0,21.700263750465993,null,21.700263750465993,null,null,{"$f":"(F679+G679)*SUM(F$554:G679)","v":0},0,0,0,0,0,0,0,0]
[null,10.500000000000005,237.21098503368788,7.1204792868699318,21.673305290947322,0,0,1,{"$f":"IF(SUM(I$554:I679)<($H$40-1),IF((F680+G680)*H680>0,1,0),0)","v":0},0,0,10.65112503180964,12.285995247179127,10.500000000000005,{"$f":"IF(B680<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B680),0)","v":4.0044209396048608E-2},null,447.94854384448206,427.90882113683409,0.62581047698513526,103.27036829662444,0.96914846442745228,0.23532593334308302,null,0,21.673305290947322,null,21.673305290947322,null,null,{"$f":"(F680+G680)*SUM(F$554:G680)","v":0},0,0,0,0,0,0,0,0]
[null,10.583333333333339,237.11214712325719,7.1122311574229649,21.646340560826424,0,0,1,{"$f":"IF(SUM(I$554:I680)<($H$40-1),IF((F681+G681)*H681>0,1,0),0)","v":0},0,0,10.578063580563644,12.216919010905311,10.583333333333339,{"$f":"IF(B681<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B681),0)","v":3.9811972887537982E-2},null,447.77063560570679,427.70913248432015,0.62559338345445847,103.18356828006239,0.96890400923405562,0.23525107093020473,null,0,21.646340560826424,null,21.646340560826424,null,null,{"$f":"(F681+G681)*SUM(F$554:G681)","v":0},0,0,0,0,0,0,0,0]
[null,10.666666666666673,237.01335039528917,7.1039811279085558,21.619369619017636,0,0,1,{"$f":"IF(SUM(I$554:I681)<($H$40-1),IF((F682+G682)*H682>0,1,0),0)","v":0},0,0,10.505483974338643,12.148231145807111,10.666666666666673,{"$f":"IF(B682<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B682),0)","v":3.9581083235331875E-2},null,447.59280149536437,{"$f":"S$10*$Q682^6+T$10*$Q682^5+U$10*$Q682^4+V$10*$Q682^3+W$10*$Q682^2+X$10*$Q682+Y$10","v":427.50955826070401},{"$f":"S$12*$Q682^6+T$12*$Q682^5+U$12*$Q682^4+V$12*$Q682^3+W$12*$Q682^2+X$12*$Q682+Y$12","v":0.62537636778756245},{"$f":"(R682-R$60)-(Q$60+460)*(S682-S$60)","v":103.0968422032322},0.96865956120793228,0.2351758508932465,null,0,21.619369619017636,null,{"$f":"IF(B682<=AA$550,E682,AA681)","v":21.619369619017636},null,null,{"$f":"(F682+G682)*SUM(F$554:G682)","v":0},0,0,0,0,0,0,0,0]
[null,10.750000000000007,236.91459483262446,7.0957292163184036,21.592392524339306,0,0,1,{"$f":"IF(SUM(I$554:I682)<($H$40-1),IF((F683+G683)*H683>0,1,0),0)","v":0},0,0,10.433383149855073,12.079929468323611,10.750000000000007,{"$f":"IF(B683<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B683),0)","v":3.9351532628333255E-2},null,{"$f":"C683*1.8+32-H$20","v":447.41504148256791},427.3100983509907,0.62515942991776241,103.01018998581492,{"$f":"(1-($H$34+273)/(C192+273))/(1-($H$34+273)/($H$17+273))","v":0.96841512036999389},{"$f":"( -12.447*U683^2 + 25.389*U683 - 11.942)*V$550","v":0.23510027327033983},null,0,21.592392524339306,null,21.592392524339306,null,null,{"$f":"(F683+G683)*SUM(F$554:G683)","v":0},{"$f":"IF((F683+G683)=0,0,B683)","v":0},{"$f":"IF($AD683=1,$AE683,0)","v":0},{"$f":"IF($AD683=2,$AE683,0)","v":0},{"$f":"IF($AD683=3,$AE683,0)","v":0},{"$f":"IF($AD683=4,$AE683,0)","v":0},{"$f":"IF($AD683=5,$AE683,0)","v":0},{"$f":"IF($AD683=6,$AE683,0)","v":0},{"$f":"IF($AD683=7,$AE683,0)","v":0}]
[null,{"$f":"IF(ROUND(B683,1)=H$48,H$48,IF(B683<$H$48,B683+1/12,B683))","v":10.833333333333341},{"$f":"IF(B683<H$48,IF(I683<1,C683*(1-$H$22/12), $C$63),C683)","v":236.81588041811088},{"$f":"V684*T684/3.413","v":7.0874754406149192},{"$f":"IF(B684>=H$48,E683,IF(D684*H$23/1000000-H$32/1000<0,0,D684*H$23/1000000-H$32/1000))","v":21.565409335514026},{"$f":"IF(B684>H$48-5,0,IF(C684 <= $C$554- $H$35,1,0))","v":0},{"$f":"IF(ROUND(B684,1)=H$48-5,IF(E684-(E683-E684)*60<1,1,0),IF(E684-(E683-E684)<0,1,0))","v":0},{"$f":"IF(ROUND(H$48-B684,2)<5,0,1)","v":1},{"$f":"IF(SUM(I$554:I683)<($H$40-1),IF((F684+G684)*H684>0,1,0),0)","v":0},{"$f":"IF(OR(I684=1,J683 =1), 1,0)","v":0},{"$f":"I684/(1+$H$38)^B684","v":0},{"$f":"IF(B684<H$48,E684/((1+$H$38)^B684),0)","v":10.361758062586494},{"$f":"IF(B684<H$48,($H$33/1000)/((1+$H$38)^B684),0)","v":12.012011807170637},{"$f":"IF(J684<1, B684,N683)","v":10.833333333333341},{"$f":"IF(B684<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B684),0)","v":3.9123313300745581E-2},null,447.23735553644343,427.11075264041978,0.62494256977853679,102.92361154764131,0.96817068674115081,0.23502433809973575,null,{"$f":"IF(X683>0,X683,IF(J684=0,0,B684))","v":0},{"$f":"IF(X683>0,Y683,E684)","v":21.565409335514026},null,21.565409335514026,null,null,{"$f":"(F684+G684)*SUM(F$554:G684)","v":0},0,0,0,0,0,0,0,0]
[null,10.916666666666675,236.71720713460334,7.0792198187312056,21.538420111168573,0,0,1,{"$f":"IF(SUM(I$554:I684)<($H$40-1),IF((F685+G685)*H685>0,1,0),0)","v":0},0,0,10.29060568664956,11.944476003271765,10.916666666666675,{"$f":"IF(B685<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B685),0)","v":3.8896417531810015E-2},null,447.05974362612989,426.91152101446283,0.62472578730352601,102.83710680868995,0.96792626034230977,0.23494804541980674,null,0,21.538420111168573,null,21.538420111168573,null,null,{"$f":"(F685+G685)*SUM(F$554:G685)","v":0},0,0,0,0,0,0,0,0]
[null,11.000000000000009,236.61857496496393,7.0709623685712506,21.511424909834552,0,0,1,{"$f":"IF(SUM(I$554:I685)<($H$40-1),IF((F686+G686)*H686>0,1,0),0)","v":0},0,0,10.219923014694878,11.877319909689657,11.000000000000009,{"$f":"IF(B686<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B686),0)","v":3.867083764554434E-2},null,446.88220572077893,426.71240335882391,0.6245090824265318,102.75067568908804,0.96768184119437584,0.23487139526904915,null,0,21.511424909834552,null,21.511424909834552,null,null,{"$f":"(F686+G686)*SUM(F$554:G686)","v":0},0,0,0,0,0,0,0,0]
[null,11.083333333333343,236.51998389206187,7.0627031080097913,21.484423789947932,0,0,1,{"$f":"IF(SUM(I$554:I686)<($H$40-1),IF((F687+G687)*H687>0,1,0),0)","v":0},0,0,10.149707057797983,11.81054139155782,11.083333333333343,{"$f":"IF(B687<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B687),0)","v":3.8446566010483185E-2},null,446.70474178955527,426.51339955943888,0.62429245508151687,102.66431810911075,0.96743742931825083,0.2347943876860783,null,0,21.484423789947932,null,21.484423789947932,null,null,{"$f":"(F687+G687)*SUM(F$554:G687)","v":0},0,0,0,0,0,0,0,0]
[null,11.166666666666677,236.42143389877353,7.0544420548924416,21.457416809849473,0,0,1,{"$f":"IF(SUM(I$554:I687)<($H$40-1),IF((F688+G688)*H688>0,1,0),0)","v":0},0,0,10.079954845351333,11.744138326012745,11.166666666666677,{"$f":"IF(B688<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B688),0)","v":3.8223595039419904E-2},null,446.5273518016362,426.31450950247404,0.62407590520260481,102.5780339891802,0.96719302473483459,0.23471702270963288,null,0,21.457416809849473,null,21.457416809849473,null,null,{"$f":"(F688+G688)*SUM(F$554:G688)","v":0},0,0,0,0,0,0,0,0]
[null,11.250000000000011,236.32292496798237,7.0461792270355579,21.430404027784299,0,0,1,{"$f":"IF(SUM(I$554:I688)<($H$40-1),IF((F689+G689)*H689>0,1,0),0)","v":0},0,0,10.010663424956494,11.678108602126413,11.250000000000011,{"$f":"IF(B689<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B689),0)","v":3.8001917189149866E-2},null,446.35003572621213,426.11573307432582,0.62385943272407929,102.49182324986526,0.9669486274650243,0.2346393003785692,null,0,21.430404027784299,null,21.430404027784299,null,null,{"$f":"(F689+G689)*SUM(F$554:G689)","v":0},0,0,0,0,0,0,0,0]
[null,11.333333333333345,236.22445708257905,7.0379146422265473,21.403385501902871,0,0,1,{"$f":"IF(SUM(I$554:I689)<($H$40-1),IF((F690+G690)*H690>0,1,0),0)","v":0},0,0,9.9418298623175954,11.612450120839195,11.333333333333345,{"$f":"IF(B690<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B690),0)","v":3.7781524960215279E-2},null,446.17279353248614,425.91707016161985,0.62364303758038286,102.40568581188143,0.96670423752971468,0.23456122073186958,null,0,21.403385501902871,null,21.403385501902871,null,null,{"$f":"(F690+G690)*SUM(F$554:G690)","v":0},0,0,0,0,0,0,0,0]
[null,11.416666666666679,236.12603022546131,7.029648318223594,21.376361290260132,0,0,1,{"$f":"IF(SUM(I$554:I690)<($H$40-1),IF((F691+G691)*H691>0,1,0),0)","v":0},0,0,9.8734512411345108,11.547160794893122,11.416666666666679,{"$f":"IF(B691<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B691),0)","v":3.7562410896651473E-2},null,445.99562518967423,425.71852065121067,0.62342671970611752,102.3196215960902,0.96645985494979736,0.23448278380863272,null,0,21.376361290260132,null,21.376361290260132,null,null,{"$f":"(F691+G691)*SUM(F$554:G691)","v":0},0,0,0,0,0,0,0,0]
[null,11.500000000000012,236.02764437953405,7.0213802727559971,21.349331450816589,0,0,1,{"$f":"IF(SUM(I$554:I691)<($H$40-1),IF((F692+G692)*H692>0,1,0),0)","v":0},0,0,9.8055246629975432,11.482238548765531,11.500000000000012,{"$f":"IF(B692<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B692),0)","v":3.7344567585734692E-2},null,445.81853066700518,425.5200844301807,0.62321047903604343,102.23363052349879,0.96621547974616284,0.23440398964808365,null,0,21.349331450816589,null,21.349331450816589,null,null,{"$f":"(F692+G692)*SUM(F$554:G692)","v":0},0,0,0,0,0,0,0,0]
[null,11.583333333333346,235.92929952770925,7.0131105235238405,21.322296041437244,0,0,1,{"$f":"IF(SUM(I$554:I692)<($H$40-1),IF((F693+G693)*H693>0,1,0),0)","v":0},0,0,9.7380472472817043,11.417681318603089,11.583333333333346,{"$f":"IF(B693<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B693),0)","v":3.7127987657731253E-2},null,445.6415099337205,425.32176138583912,0.62299431550507856,102.14771251525895,0.96597111193969754,0.23432483828956344,null,0,21.322296041437244,null,21.322296041437244,null,null,{"$f":"(F693+G693)*SUM(F$554:G693)","v":0},0,0,0,0,0,0,0,0]
[null,11.66666666666668,235.83099565290604,7.0048390881983913,21.295255119892879,0,0,1,{"$f":"IF(SUM(I$554:I693)<($H$40-1),IF((F694+G694)*H694>0,1,0),0)","v":0},0,0,9.6710161310426503,11.353487052156172,11.66666666666668,{"$f":"IF(B694<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B694),0)","v":3.6912663785648309E-2},null,445.46456295907473,425.12355140572237,0.62277822904829816,102.061867492668,0.96572675155128607,0.23424532977253817,null,0,21.295255119892879,null,21.295255119892879,null,null,{"$f":"(F694+G694)*SUM(F$554:G694)","v":0},0,0,0,0,0,0,0,0]
[null,11.750000000000014,235.73273273805069,6.9965659844218075,21.268208743859123,0,0,1,{"$f":"IF(SUM(I$554:I694)<($H$40-1),IF((F695+G695)*H695>0,1,0),0)","v":0},0,0,9.6044284689122055,11.289653708713647,11.750000000000014,{"$f":"IF(B695<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B695),0)","v":3.6698588684985878E-2},null,445.28768971233512,424.92545437759185,0.62256221960093461,101.97609537716653,0.96548239860181062,0.23416546413659253,null,0,21.268208743859123,null,21.268208743859123,null,null,{"$f":"(F695+G695)*SUM(F$554:G695)","v":0},0,0,0,0,0,0,0,0]
[null,11.833333333333348,235.63451076607652,6.9882912298074435,21.241156970917441,0,0,1,{"$f":"IF(SUM(I$554:I695)<($H$40-1),IF((F696+G696)*H696>0,1,0),0)","v":0},0,0,9.538281432995328,11.226179259037972,11.833333333333348,{"$f":"IF(B696<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B696),0)","v":3.6485755113490517E-2},null,445.11089016278163,424.72747018943522,0.62234628709837614,101.89039609034029,0.96523805311215016,0.23408524142143364,null,0,21.241156970917441,null,21.241156970917441,null,null,{"$f":"(F696+G696)*SUM(F$554:G696)","v":0},0,0,0,0,0,0,0,0]
[null,11.916666666666682,235.536329719924,6.9800148419396599,21.214099858554501,0,0,1,{"$f":"IF(SUM(I$554:I696)<($H$40-1),IF((F697+G697)*H697>0,1,0),0)","v":0},0,0,9.4725722127669165,11.163061685300708,11.916666666666682,{"$f":"IF(B697<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B697),0)","v":3.6274155870910214E-2},null,444.93416427970709,424.52959872946349,0.62213043147616698,101.80476955391731,0.96499371510318166,0.23400466166688935,null,0,21.214099858554501,null,21.214099858554501,null,null,{"$f":"(F697+G697)*SUM(F$554:G697)","v":0},0,0,0,0,0,0,0,0]
[null,12.000000000000016,235.4381895825407,6.9717368383739755,21.187037464162692,0,0,1,{"$f":"IF(SUM(I$554:I697)<($H$40-1),IF((F698+G698)*H698>0,1,0),0)","v":0},0,0,9.4072980149697205,11.100298981018362,12.000000000000016,{"$f":"IF(B698<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B698),0)","v":3.6063783798750838E-2},null,444.75751203241714,424.33183988611199,0.62191465267000645,101.71921568976927,0.9647493845957793,0.23392372491290833,null,0,21.187037464162692,null,21.187037464162692,null,null,{"$f":"(F698+G698)*SUM(F$554:G698)","v":0},0,0,0,0,0,0,0,0]
[null,12.08333333333335,235.34009033688133,6.9634572366370406,21.15996984504002,0,0,1,{"$f":"IF(SUM(I$554:I698)<($H$40-1),IF((F699+G699)*H699>0,1,0),0)","v":0},0,0,9.3424560635125342,11.037889150988608,12.08333333333335,{"$f":"IF(B699<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B699),0)","v":3.5854631780033966E-2},null,444.58093339023026,424.13419354803898,0.62169895061574876,101.6337344199103,0.96450506161081506,0.23384243119955989,null,0,21.15996984504002,null,21.15996984504002,null,null,{"$f":"(F699+G699)*SUM(F$554:G699)","v":0},0,0,0,0,0,0,0,0]
[null,12.166666666666684,235.24203196590764,6.9551760542267171,21.132897058390387,0,0,1,{"$f":"IF(SUM(I$554:I699)<($H$40-1),IF((F700+G700)*H700>0,1,0),0)","v":0},0,0,9.2780435993691359,10.975830211226857,12.166666666666684,{"$f":"IF(B700<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B700),0)","v":3.5646692739056143E-2},null,444.40442832247766,423.93665960412511,0.62148332524940242,101.54832566649651,0.96426074616915769,0.23376078056703584,null,0,21.132897058390387,null,21.132897058390387,null,null,{"$f":"(F700+G700)*SUM(F$554:G700)","v":0},0,0,0,0,0,0,0,0]
[null,12.250000000000018,235.14401445258852,6.9468933086120144,21.10581916132336,0,0,1,{"$f":"IF(SUM(I$554:I700)<($H$40-1),IF((F701+G701)*H701>0,1,0),0)","v":0},0,0,9.2140578804775579,10.914120188903183,12.250000000000018,{"$f":"IF(B701<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B701),0)","v":3.5439959641149432E-2},null,444.22799679850323,423.73923794347269,0.62126777650712905,101.46298935182625,0.96401643829167361,0.23367877305564572,null,0,21.10581916132336,null,21.10581916132336,null,null,{"$f":"(F701+G701)*SUM(F$554:G701)","v":0},0,0,0,0,0,0,0,0]
[null,12.333333333333352,235.04603777989996,6.9386090172332935,21.078736210854849,0,0,1,{"$f":"IF(SUM(I$554:I701)<($H$40-1),IF((F702+G702)*H702>0,1,0),0)","v":0},0,0,9.1504961816403281,10.852757122279616,12.333333333333352,{"$f":"IF(B702<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B702),0)","v":3.5234425492443516E-2},null,444.05163878766382,423.54192845540501,0.62105230432524416,101.37772539833873,0.96377213799922701,0.23359640870582499,null,0,21.078736210854849,null,21.078736210854849,null,null,{"$f":"(F702+G702)*SUM(F$554:G702)","v":0},0,0,0,0,0,0,0,0]
[null,12.416666666666686,234.948101930825,6.9303231975020099,21.051648263906266,0,0,1,{"$f":"IF(SUM(I$554:I702)<($H$40-1),IF((F703+G703)*H703>0,1,0),0)","v":0},0,0,9.0873557944246048,10.791739060647773,12.416666666666686,{"$f":"IF(B703<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B703),0)","v":3.5030083339629002E-2},null,443.8753542593289,423.34473102946589,0.62083690864021546,101.2925337286145,0.96352784531267865,0.23351368755812335,null,0,21.051648263906266,null,21.051648263906266,null,null,{"$f":"(F703+G703)*SUM(F$554:G703)","v":0},0,0,0,0,0,0,0,0]
[null,12.50000000000002,234.85020688835382,6.922035866801088,21.024555377305759,0,0,1,{"$f":"IF(SUM(I$554:I703)<($H$40-1),IF((F704+G704)*H704>0,1,0),0)","v":0},0,0,9.0246340270637653,10.731064064266846,12.50000000000002,{"$f":"IF(B704<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B704),0)","v":3.4826926269722294E-2},null,443.69914318288073,423.14764555541865,0.62062158938866285,101.20741426537461,0.96328356025288731,0.23343060965321727,null,0,21.024555377305759,null,21.024555377305759,null,null,{"$f":"(F704+G704)*SUM(F$554:G704)","v":0},0,0,0,0,0,0,0,0]
[null,12.583333333333353,234.75235263548367,6.913747042484669,20.997457607787364,0,0,1,{"$f":"IF(SUM(I$554:I704)<($H$40-1),IF((F705+G705)*H705>0,1,0),0)","v":0},0,0,8.9623282043586521,10.670730204301945,12.583333333333353,{"$f":"IF(B705<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B705),0)","v":3.4624947409831609E-2},null,443.52300552771447,422.95067192324564,0.62040634650735826,101.12236693147997,0.96303928284070928,0.233347175031901,null,0,20.997457607787364,null,20.997457607787364,null,null,{"$f":"(F705+G705)*SUM(F$554:G705)","v":0},0,0,0,0,0,0,0,0]
[null,12.666666666666687,234.65453915521891,6.9054567418782549,20.970355011991508,0,0,1,{"$f":"IF(SUM(I$554:I705)<($H$40-1),IF((F706+G706)*H706>0,1,0),0)","v":0},0,0,8.9004356675799539,10.610735562762773,12.666666666666687,{"$f":"IF(B706<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B706),0)","v":3.442413992692455E-2},null,443.34694126323791,422.75381002314737,0.62019117993322459,101.03739164993124,0.96279501309699755,0.23326338373508992,null,0,20.970355011991508,null,20.970355011991508,null,null,{"$f":"(F706+G706)*SUM(F$554:G706)","v":0},0,0,0,0,0,0,0,0]
[null,12.750000000000021,234.55676643057092,6.8971649822787926,20.943247646465245,0,0,1,{"$f":"IF(SUM(I$554:I706)<($H$40-1),IF((F707+G707)*H707>0,1,0),0)","v":0},0,0,8.8389537743710118,10.551078232442654,12.750000000000021,{"$f":"IF(B707<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B707),0)","v":3.4224497027596897E-2},null,443.17095035887155,422.55705974554246,0.61997608960333483,100.95248834386899,0.96255075104260301,0.23317923580382099,null,0,20.943247646465245,null,20.943247646465245,null,null,{"$f":"(F707+G707)*SUM(F$554:G707)","v":0},0,0,0,0,0,0,0,0]
[null,12.833333333333355,234.4590344445582,6.8888717809545579,20.916135567661915,0,0,1,{"$f":"IF(SUM(I$554:I707)<($H$40-1),IF((F708+G708)*H708>0,1,0),0)","v":0},0,0,8.7778798986509337,10.491756316857911,12.833333333333355,{"$f":"IF(B708<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B708),0)","v":3.4026011957842814E-2},null,442.99503278404865,422.36042098106572,0.61976107545491288,100.86765693657168,0.96230649669837365,0.23309473127925148,null,0,20.916135567661915,null,20.916135567661915,null,null,{"$f":"(F708+G708)*SUM(F$554:G708)","v":0},0,0,0,0,0,0,0,0]
[null,12.916666666666689,234.36134318020632,6.8805771551452546,20.889018831941435,0,0,1,{"$f":"IF(SUM(I$554:I708)<($H$40-1),IF((F709+G709)*H709>0,1,0),0)","v":0},0,0,8.717211430518514,10.432767930187572,12.916666666666689,{"$f":"IF(B709<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B709),0)","v":3.382867800282633E-2},null,442.81918850821523,422.16389362056913,0.61954613742533171,100.78289735145728,0.96206225008515511,0.23300987020265687,null,0,20.889018831941435,null,20.889018831941435,null,null,{"$f":"(F709+G709)*SUM(F$554:G709)","v":0},0,0,0,0,0,0,0,0]
[null,13.000000000000023,234.26369262054791,6.8722811220621534,20.861897495570783,0,0,1,{"$f":"IF(SUM(I$554:I709)<($H$40-1),IF((F710+G710)*H710>0,1,0),0)","v":0},0,0,8.6569457761567765,10.374111197213418,13.000000000000023,{"$f":"IF(B710<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B710),0)","v":3.3632488486654177E-2},null,442.64341750083014,421.96747755511979,0.61933127545211419,100.69820951208106,0.96181801122378996,0.23292465261543852,null,0,20.861897495570783,null,20.861897495570783,null,null,{"$f":"(F710+G710)*SUM(F$554:G710)","v":0},0,0,0,0,0,0,0,0]
[null,13.083333333333357,234.1660827486227,6.863983698887905,20.834771614723369,0,0,1,{"$f":"IF(SUM(I$554:I710)<($H$40-1),IF((F711+G711)*H711>0,1,0),0)","v":0},0,0,8.5970803577375854,10.315784253260377,13.083333333333357,{"$f":"IF(B711<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B711),0)","v":3.343743677214997E-2},null,442.46771973136475,421.77117267600011,0.61911648947293074,100.61359334213677,0.96157378013511807,0.23283907855911287,null,0,20.834771614723369,null,20.834771614723369,null,null,{"$f":"(F711+G711)*SUM(F$554:G711)","v":0},0,0,0,0,0,0,0,0]
[null,13.166666666666691,234.06851354747744,6.8556849027767193,20.807641245479616,0,0,1,{"$f":"IF(SUM(I$554:I711)<($H$40-1),IF((F712+G712)*H712>0,1,0),0)","v":0},0,0,8.5376126133272923,10.257785244137244,13.166666666666691,{"$f":"IF(B712<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B712),0)","v":3.3243516260629623E-2},null,442.29209516930325,421.5749788747064,0.61890177942560087,100.5290487654546,0.96132955683997723,0.23275314807532022,null,0,20.807641245479616,null,20.807641245479616,null,null,{"$f":"(F712+G712)*SUM(F$554:G712)","v":0},0,0,0,0,0,0,0,0]
[null,13.250000000000025,233.970985000166,6.847384750854383,20.78050644382704,0,0,1,{"$f":"IF(SUM(I$554:I712)<($H$40-1),IF((F713+G713)*H713>0,1,0),0)","v":0},0,0,8.4785399967927191,10.200112326077734,13.250000000000025,{"$f":"IF(B713<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B713),0)","v":3.3050720391678175E-2},null,442.11654378414266,421.37889604294918,0.61868714524809121,100.44457570600241,0.96108534135920209,0.23266686120582067,null,0,20.78050644382704,null,20.78050644382704,null,null,{"$f":"(F713+G713)*SUM(F$554:G713)","v":0},0,0,0,0,0,0,0,0]
[null,13.333333333333359,233.87349708974926,6.8390832602182323,20.753367265660128,0,0,1,{"$f":"IF(SUM(I$554:I713)<($H$40-1),IF((F714+G714)*H714>0,1,0),0)","v":0},0,0,8.4198599777075689,10.14276366568188,13.333333333333359,{"$f":"IF(B714<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B714),0)","v":3.2859042642927758E-2},null,441.94106554539258,421.1829240726517,0.61847258687851603,100.36017408788405,0.96084113371362423,0.23258021799249506,null,0,20.753367265660128,null,20.753367265660128,null,null,{"$f":"(F714+G714)*SUM(F$554:G714)","v":0},0,0,0,0,0,0,0,0]
[null,13.416666666666693,233.77604979929521,6.830780447937161,20.726223766780404,0,0,1,{"$f":"IF(SUM(I$554:I714)<($H$40-1),IF((F715+G715)*H715>0,1,0),0)","v":0},0,0,8.3615700412594443,10.085737439857725,13.416666666666693,{"$f":"IF(B715<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B715),0)","v":3.2668476529837051E-2},null,441.76566042257525,420.98706285594955,0.61825810425513572,100.27584383533963,0.96059693392407364,0.23249321847734286,null,0,20.726223766780404,null,20.726223766780404,null,null,{"$f":"(F715+G715)*SUM(F$554:G715)","v":0},0,0,0,0,0,0,0,0]
[null,13.500000000000027,233.67864311187884,6.8224763310518162,20.699076002897037,0,0,1,{"$f":"IF(SUM(I$554:I715)<($H$40-1),IF((F716+G716)*H716>0,1,0),0)","v":0},0,0,8.3036676881576259,10.029031835763403,13.500000000000027,{"$f":"IF(B716<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B716),0)","v":3.2479015605471791E-2},null,441.5903283852258,420.79131228519026,0.61804369731635733,100.19158487274512,0.96035274201137666,0.2324058627024877,null,0,20.699076002897037,null,20.699076002897037,null,null,{"$f":"(F716+G716)*SUM(F$554:G716)","v":0},0,0,0,0,0,0,0,0]
[null,13.583333333333361,233.58127701058223,6.8141709265743637,20.671924029626091,0,0,1,{"$f":"IF(SUM(I$554:I716)<($H$40-1),IF((F717+G717)*H717>0,1,0),0)","v":0},0,0,8.2461504345407928,9.9726450507494775,13.583333333333361,{"$f":"IF(B717<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B717),0)","v":3.2290653460286783E-2},null,441.4150694028919,420.59567225293222,0.61782936600073335,100.10739712461151,0.96010855799635686,0.23231815071016967,null,0,20.671924029626091,null,20.671924029626091,null,null,{"$f":"(F717+G717)*SUM(F$554:G717)","v":0},0,0,0,0,0,0,0,0]
[null,13.666666666666694,233.4839514784945,6.8058642514887691,20.64476790249142,0,0,1,{"$f":"IF(SUM(I$554:I717)<($H$40-1),IF((F718+G718)*H718>0,1,0),0)","v":0},0,0,8.1890158118859446,9.9165752923016512,13.666666666666694,{"$f":"IF(B718<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B718),0)","v":3.2103383721908983E-2},null,441.23988344513396,420.4001426519448,0.61761511024696159,100.02328051558544,0.95986438189983625,0.23223008254275124,null,0,20.64476790249142,null,20.64476790249142,null,null,{"$f":"(F718+G718)*SUM(F$554:G718)","v":0},0,0,0,0,0,0,0,0]
[null,13.750000000000028,233.3866664987118,6.7975563227506148,20.617607676924113,0,0,1,{"$f":"IF(SUM(I$554:I718)<($H$40-1),IF((F719+G719)*H719>0,1,0),0)","v":0},0,0,8.1322613669172501,9.8608207779837844,13.750000000000028,{"$f":"IF(B719<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B719),0)","v":3.1917200054921935E-2},null,441.0647704815251,420.20472337520619,0.61740092999388463,99.939234970446819,0.95962021374263251,0.23214165824271488,null,0,20.617607676924113,null,20.617607676924113,null,null,{"$f":"(F719+G719)*SUM(F$554:G719)","v":0},0,0,0,0,0,0,0,0]
[null,13.833333333333362,233.28942205433736,6.789247157287317,20.590443408263159,0,0,1,{"$f":"IF(SUM(I$554:I719)<($H$40-1),IF((F720+G720)*H720>0,1,0),0)","v":0},0,0,8.0758846615158966,9.8053797353812211,13.833333333333362,{"$f":"IF(B720<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B720),0)","v":3.1732096160651466E-2},null,440.88973048165116,420.00941431590473,0.61718682518048928,99.855260414110944,0.95937605354556188,0.23205287785266371,null,0,20.590443408263159,null,20.590443408263159,null,null,{"$f":"(F720+G720)*SUM(F$554:G720)","v":0},0,0,0,0,0,0,0,0]
[null,13.916666666666696,233.19221812848141,6.7809367719980198,20.563275151755139,0,0,1,{"$f":"IF(SUM(I$554:I720)<($H$40-1),IF((F721+G721)*H721>0,1,0),0)","v":0},0,0,8.019883272630052,9.7502504020444558,13.916666666666696,{"$f":"IF(B721<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B721),0)","v":3.1548065776952579E-2},null,440.71476341511044,419.81421536743699,0.61697279574590602,99.771356771626529,0.95913190132943693,0.23196374141532028,null,0,20.563275151755139,null,20.563275151755139,null,null,{"$f":"(F721+G721)*SUM(F$554:G721)","v":0},0,0,0,0,0,0,0,0]
[null,14.00000000000003,233.09505470426123,6.7726251837536386,20.536102962554327,0,0,1,{"$f":"IF(SUM(I$554:I721)<($H$40-1),IF((F722+G722)*H722>0,1,0),0)","v":0},0,0,7.9642547921855096,9.6954310254330949,14.00000000000003,{"$f":"IF(B722<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B722),0)","v":3.1365102677997594E-2},null,440.53986925151406,419.61912642340684,0.61675884162940886,99.687523968174901,0.95888775711506846,0.23187424897352843,null,0,20.536102962554327,null,20.536102962554327,null,null,{"$f":"(F722+G722)*SUM(F$554:G722)","v":0},0,0,0,0,0,0,0,0]
[null,14.083333333333364,232.99793176480114,6.7643124093969851,20.508926895723135,0,0,1,{"$f":"IF(SUM(I$554:I722)<($H$40-1),IF((F723+G723)*H723>0,1,0),0)","v":0},0,0,7.9089968269969662,9.6409198628601604,14.083333333333364,{"$f":"IF(B723<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B723),0)","v":3.1183200674065537E-2},null,440.36504796048592,419.42414737762635,0.61654496277041437,99.603761929071538,0.95864362092326361,0.23178440057025176,null,0,20.508926895723135,null,20.508926895723135,null,null,{"$f":"(F723+G723)*SUM(F$554:G723)","v":0},0,0,0,0,0,0,0,0]
[null,14.166666666666698,232.90084929323248,6.7559984657426089,20.481747006231583,0,0,1,{"$f":"IF(SUM(I$554:I723)<($H$40-1),IF((F724+G724)*H724>0,1,0),0)","v":0},0,0,7.8541069986794172,9.5867151814366718,14.166666666666698,{"$f":"IF(B724<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B724),0)","v":3.1002353611332769E-2},null,440.19029951166232,419.22927812411359,0.6163311591084818,99.52007057976374,0.95839949277482706,0.23169419624857207,null,0,20.481747006231583,null,20.481747006231583,null,null,{"$f":"(F724+G724)*SUM(F$554:G724)","v":0},0,0,0,0,0,0,0,0]
[null,14.250000000000032,232.80380727269366,6.7476833695770999,20.454563348958271,0,0,1,{"$f":"IF(SUM(I$554:I724)<($H$40-1),IF((F725+G725)*H725>0,1,0),0)","v":0},0,0,7.7995829435606376,9.532815258016571,14.250000000000032,{"$f":"IF(B725<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B725),0)","v":3.0822555371664725E-2},null,440.01562387469244,419.03451855709307,0.61611743058331181,99.436449845831589,0.95815537269056106,0.23160363605169537,null,0,20.454563348958271,null,20.454563348958271,null,null,{"$f":"(F725+G725)*SUM(F$554:G725)","v":0},0,0,0,0,0,0,0,0]
[null,14.333333333333366,232.70680568633006,6.7393671376587996,20.427375978689462,0,0,1,{"$f":"IF(SUM(I$554:I725)<($H$40-1),IF((F726+G726)*H726>0,1,0),0)","v":0},0,0,7.7454223125934254,9.4792183791419369,14.333333333333366,{"$f":"IF(B726<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B726),0)","v":3.0643799872409005E-2},null,439.84102101923799,418.83986857099387,0.6159037771347472,99.352899652985968,0.95791126069126464,0.2315127200229449,null,0,20.427375978689462,null,20.427375978689462,null,null,{"$f":"(F726+G726)*SUM(F$554:G726)","v":0},0,0,0,0,0,0,0,0]
[null,14.4166666666667,232.60984451729411,6.7310497867181072,20.400184950120064,0,0,1,{"$f":"IF(SUM(I$554:I726)<($H$40-1),IF((F727+G727)*H727>0,1,0),0)","v":0},0,0,7.6916227712690803,9.4259228409885214,14.4166666666667,{"$f":"IF(B727<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B727),0)","v":3.046608106618956E-2},null,439.66649091497328,418.64532806045111,0.61569019870277097,99.269419927070885,0.95766715679773418,0.23142144820576427,null,0,20.400184950120064,null,20.400184950120064,null,null,{"$f":"(F727+G727)*SUM(F$554:G727)","v":0},0,0,0,0,0,0,0,0]
[null,14.500000000000034,232.51292374874524,6.7227313334572809,20.372990317852992,0,0,1,{"$f":"IF(SUM(I$554:I727)<($H$40-1),IF((F728+G728)*H728>0,1,0),0)","v":0},0,0,7.6381819995307323,9.3729269493115854,14.500000000000034,{"$f":"IF(B728<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B728),0)","v":3.0289392940702129E-2},null,439.49203353158532,418.4508969203028,0.61547669522750703,99.18601059405978,0.95742306103076324,0.23132982064371738,null,0,20.372990317852992,null,20.372990317852992,null,null,{"$f":"(F728+G728)*SUM(F$554:G728)","v":0},0,0,0,0,0,0,0,0]
[null,14.583333333333368,232.41604336384995,6.7144117945506672,20.345792136399904,0,0,1,{"$f":"IF(SUM(I$554:I728)<($H$40-1),IF((F729+G729)*H729>0,1,0),0)","v":0},0,0,7.5850976916877011,9.3202290193920287,14.583333333333368,{"$f":"IF(B729<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B729),0)","v":3.011372951851082E-2},null,439.31764883877378,418.25657504559138,0.61526326664921915,99.102671580058086,0.957178973411143,0.23123783738048845,null,0,20.345792136399904,null,20.345792136399904,null,null,{"$f":"(F729+G729)*SUM(F$554:G729)","v":0},0,0,0,0,0,0,0,0]
[null,14.666666666666702,232.31920334578169,6.7060911866445876,20.31859046018085,0,0,1,{"$f":"IF(SUM(I$554:I729)<($H$40-1),IF((F730+G730)*H730>0,1,0),0)","v":0},0,0,7.5323675563299206,9.2678273759828471,14.666666666666702,{"$f":"IF(B730<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B730),0)","v":2.9939084856845887E-2},null,439.14333680625089,418.06236233156136,0.61504991290831057,99.019402811300495,0.95693489395966114,0.2311454984598828,null,0,20.31859046018085,null,20.31859046018085,null,null,{"$f":"(F730+G730)*SUM(F$554:G730)","v":0},0,0,0,0,0,0,0,0]
[null,14.750000000000036,232.22240367772096,6.6977695263573551,20.291385343524311,0,0,1,{"$f":"IF(SUM(I$554:I730)<($H$40-1),IF((F731+G731)*H731>0,1,0),0)","v":0},0,0,7.4799893162429916,9.2157203532558682,14.750000000000036,{"$f":"IF(B731<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B731),0)","v":2.9765453047402697E-2},null,438.96909740374161,417.86825867366048,0.61483663394532428,98.936204214152497,0.95669082269710293,0.23105280392582189,null,0,20.291385343524311,null,20.291385343524311,null,null,{"$f":"(F731+G731)*SUM(F$554:G731)","v":0},0,0,0,0,0,0,0,0]
[null,14.833333333333369,232.12564434285525,6.6894468302794463,20.264176840667748,0,0,1,{"$f":"IF(SUM(I$554:I731)<($H$40-1),IF((F732+G732)*H732>0,1,0),0)","v":0},0,0,7.4279607083239219,9.1639062947488004,14.833333333333369,{"$f":"IF(B732<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B732),0)","v":2.9592828216141873E-2},null,438.79493060098332,417.67426396753746,0.61462342970094086,98.853075715108844,0.95644675964425097,0.23095975382235084,null,0,20.264176840667748,null,20.264176840667748,null,null,{"$f":"(F732+G732)*SUM(F$554:G732)","v":0},0,0,0,0,0,0,0,0]
[null,14.916666666666703,232.02892532437909,6.6811231149733796,20.236965005757252,0,0,1,{"$f":"IF(SUM(I$554:I732)<($H$40-1),IF((F733+G733)*H733>0,1,0),0)","v":0},0,0,7.376279483496976,9.1123835533125703,14.916666666666703,{"$f":"IF(B733<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B733),0)","v":2.9421204523090508E-2},null,438.62083636772621,417.48037810904219,0.61441030011597964,98.770017240793436,0.95620270482188452,0.23086634819363291,null,0,20.236965005757252,null,20.236965005757252,null,null,{"$f":"(F733+G733)*SUM(F$554:G733)","v":0},0,0,0,0,0,0,0,0]
[null,15.000000000000037,231.93224660549393,6.6727983969738398,20.209749892847899,0,0,1,{"$f":"IF(SUM(I$554:I733)<($H$40-1),IF((F734+G734)*H734>0,1,0),0)","v":0},0,0,7.3249434066303039,9.0611504910589638,15.000000000000037,{"$f":"IF(B734<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B734),0)","v":2.925057616214467E-2},null,438.44681467373294,417.28660099422507,0.61419724513139762,98.687028717958981,0.95595865825078041,0.23077258708395257,null,0,20.209749892847899,null,20.209749892847899,null,null,{"$f":"(F734+G734)*SUM(F$554:G734)","v":0},0,0,0,0,0,0,0,0]
[null,15.083333333333371,231.83560816940832,6.6644726927876272,20.182531555903612,0,0,0,{"$f":"IF(SUM(I$554:I734)<($H$40-1),IF((F735+G735)*H735>0,1,0),0)","v":0},0,0,7.2739502564528227,9.0102054793085564,15.083333333333371,{"$f":"IF(B735<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B735),0)","v":2.9080937360872906E-2},null,438.27286548877885,417.09293251933656,0.61398426468828904,98.604110073486936,0.95571461995171292,0.23067847053771204,null,0,20.182531555903612,null,20.182531555903612,null,null,{"$f":"(F735+G735)*SUM(F$554:G735)","v":0},0,0,0,0,0,0,0,0]
[null,15.166666666666705,231.73900999933775,6.6561460188938053,20.155310048797634,0,0,0,{"$f":"IF(SUM(I$554:I735)<($H$40-1),IF((F736+G736)*H736>0,1,0),0)","v":0},0,0,7.2232978254718239,8.9595468985389406,15.166666666666705,{"$f":"IF(B736<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B736),0)","v":2.8912282380321029E-2},null,438.09898878265182,416.89937258082654,0.61377135872788502,98.521261234386998,0.95547058994545286,0.23058399859943596,null,0,20.155310048797634,null,20.155310048797634,null,null,{"$f":"(F736+G736)*SUM(F$554:G736)","v":0},0,0,0,0,0,0,0,0]
[null,15.250000000000039,231.6424520785047,6.6478183917434714,20.128085425311788,0,0,0,{"$f":"IF(SUM(I$554:I736)<($H$40-1),IF((F737+G737)*H737>0,1,0),0)","v":0},0,0,7.1729839198905809,8.9091731383332373,15.250000000000039,{"$f":"IF(B737<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B737),0)","v":2.8744605514817931E-2},null,437.92518452515236,416.70592107534242,0.6135585271915529,98.438482127795567,0.95522656825276808,0.23048917131376501,null,0,20.128085425311788,null,20.128085425311788,null,null,{"$f":"(F737+G737)*SUM(F$554:G737)","v":0},0,0,0,0,0,0,0,0]
[null,15.333333333333373,231.54593439013868,6.6394898277601726,20.100857739137819,0,0,0,{"$f":"IF(SUM(I$554:I737)<($H$40-1),IF((F738+G738)*H738>0,1,0),0)","v":0},0,0,7.1230063595271984,8.8590825973289089,15.333333333333373,{"$f":"IF(B738<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B738),0)","v":2.8577901091782529E-2},null,437.7514526860935,416.51257789973113,0.61334577002079604,98.35577268097785,0.95498255489442474,0.23039398872546354,null,0,20.100857739137819,null,20.100857739137819,null,null,{"$f":"(F738+G738)*SUM(F$554:G738)","v":0},0,0,0,0,0,0,0,0]
[null,15.416666666666707,231.44945691747614,6.631160343339527,20.073627043876176,0,0,0,{"$f":"IF(SUM(I$554:I738)<($H$40-1),IF((F739+G739)*H739>0,1,0),0)","v":0},0,0,7.0733629777329821,8.8092736831668397,15.416666666666707,{"$f":"IF(B739<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B739),0)","v":2.8412163471531922E-2},null,437.57779323530093,416.31934295103571,0.61313308715725301,98.273132821324793,0.95473854989118467,0.23029845087941206,null,0,20.073627043876176,null,20.073627043876176,null,null,{"$f":"(F739+G739)*SUM(F$554:G739)","v":0},0,0,0,0,0,0,0,0]
[null,15.500000000000041,231.35301964376055,6.6228299548496281,20.046393393037324,0,0,0,{"$f":"IF(SUM(I$554:I739)<($H$40-1),IF((F740+G740)*H740>0,1,0),0)","v":0},0,0,7.0240516213121937,8.7597448124407311,15.500000000000041,{"$f":"IF(B740<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B740),0)","v":2.8247387047090563E-2},null,437.40420614261285,416.12621612649724,0.6129204785426976,98.190562476355126,0.95449455326380761,0.23020255782061425,null,0,20.046393393037324,null,20.046393393037324,null,null,{"$f":"(F740+G740)*SUM(F$554:G740)","v":0},0,0,0,0,0,0,0,0]
[null,15.583333333333375,231.25662255224233,6.6144986786307509,20.019156840040779,0,0,0,{"$f":"IF(SUM(I$554:I740)<($H$40-1),IF((F741+G741)*H741>0,1,0),0)","v":0},0,0,6.9750701504414359,8.710494410646751,15.583333333333375,{"$f":"IF(B741<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B741),0)","v":2.808356624400056E-2},null,437.23069137788008,415.93319732355241,0.61270794411903839,98.108061573713087,0.95425056503305039,0.23010630959419076,null,0,20.019156840040779,null,20.019156840040779,null,null,{"$f":"(F741+G741)*SUM(F$554:G741)","v":0},0,0,0,0,0,0,0,0]
[null,15.666666666666709,231.1602656261789,6.6061665309955284,19.991917438215697,0,0,0,{"$f":"IF(SUM(I$554:I741)<($H$40-1),IF((F742+G742)*H742>0,1,0),0)","v":0},0,0,6.9264164385900653,8.6615209121334988,15.666666666666709,{"$f":"IF(B742<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B742),0)","v":2.7920695520133119E-2},null,437.05724891096588,415.74028643983314,0.61249548382831731,98.025630041168824,0.95400658521966675,0.23000970624538203,null,0,19.991917438215697,null,19.991917438215697,null,null,{"$f":"(F742+G742)*SUM(F$554:G742)","v":0},0,0,0,0,0,0,0,0]
[null,15.750000000000043,231.06394884883466,6.5978335282290388,19.964675240801139,0,0,0,{"$f":"IF(SUM(I$554:I742)<($H$40-1),IF((F743+G743)*H743>0,1,0),0)","v":0},0,0,6.8780883724409145,8.6128227600522091,15.750000000000043,{"$f":"IF(B743<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B743),0)","v":2.7758769365501024E-2},null,436.88387871174626,415.54748337316749,0.61228309761271082,97.943267806618508,0.95376261384440786,0.22991274781954976,null,0,19.964675240801139,null,19.964675240801139,null,null,{"$f":"(F743+G743)*SUM(F$554:G743)","v":0},0,0,0,0,0,0,0,0]
[null,15.833333333333377,230.96767220348099,6.589499686588673,19.937430300945667,0,0,0,{"$f":"IF(SUM(I$554:I743)<($H$40-1),IF((F744+G744)*H744>0,1,0),0)","v":0},0,0,6.8300838518112652,8.5643984063072836,15.833333333333377,{"$f":"IF(B744<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B744),0)","v":2.7597782302072268E-2},null,436.71058075010967,415.35478802157746,0.61207078541452842,97.860974798083362,0.95351865092802168,0.22981543436217247,null,0,19.937430300945667,null,19.937430300945667,null,null,{"$f":"(F744+G744)*SUM(F$554:G744)","v":0},0,0,0,0,0,0,0,0]
[null,15.91666666666671,230.87143567339621,6.5811650223042877,19.910182671707819,0,0,0,{"$f":"IF(SUM(I$554:I744)<($H$40-1),IF((F745+G745)*H745>0,1,0),0)","v":0},0,0,6.7824007895745471,8.5162463115070697,15.91666666666671,{"$f":"IF(B745<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B745),0)","v":2.7437728883584696E-2},null,436.53735499595706,415.16220028327842,0.6118585471762118,97.778750943708928,0.95327469649125296,0.22971776591885074,null,0,19.910182671707819,null,19.910182671707819,null,null,{"$f":"(F745+G745)*SUM(F$554:G745)","v":0},0,0,0,0,0,0,0,0]
[null,16.000000000000043,230.77523924186565,6.5728295515782476,19.882932406056263,0,0,0,{"$f":"IF(SUM(I$554:I745)<($H$40-1),IF((F746+G746)*H746>0,1,0),0)","v":0},0,0,6.7350371115823844,8.4683649449149154,16.000000000000043,{"$f":"IF(B746<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B746),0)","v":2.7278603695361753E-2},null,436.36420141920206,{"$f":"S$10*$Q746^6+T$10*$Q746^5+U$10*$Q746^4+V$10*$Q746^3+W$10*$Q746^2+X$10*$Q746+Y$10","v":414.96972005668033},{"$f":"S$12*$Q746^6+T$12*$Q746^5+U$12*$Q746^4+V$12*$Q746^3+W$12*$Q746^2+X$12*$Q746+Y$12","v":0.6116463828403359},{"$f":"(R746-R$60)-(Q$60+460)*(S746-S$60)","v":97.696596171766316},0.95303075055484432,0.22961974253530409,null,0,19.882932406056263,null,{"$f":"IF(B746<=AA$550,E746,AA745)","v":19.882932406056263},null,null,{"$f":"(F746+G746)*SUM(F$554:G746)","v":0},0,0,0,0,0,0,0,0]
[null,16.083333333333375,230.67908289218155,6.5644932905852826,19.855679556869305,0,0,0,{"$f":"IF(SUM(I$554:I746)<($H$40-1),IF((F747+G747)*H747>0,1,0),0)","v":0},0,0,6.6879907565868653,8.4207527844005181,16.083333333333375,{"$f":"IF(B747<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B747),0)","v":2.7120401354129332E-2},null,{"$f":"C747*1.8+32-H$20","v":436.1911199897707},414.77734724038481,0.61143429234960678,97.614510410649928,{"$f":"(1-($H$34+273)/(C256+273))/(1-($H$34+273)/($H$17+273))","v":0.95278681313953539},{"$f":"( -12.447*U747^2 + 25.389*U747 - 11.942)*V$550","v":0.22952136425736946},null,0,19.855679556869305,null,19.855679556869305,null,null,{"$f":"(F747+G747)*SUM(F$554:G747)","v":0},{"$f":"IF((F747+G747)=0,0,B747)","v":0},{"$f":"IF($AD747=1,$AE747,0)","v":0},{"$f":"IF($AD747=2,$AE747,0)","v":0},{"$f":"IF($AD747=3,$AE747,0)","v":0},{"$f":"IF($AD747=4,$AE747,0)","v":0},{"$f":"IF($AD747=5,$AE747,0)","v":0},{"$f":"IF($AD747=6,$AE747,0)","v":0},{"$f":"IF($AD747=7,$AE747,0)","v":0}]
[null,{"$f":"IF(ROUND(B747,1)=H$48,H$48,IF(B747<$H$48,B747+1/12,B747))","v":16.166666666666707},{"$f":"IF(B747<H$48,IF(I747<1,C747*(1-$H$22/12), $C$63),C747)","v":230.58296660764316},{"$f":"V748*T748/3.413","v":6.5561562554726658},{"$f":"IF(B748>=H$48,E747,IF(D748*H$23/1000000-H$32/1000<0,0,D748*H$23/1000000-H$32/1000))","v":19.828424176935513},{"$f":"IF(B748>H$48-5,0,IF(C748 <= $C$554- $H$35,1,0))","v":0},{"$f":"IF(ROUND(B748,1)=H$48-5,IF(E748-(E747-E748)*60<1,1,0),IF(E748-(E747-E748)<0,1,0))","v":0},{"$f":"IF(ROUND(H$48-B748,2)<5,0,1)","v":0},{"$f":"IF(SUM(I$554:I747)<($H$40-1),IF((F748+G748)*H748>0,1,0),0)","v":0},{"$f":"IF(OR(I748=1,J747 =1), 1,0)","v":0},{"$f":"I748/(1+$H$38)^B748","v":0},{"$f":"IF(B748<H$48,E748/((1+$H$38)^B748),0)","v":6.6412596761636298},{"$f":"IF(B748<H$48,($H$33/1000)/((1+$H$38)^B748),0)","v":8.3734083163915312},{"$f":"IF(J748<1, B748,N747)","v":16.166666666666707},{"$f":"IF(B748<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B748),0)","v":2.6963116507833639E-2},null,436.01811067760156,414.58508173318586,0.6112222756468626,97.532493588877969,0.95254288426606193,0.22942263113100445,null,{"$f":"IF(X747>0,X747,IF(J748=0,0,B748))","v":0},{"$f":"IF(X747>0,Y747,E748)","v":19.828424176935513},null,19.828424176935513,null,null,{"$f":"(F748+G748)*SUM(F$554:G748)","v":0},0,0,0,0,0,0,0,0]
[null,16.250000000000039,230.48689037155665,6.5478184623602855,19.801166318953925,0,0,0,{"$f":"IF(SUM(I$554:I748)<($H$40-1),IF((F749+G749)*H749>0,1,0),0)","v":0},0,0,6.5948418346352575,8.3263300358254551,16.250000000000039,{"$f":"IF(B749<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B749),0)","v":2.6806743835460119E-2},null,435.84517345264584,414.39292343406947,0.61101033267507199,97.450545635092681,0.95229896395515778,0.22932354320228737,null,0,19.801166318953925,null,19.801166318953925,null,null,{"$f":"(F749+G749)*SUM(F$554:G749)","v":0},0,0,0,0,0,0,0,0]
[null,16.333333333333371,230.39085416723518,6.5394799273404862,19.773906035533518,0,0,0,{"$f":"IF(SUM(I$554:I749)<($H$40-1),IF((F750+G750)*H750>0,1,0),0)","v":0},0,0,6.5487352089948434,8.2795164461017841,16.333333333333371,{"$f":"IF(B750<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B750),0)","v":2.6651278046853473E-2},null,435.6723082848672,414.20087224221231,0.61079846337733512,97.368666478058685,0.95205505222755316,0.22922410051741396,null,0,19.773906035533518,null,19.773906035533518,null,null,{"$f":"(F750+G750)*SUM(F$554:G750)","v":0},0,0,0,0,0,0,0,0]
[null,16.416666666666703,230.29485797799884,6.5311406664782199,19.746643379193724,0,0,0,{"$f":"IF(SUM(I$554:I750)<($H$40-1),IF((F751+G751)*H751>0,1,0),0)","v":0},0,0,6.502937788830355,8.23296605903443,16.416666666666703,{"$f":"IF(B751<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B751),0)","v":2.6496713882538662E-2},null,435.4995151442418,414.00892805698129,0.61058666769688108,97.286856046663786,0.95181114910397568,0.22912430312269885,null,0,19.746643379193724,null,19.746643379193724,null,null,{"$f":"(F751+G751)*SUM(F$554:G751)","v":0},0,0,0,0,0,0,0,0]
[null,16.500000000000036,230.19890178717469,6.522800695811096,19.719378402364601,0,0,0,{"$f":"IF(SUM(I$554:I751)<($H$40-1),IF((F752+G752)*H752>0,1,0),0)","v":0},0,0,6.4574475762493133,8.1866773948044234,16.500000000000036,{"$f":"IF(B752<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B752),0)","v":2.6343046113542993E-2},null,435.3267940007583,413.8170907779338,0.61037494557706995,97.205114269918056,0.95156725460515013,0.22902415106457791,null,0,19.719378402364601,null,19.719378402364601,null,null,{"$f":"(F752+G752)*SUM(F$554:G752)","v":0},0,0,0,0,0,0,0,0]
[null,16.583333333333368,230.10298557809671,6.5144600313493077,19.692111157386552,0,0,0,{"$f":"IF(SUM(I$554:I752)<($H$40-1),IF((F753+G753)*H753>0,1,0),0)","v":0},0,0,6.4122625858037443,8.1406489819128556,16.583333333333368,{"$f":"IF(B753<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B753),0)","v":2.6190269541219217E-2},null,435.15414482441793,413.62536030481579,0.61016329696139027,97.123441076953497,0.95132336875179802,0.22892364438960425,null,0,19.692111157386552,null,19.692111157386552,null,null,{"$f":"(F753+G753)*SUM(F$554:G753)","v":0},0,0,0,0,0,0,0,0]
[null,16.6666666666667,230.00710933410585,6.5061186890757616,19.664841696510802,0,0,0,{"$f":"IF(SUM(I$554:I753)<($H$40-1),IF((F754+G754)*H754>0,1,0),0)","v":0},0,0,6.3673808444158189,8.0948793571341149,16.6666666666667,{"$f":"IF(B754<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B754),0)","v":2.6038378997069636E-2},null,434.98156758523442,413.43373653756288,0.60995172179346013,97.041836397024269,0.95107949156463811,0.22882278314445095,null,0,19.664841696510802,null,19.664841696510802,null,null,{"$f":"(F754+G754)*SUM(F$554:G754)","v":0},0,0,0,0,0,0,0,0]
[null,16.750000000000032,229.91127303854998,6.4977766849460261,19.637570071899184,0,0,0,{"$f":"IF(SUM(I$554:I754)<($H$40-1),IF((F755+G755)*H755>0,1,0),0)","v":0},0,0,6.322800391303681,8.0493670654693581,16.750000000000032,{"$f":"IF(B755<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B755),0)","v":2.5887369342571305E-2},null,434.80906225323383,413.24221937629773,0.60974022001702555,96.960300159505096,0.95083562306438585,0.22872156737591087,null,0,19.637570071899184,null,19.637570071899184,null,null,{"$f":"(F755+G755)*SUM(F$554:G755)","v":0},0,0,0,0,0,0,0,0]
[null,16.833333333333364,229.81547667478392,6.4894340348884132,19.610296335624426,0,0,0,{"$f":"IF(SUM(I$554:I755)<($H$40-1),IF((F756+G756)*H756>0,1,0),0)","v":0},0,0,6.2785192779078702,8.0041106601002721,16.833333333333364,{"$f":"IF(B756<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B756),0)","v":2.5737235469002126E-2},null,434.63662879845492,413.05080872133112,0.60952879157596096,96.87883229389206,0.9505917632717541,0.22861999713089595,null,0,19.610296335624426,null,19.610296335624426,null,null,{"$f":"(F756+G756)*SUM(F$554:G756)","v":0},0,0,0,0,0,0,0,0]
[null,16.916666666666696,229.71972022616944,6.4810907548039429,19.583020539670041,0,0,0,{"$f":"IF(SUM(I$554:I756)<($H$40-1),IF((F757+G757)*H757>0,1,0),0)","v":0},0,0,6.2345355678180301,7.9591087023430616,16.916666666666696,{"$f":"IF(B757<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B757),0)","v":2.5587972297268061E-2},null,434.46426719094887,412.85950447316156,0.60931743641426839,96.797432729802665,0.95034791220745252,0.22851807245643416,null,0,19.583020539670041,null,19.583020539670041,null,null,{"$f":"(F757+G757)*SUM(F$554:G757)","v":0},0,0,0,0,0,0,0,0]
[null,17.000000000000028,229.6240036760752,6.4727468605663967,19.555742735930497,0,0,0,{"$f":"IF(SUM(I$554:I757)<($H$40-1),IF((F758+G758)*H758>0,1,0),0)","v":0},0,0,6.1908473367001289,7.9143597616027304,17.000000000000028,{"$f":"IF(B758<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B758),0)","v":2.5439574777731299E-2},null,434.29197740077922,412.66830653247251,0.60910615447607708,96.716101396973102,0.95010406989218765,0.22841579339967585,null,0,19.555742735930497,null,19.555742735930497,null,null,{"$f":"(F758+G758)*SUM(F$554:G758)","v":0},0,0,0,0,0,0,0,0]
[null,17.083333333333361,229.52832700787684,6.4644023680224736,19.528462976211706,0,0,0,{"$f":"IF(SUM(I$554:I758)<($H$40-1),IF((F759+G759)*H759>0,1,0),0)","v":0},0,0,6.1474526722241976,7.8698624153275931,17.083333333333361,{"$f":"IF(B759<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B759),0)","v":2.5292037890039396E-2},null,434.11975939802221,412.4772148001349,0.60889494570564306,96.634838225261149,0.94986023634666372,0.2283131600078909,null,0,19.528462976211706,null,19.528462976211706,null,null,{"$f":"(F759+G759)*SUM(F$554:G759)","v":0},0,0,0,0,0,0,0,0]
[null,17.166666666666693,229.43269020495691,6.456057292991531,19.501181312230212,0,0,0,{"$f":"IF(SUM(I$554:I759)<($H$40-1),IF((F760+G760)*H760>0,1,0),0)","v":0},0,0,6.104349673992064,7.8256152489640547,17.166666666666693,{"$f":"IF(B760<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B760),0)","v":2.5145356642955488E-2},null,433.94761315276634,412.28622917720423,0.60868381004734851,96.553643144643672,0.94961641159158083,0.22821017232846341,null,0,19.501181312230212,null,19.501181312230212,null,null,{"$f":"(F760+G760)*SUM(F$554:G760)","v":0},0,0,0,0,0,0,0,0]
[null,17.250000000000025,229.33709325070487,6.4477116512658732,19.473897795614114,0,0,0,{"$f":"IF(SUM(I$554:I760)<($H$40-1),IF((F761+G761)*H761>0,1,0),0)","v":0},0,0,6.0615364534660587,7.7816168559116479,17.250000000000025,{"$f":"IF(B761<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B761),0)","v":2.4999526074189388E-2},null,433.77553863511264,412.09534956492058,0.60847274744570223,96.472516085216057,0.9493725956476371,0.22810683040890176,null,0,19.473897795614114,null,19.473897795614114,null,null,{"$f":"(F761+G761)*SUM(F$554:G761)","v":0},0,0,0,0,0,0,0,0]
[null,17.333333333333357,229.24153612851708,6.4393654586106992,19.446612477902892,0,0,0,{"$f":"IF(SUM(I$554:I761)<($H$40-1),IF((F762+G762)*H762>0,1,0),0)","v":0},0,0,6.0190111338977674,7.7378658374783091,17.333333333333357,{"$f":"IF(B762<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B762),0)","v":2.4854541250229713E-2},null,433.60353581517461,411.90457586470905,0.60826175784533809,96.391456977193911,0.94912878853552685,0.22800313429683064,null,0,19.446612477902892,null,19.446612477902892,null,null,{"$f":"(F762+G762)*SUM(F$554:G762)","v":0},0,0,0,0,0,0,0,0]
[null,17.416666666666689,229.14601882179687,6.4310187307640474,19.419325410547238,0,0,0,{"$f":"IF(SUM(I$554:I762)<($H$40-1),IF((F763+G763)*H763>0,1,0),0)","v":0},0,0,5.9767718502572107,7.6943608028359227,17.416666666666689,{"$f":"IF(B763<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B763),0)","v":2.4710397266177013E-2},null,433.43160466307825,411.71390797817776,0.60805084119101493,96.310465750910623,0.94888499027594175,0.22789908403999345,null,0,19.419325410547238,null,19.419325410547238,null,null,{"$f":"(F763+G763)*SUM(F$554:G763)","v":0},0,0,0,0,0,0,0,0]
[null,17.500000000000021,229.05054131395445,6.4226714834369076,19.392036644909414,0,0,0,{"$f":"IF(SUM(I$554:I763)<($H$40-1),IF((F764+G764)*H764>0,1,0),0)","v":0},0,0,5.9348167491625823,7.6511003689761043,17.500000000000021,{"$f":"IF(B764<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B764),0)","v":2.4567089245577812E-2},null,433.25974514896188,411.5233458071184,0.60783999742761685,96.229542336818326,0.94864120088957049,0.22779467968625211,null,0,19.392036644909414,null,19.392036644909414,null,null,{"$f":"(F764+G764)*SUM(F$554:G764)","v":0},0,0,0,0,0,0,0,0]
[null,17.583333333333353,228.95510358840698,6.4143237323132798,19.364746232263453,0,0,0,{"$f":"IF(SUM(I$554:I764)<($H$40-1),IF((F765+G765)*H765>0,1,0),0)","v":0},0,0,5.8931439888103343,7.6080831606662276,17.583333333333353,{"$f":"IF(B765<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B765),0)","v":2.4424612340259624E-2},null,433.08795724297647,411.33288925350541,0.60762922650015205,96.148686665486991,0.94839742039709873,0.22768992128358928,null,0,19.364746232263453,null,19.364746232263453,null,null,{"$f":"(F765+G765)*SUM(F$554:G765)","v":0},0,0,0,0,0,0,0,0]
[null,17.666666666666686,228.8597056285785,6.405975493050061,19.337454223794776,0,0,0,{"$f":"IF(SUM(I$554:I765)<($H$40-1),IF((F766+G766)*H766>0,1,0),0)","v":0},0,0,5.8517517389055085,7.565307810405721,17.666666666666686,{"$f":"IF(B766<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B766),0)","v":2.4282961730166988E-2},null,432.91624091528519,411.1425382194949,0.60741852835375276,96.06789866760414,0.94815364881920849,0.22758480888010368,null,0,19.337454223794776,null,19.337454223794776,null,null,{"$f":"(F766+G766)*SUM(F$554:G766)","v":0},0,0,0,0,0,0,0,0]
[null,17.750000000000018,228.76434741789993,6.3976267812771797,19.310160670600641,0,0,0,{"$f":"IF(SUM(I$554:I766)<($H$40-1),IF((F767+G767)*H767>0,1,0),0)","v":0},0,0,5.8106381805926981,7.5227729583825864,17.750000000000018,{"$f":"IF(B767<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B767),0)","v":2.4142132623198326E-2},null,432.74459613606376,410.95229260742451,0.60720790293367444,95.98717827397445,0.94790988617657945,0.22747934252401386,null,0,19.310160670600641,null,19.310160670600641,null,null,{"$f":"(F767+G767)*SUM(F$554:G767)","v":0},0,0,0,0,0,0,0,0]
[null,17.83333333333335,228.66902893980915,6.3892776125976658,19.28286562369037,0,0,0,{"$f":"IF(SUM(I$554:I767)<($H$40-1),IF((F768+G768)*H768>0,1,0),0)","v":0},0,0,5.7698015063873394,7.4804772524301679,17.83333333333335,{"$f":"IF(B768<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B768),0)","v":2.4002120255043904E-2},null,432.57302287550033,410.76215231981303,0.60699735018529599,95.906525415519752,0.94766613248988829,0.2273735222636587,null,0,19.28286562369037,null,19.28286562369037,null,null,{"$f":"(F768+G768)*SUM(F$554:G768)","v":0},0,0,0,0,0,0,0,0]
[null,17.916666666666682,228.5737501777509,6.3809280025875781,19.255569133985112,0,0,0,{"$f":"IF(SUM(I$554:I768)<($H$40-1),IF((F769+G769)*H769>0,1,0),0)","v":0},0,0,5.7292399201072719,7.438419347984178,17.916666666666682,{"$f":"IF(B769<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B769),0)","v":2.38629198890246E-2},null,432.40152110379546,410.57211725936014,0.60678687005411869,95.825940023279088,0.94742238777980747,0.22726734814749353,null,0,19.255569133985112,null,19.255569133985112,null,null,{"$f":"(F769+G769)*SUM(F$554:G769)","v":0},0,0,0,0,0,0,0,0]
[null,18.000000000000014,228.47851111517684,6.3725779667959879,19.228271252317789,0,0,0,{"$f":"IF(SUM(I$554:I769)<($H$40-1),IF((F770+G770)*H770>0,1,0),0)","v":0},0,0,5.6889516368047337,7.3965979080399435,18.000000000000014,{"$f":"IF(B770<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B770),0)","v":2.3724526815931662E-2},null,432.23009079116218,410.3821873289445,0.60657646248576658,95.745422028406551,0.94717865206700813,0.22716082022409226,null,0,19.228271252317789,null,19.228271252317789,null,null,{"$f":"(F770+G770)*SUM(F$554:G770)","v":0},0,0,0,0,0,0,0,0]
[null,18.083333333333346,228.38331173554553,6.3642275207451569,19.200972029433679,0,0,0,{"$f":"IF(SUM(I$554:I770)<($H$40-1),IF((F771+G771)*H771>0,1,0),0)","v":0},0,0,5.6489348826989394,7.3550116031099071,18.083333333333346,{"$f":"IF(B771<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B771),0)","v":2.3586936353867431E-2},null,432.05873190782586,410.19236243162516,0.60636612742598528,95.664971362173446,0.94693492537215651,0.22705393854214737,null,0,19.200972029433679,null,19.200972029433679,null,null,{"$f":"(F771+G771)*SUM(F$554:G771)","v":0},0,0,0,0,0,0,0,0]
[null,18.166666666666679,228.28815202232241,6.3558766799304882,19.17367151599024,0,0,0,{"$f":"IF(SUM(I$554:I771)<($H$40-1),IF((F772+G772)*H772>0,1,0),0)","v":0},0,0,5.6091878951088265,7.3136591111813667,18.166666666666679,{"$f":"IF(B772<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B772),0)","v":2.3450143848086927E-2},null,431.88744442402418,410.0026424706391,0.60615586482064188,95.584587955965958,0.94669120771591708,0.22694670315047166,null,0,19.17367151599024,null,19.17367151599024,null,null,{"$f":"(F772+G772)*SUM(F$554:G772)","v":0},0,0,0,0,0,0,0,0]
[null,18.250000000000011,228.19303195897979,6.3475254598205382,19.146369762557185,0,0,0,{"$f":"IF(SUM(I$554:I772)<($H$40-1),IF((F773+G773)*H773>0,1,0),0)","v":0},0,0,5.5697089223862521,7.2725391176744445,18.250000000000011,{"$f":"IF(B773<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B773),0)","v":2.3314144670840354E-2},null,431.71622831000747,409.81302734940243,0.60594567461572502,95.504271741286061,0.94644749911895076,0.22683911409799487,null,0,19.146369762557185,null,19.146369762557185,null,null,{"$f":"(F773+G773)*SUM(F$554:G773)","v":0},0,0,0,0,0,0,0,0]
[null,18.333333333333343,228.0979515289969,6.3391738758570506,19.11906681961656,0,0,0,{"$f":"IF(SUM(I$554:I773)<($H$40-1),IF((F774+G774)*H774>0,1,0),0)","v":0},0,0,5.5304962238495774,7.2316503154002962,18.333333333333343,{"$f":"IF(B774<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B774),0)","v":2.3178934221216592E-2},null,431.54508353603831,409.62351697150865,0.60573555675734359,95.424022649750668,0.94620379960191514,0.2267311714337652,null,0,19.11906681961656,null,19.11906681961656,null,null,{"$f":"(F774+G774)*SUM(F$554:G774)","v":0},0,0,0,0,0,0,0,0]
[null,18.416666666666675,228.00291071585983,6.330821943454958,19.091762737562753,0,0,0,{"$f":"IF(SUM(I$554:I774)<($H$40-1),IF((F775+G775)*H775>0,1,0),0)","v":0},0,0,5.4915480697176244,7.1909914045195622,18.416666666666675,{"$f":"IF(B775<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B775),0)","v":2.3044507924987499E-2},null,431.37401007239157,409.43411124072833,0.60552551119172693,95.343840613091004,0.9459601091854648,0.22662287520694913,null,0,19.091762737562753,null,19.091762737562753,null,null,{"$f":"(F775+G775)*SUM(F$554:G775)","v":0},0,0,0,0,0,0,0,0]
[null,18.500000000000007,227.90790950306157,6.3224696780024852,19.064457566702849,0,0,0,{"$f":"IF(SUM(I$554:I775)<($H$40-1),IF((F776+G776)*H776>0,1,0),0)","v":0},0,0,5.452862741044096,7.1505610925010377,18.500000000000007,{"$f":"IF(B776<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B776),0)","v":2.2910861234453184E-2},null,431.20300788935469,409.24481006100928,0.6053155378652243,95.263725563153287,0.94571642789025168,0.22651422546683167,null,0,19.064457566702849,null,19.064457566702849,null,null,{"$f":"(F776+G776)*SUM(F$554:G776)","v":0},0,0,0,0,0,0,0,0]
[null,18.583333333333339,227.81294787410198,6.3141170948611212,19.03715135725653,0,0,0,{"$f":"IF(SUM(I$554:I776)<($H$40-1),IF((F777+G777)*H777>0,1,0),0)","v":0},0,0,5.4144385296522524,7.1103580940805928,18.583333333333339,{"$f":"IF(B777<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B777),0)","v":2.2777989628288177E-2},null,431.03207695722745,409.05561333647506,0.60510563672430473,95.183677431897252,0.94547275573692402,0.22640522226281731,null,0,19.03715135725653,null,19.03715135725653,null,null,{"$f":"(F777+G777)*SUM(F$554:G777)","v":0},0,0,0,0,0,0,0,0]
[null,18.666666666666671,227.71802581248778,6.3057642093656128,19.009844159356046,0,0,0,{"$f":"IF(SUM(I$554:I777)<($H$40-1),IF((F778+G778)*H778>0,1,0),0)","v":0},0,0,5.3762737380699814,7.0703811312203069,18.666666666666671,{"$f":"IF(B778<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B778),0)","v":2.2645888611388405E-2},null,430.86121724632187,408.8665209714253,0.60489580771555629,95.103696151396719,0.94522909274612699,0.2262958656444265,null,0,19.009844159356046,null,19.009844159356046,null,null,{"$f":"(F778+G778)*SUM(F$554:G778)","v":0},0,0,0,0,0,0,0,0]
[null,18.750000000000004,227.6231433017326,6.2974110368240952,18.982536023046649,0,0,0,{"$f":"IF(SUM(I$554:I778)<($H$40-1),IF((F779+G779)*H779>0,1,0),0)","v":0},0,0,5.3383666794653744,7.0306289330678435,18.750000000000004,{"$f":"IF(B779<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B779),0)","v":2.2514553714719211E-2},null,430.69042872696252,408.67753287033463,0.60468605078568538,95.02378165383891,0.94498543893850306,0.22618615566130046,null,0,18.982536023046649,null,18.982536023046649,null,null,{"$f":"(F779+G779)*SUM(F$554:G779)","v":0},0,0,0,0,0,0,0,0]
[null,18.833333333333336,227.52830032535689,6.289057592517949,18.955226998286129,0,0,0,{"$f":"IF(SUM(I$554:I779)<($H$40-1),IF((F780+G780)*H780>0,1,0),0)","v":0},0,0,5.3007156775824189,6.9911002359160515,18.833333333333336,{"$f":"IF(B780<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B780),0)","v":2.2383980495164085E-2},null,430.51971136948629,408.48864893785219,0.60447636588151765,94.943933871523654,0.94474179433469041,0.22607609236319604,null,0,18.955226998286129,null,18.955226998286129,null,null,{"$f":"(F780+G780)*SUM(F$554:G780)","v":0},0,0,0,0,0,0,0,0]
[null,18.916666666666668,227.43349686688802,6.2807038917020499,18.927917134945631,0,0,0,{"$f":"IF(SUM(I$554:I780)<($H$40-1),IF((F781+G781)*H781>0,1,0),0)","v":0},0,0,5.2633190666774192,6.9517937831627892,18.916666666666668,{"$f":"IF(B781<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B781),0)","v":2.2254164535374404E-2},null,430.34906514424233,408.29986907880175,0.60426675294999621,94.864152736864355,0.94449815895532607,0.22596567579999075,null,0,18.927917134945631,null,18.927917134945631,null,null,{"$f":"(F781+G781)*SUM(F$554:G781)","v":0},0,0,0,0,0,0,0,0]
[null,19,227.33873290986017,6.2723499496045747,18.900606482809,0,0,0,{"$f":"IF(SUM(I$554:I781)<($H$40-1),IF((F782+G782)*H782>0,1,0),0)","v":0},0,0,5.2261751914553827,6.9127083252709873,19,{"$f":"IF(B782<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B782),0)","v":2.2125101443619954E-2},null,430.17849002159215,408.11119319818022,0.60405721193818129,94.784438182386623,0.94425453282104166,0.22585490602167729,null,0,18.900606482809,null,18.900606482809,null,null,{"$f":"(F782+G782)*SUM(F$554:G782)","v":0},0,0,0,0,0,0,0,0]
[null,19.083333333333332,227.24400843781441,6.2639957814271865,18.873295091573411,0,0,0,{"$f":"IF(SUM(I$554:I782)<($H$40-1),IF((F783+G783)*H783>0,1,0),0)","v":0},0,0,5.189282407007096,6.8738426197288911,19.083333333333332,{"$f":"IF(B783<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B783),0)","v":2.1996786853640385E-2},null,430.00798597190982,407.92262120115788,0.60384774279325126,94.70479014072788,0.944010915952467,0.22574378307836956,null,0,18.873295091573411,null,18.873295091573411,null,null,{"$f":"(F783+G783)*SUM(F$554:G783)","v":0},0,0,0,0,0,0,0,0]
[null,19.166666666666664,227.14932343429868,6.2556414023449491,18.845983010849093,0,0,0,{"$f":"IF(SUM(I$554:I783)<($H$40-1),IF((F784+G784)*H784>0,1,0),0)","v":0},0,0,5.152639078746386,6.8351954310106287,19.166666666666664,{"$f":"IF(B784<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B784),0)","v":2.1869216424497479E-2},null,429.83755296558149,407.73415299307737,0.60363834546250106,94.625208544637474,0.94376730837022893,0.22563230702029738,null,0,18.845983010849093,null,18.845983010849093,null,null,{"$f":"(F784+G784)*SUM(F$554:G784)","v":0},0,0,0,0,0,0,0,0]
[null,19.249999999999996,227.05467788286774,6.2472868275064837,18.818670290159808,0,0,0,{"$f":"IF(SUM(I$554:I784)<($H$40-1),IF((F785+G785)*H785>0,1,0),0)","v":0},0,0,5.1162435823478578,6.7967655305368693,19.249999999999996,{"$f":"IF(B785<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B785),0)","v":2.1742385840428317E-2},null,429.6671909730058,407.5457884794539,0.60342901989334163,94.545693326976902,0.94352371009494973,0.22552047789781013,null,0,18.818670290159808,null,18.818670290159808,null,null,{"$f":"(F785+G785)*SUM(F$554:G785)","v":0},0,0,0,0,0,0,0,0]
[null,19.333333333333329,226.96007176708321,6.2389320720338013,18.791356978942343,0,0,0,{"$f":"IF(SUM(I$554:I785)<($H$40-1),IF((F786+G786)*H786>0,1,0),0)","v":0},0,0,5.0800943036847874,6.7585516966357968,19.333333333333329,{"$f":"IF(B786<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B786),0)","v":2.1616290810699237E-2},null,429.49689996459364,407.35752756597378,0.60321976603330052,94.466244420718169,0.94328012114724991,0.22540829576137267,null,0,18.791356978942343,null,18.791356978942343,null,null,{"$f":"(F786+G786)*SUM(F$554:G786)","v":0},0,0,0,0,0,0,0,0]
[null,19.416666666666661,226.86550507051359,6.2305771510225476,18.764043126547271,0,0,0,{"$f":"IF(SUM(I$554:I786)<($H$40-1),IF((F787+G787)*H787>0,1,0),0)","v":0},0,0,5.0441896387676977,6.7205527145042687,19.416666666666661,{"$f":"IF(B787<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B787),0)","v":2.1490927069460715E-2},null,429.32667991076835,407.16937015849459,0.60301058383002071,94.386861758944463,0.94303654154774585,0.22529576066157114,null,0,18.764043126547271,null,18.764043126547271,null,null,{"$f":"(F787+G787)*SUM(F$554:G787)","v":0},0,0,0,0,0,0,0,0]
[null,19.499999999999993,226.77097777673421,6.222222079541881,18.736728782238597,0,0,0,{"$f":"IF(SUM(I$554:I787)<($H$40-1),IF((F788+G788)*H788>0,1,0),0)","v":0},0,0,5.0085279936829821,6.682767376169199,19.499999999999993,{"$f":"IF(B788<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B788),0)","v":2.1366290375603031E-2},null,429.15653078196544,406.98131616304465,0.60280147323126065,94.307545274849758,0.94279297131705164,0.22518287264910758,null,0,18.736728782238597,null,18.736728782238597,null,null,{"$f":"(F788+G788)*SUM(F$554:G788)","v":0},0,0,0,0,0,0,0,0]
[null,19.583333333333325,226.67648986932724,6.2138668726345161,18.709413995193856,0,0,0,{"$f":"IF(SUM(I$554:I788)<($H$40-1),IF((F789+G789)*H789>0,1,0),0)","v":0},0,0,4.9731077845320177,6.6451944804491578,19.583333333333325,{"$f":"IF(B789<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B789),0)","v":2.1242376512612786E-2},null,428.98645254863288,406.79336548582205,0.60259243418489372,94.228294901737968,0.94254941047577701,0.22506963177480183,null,0,18.709413995193856,null,18.709413995193856,null,null,{"$f":"(F789+G789)*SUM(F$554:G789)","v":0},0,0,0,0,0,0,0,0]
[null,19.666666666666657,226.5820413318817,6.2055115453167859,18.68209881450435,0,0,0,{"$f":"IF(SUM(I$554:I789)<($H$40-1),IF((F790+G790)*H790>0,1,0),0)","v":0},0,0,4.937927437370651,6.6078328329161797,19.666666666666657,{"$f":"IF(B790<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B790),0)","v":2.111918128843028E-2},null,428.8164451812309,406.60551803319481,0.60238346663890763,94.149110573023506,0.94230585904452935,0.224956038089591,null,0,18.68209881450435,null,18.68209881450435,null,null,{"$f":"(F790+G790)*SUM(F$554:G790)","v":0},0,0,0,0,0,0,0,0]
[null,19.749999999999989,226.48763214799342,6.1971561125787016,18.65478328917532,0,0,0,{"$f":"IF(SUM(I$554:I790)<($H$40-1),IF((F791+G791)*H791>0,1,0),0)","v":0},0,0,4.9029853881490331,6.570681245857803,19.749999999999989,{"$f":"IF(B791<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B791),0)","v":2.0996700535307646E-2},null,428.64650865023202,406.41777371170008,0.60217457054140489,94.069992222230212,0.94206231704391241,0.22484209164453212,null,0,18.65478328917532,null,18.65478328917532,null,null,{"$f":"(F791+G791)*SUM(F$554:G791)","v":0},0,0,0,0,0,0,0,0]
[null,19.833333333333321,226.39326230126511,6.1888005893838836,18.627467468125733,0,0,0,{"$f":"IF(SUM(I$554:I791)<($H$40-1),IF((F792+G792)*H792>0,1,0),0)","v":0},0,0,4.8682800826516823,6.5337385382393061,19.833333333333321,{"$f":"IF(B792<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B792),0)","v":2.0874930109667917E-2},null,428.47664292612109,406.23013242804302,0.60196574584060125,93.990939782991006,0.94181878449452716,0.22472779249079905,null,0,18.627467468125733,null,18.627467468125733,null,null,{"$f":"(F792+G792)*SUM(F$554:G792)","v":0},0,0,0,0,0,0,0,0]
[null,19.916666666666654,226.29893177530627,6.1804449906696295,18.600151400188508,0,0,0,{"$f":"IF(SUM(I$554:I792)<($H$40-1),IF((F793+G793)*H793>0,1,0),0)","v":0},0,0,4.8338099764380278,6.4970035356661642,19.916666666666654,{"$f":"IF(B793<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B793),0)","v":2.0753865891964794E-2},null,428.30684797939517,406.04259408909741,0.60175699248482595,93.911953189048575,0.94157526141697068,0.22461314067968166,null,0,18.600151400188508,null,18.600151400188508,null,null,{"$f":"(F793+G793)*SUM(F$554:G793)","v":0},0,0,0,0,0,0,0,0]
[null,19.999999999999986,226.20464055373324,6.1720893313469309,18.600151400188508,0,0,0,{"$f":"IF(SUM(I$554:I793)<($H$40-1),IF((F794+G794)*H794>0,1,0),0)","v":0},0,0,0,0,19.999999999999986,{"$f":"IF(B794<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B794),0)","v":0},null,428.13712378056368,405.85515860190435,0.60154831042252177,93.833032374253662,0.94133174783183704,0.22449813626258847,null,0,18.600151400188508,null,18.600151400188508,null,null,{"$f":"(F794+G794)*SUM(F$554:G794)","v":0},0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.1720893313469309,18.600151400188508,0,0,0,{"$f":"IF(SUM(I$554:I794)<($H$40-1),IF((F795+G795)*H795>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B795<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B795),0)","v":0},null,428.13712378056368,405.85515860190435,0.60154831042252177,93.833032374253662,0.94133174783183704,0.22449813626258847,null,0,18.600151400188508,null,18.600151400188508,null,null,{"$f":"(F795+G795)*SUM(F$554:G795)","v":0},0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.1720893313469309,18.600151400188508,0,0,0,{"$f":"IF(SUM(I$554:I795)<($H$40-1),IF((F796+G796)*H796>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B796<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B796),0)","v":0},null,428.13712378056368,405.85515860190435,0.60154831042252177,93.833032374253662,0.94133174783183704,0.22449813626258847,null,0,18.600151400188508,null,18.600151400188508,null,null,{"$f":"(F796+G796)*SUM(F$554:G796)","v":0},0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.1720893313469309,18.600151400188508,0,0,0,{"$f":"IF(SUM(I$554:I796)<($H$40-1),IF((F797+G797)*H797>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B797<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B797),0)","v":0},null,428.13712378056368,405.85515860190435,0.60154831042252177,93.833032374253662,0.94133174783183704,0.22449813626258847,null,0,18.600151400188508,null,18.600151400188508,null,null,{"$f":"(F797+G797)*SUM(F$554:G797)","v":0},0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.1720893313469309,18.600151400188508,0,0,0,{"$f":"IF(SUM(I$554:I797)<($H$40-1),IF((F798+G798)*H798>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B798<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B798),0)","v":0},null,428.13712378056368,405.85515860190435,0.60154831042252177,93.833032374253662,0.94133174783183704,0.22449813626258847,null,0,18.600151400188508,null,18.600151400188508,null,null,{"$f":"(F798+G798)*SUM(F$554:G798)","v":0},0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.1720893313469309,18.600151400188508,0,0,0,{"$f":"IF(SUM(I$554:I798)<($H$40-1),IF((F799+G799)*H799>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B799<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B799),0)","v":0},null,428.13712378056368,405.85515860190435,0.60154831042252177,93.833032374253662,0.94133174783183704,0.22449813626258847,null,0,18.600151400188508,null,18.600151400188508,null,null,{"$f":"(F799+G799)*SUM(F$554:G799)","v":0},0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.1720893313469309,18.600151400188508,0,0,0,{"$f":"IF(SUM(I$554:I799)<($H$40-1),IF((F800+G800)*H800>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B800<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B800),0)","v":0},null,428.13712378056368,405.85515860190435,0.60154831042252177,93.833032374253662,0.94133174783183704,0.22449813626258847,null,0,18.600151400188508,null,18.600151400188508,null,null,{"$f":"(F800+G800)*SUM(F$554:G800)","v":0},0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.1720893313469309,18.600151400188508,0,0,0,{"$f":"IF(SUM(I$554:I800)<($H$40-1),IF((F801+G801)*H801>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B801<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B801),0)","v":0},null,428.13712378056368,405.85515860190435,0.60154831042252177,93.833032374253662,0.94133174783183704,0.22449813626258847,null,0,18.600151400188508,null,18.600151400188508,null,null,{"$f":"(F801+G801)*SUM(F$554:G801)","v":0},0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.1720893313469309,18.600151400188508,0,0,0,{"$f":"IF(SUM(I$554:I801)<($H$40-1),IF((F802+G802)*H802>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B802<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B802),0)","v":0},null,428.13712378056368,405.85515860190435,0.60154831042252177,93.833032374253662,0.94133174783183704,0.22449813626258847,null,0,18.600151400188508,null,18.600151400188508,null,null,{"$f":"(F802+G802)*SUM(F$554:G802)","v":0},0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.1720893313469309,18.600151400188508,0,0,0,{"$f":"IF(SUM(I$554:I802)<($H$40-1),IF((F803+G803)*H803>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B803<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B803),0)","v":0},null,428.13712378056368,405.85515860190435,0.60154831042252177,93.833032374253662,0.94133174783183704,0.22449813626258847,null,0,18.600151400188508,null,18.600151400188508,null,null,{"$f":"(F803+G803)*SUM(F$554:G803)","v":0},0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.1720893313469309,18.600151400188508,0,0,0,{"$f":"IF(SUM(I$554:I803)<($H$40-1),IF((F804+G804)*H804>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B804<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B804),0)","v":0},null,428.13712378056368,405.85515860190435,0.60154831042252177,93.833032374253662,0.94133174783183704,0.22449813626258847,null,0,18.600151400188508,null,18.600151400188508,null,null,{"$f":"(F804+G804)*SUM(F$554:G804)","v":0},0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.1720893313469309,18.600151400188508,0,0,0,{"$f":"IF(SUM(I$554:I804)<($H$40-1),IF((F805+G805)*H805>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B805<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B805),0)","v":0},null,428.13712378056368,405.85515860190435,0.60154831042252177,93.833032374253662,0.94133174783183704,0.22449813626258847,null,0,18.600151400188508,null,18.600151400188508,null,null,{"$f":"(F805+G805)*SUM(F$554:G805)","v":0},0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.1720893313469309,18.600151400188508,0,0,0,{"$f":"IF(SUM(I$554:I805)<($H$40-1),IF((F806+G806)*H806>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B806<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B806),0)","v":0},null,428.13712378056368,405.85515860190435,0.60154831042252177,93.833032374253662,0.94133174783183704,0.22449813626258847,null,0,18.600151400188508,null,18.600151400188508,null,null,{"$f":"(F806+G806)*SUM(F$554:G806)","v":0},0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.1720893313469309,18.600151400188508,0,0,0,{"$f":"IF(SUM(I$554:I806)<($H$40-1),IF((F807+G807)*H807>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B807<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B807),0)","v":0},null,428.13712378056368,405.85515860190435,0.60154831042252177,93.833032374253662,0.94133174783183704,0.22449813626258847,null,0,18.600151400188508,null,18.600151400188508,null,null,{"$f":"(F807+G807)*SUM(F$554:G807)","v":0},0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.1720893313469309,18.600151400188508,0,0,0,{"$f":"IF(SUM(I$554:I807)<($H$40-1),IF((F808+G808)*H808>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B808<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B808),0)","v":0},null,428.13712378056368,405.85515860190435,0.60154831042252177,93.833032374253662,0.94133174783183704,0.22449813626258847,null,0,18.600151400188508,null,18.600151400188508,null,null,{"$f":"(F808+G808)*SUM(F$554:G808)","v":0},0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.1720893313469309,18.600151400188508,0,0,0,{"$f":"IF(SUM(I$554:I808)<($H$40-1),IF((F809+G809)*H809>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B809<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B809),0)","v":0},null,428.13712378056368,405.85515860190435,0.60154831042252177,93.833032374253662,0.94133174783183704,0.22449813626258847,null,0,18.600151400188508,null,18.600151400188508,null,null,{"$f":"(F809+G809)*SUM(F$554:G809)","v":0},0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.1720893313469309,18.600151400188508,0,0,0,{"$f":"IF(SUM(I$554:I809)<($H$40-1),IF((F810+G810)*H810>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B810<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B810),0)","v":0},null,428.13712378056368,{"$f":"S$10*$Q810^6+T$10*$Q810^5+U$10*$Q810^4+V$10*$Q810^3+W$10*$Q810^2+X$10*$Q810+Y$10","v":405.85515860190435},{"$f":"S$12*$Q810^6+T$12*$Q810^5+U$12*$Q810^4+V$12*$Q810^3+W$12*$Q810^2+X$12*$Q810+Y$12","v":0.60154831042252177},{"$f":"(R810-R$60)-(Q$60+460)*(S810-S$60)","v":93.833032374253662},0.94133174783183704,0.22449813626258847,null,0,18.600151400188508,null,{"$f":"IF(B810<=AA$550,E810,AA809)","v":18.600151400188508},null,null,{"$f":"(F810+G810)*SUM(F$554:G810)","v":0},0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.1720893313469309,18.600151400188508,0,0,0,{"$f":"IF(SUM(I$554:I810)<($H$40-1),IF((F811+G811)*H811>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B811<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B811),0)","v":0},null,{"$f":"C811*1.8+32-H$20","v":428.13712378056368},405.85515860190435,0.60154831042252177,93.833032374253662,{"$f":"(1-($H$34+273)/(C320+273))/(1-($H$34+273)/($H$17+273))","v":0.94133174783183704},{"$f":"( -12.447*U811^2 + 25.389*U811 - 11.942)*V$550","v":0.22449813626258847},null,0,18.600151400188508,null,18.600151400188508,null,null,{"$f":"(F811+G811)*SUM(F$554:G811)","v":0},{"$f":"IF((F811+G811)=0,0,B811)","v":0},{"$f":"IF($AD811=1,$AE811,0)","v":0},{"$f":"IF($AD811=2,$AE811,0)","v":0},{"$f":"IF($AD811=3,$AE811,0)","v":0},{"$f":"IF($AD811=4,$AE811,0)","v":0},{"$f":"IF($AD811=5,$AE811,0)","v":0},{"$f":"IF($AD811=6,$AE811,0)","v":0},{"$f":"IF($AD811=7,$AE811,0)","v":0}]
[null,{"$f":"IF(ROUND(B811,1)=H$48,H$48,IF(B811<$H$48,B811+1/12,B811))","v":20},{"$f":"IF(B811<H$48,IF(I811<1,C811*(1-$H$22/12), $C$63),C811)","v":226.20464055373324},{"$f":"V812*T812/3.413","v":6.1720893313469309},{"$f":"IF(B812>=H$48,E811,IF(D812*H$23/1000000-H$32/1000<0,0,D812*H$23/1000000-H$32/1000))","v":18.600151400188508},{"$f":"IF(B812>H$48-5,0,IF(C812 <= $C$554- $H$35,1,0))","v":0},{"$f":"IF(ROUND(B812,1)=H$48-5,IF(E812-(E811-E812)*60<1,1,0),IF(E812-(E811-E812)<0,1,0))","v":0},{"$f":"IF(ROUND(H$48-B812,2)<5,0,1)","v":0},{"$f":"IF(SUM(I$554:I811)<($H$40-1),IF((F812+G812)*H812>0,1,0),0)","v":0},{"$f":"IF(OR(I812=1,J811 =1), 1,0)","v":0},{"$f":"I812/(1+$H$38)^B812","v":0},{"$f":"IF(B812<H$48,E812/((1+$H$38)^B812),0)","v":0},{"$f":"IF(B812<H$48,($H$33/1000)/((1+$H$38)^B812),0)","v":0},{"$f":"IF(J812<1, B812,N811)","v":20},{"$f":"IF(B812<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B812),0)","v":0},null,428.13712378056368,405.85515860190435,0.60154831042252177,93.833032374253662,0.94133174783183704,0.22449813626258847,null,{"$f":"IF(X811>0,X811,IF(J812=0,0,B812))","v":0},{"$f":"IF(X811>0,Y811,E812)","v":18.600151400188508},null,18.600151400188508,null,null,{"$f":"(F812+G812)*SUM(F$554:G812)","v":0},0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.1720893313469309,18.600151400188508,0,0,0,{"$f":"IF(SUM(I$554:I812)<($H$40-1),IF((F813+G813)*H813>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B813<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B813),0)","v":0},null,428.13712378056368,405.85515860190435,0.60154831042252177,93.833032374253662,0.94133174783183704,0.22449813626258847,null,0,18.600151400188508,null,18.600151400188508,null,null,{"$f":"(F813+G813)*SUM(F$554:G813)","v":0},0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.1720893313469309,18.600151400188508,0,0,0,{"$f":"IF(SUM(I$554:I813)<($H$40-1),IF((F814+G814)*H814>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B814<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B814),0)","v":0},null,428.13712378056368,405.85515860190435,0.60154831042252177,93.833032374253662,0.94133174783183704,0.22449813626258847,null,0,18.600151400188508,null,18.600151400188508,null,null,{"$f":"(F814+G814)*SUM(F$554:G814)","v":0},0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.1720893313469309,18.600151400188508,0,0,0,{"$f":"IF(SUM(I$554:I814)<($H$40-1),IF((F815+G815)*H815>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B815<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B815),0)","v":0},null,428.13712378056368,405.85515860190435,0.60154831042252177,93.833032374253662,0.94133174783183704,0.22449813626258847,null,0,18.600151400188508,null,18.600151400188508,null,null,{"$f":"(F815+G815)*SUM(F$554:G815)","v":0},0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.1720893313469309,18.600151400188508,0,0,0,{"$f":"IF(SUM(I$554:I815)<($H$40-1),IF((F816+G816)*H816>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B816<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B816),0)","v":0},null,428.13712378056368,405.85515860190435,0.60154831042252177,93.833032374253662,0.94133174783183704,0.22449813626258847,null,0,18.600151400188508,null,18.600151400188508,null,null,{"$f":"(F816+G816)*SUM(F$554:G816)","v":0},0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.1720893313469309,18.600151400188508,0,0,0,{"$f":"IF(SUM(I$554:I816)<($H$40-1),IF((F817+G817)*H817>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B817<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B817),0)","v":0},null,428.13712378056368,405.85515860190435,0.60154831042252177,93.833032374253662,0.94133174783183704,0.22449813626258847,null,0,18.600151400188508,null,18.600151400188508,null,null,{"$f":"(F817+G817)*SUM(F$554:G817)","v":0},0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.1720893313469309,18.600151400188508,0,0,0,{"$f":"IF(SUM(I$554:I817)<($H$40-1),IF((F818+G818)*H818>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B818<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B818),0)","v":0},null,428.13712378056368,405.85515860190435,0.60154831042252177,93.833032374253662,0.94133174783183704,0.22449813626258847,null,0,18.600151400188508,null,18.600151400188508,null,null,{"$f":"(F818+G818)*SUM(F$554:G818)","v":0},0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.1720893313469309,18.600151400188508,0,0,0,{"$f":"IF(SUM(I$554:I818)<($H$40-1),IF((F819+G819)*H819>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B819<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B819),0)","v":0},null,428.13712378056368,405.85515860190435,0.60154831042252177,93.833032374253662,0.94133174783183704,0.22449813626258847,null,0,18.600151400188508,null,18.600151400188508,null,null,{"$f":"(F819+G819)*SUM(F$554:G819)","v":0},0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.1720893313469309,18.600151400188508,0,0,0,{"$f":"IF(SUM(I$554:I819)<($H$40-1),IF((F820+G820)*H820>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B820<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B820),0)","v":0},null,428.13712378056368,405.85515860190435,0.60154831042252177,93.833032374253662,0.94133174783183704,0.22449813626258847,null,0,18.600151400188508,null,18.600151400188508,null,null,{"$f":"(F820+G820)*SUM(F$554:G820)","v":0},0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.1720893313469309,18.600151400188508,0,0,0,{"$f":"IF(SUM(I$554:I820)<($H$40-1),IF((F821+G821)*H821>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B821<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B821),0)","v":0},null,428.13712378056368,405.85515860190435,0.60154831042252177,93.833032374253662,0.94133174783183704,0.22449813626258847,null,0,18.600151400188508,null,18.600151400188508,null,null,{"$f":"(F821+G821)*SUM(F$554:G821)","v":0},0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.1720893313469309,18.600151400188508,0,0,0,{"$f":"IF(SUM(I$554:I821)<($H$40-1),IF((F822+G822)*H822>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B822<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B822),0)","v":0},null,428.13712378056368,405.85515860190435,0.60154831042252177,93.833032374253662,0.94133174783183704,0.22449813626258847,null,0,18.600151400188508,null,18.600151400188508,null,null,{"$f":"(F822+G822)*SUM(F$554:G822)","v":0},0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.1720893313469309,18.600151400188508,0,0,0,{"$f":"IF(SUM(I$554:I822)<($H$40-1),IF((F823+G823)*H823>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B823<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B823),0)","v":0},null,428.13712378056368,405.85515860190435,0.60154831042252177,93.833032374253662,0.94133174783183704,0.22449813626258847,null,0,18.600151400188508,null,18.600151400188508,null,null,{"$f":"(F823+G823)*SUM(F$554:G823)","v":0},0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.1720893313469309,18.600151400188508,0,0,0,{"$f":"IF(SUM(I$554:I823)<($H$40-1),IF((F824+G824)*H824>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B824<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B824),0)","v":0},null,428.13712378056368,405.85515860190435,0.60154831042252177,93.833032374253662,0.94133174783183704,0.22449813626258847,null,0,18.600151400188508,null,18.600151400188508,null,null,{"$f":"(F824+G824)*SUM(F$554:G824)","v":0},0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.1720893313469309,18.600151400188508,0,0,0,{"$f":"IF(SUM(I$554:I824)<($H$40-1),IF((F825+G825)*H825>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B825<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B825),0)","v":0},null,428.13712378056368,405.85515860190435,0.60154831042252177,93.833032374253662,0.94133174783183704,0.22449813626258847,null,0,18.600151400188508,null,18.600151400188508,null,null,{"$f":"(F825+G825)*SUM(F$554:G825)","v":0},0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.1720893313469309,18.600151400188508,0,0,0,{"$f":"IF(SUM(I$554:I825)<($H$40-1),IF((F826+G826)*H826>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B826<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B826),0)","v":0},null,428.13712378056368,405.85515860190435,0.60154831042252177,93.833032374253662,0.94133174783183704,0.22449813626258847,null,0,18.600151400188508,null,18.600151400188508,null,null,{"$f":"(F826+G826)*SUM(F$554:G826)","v":0},0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.1720893313469309,18.600151400188508,0,0,0,{"$f":"IF(SUM(I$554:I826)<($H$40-1),IF((F827+G827)*H827>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B827<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B827),0)","v":0},null,428.13712378056368,405.85515860190435,0.60154831042252177,93.833032374253662,0.94133174783183704,0.22449813626258847,null,0,18.600151400188508,null,18.600151400188508,null,null,{"$f":"(F827+G827)*SUM(F$554:G827)","v":0},0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.1720893313469309,18.600151400188508,0,0,0,{"$f":"IF(SUM(I$554:I827)<($H$40-1),IF((F828+G828)*H828>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B828<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B828),0)","v":0},null,428.13712378056368,405.85515860190435,0.60154831042252177,93.833032374253662,0.94133174783183704,0.22449813626258847,null,0,18.600151400188508,null,18.600151400188508,null,null,{"$f":"(F828+G828)*SUM(F$554:G828)","v":0},0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.1720893313469309,18.600151400188508,0,0,0,{"$f":"IF(SUM(I$554:I828)<($H$40-1),IF((F829+G829)*H829>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B829<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B829),0)","v":0},null,428.13712378056368,405.85515860190435,0.60154831042252177,93.833032374253662,0.94133174783183704,0.22449813626258847,null,0,18.600151400188508,null,18.600151400188508,null,null,{"$f":"(F829+G829)*SUM(F$554:G829)","v":0},0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.1720893313469309,18.600151400188508,0,0,0,{"$f":"IF(SUM(I$554:I829)<($H$40-1),IF((F830+G830)*H830>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B830<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B830),0)","v":0},null,428.13712378056368,405.85515860190435,0.60154831042252177,93.833032374253662,0.94133174783183704,0.22449813626258847,null,0,18.600151400188508,null,18.600151400188508,null,null,{"$f":"(F830+G830)*SUM(F$554:G830)","v":0},0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.1720893313469309,18.600151400188508,0,0,0,{"$f":"IF(SUM(I$554:I830)<($H$40-1),IF((F831+G831)*H831>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B831<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B831),0)","v":0},null,428.13712378056368,405.85515860190435,0.60154831042252177,93.833032374253662,0.94133174783183704,0.22449813626258847,null,0,18.600151400188508,null,18.600151400188508,null,null,{"$f":"(F831+G831)*SUM(F$554:G831)","v":0},0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.1720893313469309,18.600151400188508,0,0,0,{"$f":"IF(SUM(I$554:I831)<($H$40-1),IF((F832+G832)*H832>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B832<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B832),0)","v":0},null,428.13712378056368,405.85515860190435,0.60154831042252177,93.833032374253662,0.94133174783183704,0.22449813626258847,null,0,18.600151400188508,null,18.600151400188508,null,null,{"$f":"(F832+G832)*SUM(F$554:G832)","v":0},0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.1720893313469309,18.600151400188508,0,0,0,{"$f":"IF(SUM(I$554:I832)<($H$40-1),IF((F833+G833)*H833>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B833<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B833),0)","v":0},null,428.13712378056368,405.85515860190435,0.60154831042252177,93.833032374253662,0.94133174783183704,0.22449813626258847,null,0,18.600151400188508,null,18.600151400188508,null,null,{"$f":"(F833+G833)*SUM(F$554:G833)","v":0},0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.1720893313469309,18.600151400188508,0,0,0,{"$f":"IF(SUM(I$554:I833)<($H$40-1),IF((F834+G834)*H834>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B834<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B834),0)","v":0},null,428.13712378056368,405.85515860190435,0.60154831042252177,93.833032374253662,0.94133174783183704,0.22449813626258847,null,0,18.600151400188508,null,18.600151400188508,null,null,{"$f":"(F834+G834)*SUM(F$554:G834)","v":0},0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.1720893313469309,18.600151400188508,0,0,0,{"$f":"IF(SUM(I$554:I834)<($H$40-1),IF((F835+G835)*H835>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B835<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B835),0)","v":0},null,428.13712378056368,405.85515860190435,0.60154831042252177,93.833032374253662,0.94133174783183704,0.22449813626258847,null,0,18.600151400188508,null,18.600151400188508,null,null,{"$f":"(F835+G835)*SUM(F$554:G835)","v":0},0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.1720893313469309,18.600151400188508,0,0,0,{"$f":"IF(SUM(I$554:I835)<($H$40-1),IF((F836+G836)*H836>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B836<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B836),0)","v":0},null,428.13712378056368,405.85515860190435,0.60154831042252177,93.833032374253662,0.94133174783183704,0.22449813626258847,null,0,18.600151400188508,null,18.600151400188508,null,null,{"$f":"(F836+G836)*SUM(F$554:G836)","v":0},0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.1720893313469309,18.600151400188508,0,0,0,{"$f":"IF(SUM(I$554:I836)<($H$40-1),IF((F837+G837)*H837>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B837<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B837),0)","v":0},null,428.13712378056368,405.85515860190435,0.60154831042252177,93.833032374253662,0.94133174783183704,0.22449813626258847,null,0,18.600151400188508,null,18.600151400188508,null,null,{"$f":"(F837+G837)*SUM(F$554:G837)","v":0},0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.1720893313469309,18.600151400188508,0,0,0,{"$f":"IF(SUM(I$554:I837)<($H$40-1),IF((F838+G838)*H838>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B838<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B838),0)","v":0},null,428.13712378056368,405.85515860190435,0.60154831042252177,93.833032374253662,0.94133174783183704,0.22449813626258847,null,0,18.600151400188508,null,18.600151400188508,null,null,{"$f":"(F838+G838)*SUM(F$554:G838)","v":0},0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.1720893313469309,18.600151400188508,0,0,0,{"$f":"IF(SUM(I$554:I838)<($H$40-1),IF((F839+G839)*H839>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B839<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B839),0)","v":0},null,428.13712378056368,405.85515860190435,0.60154831042252177,93.833032374253662,0.94133174783183704,0.22449813626258847,null,0,18.600151400188508,null,18.600151400188508,null,null,{"$f":"(F839+G839)*SUM(F$554:G839)","v":0},0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.1720893313469309,18.600151400188508,0,0,0,{"$f":"IF(SUM(I$554:I839)<($H$40-1),IF((F840+G840)*H840>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B840<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B840),0)","v":0},null,428.13712378056368,405.85515860190435,0.60154831042252177,93.833032374253662,0.94133174783183704,0.22449813626258847,null,0,18.600151400188508,null,18.600151400188508,null,null,{"$f":"(F840+G840)*SUM(F$554:G840)","v":0},0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.1720893313469309,18.600151400188508,0,0,0,{"$f":"IF(SUM(I$554:I840)<($H$40-1),IF((F841+G841)*H841>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B841<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B841),0)","v":0},null,428.13712378056368,405.85515860190435,0.60154831042252177,93.833032374253662,0.94133174783183704,0.22449813626258847,null,0,18.600151400188508,null,18.600151400188508,null,null,{"$f":"(F841+G841)*SUM(F$554:G841)","v":0},0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.1720893313469309,18.600151400188508,0,0,0,{"$f":"IF(SUM(I$554:I841)<($H$40-1),IF((F842+G842)*H842>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B842<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B842),0)","v":0},null,428.13712378056368,405.85515860190435,0.60154831042252177,93.833032374253662,0.94133174783183704,0.22449813626258847,null,0,18.600151400188508,null,18.600151400188508,null,null,{"$f":"(F842+G842)*SUM(F$554:G842)","v":0},0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.1720893313469309,18.600151400188508,0,0,0,{"$f":"IF(SUM(I$554:I842)<($H$40-1),IF((F843+G843)*H843>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B843<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B843),0)","v":0},null,428.13712378056368,405.85515860190435,0.60154831042252177,93.833032374253662,0.94133174783183704,0.22449813626258847,null,0,18.600151400188508,null,18.600151400188508,null,null,{"$f":"(F843+G843)*SUM(F$554:G843)","v":0},0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.1720893313469309,18.600151400188508,0,0,0,{"$f":"IF(SUM(I$554:I843)<($H$40-1),IF((F844+G844)*H844>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B844<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B844),0)","v":0},null,428.13712378056368,405.85515860190435,0.60154831042252177,93.833032374253662,0.94133174783183704,0.22449813626258847,null,0,18.600151400188508,null,18.600151400188508,null,null,{"$f":"(F844+G844)*SUM(F$554:G844)","v":0},0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.1720893313469309,18.600151400188508,0,0,0,{"$f":"IF(SUM(I$554:I844)<($H$40-1),IF((F845+G845)*H845>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B845<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B845),0)","v":0},null,428.13712378056368,405.85515860190435,0.60154831042252177,93.833032374253662,0.94133174783183704,0.22449813626258847,null,0,18.600151400188508,null,18.600151400188508,null,null,{"$f":"(F845+G845)*SUM(F$554:G845)","v":0},0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.1720893313469309,18.600151400188508,0,0,0,{"$f":"IF(SUM(I$554:I845)<($H$40-1),IF((F846+G846)*H846>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B846<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B846),0)","v":0},null,428.13712378056368,405.85515860190435,0.60154831042252177,93.833032374253662,0.94133174783183704,0.22449813626258847,null,0,18.600151400188508,null,18.600151400188508,null,null,{"$f":"(F846+G846)*SUM(F$554:G846)","v":0},0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.1720893313469309,18.600151400188508,0,0,0,{"$f":"IF(SUM(I$554:I846)<($H$40-1),IF((F847+G847)*H847>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B847<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B847),0)","v":0},null,428.13712378056368,405.85515860190435,0.60154831042252177,93.833032374253662,0.94133174783183704,0.22449813626258847,null,0,18.600151400188508,null,18.600151400188508,null,null,{"$f":"(F847+G847)*SUM(F$554:G847)","v":0},0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.1720893313469309,18.600151400188508,0,0,0,{"$f":"IF(SUM(I$554:I847)<($H$40-1),IF((F848+G848)*H848>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B848<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B848),0)","v":0},null,428.13712378056368,405.85515860190435,0.60154831042252177,93.833032374253662,0.94133174783183704,0.22449813626258847,null,0,18.600151400188508,null,18.600151400188508,null,null,{"$f":"(F848+G848)*SUM(F$554:G848)","v":0},0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.1720893313469309,18.600151400188508,0,0,0,{"$f":"IF(SUM(I$554:I848)<($H$40-1),IF((F849+G849)*H849>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B849<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B849),0)","v":0},null,428.13712378056368,405.85515860190435,0.60154831042252177,93.833032374253662,0.94133174783183704,0.22449813626258847,null,0,18.600151400188508,null,18.600151400188508,null,null,{"$f":"(F849+G849)*SUM(F$554:G849)","v":0},0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.1720893313469309,18.600151400188508,0,0,0,{"$f":"IF(SUM(I$554:I849)<($H$40-1),IF((F850+G850)*H850>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B850<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B850),0)","v":0},null,428.13712378056368,405.85515860190435,0.60154831042252177,93.833032374253662,0.94133174783183704,0.22449813626258847,null,0,18.600151400188508,null,18.600151400188508,null,null,{"$f":"(F850+G850)*SUM(F$554:G850)","v":0},0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.1720893313469309,18.600151400188508,0,0,0,{"$f":"IF(SUM(I$554:I850)<($H$40-1),IF((F851+G851)*H851>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B851<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B851),0)","v":0},null,428.13712378056368,405.85515860190435,0.60154831042252177,93.833032374253662,0.94133174783183704,0.22449813626258847,null,0,18.600151400188508,null,18.600151400188508,null,null,{"$f":"(F851+G851)*SUM(F$554:G851)","v":0},0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.1720893313469309,18.600151400188508,0,0,0,{"$f":"IF(SUM(I$554:I851)<($H$40-1),IF((F852+G852)*H852>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B852<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B852),0)","v":0},null,428.13712378056368,405.85515860190435,0.60154831042252177,93.833032374253662,0.94133174783183704,0.22449813626258847,null,0,18.600151400188508,null,18.600151400188508,null,null,{"$f":"(F852+G852)*SUM(F$554:G852)","v":0},0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.1720893313469309,18.600151400188508,0,0,0,{"$f":"IF(SUM(I$554:I852)<($H$40-1),IF((F853+G853)*H853>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B853<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B853),0)","v":0},null,428.13712378056368,405.85515860190435,0.60154831042252177,93.833032374253662,0.94133174783183704,0.22449813626258847,null,0,18.600151400188508,null,18.600151400188508,null,null,{"$f":"(F853+G853)*SUM(F$554:G853)","v":0},0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.1720893313469309,18.600151400188508,0,0,0,{"$f":"IF(SUM(I$554:I853)<($H$40-1),IF((F854+G854)*H854>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B854<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B854),0)","v":0},null,428.13712378056368,405.85515860190435,0.60154831042252177,93.833032374253662,0.94133174783183704,0.22449813626258847,null,0,18.600151400188508,null,18.600151400188508,null,null,{"$f":"(F854+G854)*SUM(F$554:G854)","v":0},0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.1720893313469309,18.600151400188508,0,0,0,{"$f":"IF(SUM(I$554:I854)<($H$40-1),IF((F855+G855)*H855>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B855<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B855),0)","v":0},null,428.13712378056368,405.85515860190435,0.60154831042252177,93.833032374253662,0.94133174783183704,0.22449813626258847,null,0,18.600151400188508,null,18.600151400188508,null,null,{"$f":"(F855+G855)*SUM(F$554:G855)","v":0},0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.1720893313469309,18.600151400188508,0,0,0,{"$f":"IF(SUM(I$554:I855)<($H$40-1),IF((F856+G856)*H856>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B856<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B856),0)","v":0},null,428.13712378056368,405.85515860190435,0.60154831042252177,93.833032374253662,0.94133174783183704,0.22449813626258847,null,0,18.600151400188508,null,18.600151400188508,null,null,{"$f":"(F856+G856)*SUM(F$554:G856)","v":0},0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.1720893313469309,18.600151400188508,0,0,0,{"$f":"IF(SUM(I$554:I856)<($H$40-1),IF((F857+G857)*H857>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B857<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B857),0)","v":0},null,428.13712378056368,405.85515860190435,0.60154831042252177,93.833032374253662,0.94133174783183704,0.22449813626258847,null,0,18.600151400188508,null,18.600151400188508,null,null,{"$f":"(F857+G857)*SUM(F$554:G857)","v":0},0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.1720893313469309,18.600151400188508,0,0,0,{"$f":"IF(SUM(I$554:I857)<($H$40-1),IF((F858+G858)*H858>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B858<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B858),0)","v":0},null,428.13712378056368,405.85515860190435,0.60154831042252177,93.833032374253662,0.94133174783183704,0.22449813626258847,null,0,18.600151400188508,null,18.600151400188508,null,null,{"$f":"(F858+G858)*SUM(F$554:G858)","v":0},0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.1720893313469309,18.600151400188508,0,0,0,{"$f":"IF(SUM(I$554:I858)<($H$40-1),IF((F859+G859)*H859>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B859<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B859),0)","v":0},null,428.13712378056368,405.85515860190435,0.60154831042252177,93.833032374253662,0.94133174783183704,0.22449813626258847,null,0,18.600151400188508,null,18.600151400188508,null,null,{"$f":"(F859+G859)*SUM(F$554:G859)","v":0},0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.1720893313469309,18.600151400188508,0,0,0,{"$f":"IF(SUM(I$554:I859)<($H$40-1),IF((F860+G860)*H860>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B860<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B860),0)","v":0},null,428.13712378056368,405.85515860190435,0.60154831042252177,93.833032374253662,0.94133174783183704,0.22449813626258847,null,0,18.600151400188508,null,18.600151400188508,null,null,{"$f":"(F860+G860)*SUM(F$554:G860)","v":0},0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.1720893313469309,18.600151400188508,0,0,0,{"$f":"IF(SUM(I$554:I860)<($H$40-1),IF((F861+G861)*H861>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B861<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B861),0)","v":0},null,428.13712378056368,405.85515860190435,0.60154831042252177,93.833032374253662,0.94133174783183704,0.22449813626258847,null,0,18.600151400188508,null,18.600151400188508,null,null,{"$f":"(F861+G861)*SUM(F$554:G861)","v":0},0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.1720893313469309,18.600151400188508,0,0,0,{"$f":"IF(SUM(I$554:I861)<($H$40-1),IF((F862+G862)*H862>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B862<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B862),0)","v":0},null,428.13712378056368,405.85515860190435,0.60154831042252177,93.833032374253662,0.94133174783183704,0.22449813626258847,null,0,18.600151400188508,null,18.600151400188508,null,null,{"$f":"(F862+G862)*SUM(F$554:G862)","v":0},0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.1720893313469309,18.600151400188508,0,0,0,{"$f":"IF(SUM(I$554:I862)<($H$40-1),IF((F863+G863)*H863>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B863<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B863),0)","v":0},null,428.13712378056368,405.85515860190435,0.60154831042252177,93.833032374253662,0.94133174783183704,0.22449813626258847,null,0,18.600151400188508,null,18.600151400188508,null,null,{"$f":"(F863+G863)*SUM(F$554:G863)","v":0},0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.1720893313469309,18.600151400188508,0,0,0,{"$f":"IF(SUM(I$554:I863)<($H$40-1),IF((F864+G864)*H864>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B864<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B864),0)","v":0},null,428.13712378056368,405.85515860190435,0.60154831042252177,93.833032374253662,0.94133174783183704,0.22449813626258847,null,0,18.600151400188508,null,18.600151400188508,null,null,{"$f":"(F864+G864)*SUM(F$554:G864)","v":0},0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.1720893313469309,18.600151400188508,0,0,0,{"$f":"IF(SUM(I$554:I864)<($H$40-1),IF((F865+G865)*H865>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B865<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B865),0)","v":0},null,428.13712378056368,405.85515860190435,0.60154831042252177,93.833032374253662,0.94133174783183704,0.22449813626258847,null,0,18.600151400188508,null,18.600151400188508,null,null,{"$f":"(F865+G865)*SUM(F$554:G865)","v":0},0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.1720893313469309,18.600151400188508,0,0,0,{"$f":"IF(SUM(I$554:I865)<($H$40-1),IF((F866+G866)*H866>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B866<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B866),0)","v":0},null,428.13712378056368,405.85515860190435,0.60154831042252177,93.833032374253662,0.94133174783183704,0.22449813626258847,null,0,18.600151400188508,null,18.600151400188508,null,null,{"$f":"(F866+G866)*SUM(F$554:G866)","v":0},0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.1720893313469309,18.600151400188508,0,0,0,{"$f":"IF(SUM(I$554:I866)<($H$40-1),IF((F867+G867)*H867>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B867<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B867),0)","v":0},null,428.13712378056368,405.85515860190435,0.60154831042252177,93.833032374253662,0.94133174783183704,0.22449813626258847,null,0,18.600151400188508,null,18.600151400188508,null,null,{"$f":"(F867+G867)*SUM(F$554:G867)","v":0},0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.1720893313469309,18.600151400188508,0,0,0,{"$f":"IF(SUM(I$554:I867)<($H$40-1),IF((F868+G868)*H868>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B868<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B868),0)","v":0},null,428.13712378056368,405.85515860190435,0.60154831042252177,93.833032374253662,0.94133174783183704,0.22449813626258847,null,0,18.600151400188508,null,18.600151400188508,null,null,{"$f":"(F868+G868)*SUM(F$554:G868)","v":0},0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.1720893313469309,18.600151400188508,0,0,0,{"$f":"IF(SUM(I$554:I868)<($H$40-1),IF((F869+G869)*H869>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B869<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B869),0)","v":0},null,428.13712378056368,405.85515860190435,0.60154831042252177,93.833032374253662,0.94133174783183704,0.22449813626258847,null,0,18.600151400188508,null,18.600151400188508,null,null,{"$f":"(F869+G869)*SUM(F$554:G869)","v":0},0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.1720893313469309,18.600151400188508,0,0,0,{"$f":"IF(SUM(I$554:I869)<($H$40-1),IF((F870+G870)*H870>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B870<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B870),0)","v":0},null,428.13712378056368,405.85515860190435,0.60154831042252177,93.833032374253662,0.94133174783183704,0.22449813626258847,null,0,18.600151400188508,null,18.600151400188508,null,null,{"$f":"(F870+G870)*SUM(F$554:G870)","v":0},0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.1720893313469309,18.600151400188508,0,0,0,{"$f":"IF(SUM(I$554:I870)<($H$40-1),IF((F871+G871)*H871>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B871<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B871),0)","v":0},null,428.13712378056368,405.85515860190435,0.60154831042252177,93.833032374253662,0.94133174783183704,0.22449813626258847,null,0,18.600151400188508,null,18.600151400188508,null,null,{"$f":"(F871+G871)*SUM(F$554:G871)","v":0},0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.1720893313469309,18.600151400188508,0,0,0,{"$f":"IF(SUM(I$554:I871)<($H$40-1),IF((F872+G872)*H872>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B872<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B872),0)","v":0},null,428.13712378056368,405.85515860190435,0.60154831042252177,93.833032374253662,0.94133174783183704,0.22449813626258847,null,0,18.600151400188508,null,18.600151400188508,null,null,{"$f":"(F872+G872)*SUM(F$554:G872)","v":0},0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.1720893313469309,18.600151400188508,0,0,0,{"$f":"IF(SUM(I$554:I872)<($H$40-1),IF((F873+G873)*H873>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B873<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B873),0)","v":0},null,428.13712378056368,405.85515860190435,0.60154831042252177,93.833032374253662,0.94133174783183704,0.22449813626258847,null,0,18.600151400188508,null,18.600151400188508,null,null,{"$f":"(F873+G873)*SUM(F$554:G873)","v":0},0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.1720893313469309,18.600151400188508,0,0,0,{"$f":"IF(SUM(I$554:I873)<($H$40-1),IF((F874+G874)*H874>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B874<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B874),0)","v":0},null,428.13712378056368,{"$f":"S$10*$Q874^6+T$10*$Q874^5+U$10*$Q874^4+V$10*$Q874^3+W$10*$Q874^2+X$10*$Q874+Y$10","v":405.85515860190435},{"$f":"S$12*$Q874^6+T$12*$Q874^5+U$12*$Q874^4+V$12*$Q874^3+W$12*$Q874^2+X$12*$Q874+Y$12","v":0.60154831042252177},{"$f":"(R874-R$60)-(Q$60+460)*(S874-S$60)","v":93.833032374253662},0.94133174783183704,0.22449813626258847,null,0,18.600151400188508,null,{"$f":"IF(B874<=AA$550,E874,AA873)","v":18.600151400188508},null,null,{"$f":"(F874+G874)*SUM(F$554:G874)","v":0},0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.1720893313469309,18.600151400188508,0,0,0,{"$f":"IF(SUM(I$554:I874)<($H$40-1),IF((F875+G875)*H875>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B875<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B875),0)","v":0},null,{"$f":"C875*1.8+32-H$20","v":428.13712378056368},405.85515860190435,0.60154831042252177,93.833032374253662,{"$f":"(1-($H$34+273)/(C384+273))/(1-($H$34+273)/($H$17+273))","v":0.94133174783183704},{"$f":"( -12.447*U875^2 + 25.389*U875 - 11.942)*V$550","v":0.22449813626258847},null,0,18.600151400188508,null,18.600151400188508,null,null,{"$f":"(F875+G875)*SUM(F$554:G875)","v":0},{"$f":"IF((F875+G875)=0,0,B875)","v":0},{"$f":"IF($AD875=1,$AE875,0)","v":0},{"$f":"IF($AD875=2,$AE875,0)","v":0},{"$f":"IF($AD875=3,$AE875,0)","v":0},{"$f":"IF($AD875=4,$AE875,0)","v":0},{"$f":"IF($AD875=5,$AE875,0)","v":0},{"$f":"IF($AD875=6,$AE875,0)","v":0},{"$f":"IF($AD875=7,$AE875,0)","v":0}]
[null,{"$f":"IF(ROUND(B875,1)=H$48,H$48,IF(B875<$H$48,B875+1/12,B875))","v":20},{"$f":"IF(B875<H$48,IF(I875<1,C875*(1-$H$22/12), $C$63),C875)","v":226.20464055373324},{"$f":"V876*T876/3.413","v":6.1720893313469309},{"$f":"IF(B876>=H$48,E875,IF(D876*H$23/1000000-H$32/1000<0,0,D876*H$23/1000000-H$32/1000))","v":18.600151400188508},{"$f":"IF(B876>H$48-5,0,IF(C876 <= $C$554- $H$35,1,0))","v":0},{"$f":"IF(ROUND(B876,1)=H$48-5,IF(E876-(E875-E876)*60<1,1,0),IF(E876-(E875-E876)<0,1,0))","v":0},{"$f":"IF(ROUND(H$48-B876,2)<5,0,1)","v":0},{"$f":"IF(SUM(I$554:I875)<($H$40-1),IF((F876+G876)*H876>0,1,0),0)","v":0},{"$f":"IF(OR(I876=1,J875 =1), 1,0)","v":0},{"$f":"I876/(1+$H$38)^B876","v":0},{"$f":"IF(B876<H$48,E876/((1+$H$38)^B876),0)","v":0},{"$f":"IF(B876<H$48,($H$33/1000)/((1+$H$38)^B876),0)","v":0},{"$f":"IF(J876<1, B876,N875)","v":20},{"$f":"IF(B876<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B876),0)","v":0},null,428.13712378056368,405.85515860190435,0.60154831042252177,93.833032374253662,0.94133174783183704,0.22449813626258847,null,{"$f":"IF(X875>0,X875,IF(J876=0,0,B876))","v":0},{"$f":"IF(X875>0,Y875,E876)","v":18.600151400188508},null,18.600151400188508,null,null,{"$f":"(F876+G876)*SUM(F$554:G876)","v":0},0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.1720893313469309,18.600151400188508,0,0,0,{"$f":"IF(SUM(I$554:I876)<($H$40-1),IF((F877+G877)*H877>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B877<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B877),0)","v":0},null,428.13712378056368,405.85515860190435,0.60154831042252177,93.833032374253662,0.94133174783183704,0.22449813626258847,null,0,18.600151400188508,null,18.600151400188508,null,null,{"$f":"(F877+G877)*SUM(F$554:G877)","v":0},0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.1720893313469309,18.600151400188508,0,0,0,{"$f":"IF(SUM(I$554:I877)<($H$40-1),IF((F878+G878)*H878>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B878<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B878),0)","v":0},null,428.13712378056368,405.85515860190435,0.60154831042252177,93.833032374253662,0.94133174783183704,0.22449813626258847,null,0,18.600151400188508,null,18.600151400188508,null,null,{"$f":"(F878+G878)*SUM(F$554:G878)","v":0},0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.1720893313469309,18.600151400188508,0,0,0,{"$f":"IF(SUM(I$554:I878)<($H$40-1),IF((F879+G879)*H879>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B879<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B879),0)","v":0},null,428.13712378056368,405.85515860190435,0.60154831042252177,93.833032374253662,0.94133174783183704,0.22449813626258847,null,0,18.600151400188508,null,18.600151400188508,null,null,{"$f":"(F879+G879)*SUM(F$554:G879)","v":0},0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.1720893313469309,18.600151400188508,0,0,0,{"$f":"IF(SUM(I$554:I879)<($H$40-1),IF((F880+G880)*H880>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B880<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B880),0)","v":0},null,428.13712378056368,405.85515860190435,0.60154831042252177,93.833032374253662,0.94133174783183704,0.22449813626258847,null,0,18.600151400188508,null,18.600151400188508,null,null,{"$f":"(F880+G880)*SUM(F$554:G880)","v":0},0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.1720893313469309,18.600151400188508,0,0,0,{"$f":"IF(SUM(I$554:I880)<($H$40-1),IF((F881+G881)*H881>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B881<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B881),0)","v":0},null,428.13712378056368,405.85515860190435,0.60154831042252177,93.833032374253662,0.94133174783183704,0.22449813626258847,null,0,18.600151400188508,null,18.600151400188508,null,null,{"$f":"(F881+G881)*SUM(F$554:G881)","v":0},0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.1720893313469309,18.600151400188508,0,0,0,{"$f":"IF(SUM(I$554:I881)<($H$40-1),IF((F882+G882)*H882>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B882<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B882),0)","v":0},null,428.13712378056368,405.85515860190435,0.60154831042252177,93.833032374253662,0.94133174783183704,0.22449813626258847,null,0,18.600151400188508,null,18.600151400188508,null,null,{"$f":"(F882+G882)*SUM(F$554:G882)","v":0},0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.1720893313469309,18.600151400188508,0,0,0,{"$f":"IF(SUM(I$554:I882)<($H$40-1),IF((F883+G883)*H883>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B883<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B883),0)","v":0},null,428.13712378056368,405.85515860190435,0.60154831042252177,93.833032374253662,0.94133174783183704,0.22449813626258847,null,0,18.600151400188508,null,18.600151400188508,null,null,{"$f":"(F883+G883)*SUM(F$554:G883)","v":0},0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.1720893313469309,18.600151400188508,0,0,0,{"$f":"IF(SUM(I$554:I883)<($H$40-1),IF((F884+G884)*H884>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B884<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B884),0)","v":0},null,428.13712378056368,405.85515860190435,0.60154831042252177,93.833032374253662,0.94133174783183704,0.22449813626258847,null,0,18.600151400188508,null,18.600151400188508,null,null,{"$f":"(F884+G884)*SUM(F$554:G884)","v":0},0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.1720893313469309,18.600151400188508,0,0,0,{"$f":"IF(SUM(I$554:I884)<($H$40-1),IF((F885+G885)*H885>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B885<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B885),0)","v":0},null,428.13712378056368,405.85515860190435,0.60154831042252177,93.833032374253662,0.94133174783183704,0.22449813626258847,null,0,18.600151400188508,null,18.600151400188508,null,null,{"$f":"(F885+G885)*SUM(F$554:G885)","v":0},0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.1720893313469309,18.600151400188508,0,0,0,{"$f":"IF(SUM(I$554:I885)<($H$40-1),IF((F886+G886)*H886>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B886<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B886),0)","v":0},null,428.13712378056368,405.85515860190435,0.60154831042252177,93.833032374253662,0.94133174783183704,0.22449813626258847,null,0,18.600151400188508,null,18.600151400188508,null,null,{"$f":"(F886+G886)*SUM(F$554:G886)","v":0},0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.1720893313469309,18.600151400188508,0,0,0,{"$f":"IF(SUM(I$554:I886)<($H$40-1),IF((F887+G887)*H887>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B887<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B887),0)","v":0},null,428.13712378056368,405.85515860190435,0.60154831042252177,93.833032374253662,0.94133174783183704,0.22449813626258847,null,0,18.600151400188508,null,18.600151400188508,null,null,{"$f":"(F887+G887)*SUM(F$554:G887)","v":0},0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.1720893313469309,18.600151400188508,0,0,0,{"$f":"IF(SUM(I$554:I887)<($H$40-1),IF((F888+G888)*H888>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B888<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B888),0)","v":0},null,428.13712378056368,405.85515860190435,0.60154831042252177,93.833032374253662,0.94133174783183704,0.22449813626258847,null,0,18.600151400188508,null,18.600151400188508,null,null,{"$f":"(F888+G888)*SUM(F$554:G888)","v":0},0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.1720893313469309,18.600151400188508,0,0,0,{"$f":"IF(SUM(I$554:I888)<($H$40-1),IF((F889+G889)*H889>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B889<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B889),0)","v":0},null,428.13712378056368,405.85515860190435,0.60154831042252177,93.833032374253662,0.94133174783183704,0.22449813626258847,null,0,18.600151400188508,null,18.600151400188508,null,null,{"$f":"(F889+G889)*SUM(F$554:G889)","v":0},0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.1720893313469309,18.600151400188508,0,0,0,{"$f":"IF(SUM(I$554:I889)<($H$40-1),IF((F890+G890)*H890>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B890<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B890),0)","v":0},null,428.13712378056368,405.85515860190435,0.60154831042252177,93.833032374253662,0.94133174783183704,0.22449813626258847,null,0,18.600151400188508,null,18.600151400188508,null,null,{"$f":"(F890+G890)*SUM(F$554:G890)","v":0},0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.1720893313469309,18.600151400188508,0,0,0,{"$f":"IF(SUM(I$554:I890)<($H$40-1),IF((F891+G891)*H891>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B891<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B891),0)","v":0},null,428.13712378056368,405.85515860190435,0.60154831042252177,93.833032374253662,0.94133174783183704,0.22449813626258847,null,0,18.600151400188508,null,18.600151400188508,null,null,{"$f":"(F891+G891)*SUM(F$554:G891)","v":0},0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.1720893313469309,18.600151400188508,0,0,0,{"$f":"IF(SUM(I$554:I891)<($H$40-1),IF((F892+G892)*H892>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B892<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B892),0)","v":0},null,428.13712378056368,405.85515860190435,0.60154831042252177,93.833032374253662,0.94133174783183704,0.22449813626258847,null,0,18.600151400188508,null,18.600151400188508,null,null,{"$f":"(F892+G892)*SUM(F$554:G892)","v":0},0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.1720893313469309,18.600151400188508,0,0,0,{"$f":"IF(SUM(I$554:I892)<($H$40-1),IF((F893+G893)*H893>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B893<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B893),0)","v":0},null,428.13712378056368,405.85515860190435,0.60154831042252177,93.833032374253662,0.94133174783183704,0.22449813626258847,null,0,18.600151400188508,null,18.600151400188508,null,null,{"$f":"(F893+G893)*SUM(F$554:G893)","v":0},0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.1720893313469309,18.600151400188508,0,0,0,{"$f":"IF(SUM(I$554:I893)<($H$40-1),IF((F894+G894)*H894>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B894<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B894),0)","v":0},null,428.13712378056368,405.85515860190435,0.60154831042252177,93.833032374253662,0.94133174783183704,0.22449813626258847,null,0,18.600151400188508,null,18.600151400188508,null,null,{"$f":"(F894+G894)*SUM(F$554:G894)","v":0},0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.1720893313469309,18.600151400188508,0,0,0,{"$f":"IF(SUM(I$554:I894)<($H$40-1),IF((F895+G895)*H895>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B895<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B895),0)","v":0},null,428.13712378056368,405.85515860190435,0.60154831042252177,93.833032374253662,0.94133174783183704,0.22449813626258847,null,0,18.600151400188508,null,18.600151400188508,null,null,{"$f":"(F895+G895)*SUM(F$554:G895)","v":0},0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.1720893313469309,18.600151400188508,0,0,0,{"$f":"IF(SUM(I$554:I895)<($H$40-1),IF((F896+G896)*H896>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B896<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B896),0)","v":0},null,428.13712378056368,405.85515860190435,0.60154831042252177,93.833032374253662,0.94133174783183704,0.22449813626258847,null,0,18.600151400188508,null,18.600151400188508,null,null,{"$f":"(F896+G896)*SUM(F$554:G896)","v":0},0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.1720893313469309,18.600151400188508,0,0,0,{"$f":"IF(SUM(I$554:I896)<($H$40-1),IF((F897+G897)*H897>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B897<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B897),0)","v":0},null,428.13712378056368,405.85515860190435,0.60154831042252177,93.833032374253662,0.94133174783183704,0.22449813626258847,null,0,18.600151400188508,null,18.600151400188508,null,null,{"$f":"(F897+G897)*SUM(F$554:G897)","v":0},0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.1720893313469309,18.600151400188508,0,0,0,{"$f":"IF(SUM(I$554:I897)<($H$40-1),IF((F898+G898)*H898>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B898<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B898),0)","v":0},null,428.13712378056368,405.85515860190435,0.60154831042252177,93.833032374253662,0.94133174783183704,0.22449813626258847,null,0,18.600151400188508,null,18.600151400188508,null,null,{"$f":"(F898+G898)*SUM(F$554:G898)","v":0},0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.1720893313469309,18.600151400188508,0,0,0,{"$f":"IF(SUM(I$554:I898)<($H$40-1),IF((F899+G899)*H899>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B899<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B899),0)","v":0},null,428.13712378056368,405.85515860190435,0.60154831042252177,93.833032374253662,0.94133174783183704,0.22449813626258847,null,0,18.600151400188508,null,18.600151400188508,null,null,{"$f":"(F899+G899)*SUM(F$554:G899)","v":0},0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.1720893313469309,18.600151400188508,0,0,0,{"$f":"IF(SUM(I$554:I899)<($H$40-1),IF((F900+G900)*H900>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B900<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B900),0)","v":0},null,428.13712378056368,405.85515860190435,0.60154831042252177,93.833032374253662,0.94133174783183704,0.22449813626258847,null,0,18.600151400188508,null,18.600151400188508,null,null,{"$f":"(F900+G900)*SUM(F$554:G900)","v":0},0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.1720893313469309,18.600151400188508,0,0,0,{"$f":"IF(SUM(I$554:I900)<($H$40-1),IF((F901+G901)*H901>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B901<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B901),0)","v":0},null,428.13712378056368,405.85515860190435,0.60154831042252177,93.833032374253662,0.94133174783183704,0.22449813626258847,null,0,18.600151400188508,null,18.600151400188508,null,null,{"$f":"(F901+G901)*SUM(F$554:G901)","v":0},0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.1720893313469309,18.600151400188508,0,0,0,{"$f":"IF(SUM(I$554:I901)<($H$40-1),IF((F902+G902)*H902>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B902<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B902),0)","v":0},null,428.13712378056368,405.85515860190435,0.60154831042252177,93.833032374253662,0.94133174783183704,0.22449813626258847,null,0,18.600151400188508,null,18.600151400188508,null,null,{"$f":"(F902+G902)*SUM(F$554:G902)","v":0},0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.1720893313469309,18.600151400188508,0,0,0,{"$f":"IF(SUM(I$554:I902)<($H$40-1),IF((F903+G903)*H903>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B903<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B903),0)","v":0},null,428.13712378056368,405.85515860190435,0.60154831042252177,93.833032374253662,0.94133174783183704,0.22449813626258847,null,0,18.600151400188508,null,18.600151400188508,null,null,{"$f":"(F903+G903)*SUM(F$554:G903)","v":0},0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.1720893313469309,18.600151400188508,0,0,0,{"$f":"IF(SUM(I$554:I903)<($H$40-1),IF((F904+G904)*H904>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B904<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B904),0)","v":0},null,428.13712378056368,405.85515860190435,0.60154831042252177,93.833032374253662,0.94133174783183704,0.22449813626258847,null,0,18.600151400188508,null,18.600151400188508,null,null,{"$f":"(F904+G904)*SUM(F$554:G904)","v":0},0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.1720893313469309,18.600151400188508,0,0,0,{"$f":"IF(SUM(I$554:I904)<($H$40-1),IF((F905+G905)*H905>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B905<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B905),0)","v":0},null,428.13712378056368,405.85515860190435,0.60154831042252177,93.833032374253662,0.94133174783183704,0.22449813626258847,null,0,18.600151400188508,null,18.600151400188508,null,null,{"$f":"(F905+G905)*SUM(F$554:G905)","v":0},0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.1720893313469309,18.600151400188508,0,0,0,{"$f":"IF(SUM(I$554:I905)<($H$40-1),IF((F906+G906)*H906>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B906<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B906),0)","v":0},null,428.13712378056368,405.85515860190435,0.60154831042252177,93.833032374253662,0.94133174783183704,0.22449813626258847,null,0,18.600151400188508,null,18.600151400188508,null,null,{"$f":"(F906+G906)*SUM(F$554:G906)","v":0},0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.1720893313469309,18.600151400188508,0,0,0,{"$f":"IF(SUM(I$554:I906)<($H$40-1),IF((F907+G907)*H907>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B907<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B907),0)","v":0},null,428.13712378056368,405.85515860190435,0.60154831042252177,93.833032374253662,0.94133174783183704,0.22449813626258847,null,0,18.600151400188508,null,18.600151400188508,null,null,{"$f":"(F907+G907)*SUM(F$554:G907)","v":0},0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.1720893313469309,18.600151400188508,0,0,0,{"$f":"IF(SUM(I$554:I907)<($H$40-1),IF((F908+G908)*H908>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B908<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B908),0)","v":0},null,428.13712378056368,405.85515860190435,0.60154831042252177,93.833032374253662,0.94133174783183704,0.22449813626258847,null,0,18.600151400188508,null,18.600151400188508,null,null,{"$f":"(F908+G908)*SUM(F$554:G908)","v":0},0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.1720893313469309,18.600151400188508,0,0,0,{"$f":"IF(SUM(I$554:I908)<($H$40-1),IF((F909+G909)*H909>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B909<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B909),0)","v":0},null,428.13712378056368,405.85515860190435,0.60154831042252177,93.833032374253662,0.94133174783183704,0.22449813626258847,null,0,18.600151400188508,null,18.600151400188508,null,null,{"$f":"(F909+G909)*SUM(F$554:G909)","v":0},0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.1720893313469309,18.600151400188508,0,0,0,{"$f":"IF(SUM(I$554:I909)<($H$40-1),IF((F910+G910)*H910>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B910<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B910),0)","v":0},null,428.13712378056368,405.85515860190435,0.60154831042252177,93.833032374253662,0.94133174783183704,0.22449813626258847,null,0,18.600151400188508,null,18.600151400188508,null,null,{"$f":"(F910+G910)*SUM(F$554:G910)","v":0},0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.1720893313469309,18.600151400188508,0,0,0,{"$f":"IF(SUM(I$554:I910)<($H$40-1),IF((F911+G911)*H911>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B911<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B911),0)","v":0},null,428.13712378056368,405.85515860190435,0.60154831042252177,93.833032374253662,0.94133174783183704,0.22449813626258847,null,0,18.600151400188508,null,18.600151400188508,null,null,{"$f":"(F911+G911)*SUM(F$554:G911)","v":0},0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.1720893313469309,18.600151400188508,0,0,0,{"$f":"IF(SUM(I$554:I911)<($H$40-1),IF((F912+G912)*H912>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B912<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B912),0)","v":0},null,428.13712378056368,405.85515860190435,0.60154831042252177,93.833032374253662,0.94133174783183704,0.22449813626258847,null,0,18.600151400188508,null,18.600151400188508,null,null,{"$f":"(F912+G912)*SUM(F$554:G912)","v":0},0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.1720893313469309,18.600151400188508,0,0,0,{"$f":"IF(SUM(I$554:I912)<($H$40-1),IF((F913+G913)*H913>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B913<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B913),0)","v":0},null,428.13712378056368,405.85515860190435,0.60154831042252177,93.833032374253662,0.94133174783183704,0.22449813626258847,null,0,18.600151400188508,null,18.600151400188508,null,null,{"$f":"(F913+G913)*SUM(F$554:G913)","v":0},0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.1720893313469309,18.600151400188508,0,0,0,{"$f":"IF(SUM(I$554:I913)<($H$40-1),IF((F914+G914)*H914>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B914<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B914),0)","v":0},null,428.13712378056368,405.85515860190435,0.60154831042252177,93.833032374253662,0.94133174783183704,0.22449813626258847,null,0,18.600151400188508,null,18.600151400188508,null,null,{"$f":"(F914+G914)*SUM(F$554:G914)","v":0},0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.1720893313469309,18.600151400188508,0,0,0,{"$f":"IF(SUM(I$554:I914)<($H$40-1),IF((F915+G915)*H915>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B915<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B915),0)","v":0},null,{"$f":"C915*1.8+32-H$20","v":428.13712378056368},{"$f":"S$10*$Q915^6+T$10*$Q915^5+U$10*$Q915^4+V$10*$Q915^3+W$10*$Q915^2+X$10*$Q915+Y$10","v":405.85515860190435},{"$f":"S$12*$Q915^6+T$12*$Q915^5+U$12*$Q915^4+V$12*$Q915^3+W$12*$Q915^2+X$12*$Q915+Y$12","v":0.60154831042252177},{"$f":"(R915-R$60)-(Q$60+460)*(S915-S$60)","v":93.833032374253662},0.94133174783183704,0.22449813626258847,null,0,18.600151400188508,null,18.600151400188508,null,null,{"$f":"(F915+G915)*SUM(F$554:G915)","v":0},0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.1720893313469309,18.600151400188508,0,0,0,{"$f":"IF(SUM(I$554:I915)<($H$40-1),IF((F916+G916)*H916>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B916<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B916),0)","v":0},null,428.13712378056368,405.85515860190435,0.60154831042252177,93.833032374253662,0.94133174783183704,0.22449813626258847,null,0,18.600151400188508,null,18.600151400188508,null,null,{"$f":"(F916+G916)*SUM(F$554:G916)","v":0},0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.1720893313469309,18.600151400188508,0,0,0,{"$f":"IF(SUM(I$554:I916)<($H$40-1),IF((F917+G917)*H917>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B917<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B917),0)","v":0},null,428.13712378056368,405.85515860190435,0.60154831042252177,93.833032374253662,0.94133174783183704,0.22449813626258847,null,0,18.600151400188508,null,18.600151400188508,null,null,{"$f":"(F917+G917)*SUM(F$554:G917)","v":0},0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.1720893313469309,18.600151400188508,0,0,0,{"$f":"IF(SUM(I$554:I917)<($H$40-1),IF((F918+G918)*H918>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B918<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B918),0)","v":0},null,428.13712378056368,405.85515860190435,0.60154831042252177,93.833032374253662,0.94133174783183704,0.22449813626258847,null,0,18.600151400188508,null,18.600151400188508,null,null,{"$f":"(F918+G918)*SUM(F$554:G918)","v":0},0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.1720893313469309,18.600151400188508,0,0,0,{"$f":"IF(SUM(I$554:I918)<($H$40-1),IF((F919+G919)*H919>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B919<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B919),0)","v":0},null,428.13712378056368,405.85515860190435,0.60154831042252177,93.833032374253662,0.94133174783183704,0.22449813626258847,null,0,18.600151400188508,null,18.600151400188508,null,null,{"$f":"(F919+G919)*SUM(F$554:G919)","v":0},0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.1720893313469309,18.600151400188508,0,0,0,{"$f":"IF(SUM(I$554:I919)<($H$40-1),IF((F920+G920)*H920>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B920<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B920),0)","v":0},null,428.13712378056368,405.85515860190435,0.60154831042252177,93.833032374253662,0.94133174783183704,0.22449813626258847,null,0,18.600151400188508,null,18.600151400188508,null,null,{"$f":"(F920+G920)*SUM(F$554:G920)","v":0},0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.1720893313469309,18.600151400188508,0,0,0,{"$f":"IF(SUM(I$554:I920)<($H$40-1),IF((F921+G921)*H921>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B921<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B921),0)","v":0},null,428.13712378056368,405.85515860190435,0.60154831042252177,93.833032374253662,0.94133174783183704,0.22449813626258847,null,0,18.600151400188508,null,18.600151400188508,null,null,{"$f":"(F921+G921)*SUM(F$554:G921)","v":0},0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.1720893313469309,18.600151400188508,0,0,0,{"$f":"IF(SUM(I$554:I921)<($H$40-1),IF((F922+G922)*H922>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B922<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B922),0)","v":0},null,428.13712378056368,405.85515860190435,0.60154831042252177,93.833032374253662,0.94133174783183704,0.22449813626258847,null,0,18.600151400188508,null,18.600151400188508,null,null,{"$f":"(F922+G922)*SUM(F$554:G922)","v":0},0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.1720893313469309,18.600151400188508,0,0,0,{"$f":"IF(SUM(I$554:I922)<($H$40-1),IF((F923+G923)*H923>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B923<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B923),0)","v":0},null,428.13712378056368,405.85515860190435,0.60154831042252177,93.833032374253662,0.94133174783183704,0.22449813626258847,null,0,18.600151400188508,null,18.600151400188508,null,null,{"$f":"(F923+G923)*SUM(F$554:G923)","v":0},0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.1720893313469309,18.600151400188508,0,0,0,{"$f":"IF(SUM(I$554:I923)<($H$40-1),IF((F924+G924)*H924>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B924<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B924),0)","v":0},null,428.13712378056368,405.85515860190435,0.60154831042252177,93.833032374253662,0.94133174783183704,0.22449813626258847,null,0,18.600151400188508,null,18.600151400188508,null,null,{"$f":"(F924+G924)*SUM(F$554:G924)","v":0},0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.1720893313469309,18.600151400188508,0,0,0,{"$f":"IF(SUM(I$554:I924)<($H$40-1),IF((F925+G925)*H925>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B925<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B925),0)","v":0},null,428.13712378056368,405.85515860190435,0.60154831042252177,93.833032374253662,0.94133174783183704,0.22449813626258847,null,0,18.600151400188508,null,18.600151400188508,null,null,{"$f":"(F925+G925)*SUM(F$554:G925)","v":0},0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.1720893313469309,18.600151400188508,0,0,0,{"$f":"IF(SUM(I$554:I925)<($H$40-1),IF((F926+G926)*H926>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B926<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B926),0)","v":0},null,428.13712378056368,405.85515860190435,0.60154831042252177,93.833032374253662,0.94133174783183704,0.22449813626258847,null,0,18.600151400188508,null,18.600151400188508,null,null,{"$f":"(F926+G926)*SUM(F$554:G926)","v":0},0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.1720893313469309,18.600151400188508,0,0,0,{"$f":"IF(SUM(I$554:I926)<($H$40-1),IF((F927+G927)*H927>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B927<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B927),0)","v":0},null,428.13712378056368,405.85515860190435,0.60154831042252177,93.833032374253662,0.94133174783183704,0.22449813626258847,null,0,18.600151400188508,null,18.600151400188508,null,null,{"$f":"(F927+G927)*SUM(F$554:G927)","v":0},0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.1720893313469309,18.600151400188508,0,0,0,{"$f":"IF(SUM(I$554:I927)<($H$40-1),IF((F928+G928)*H928>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B928<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B928),0)","v":0},null,428.13712378056368,405.85515860190435,0.60154831042252177,93.833032374253662,0.94133174783183704,0.22449813626258847,null,0,18.600151400188508,null,18.600151400188508,null,null,{"$f":"(F928+G928)*SUM(F$554:G928)","v":0},0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.1720893313469309,18.600151400188508,0,0,0,{"$f":"IF(SUM(I$554:I928)<($H$40-1),IF((F929+G929)*H929>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B929<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B929),0)","v":0},null,428.13712378056368,405.85515860190435,0.60154831042252177,93.833032374253662,0.94133174783183704,0.22449813626258847,null,0,18.600151400188508,null,18.600151400188508,null,null,{"$f":"(F929+G929)*SUM(F$554:G929)","v":0},0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.1720893313469309,18.600151400188508,0,0,0,{"$f":"IF(SUM(I$554:I929)<($H$40-1),IF((F930+G930)*H930>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B930<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B930),0)","v":0},null,428.13712378056368,405.85515860190435,0.60154831042252177,93.833032374253662,0.94133174783183704,0.22449813626258847,null,0,18.600151400188508,null,18.600151400188508,null,null,{"$f":"(F930+G930)*SUM(F$554:G930)","v":0},0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.1720893313469309,18.600151400188508,0,0,0,{"$f":"IF(SUM(I$554:I930)<($H$40-1),IF((F931+G931)*H931>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B931<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B931),0)","v":0},null,428.13712378056368,405.85515860190435,0.60154831042252177,93.833032374253662,0.94133174783183704,0.22449813626258847,null,0,18.600151400188508,null,18.600151400188508,null,null,{"$f":"(F931+G931)*SUM(F$554:G931)","v":0},0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.1720893313469309,18.600151400188508,0,0,0,{"$f":"IF(SUM(I$554:I931)<($H$40-1),IF((F932+G932)*H932>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B932<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B932),0)","v":0},null,428.13712378056368,405.85515860190435,0.60154831042252177,93.833032374253662,0.94133174783183704,0.22449813626258847,null,0,18.600151400188508,null,18.600151400188508,null,null,{"$f":"(F932+G932)*SUM(F$554:G932)","v":0},0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.1720893313469309,18.600151400188508,0,0,0,{"$f":"IF(SUM(I$554:I932)<($H$40-1),IF((F933+G933)*H933>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B933<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B933),0)","v":0},null,428.13712378056368,405.85515860190435,0.60154831042252177,93.833032374253662,0.94133174783183704,0.22449813626258847,null,0,18.600151400188508,null,18.600151400188508,null,null,{"$f":"(F933+G933)*SUM(F$554:G933)","v":0},0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.1720893313469309,18.600151400188508,0,0,0,{"$f":"IF(SUM(I$554:I933)<($H$40-1),IF((F934+G934)*H934>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B934<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B934),0)","v":0},null,428.13712378056368,405.85515860190435,0.60154831042252177,93.833032374253662,0.94133174783183704,0.22449813626258847,null,0,18.600151400188508,null,18.600151400188508,null,null,{"$f":"(F934+G934)*SUM(F$554:G934)","v":0},0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.1720893313469309,18.600151400188508,0,0,0,{"$f":"IF(SUM(I$554:I934)<($H$40-1),IF((F935+G935)*H935>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B935<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B935),0)","v":0},null,428.13712378056368,405.85515860190435,0.60154831042252177,93.833032374253662,0.94133174783183704,0.22449813626258847,null,0,18.600151400188508,null,18.600151400188508,null,null,{"$f":"(F935+G935)*SUM(F$554:G935)","v":0},0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.1720893313469309,18.600151400188508,0,0,0,{"$f":"IF(SUM(I$554:I935)<($H$40-1),IF((F936+G936)*H936>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B936<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B936),0)","v":0},null,428.13712378056368,405.85515860190435,0.60154831042252177,93.833032374253662,0.94133174783183704,0.22449813626258847,null,0,18.600151400188508,null,18.600151400188508,null,null,{"$f":"(F936+G936)*SUM(F$554:G936)","v":0},0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.1720893313469309,18.600151400188508,0,0,0,{"$f":"IF(SUM(I$554:I936)<($H$40-1),IF((F937+G937)*H937>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B937<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B937),0)","v":0},null,428.13712378056368,405.85515860190435,0.60154831042252177,93.833032374253662,0.94133174783183704,0.22449813626258847,null,0,18.600151400188508,null,18.600151400188508,null,null,{"$f":"(F937+G937)*SUM(F$554:G937)","v":0},0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.1720893313469309,18.600151400188508,0,0,0,{"$f":"IF(SUM(I$554:I937)<($H$40-1),IF((F938+G938)*H938>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B938<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B938),0)","v":0},null,428.13712378056368,405.85515860190435,0.60154831042252177,93.833032374253662,0.94133174783183704,0.22449813626258847,null,0,18.600151400188508,null,{"$f":"IF(B938<=AA$550,E938,AA937)","v":18.600151400188508},null,null,{"$f":"(F938+G938)*SUM(F$554:G938)","v":0},0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.1720893313469309,18.600151400188508,0,0,0,{"$f":"IF(SUM(I$554:I938)<($H$40-1),IF((F939+G939)*H939>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B939<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B939),0)","v":0},null,428.13712378056368,405.85515860190435,0.60154831042252177,93.833032374253662,{"$f":"(1-($H$34+273)/(C448+273))/(1-($H$34+273)/($H$17+273))","v":0.94133174783183704},{"$f":"( -12.447*U939^2 + 25.389*U939 - 11.942)*V$550","v":0.22449813626258847},null,0,18.600151400188508,null,18.600151400188508,null,null,{"$f":"(F939+G939)*SUM(F$554:G939)","v":0},{"$f":"IF((F939+G939)=0,0,B939)","v":0},{"$f":"IF($AD939=1,$AE939,0)","v":0},{"$f":"IF($AD939=2,$AE939,0)","v":0},{"$f":"IF($AD939=3,$AE939,0)","v":0},{"$f":"IF($AD939=4,$AE939,0)","v":0},{"$f":"IF($AD939=5,$AE939,0)","v":0},{"$f":"IF($AD939=6,$AE939,0)","v":0},{"$f":"IF($AD939=7,$AE939,0)","v":0}]
[null,{"$f":"IF(ROUND(B939,1)=H$48,H$48,IF(B939<$H$48,B939+1/12,B939))","v":20},{"$f":"IF(B939<H$48,IF(I939<1,C939*(1-$H$22/12), $C$63),C939)","v":226.20464055373324},{"$f":"V940*T940/3.413","v":6.1720893313469309},{"$f":"IF(B940>=H$48,E939,IF(D940*H$23/1000000-H$32/1000<0,0,D940*H$23/1000000-H$32/1000))","v":18.600151400188508},{"$f":"IF(B940>H$48-5,0,IF(C940 <= $C$554- $H$35,1,0))","v":0},{"$f":"IF(ROUND(B940,1)=H$48-5,IF(E940-(E939-E940)*60<1,1,0),IF(E940-(E939-E940)<0,1,0))","v":0},{"$f":"IF(ROUND(H$48-B940,2)<5,0,1)","v":0},{"$f":"IF(SUM(I$554:I939)<($H$40-1),IF((F940+G940)*H940>0,1,0),0)","v":0},{"$f":"IF(OR(I940=1,J939 =1), 1,0)","v":0},{"$f":"I940/(1+$H$38)^B940","v":0},{"$f":"IF(B940<H$48,E940/((1+$H$38)^B940),0)","v":0},{"$f":"IF(B940<H$48,($H$33/1000)/((1+$H$38)^B940),0)","v":0},{"$f":"IF(J940<1, B940,N939)","v":20},{"$f":"IF(B940<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B940),0)","v":0},null,428.13712378056368,405.85515860190435,0.60154831042252177,93.833032374253662,0.94133174783183704,0.22449813626258847,null,{"$f":"IF(X939>0,X939,IF(J940=0,0,B940))","v":0},{"$f":"IF(X939>0,Y939,E940)","v":18.600151400188508},null,18.600151400188508,null,null,{"$f":"(F940+G940)*SUM(F$554:G940)","v":0},0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.1720893313469309,18.600151400188508,0,0,0,{"$f":"IF(SUM(I$554:I940)<($H$40-1),IF((F941+G941)*H941>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B941<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B941),0)","v":0},null,428.13712378056368,405.85515860190435,0.60154831042252177,93.833032374253662,0.94133174783183704,0.22449813626258847,null,0,18.600151400188508,null,18.600151400188508,null,null,{"$f":"(F941+G941)*SUM(F$554:G941)","v":0},0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.1720893313469309,18.600151400188508,0,0,0,{"$f":"IF(SUM(I$554:I941)<($H$40-1),IF((F942+G942)*H942>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B942<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B942),0)","v":0},null,428.13712378056368,405.85515860190435,0.60154831042252177,93.833032374253662,0.94133174783183704,0.22449813626258847,null,0,18.600151400188508,null,18.600151400188508,null,null,{"$f":"(F942+G942)*SUM(F$554:G942)","v":0},0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.1720893313469309,18.600151400188508,0,0,0,{"$f":"IF(SUM(I$554:I942)<($H$40-1),IF((F943+G943)*H943>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B943<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B943),0)","v":0},null,428.13712378056368,405.85515860190435,0.60154831042252177,93.833032374253662,0.94133174783183704,0.22449813626258847,null,0,18.600151400188508,null,18.600151400188508,null,null,{"$f":"(F943+G943)*SUM(F$554:G943)","v":0},0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.1720893313469309,18.600151400188508,0,0,0,{"$f":"IF(SUM(I$554:I943)<($H$40-1),IF((F944+G944)*H944>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B944<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B944),0)","v":0},null,428.13712378056368,405.85515860190435,0.60154831042252177,93.833032374253662,0.94133174783183704,0.22449813626258847,null,0,18.600151400188508,null,18.600151400188508,null,null,{"$f":"(F944+G944)*SUM(F$554:G944)","v":0},0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.1720893313469309,18.600151400188508,0,0,0,{"$f":"IF(SUM(I$554:I944)<($H$40-1),IF((F945+G945)*H945>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B945<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B945),0)","v":0},null,428.13712378056368,405.85515860190435,0.60154831042252177,93.833032374253662,0.94133174783183704,0.22449813626258847,null,0,18.600151400188508,null,18.600151400188508,null,null,{"$f":"(F945+G945)*SUM(F$554:G945)","v":0},0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.1720893313469309,18.600151400188508,0,0,0,{"$f":"IF(SUM(I$554:I945)<($H$40-1),IF((F946+G946)*H946>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B946<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B946),0)","v":0},null,428.13712378056368,405.85515860190435,0.60154831042252177,93.833032374253662,0.94133174783183704,0.22449813626258847,null,0,18.600151400188508,null,18.600151400188508,null,null,{"$f":"(F946+G946)*SUM(F$554:G946)","v":0},0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.1720893313469309,18.600151400188508,0,0,0,{"$f":"IF(SUM(I$554:I946)<($H$40-1),IF((F947+G947)*H947>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B947<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B947),0)","v":0},null,428.13712378056368,405.85515860190435,0.60154831042252177,93.833032374253662,0.94133174783183704,0.22449813626258847,null,0,18.600151400188508,null,18.600151400188508,null,null,{"$f":"(F947+G947)*SUM(F$554:G947)","v":0},0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.1720893313469309,18.600151400188508,0,0,0,{"$f":"IF(SUM(I$554:I947)<($H$40-1),IF((F948+G948)*H948>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B948<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B948),0)","v":0},null,428.13712378056368,405.85515860190435,0.60154831042252177,93.833032374253662,0.94133174783183704,0.22449813626258847,null,0,18.600151400188508,null,18.600151400188508,null,null,{"$f":"(F948+G948)*SUM(F$554:G948)","v":0},0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.1720893313469309,18.600151400188508,0,0,0,{"$f":"IF(SUM(I$554:I948)<($H$40-1),IF((F949+G949)*H949>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B949<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B949),0)","v":0},null,428.13712378056368,405.85515860190435,0.60154831042252177,93.833032374253662,0.94133174783183704,0.22449813626258847,null,0,18.600151400188508,null,18.600151400188508,null,null,{"$f":"(F949+G949)*SUM(F$554:G949)","v":0},0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.1720893313469309,18.600151400188508,0,0,0,{"$f":"IF(SUM(I$554:I949)<($H$40-1),IF((F950+G950)*H950>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B950<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B950),0)","v":0},null,428.13712378056368,405.85515860190435,0.60154831042252177,93.833032374253662,0.94133174783183704,0.22449813626258847,null,0,18.600151400188508,null,18.600151400188508,null,null,{"$f":"(F950+G950)*SUM(F$554:G950)","v":0},0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.1720893313469309,18.600151400188508,0,0,0,{"$f":"IF(SUM(I$554:I950)<($H$40-1),IF((F951+G951)*H951>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B951<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B951),0)","v":0},null,428.13712378056368,405.85515860190435,0.60154831042252177,93.833032374253662,0.94133174783183704,0.22449813626258847,null,0,18.600151400188508,null,18.600151400188508,null,null,{"$f":"(F951+G951)*SUM(F$554:G951)","v":0},0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.1720893313469309,18.600151400188508,0,0,0,{"$f":"IF(SUM(I$554:I951)<($H$40-1),IF((F952+G952)*H952>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B952<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B952),0)","v":0},null,428.13712378056368,405.85515860190435,0.60154831042252177,93.833032374253662,0.94133174783183704,0.22449813626258847,null,0,18.600151400188508,null,18.600151400188508,null,null,{"$f":"(F952+G952)*SUM(F$554:G952)","v":0},0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.1720893313469309,18.600151400188508,0,0,0,{"$f":"IF(SUM(I$554:I952)<($H$40-1),IF((F953+G953)*H953>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B953<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B953),0)","v":0},null,428.13712378056368,405.85515860190435,0.60154831042252177,93.833032374253662,0.94133174783183704,0.22449813626258847,null,0,18.600151400188508,null,18.600151400188508,null,null,{"$f":"(F953+G953)*SUM(F$554:G953)","v":0},0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.1720893313469309,18.600151400188508,0,0,0,{"$f":"IF(SUM(I$554:I953)<($H$40-1),IF((F954+G954)*H954>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B954<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B954),0)","v":0},null,428.13712378056368,405.85515860190435,0.60154831042252177,93.833032374253662,0.94133174783183704,0.22449813626258847,null,0,18.600151400188508,null,18.600151400188508,null,null,{"$f":"(F954+G954)*SUM(F$554:G954)","v":0},0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.1720893313469309,18.600151400188508,0,0,0,{"$f":"IF(SUM(I$554:I954)<($H$40-1),IF((F955+G955)*H955>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B955<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B955),0)","v":0},null,428.13712378056368,405.85515860190435,0.60154831042252177,93.833032374253662,0.94133174783183704,0.22449813626258847,null,0,18.600151400188508,null,18.600151400188508,null,null,{"$f":"(F955+G955)*SUM(F$554:G955)","v":0},0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.1720893313469309,18.600151400188508,0,0,0,{"$f":"IF(SUM(I$554:I955)<($H$40-1),IF((F956+G956)*H956>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B956<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B956),0)","v":0},null,428.13712378056368,405.85515860190435,0.60154831042252177,93.833032374253662,0.94133174783183704,0.22449813626258847,null,0,18.600151400188508,null,18.600151400188508,null,null,{"$f":"(F956+G956)*SUM(F$554:G956)","v":0},0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.1720893313469309,18.600151400188508,0,0,0,{"$f":"IF(SUM(I$554:I956)<($H$40-1),IF((F957+G957)*H957>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B957<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B957),0)","v":0},null,428.13712378056368,405.85515860190435,0.60154831042252177,93.833032374253662,0.94133174783183704,0.22449813626258847,null,0,18.600151400188508,null,18.600151400188508,null,null,{"$f":"(F957+G957)*SUM(F$554:G957)","v":0},0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.1720893313469309,18.600151400188508,0,0,0,{"$f":"IF(SUM(I$554:I957)<($H$40-1),IF((F958+G958)*H958>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B958<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B958),0)","v":0},null,428.13712378056368,405.85515860190435,0.60154831042252177,93.833032374253662,0.94133174783183704,0.22449813626258847,null,0,18.600151400188508,null,18.600151400188508,null,null,{"$f":"(F958+G958)*SUM(F$554:G958)","v":0},0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.1720893313469309,18.600151400188508,0,0,0,{"$f":"IF(SUM(I$554:I958)<($H$40-1),IF((F959+G959)*H959>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B959<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B959),0)","v":0},null,428.13712378056368,405.85515860190435,0.60154831042252177,93.833032374253662,0.94133174783183704,0.22449813626258847,null,0,18.600151400188508,null,18.600151400188508,null,null,{"$f":"(F959+G959)*SUM(F$554:G959)","v":0},0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.1720893313469309,18.600151400188508,0,0,0,{"$f":"IF(SUM(I$554:I959)<($H$40-1),IF((F960+G960)*H960>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B960<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B960),0)","v":0},null,428.13712378056368,405.85515860190435,0.60154831042252177,93.833032374253662,0.94133174783183704,0.22449813626258847,null,0,18.600151400188508,null,18.600151400188508,null,null,{"$f":"(F960+G960)*SUM(F$554:G960)","v":0},0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.1720893313469309,18.600151400188508,0,0,0,{"$f":"IF(SUM(I$554:I960)<($H$40-1),IF((F961+G961)*H961>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B961<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B961),0)","v":0},null,428.13712378056368,405.85515860190435,0.60154831042252177,93.833032374253662,0.94133174783183704,0.22449813626258847,null,0,18.600151400188508,null,18.600151400188508,null,null,{"$f":"(F961+G961)*SUM(F$554:G961)","v":0},0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.1720893313469309,18.600151400188508,0,0,0,{"$f":"IF(SUM(I$554:I961)<($H$40-1),IF((F962+G962)*H962>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B962<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B962),0)","v":0},null,428.13712378056368,405.85515860190435,0.60154831042252177,93.833032374253662,0.94133174783183704,0.22449813626258847,null,0,18.600151400188508,null,18.600151400188508,null,null,{"$f":"(F962+G962)*SUM(F$554:G962)","v":0},0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.1720893313469309,18.600151400188508,0,0,0,{"$f":"IF(SUM(I$554:I962)<($H$40-1),IF((F963+G963)*H963>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B963<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B963),0)","v":0},null,428.13712378056368,405.85515860190435,0.60154831042252177,93.833032374253662,0.94133174783183704,0.22449813626258847,null,0,18.600151400188508,null,18.600151400188508,null,null,{"$f":"(F963+G963)*SUM(F$554:G963)","v":0},0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.1720893313469309,18.600151400188508,0,0,0,{"$f":"IF(SUM(I$554:I963)<($H$40-1),IF((F964+G964)*H964>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B964<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B964),0)","v":0},null,428.13712378056368,405.85515860190435,0.60154831042252177,93.833032374253662,0.94133174783183704,0.22449813626258847,null,0,18.600151400188508,null,18.600151400188508,null,null,{"$f":"(F964+G964)*SUM(F$554:G964)","v":0},0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.1720893313469309,18.600151400188508,0,0,0,{"$f":"IF(SUM(I$554:I964)<($H$40-1),IF((F965+G965)*H965>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B965<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B965),0)","v":0},null,428.13712378056368,405.85515860190435,0.60154831042252177,93.833032374253662,0.94133174783183704,0.22449813626258847,null,0,18.600151400188508,null,18.600151400188508,null,null,{"$f":"(F965+G965)*SUM(F$554:G965)","v":0},0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.1720893313469309,18.600151400188508,0,0,0,{"$f":"IF(SUM(I$554:I965)<($H$40-1),IF((F966+G966)*H966>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B966<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B966),0)","v":0},null,428.13712378056368,405.85515860190435,0.60154831042252177,93.833032374253662,0.94133174783183704,0.22449813626258847,null,0,18.600151400188508,null,18.600151400188508,null,null,{"$f":"(F966+G966)*SUM(F$554:G966)","v":0},0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.1720893313469309,18.600151400188508,0,0,0,{"$f":"IF(SUM(I$554:I966)<($H$40-1),IF((F967+G967)*H967>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B967<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B967),0)","v":0},null,428.13712378056368,405.85515860190435,0.60154831042252177,93.833032374253662,0.94133174783183704,0.22449813626258847,null,0,18.600151400188508,null,18.600151400188508,null,null,{"$f":"(F967+G967)*SUM(F$554:G967)","v":0},0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.1720893313469309,18.600151400188508,0,0,0,{"$f":"IF(SUM(I$554:I967)<($H$40-1),IF((F968+G968)*H968>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B968<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B968),0)","v":0},null,428.13712378056368,405.85515860190435,0.60154831042252177,93.833032374253662,0.94133174783183704,0.22449813626258847,null,0,18.600151400188508,null,18.600151400188508,null,null,{"$f":"(F968+G968)*SUM(F$554:G968)","v":0},0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.1720893313469309,18.600151400188508,0,0,0,{"$f":"IF(SUM(I$554:I968)<($H$40-1),IF((F969+G969)*H969>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B969<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B969),0)","v":0},null,428.13712378056368,405.85515860190435,0.60154831042252177,93.833032374253662,0.94133174783183704,0.22449813626258847,null,0,18.600151400188508,null,18.600151400188508,null,null,{"$f":"(F969+G969)*SUM(F$554:G969)","v":0},0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.1720893313469309,18.600151400188508,0,0,0,{"$f":"IF(SUM(I$554:I969)<($H$40-1),IF((F970+G970)*H970>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B970<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B970),0)","v":0},null,428.13712378056368,405.85515860190435,0.60154831042252177,93.833032374253662,0.94133174783183704,0.22449813626258847,null,0,18.600151400188508,null,18.600151400188508,null,null,{"$f":"(F970+G970)*SUM(F$554:G970)","v":0},0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.1720893313469309,18.600151400188508,0,0,0,{"$f":"IF(SUM(I$554:I970)<($H$40-1),IF((F971+G971)*H971>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B971<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B971),0)","v":0},null,428.13712378056368,405.85515860190435,0.60154831042252177,93.833032374253662,0.94133174783183704,0.22449813626258847,null,0,18.600151400188508,null,18.600151400188508,null,null,{"$f":"(F971+G971)*SUM(F$554:G971)","v":0},0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.1720893313469309,18.600151400188508,0,0,0,{"$f":"IF(SUM(I$554:I971)<($H$40-1),IF((F972+G972)*H972>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B972<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B972),0)","v":0},null,428.13712378056368,405.85515860190435,0.60154831042252177,93.833032374253662,0.94133174783183704,0.22449813626258847,null,0,18.600151400188508,null,18.600151400188508,null,null,{"$f":"(F972+G972)*SUM(F$554:G972)","v":0},0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.1720893313469309,18.600151400188508,0,0,0,{"$f":"IF(SUM(I$554:I972)<($H$40-1),IF((F973+G973)*H973>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B973<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B973),0)","v":0},null,428.13712378056368,405.85515860190435,0.60154831042252177,93.833032374253662,0.94133174783183704,0.22449813626258847,null,0,18.600151400188508,null,18.600151400188508,null,null,{"$f":"(F973+G973)*SUM(F$554:G973)","v":0},0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.1720893313469309,18.600151400188508,0,0,0,{"$f":"IF(SUM(I$554:I973)<($H$40-1),IF((F974+G974)*H974>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B974<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B974),0)","v":0},null,428.13712378056368,405.85515860190435,0.60154831042252177,93.833032374253662,0.94133174783183704,0.22449813626258847,null,0,18.600151400188508,null,18.600151400188508,null,null,{"$f":"(F974+G974)*SUM(F$554:G974)","v":0},0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.1720893313469309,18.600151400188508,0,0,0,{"$f":"IF(SUM(I$554:I974)<($H$40-1),IF((F975+G975)*H975>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B975<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B975),0)","v":0},null,428.13712378056368,405.85515860190435,0.60154831042252177,93.833032374253662,0.94133174783183704,0.22449813626258847,null,0,18.600151400188508,null,18.600151400188508,null,null,{"$f":"(F975+G975)*SUM(F$554:G975)","v":0},0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.1720893313469309,18.600151400188508,0,0,0,{"$f":"IF(SUM(I$554:I975)<($H$40-1),IF((F976+G976)*H976>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B976<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B976),0)","v":0},null,428.13712378056368,405.85515860190435,0.60154831042252177,93.833032374253662,0.94133174783183704,0.22449813626258847,null,0,18.600151400188508,null,18.600151400188508,null,null,{"$f":"(F976+G976)*SUM(F$554:G976)","v":0},0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.1720893313469309,18.600151400188508,0,0,0,{"$f":"IF(SUM(I$554:I976)<($H$40-1),IF((F977+G977)*H977>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B977<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B977),0)","v":0},null,428.13712378056368,405.85515860190435,0.60154831042252177,93.833032374253662,0.94133174783183704,0.22449813626258847,null,0,18.600151400188508,null,18.600151400188508,null,null,{"$f":"(F977+G977)*SUM(F$554:G977)","v":0},0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.1720893313469309,18.600151400188508,0,0,0,{"$f":"IF(SUM(I$554:I977)<($H$40-1),IF((F978+G978)*H978>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B978<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B978),0)","v":0},null,428.13712378056368,405.85515860190435,0.60154831042252177,93.833032374253662,0.94133174783183704,0.22449813626258847,null,0,18.600151400188508,null,18.600151400188508,null,null,{"$f":"(F978+G978)*SUM(F$554:G978)","v":0},0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.1720893313469309,18.600151400188508,0,0,0,{"$f":"IF(SUM(I$554:I978)<($H$40-1),IF((F979+G979)*H979>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B979<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B979),0)","v":0},null,{"$f":"C979*1.8+32-H$20","v":428.13712378056368},{"$f":"S$10*$Q979^6+T$10*$Q979^5+U$10*$Q979^4+V$10*$Q979^3+W$10*$Q979^2+X$10*$Q979+Y$10","v":405.85515860190435},{"$f":"S$12*$Q979^6+T$12*$Q979^5+U$12*$Q979^4+V$12*$Q979^3+W$12*$Q979^2+X$12*$Q979+Y$12","v":0.60154831042252177},{"$f":"(R979-R$60)-(Q$60+460)*(S979-S$60)","v":93.833032374253662},0.94133174783183704,0.22449813626258847,null,0,18.600151400188508,null,18.600151400188508,null,null,{"$f":"(F979+G979)*SUM(F$554:G979)","v":0},0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.1720893313469309,18.600151400188508,0,0,0,{"$f":"IF(SUM(I$554:I979)<($H$40-1),IF((F980+G980)*H980>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B980<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B980),0)","v":0},null,428.13712378056368,405.85515860190435,0.60154831042252177,93.833032374253662,0.94133174783183704,0.22449813626258847,null,0,18.600151400188508,null,18.600151400188508,null,null,{"$f":"(F980+G980)*SUM(F$554:G980)","v":0},0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.1720893313469309,18.600151400188508,0,0,0,{"$f":"IF(SUM(I$554:I980)<($H$40-1),IF((F981+G981)*H981>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B981<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B981),0)","v":0},null,428.13712378056368,405.85515860190435,0.60154831042252177,93.833032374253662,0.94133174783183704,0.22449813626258847,null,0,18.600151400188508,null,18.600151400188508,null,null,{"$f":"(F981+G981)*SUM(F$554:G981)","v":0},0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.1720893313469309,18.600151400188508,0,0,0,{"$f":"IF(SUM(I$554:I981)<($H$40-1),IF((F982+G982)*H982>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B982<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B982),0)","v":0},null,428.13712378056368,405.85515860190435,0.60154831042252177,93.833032374253662,0.94133174783183704,0.22449813626258847,null,0,18.600151400188508,null,18.600151400188508,null,null,{"$f":"(F982+G982)*SUM(F$554:G982)","v":0},0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.1720893313469309,18.600151400188508,0,0,0,{"$f":"IF(SUM(I$554:I982)<($H$40-1),IF((F983+G983)*H983>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B983<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B983),0)","v":0},null,428.13712378056368,405.85515860190435,0.60154831042252177,93.833032374253662,0.94133174783183704,0.22449813626258847,null,0,18.600151400188508,null,18.600151400188508,null,null,{"$f":"(F983+G983)*SUM(F$554:G983)","v":0},0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.1720893313469309,18.600151400188508,0,0,0,{"$f":"IF(SUM(I$554:I983)<($H$40-1),IF((F984+G984)*H984>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B984<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B984),0)","v":0},null,428.13712378056368,405.85515860190435,0.60154831042252177,93.833032374253662,0.94133174783183704,0.22449813626258847,null,0,18.600151400188508,null,18.600151400188508,null,null,{"$f":"(F984+G984)*SUM(F$554:G984)","v":0},0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.1720893313469309,18.600151400188508,0,0,0,{"$f":"IF(SUM(I$554:I984)<($H$40-1),IF((F985+G985)*H985>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B985<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B985),0)","v":0},null,428.13712378056368,405.85515860190435,0.60154831042252177,93.833032374253662,0.94133174783183704,0.22449813626258847,null,0,18.600151400188508,null,18.600151400188508,null,null,{"$f":"(F985+G985)*SUM(F$554:G985)","v":0},0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.1720893313469309,18.600151400188508,0,0,0,{"$f":"IF(SUM(I$554:I985)<($H$40-1),IF((F986+G986)*H986>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B986<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B986),0)","v":0},null,428.13712378056368,405.85515860190435,0.60154831042252177,93.833032374253662,0.94133174783183704,0.22449813626258847,null,0,18.600151400188508,null,18.600151400188508,null,null,{"$f":"(F986+G986)*SUM(F$554:G986)","v":0},0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.1720893313469309,18.600151400188508,0,0,0,{"$f":"IF(SUM(I$554:I986)<($H$40-1),IF((F987+G987)*H987>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B987<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B987),0)","v":0},null,428.13712378056368,405.85515860190435,0.60154831042252177,93.833032374253662,0.94133174783183704,0.22449813626258847,null,0,18.600151400188508,null,18.600151400188508,null,null,{"$f":"(F987+G987)*SUM(F$554:G987)","v":0},0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.1720893313469309,18.600151400188508,0,0,0,{"$f":"IF(SUM(I$554:I987)<($H$40-1),IF((F988+G988)*H988>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B988<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B988),0)","v":0},null,428.13712378056368,405.85515860190435,0.60154831042252177,93.833032374253662,0.94133174783183704,0.22449813626258847,null,0,18.600151400188508,null,18.600151400188508,null,null,{"$f":"(F988+G988)*SUM(F$554:G988)","v":0},0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.1720893313469309,18.600151400188508,0,0,0,{"$f":"IF(SUM(I$554:I988)<($H$40-1),IF((F989+G989)*H989>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B989<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B989),0)","v":0},null,428.13712378056368,405.85515860190435,0.60154831042252177,93.833032374253662,0.94133174783183704,0.22449813626258847,null,0,18.600151400188508,null,18.600151400188508,null,null,{"$f":"(F989+G989)*SUM(F$554:G989)","v":0},0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.1720893313469309,18.600151400188508,0,0,0,{"$f":"IF(SUM(I$554:I989)<($H$40-1),IF((F990+G990)*H990>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B990<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B990),0)","v":0},null,428.13712378056368,405.85515860190435,0.60154831042252177,93.833032374253662,0.94133174783183704,0.22449813626258847,null,0,18.600151400188508,null,18.600151400188508,null,null,{"$f":"(F990+G990)*SUM(F$554:G990)","v":0},0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.1720893313469309,18.600151400188508,0,0,0,{"$f":"IF(SUM(I$554:I990)<($H$40-1),IF((F991+G991)*H991>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B991<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B991),0)","v":0},null,428.13712378056368,405.85515860190435,0.60154831042252177,93.833032374253662,0.94133174783183704,0.22449813626258847,null,0,18.600151400188508,null,18.600151400188508,null,null,{"$f":"(F991+G991)*SUM(F$554:G991)","v":0},0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.1720893313469309,18.600151400188508,0,0,0,{"$f":"IF(SUM(I$554:I991)<($H$40-1),IF((F992+G992)*H992>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B992<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B992),0)","v":0},null,428.13712378056368,405.85515860190435,0.60154831042252177,93.833032374253662,0.94133174783183704,0.22449813626258847,null,0,18.600151400188508,null,18.600151400188508,null,null,{"$f":"(F992+G992)*SUM(F$554:G992)","v":0},0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.1720893313469309,18.600151400188508,0,0,0,{"$f":"IF(SUM(I$554:I992)<($H$40-1),IF((F993+G993)*H993>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B993<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B993),0)","v":0},null,428.13712378056368,405.85515860190435,0.60154831042252177,93.833032374253662,0.94133174783183704,0.22449813626258847,null,0,18.600151400188508,null,18.600151400188508,null,null,{"$f":"(F993+G993)*SUM(F$554:G993)","v":0},0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.1720893313469309,18.600151400188508,0,0,0,{"$f":"IF(SUM(I$554:I993)<($H$40-1),IF((F994+G994)*H994>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B994<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B994),0)","v":0},null,428.13712378056368,405.85515860190435,0.60154831042252177,93.833032374253662,0.94133174783183704,0.22449813626258847,null,0,18.600151400188508,null,18.600151400188508,null,null,{"$f":"(F994+G994)*SUM(F$554:G994)","v":0},0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.1720893313469309,18.600151400188508,0,0,0,{"$f":"IF(SUM(I$554:I994)<($H$40-1),IF((F995+G995)*H995>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B995<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B995),0)","v":0},null,428.13712378056368,405.85515860190435,0.60154831042252177,93.833032374253662,0.94133174783183704,0.22449813626258847,null,0,18.600151400188508,null,18.600151400188508,null,null,{"$f":"(F995+G995)*SUM(F$554:G995)","v":0},0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.1720893313469309,18.600151400188508,0,0,0,{"$f":"IF(SUM(I$554:I995)<($H$40-1),IF((F996+G996)*H996>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B996<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B996),0)","v":0},null,428.13712378056368,405.85515860190435,0.60154831042252177,93.833032374253662,0.94133174783183704,0.22449813626258847,null,0,18.600151400188508,null,18.600151400188508,null,null,{"$f":"(F996+G996)*SUM(F$554:G996)","v":0},0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.1720893313469309,18.600151400188508,0,0,0,{"$f":"IF(SUM(I$554:I996)<($H$40-1),IF((F997+G997)*H997>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B997<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B997),0)","v":0},null,428.13712378056368,405.85515860190435,0.60154831042252177,93.833032374253662,0.94133174783183704,0.22449813626258847,null,0,18.600151400188508,null,18.600151400188508,null,null,{"$f":"(F997+G997)*SUM(F$554:G997)","v":0},0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.1720893313469309,18.600151400188508,0,0,0,{"$f":"IF(SUM(I$554:I997)<($H$40-1),IF((F998+G998)*H998>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B998<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B998),0)","v":0},null,428.13712378056368,405.85515860190435,0.60154831042252177,93.833032374253662,0.94133174783183704,0.22449813626258847,null,0,18.600151400188508,null,18.600151400188508,null,null,{"$f":"(F998+G998)*SUM(F$554:G998)","v":0},0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.1720893313469309,18.600151400188508,0,0,0,{"$f":"IF(SUM(I$554:I998)<($H$40-1),IF((F999+G999)*H999>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B999<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B999),0)","v":0},null,428.13712378056368,405.85515860190435,0.60154831042252177,93.833032374253662,0.94133174783183704,0.22449813626258847,null,0,18.600151400188508,null,18.600151400188508,null,null,{"$f":"(F999+G999)*SUM(F$554:G999)","v":0},0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.1720893313469309,18.600151400188508,0,0,0,{"$f":"IF(SUM(I$554:I999)<($H$40-1),IF((F1000+G1000)*H1000>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B1000<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1000),0)","v":0},null,428.13712378056368,405.85515860190435,0.60154831042252177,93.833032374253662,0.94133174783183704,0.22449813626258847,null,0,18.600151400188508,null,18.600151400188508,null,null,{"$f":"(F1000+G1000)*SUM(F$554:G1000)","v":0},0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.1720893313469309,18.600151400188508,0,0,0,{"$f":"IF(SUM(I$554:I1000)<($H$40-1),IF((F1001+G1001)*H1001>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B1001<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1001),0)","v":0},null,428.13712378056368,405.85515860190435,0.60154831042252177,93.833032374253662,0.94133174783183704,0.22449813626258847,null,0,18.600151400188508,null,18.600151400188508,null,null,{"$f":"(F1001+G1001)*SUM(F$554:G1001)","v":0},0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.1720893313469309,18.600151400188508,0,0,0,{"$f":"IF(SUM(I$554:I1001)<($H$40-1),IF((F1002+G1002)*H1002>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B1002<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1002),0)","v":0},null,428.13712378056368,405.85515860190435,0.60154831042252177,93.833032374253662,0.94133174783183704,0.22449813626258847,null,0,18.600151400188508,null,{"$f":"IF(B1002<=AA$550,E1002,AA1001)","v":18.600151400188508},null,null,{"$f":"(F1002+G1002)*SUM(F$554:G1002)","v":0},0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.1720893313469309,18.600151400188508,0,0,0,{"$f":"IF(SUM(I$554:I1002)<($H$40-1),IF((F1003+G1003)*H1003>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B1003<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1003),0)","v":0},null,428.13712378056368,405.85515860190435,0.60154831042252177,93.833032374253662,{"$f":"(1-($H$34+273)/(C512+273))/(1-($H$34+273)/($H$17+273))","v":0.94133174783183704},{"$f":"( -12.447*U1003^2 + 25.389*U1003 - 11.942)*V$550","v":0.22449813626258847},null,0,18.600151400188508,null,18.600151400188508,null,null,{"$f":"(F1003+G1003)*SUM(F$554:G1003)","v":0},{"$f":"IF((F1003+G1003)=0,0,B1003)","v":0},{"$f":"IF($AD1003=1,$AE1003,0)","v":0},{"$f":"IF($AD1003=2,$AE1003,0)","v":0},{"$f":"IF($AD1003=3,$AE1003,0)","v":0},{"$f":"IF($AD1003=4,$AE1003,0)","v":0},{"$f":"IF($AD1003=5,$AE1003,0)","v":0},{"$f":"IF($AD1003=6,$AE1003,0)","v":0},{"$f":"IF($AD1003=7,$AE1003,0)","v":0}]
[null,{"$f":"IF(ROUND(B1003,1)=H$48,H$48,IF(B1003<$H$48,B1003+1/12,B1003))","v":20},{"$f":"IF(B1003<H$48,IF(I1003<1,C1003*(1-$H$22/12), $C$63),C1003)","v":226.20464055373324},{"$f":"V1004*T1004/3.413","v":6.1720893313469309},{"$f":"IF(B1004>=H$48,E1003,IF(D1004*H$23/1000000-H$32/1000<0,0,D1004*H$23/1000000-H$32/1000))","v":18.600151400188508},{"$f":"IF(B1004>H$48-5,0,IF(C1004 <= $C$554- $H$35,1,0))","v":0},{"$f":"IF(ROUND(B1004,1)=H$48-5,IF(E1004-(E1003-E1004)*60<1,1,0),IF(E1004-(E1003-E1004)<0,1,0))","v":0},{"$f":"IF(ROUND(H$48-B1004,2)<5,0,1)","v":0},{"$f":"IF(SUM(I$554:I1003)<($H$40-1),IF((F1004+G1004)*H1004>0,1,0),0)","v":0},{"$f":"IF(OR(I1004=1,J1003 =1), 1,0)","v":0},{"$f":"I1004/(1+$H$38)^B1004","v":0},{"$f":"IF(B1004<H$48,E1004/((1+$H$38)^B1004),0)","v":0},{"$f":"IF(B1004<H$48,($H$33/1000)/((1+$H$38)^B1004),0)","v":0},{"$f":"IF(J1004<1, B1004,N1003)","v":20},{"$f":"IF(B1004<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1004),0)","v":0},null,428.13712378056368,405.85515860190435,0.60154831042252177,93.833032374253662,0.94133174783183704,0.22449813626258847,null,{"$f":"IF(X1003>0,X1003,IF(J1004=0,0,B1004))","v":0},{"$f":"IF(X1003>0,Y1003,E1004)","v":18.600151400188508},null,18.600151400188508,null,null,{"$f":"(F1004+G1004)*SUM(F$554:G1004)","v":0},0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.1720893313469309,18.600151400188508,0,0,0,{"$f":"IF(SUM(I$554:I1004)<($H$40-1),IF((F1005+G1005)*H1005>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B1005<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1005),0)","v":0},null,428.13712378056368,405.85515860190435,0.60154831042252177,93.833032374253662,0.94133174783183704,0.22449813626258847,null,0,18.600151400188508,null,18.600151400188508,null,null,{"$f":"(F1005+G1005)*SUM(F$554:G1005)","v":0},0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.1720893313469309,18.600151400188508,0,0,0,{"$f":"IF(SUM(I$554:I1005)<($H$40-1),IF((F1006+G1006)*H1006>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B1006<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1006),0)","v":0},null,428.13712378056368,405.85515860190435,0.60154831042252177,93.833032374253662,0.94133174783183704,0.22449813626258847,null,0,18.600151400188508,null,18.600151400188508,null,null,{"$f":"(F1006+G1006)*SUM(F$554:G1006)","v":0},0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.1720893313469309,18.600151400188508,0,0,0,{"$f":"IF(SUM(I$554:I1006)<($H$40-1),IF((F1007+G1007)*H1007>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B1007<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1007),0)","v":0},null,428.13712378056368,405.85515860190435,0.60154831042252177,93.833032374253662,0.94133174783183704,0.22449813626258847,null,0,18.600151400188508,null,18.600151400188508,null,null,{"$f":"(F1007+G1007)*SUM(F$554:G1007)","v":0},0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.1720893313469309,18.600151400188508,0,0,0,{"$f":"IF(SUM(I$554:I1007)<($H$40-1),IF((F1008+G1008)*H1008>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B1008<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1008),0)","v":0},null,428.13712378056368,405.85515860190435,0.60154831042252177,93.833032374253662,0.94133174783183704,0.22449813626258847,null,0,18.600151400188508,null,18.600151400188508,null,null,{"$f":"(F1008+G1008)*SUM(F$554:G1008)","v":0},0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.1720893313469309,18.600151400188508,0,0,0,{"$f":"IF(SUM(I$554:I1008)<($H$40-1),IF((F1009+G1009)*H1009>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B1009<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1009),0)","v":0},null,428.13712378056368,405.85515860190435,0.60154831042252177,93.833032374253662,0.94133174783183704,0.22449813626258847,null,0,18.600151400188508,null,18.600151400188508,null,null,{"$f":"(F1009+G1009)*SUM(F$554:G1009)","v":0},0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.1720893313469309,18.600151400188508,0,0,0,{"$f":"IF(SUM(I$554:I1009)<($H$40-1),IF((F1010+G1010)*H1010>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B1010<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1010),0)","v":0},null,428.13712378056368,405.85515860190435,0.60154831042252177,93.833032374253662,0.94133174783183704,0.22449813626258847,null,0,18.600151400188508,null,18.600151400188508,null,null,{"$f":"(F1010+G1010)*SUM(F$554:G1010)","v":0},0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.1720893313469309,18.600151400188508,0,0,0,{"$f":"IF(SUM(I$554:I1010)<($H$40-1),IF((F1011+G1011)*H1011>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B1011<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1011),0)","v":0},null,428.13712378056368,405.85515860190435,0.60154831042252177,93.833032374253662,0.94133174783183704,0.22449813626258847,null,0,18.600151400188508,null,18.600151400188508,null,null,{"$f":"(F1011+G1011)*SUM(F$554:G1011)","v":0},0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.1720893313469309,18.600151400188508,0,0,0,{"$f":"IF(SUM(I$554:I1011)<($H$40-1),IF((F1012+G1012)*H1012>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B1012<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1012),0)","v":0},null,428.13712378056368,405.85515860190435,0.60154831042252177,93.833032374253662,0.94133174783183704,0.22449813626258847,null,0,18.600151400188508,null,18.600151400188508,null,null,{"$f":"(F1012+G1012)*SUM(F$554:G1012)","v":0},0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.1720893313469309,18.600151400188508,0,0,0,{"$f":"IF(SUM(I$554:I1012)<($H$40-1),IF((F1013+G1013)*H1013>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B1013<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1013),0)","v":0},null,428.13712378056368,405.85515860190435,0.60154831042252177,93.833032374253662,0.94133174783183704,0.22449813626258847,null,0,18.600151400188508,null,18.600151400188508,null,null,{"$f":"(F1013+G1013)*SUM(F$554:G1013)","v":0},0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.1720893313469309,18.600151400188508,0,0,0,{"$f":"IF(SUM(I$554:I1013)<($H$40-1),IF((F1014+G1014)*H1014>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B1014<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1014),0)","v":0},null,428.13712378056368,405.85515860190435,0.60154831042252177,93.833032374253662,0.94133174783183704,0.22449813626258847,null,0,18.600151400188508,null,18.600151400188508,null,null,{"$f":"(F1014+G1014)*SUM(F$554:G1014)","v":0},0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.1720893313469309,18.600151400188508,0,0,0,{"$f":"IF(SUM(I$554:I1014)<($H$40-1),IF((F1015+G1015)*H1015>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B1015<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1015),0)","v":0},null,428.13712378056368,405.85515860190435,0.60154831042252177,93.833032374253662,0.94133174783183704,0.22449813626258847,null,0,18.600151400188508,null,18.600151400188508,null,null,{"$f":"(F1015+G1015)*SUM(F$554:G1015)","v":0},0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.1720893313469309,18.600151400188508,0,0,0,{"$f":"IF(SUM(I$554:I1015)<($H$40-1),IF((F1016+G1016)*H1016>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B1016<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1016),0)","v":0},null,428.13712378056368,405.85515860190435,0.60154831042252177,93.833032374253662,0.94133174783183704,0.22449813626258847,null,0,18.600151400188508,null,18.600151400188508,null,null,{"$f":"(F1016+G1016)*SUM(F$554:G1016)","v":0},0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.1720893313469309,18.600151400188508,0,0,0,{"$f":"IF(SUM(I$554:I1016)<($H$40-1),IF((F1017+G1017)*H1017>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B1017<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1017),0)","v":0},null,428.13712378056368,405.85515860190435,0.60154831042252177,93.833032374253662,0.94133174783183704,0.22449813626258847,null,0,18.600151400188508,null,18.600151400188508,null,null,{"$f":"(F1017+G1017)*SUM(F$554:G1017)","v":0},0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.1720893313469309,18.600151400188508,0,0,0,{"$f":"IF(SUM(I$554:I1017)<($H$40-1),IF((F1018+G1018)*H1018>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B1018<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1018),0)","v":0},null,428.13712378056368,405.85515860190435,0.60154831042252177,93.833032374253662,0.94133174783183704,0.22449813626258847,null,0,18.600151400188508,null,18.600151400188508,null,null,{"$f":"(F1018+G1018)*SUM(F$554:G1018)","v":0},0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.1720893313469309,18.600151400188508,0,0,0,{"$f":"IF(SUM(I$554:I1018)<($H$40-1),IF((F1019+G1019)*H1019>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B1019<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1019),0)","v":0},null,428.13712378056368,405.85515860190435,0.60154831042252177,93.833032374253662,0.94133174783183704,0.22449813626258847,null,0,18.600151400188508,null,18.600151400188508,null,null,{"$f":"(F1019+G1019)*SUM(F$554:G1019)","v":0},0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.1720893313469309,18.600151400188508,0,0,0,{"$f":"IF(SUM(I$554:I1019)<($H$40-1),IF((F1020+G1020)*H1020>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B1020<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1020),0)","v":0},null,428.13712378056368,405.85515860190435,0.60154831042252177,93.833032374253662,0.94133174783183704,0.22449813626258847,null,0,18.600151400188508,null,18.600151400188508,null,null,{"$f":"(F1020+G1020)*SUM(F$554:G1020)","v":0},0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.1720893313469309,18.600151400188508,0,0,0,{"$f":"IF(SUM(I$554:I1020)<($H$40-1),IF((F1021+G1021)*H1021>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B1021<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1021),0)","v":0},null,428.13712378056368,405.85515860190435,0.60154831042252177,93.833032374253662,0.94133174783183704,0.22449813626258847,null,0,18.600151400188508,null,18.600151400188508,null,null,{"$f":"(F1021+G1021)*SUM(F$554:G1021)","v":0},0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.1720893313469309,18.600151400188508,0,0,0,{"$f":"IF(SUM(I$554:I1021)<($H$40-1),IF((F1022+G1022)*H1022>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B1022<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1022),0)","v":0},null,428.13712378056368,405.85515860190435,0.60154831042252177,93.833032374253662,0.94133174783183704,0.22449813626258847,null,0,18.600151400188508,null,18.600151400188508,null,null,{"$f":"(F1022+G1022)*SUM(F$554:G1022)","v":0},0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.1720893313469309,18.600151400188508,0,0,0,{"$f":"IF(SUM(I$554:I1022)<($H$40-1),IF((F1023+G1023)*H1023>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B1023<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1023),0)","v":0},null,428.13712378056368,405.85515860190435,0.60154831042252177,93.833032374253662,0.94133174783183704,0.22449813626258847,null,0,18.600151400188508,null,18.600151400188508,null,null,{"$f":"(F1023+G1023)*SUM(F$554:G1023)","v":0},0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.1720893313469309,18.600151400188508,0,0,0,{"$f":"IF(SUM(I$554:I1023)<($H$40-1),IF((F1024+G1024)*H1024>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B1024<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1024),0)","v":0},null,428.13712378056368,405.85515860190435,0.60154831042252177,93.833032374253662,0.94133174783183704,0.22449813626258847,null,0,18.600151400188508,null,18.600151400188508,null,null,{"$f":"(F1024+G1024)*SUM(F$554:G1024)","v":0},0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.1720893313469309,18.600151400188508,0,0,0,{"$f":"IF(SUM(I$554:I1024)<($H$40-1),IF((F1025+G1025)*H1025>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B1025<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1025),0)","v":0},null,428.13712378056368,405.85515860190435,0.60154831042252177,93.833032374253662,0.94133174783183704,0.22449813626258847,null,0,18.600151400188508,null,18.600151400188508,null,null,{"$f":"(F1025+G1025)*SUM(F$554:G1025)","v":0},0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.1720893313469309,18.600151400188508,0,0,0,{"$f":"IF(SUM(I$554:I1025)<($H$40-1),IF((F1026+G1026)*H1026>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B1026<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1026),0)","v":0},null,428.13712378056368,405.85515860190435,0.60154831042252177,93.833032374253662,0.94133174783183704,0.22449813626258847,null,0,18.600151400188508,null,18.600151400188508,null,null,{"$f":"(F1026+G1026)*SUM(F$554:G1026)","v":0},0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.1720893313469309,18.600151400188508,0,0,0,{"$f":"IF(SUM(I$554:I1026)<($H$40-1),IF((F1027+G1027)*H1027>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B1027<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1027),0)","v":0},null,428.13712378056368,405.85515860190435,0.60154831042252177,93.833032374253662,0.94133174783183704,0.22449813626258847,null,0,18.600151400188508,null,18.600151400188508,null,null,{"$f":"(F1027+G1027)*SUM(F$554:G1027)","v":0},0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.1720893313469309,18.600151400188508,0,0,0,{"$f":"IF(SUM(I$554:I1027)<($H$40-1),IF((F1028+G1028)*H1028>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B1028<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1028),0)","v":0},null,428.13712378056368,405.85515860190435,0.60154831042252177,93.833032374253662,0.94133174783183704,0.22449813626258847,null,0,18.600151400188508,null,18.600151400188508,null,null,{"$f":"(F1028+G1028)*SUM(F$554:G1028)","v":0},0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.1720893313469309,18.600151400188508,0,0,0,{"$f":"IF(SUM(I$554:I1028)<($H$40-1),IF((F1029+G1029)*H1029>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B1029<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1029),0)","v":0},null,428.13712378056368,405.85515860190435,0.60154831042252177,93.833032374253662,0.94133174783183704,0.22449813626258847,null,0,18.600151400188508,null,18.600151400188508,null,null,{"$f":"(F1029+G1029)*SUM(F$554:G1029)","v":0},0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.1720893313469309,18.600151400188508,0,0,0,{"$f":"IF(SUM(I$554:I1029)<($H$40-1),IF((F1030+G1030)*H1030>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B1030<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1030),0)","v":0},null,428.13712378056368,405.85515860190435,0.60154831042252177,93.833032374253662,0.94133174783183704,0.22449813626258847,null,0,18.600151400188508,null,18.600151400188508,null,null,{"$f":"(F1030+G1030)*SUM(F$554:G1030)","v":0},0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.1720893313469309,18.600151400188508,0,0,0,{"$f":"IF(SUM(I$554:I1030)<($H$40-1),IF((F1031+G1031)*H1031>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B1031<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1031),0)","v":0},null,428.13712378056368,405.85515860190435,0.60154831042252177,93.833032374253662,0.94133174783183704,0.22449813626258847,null,0,18.600151400188508,null,18.600151400188508,null,null,{"$f":"(F1031+G1031)*SUM(F$554:G1031)","v":0},0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.1720893313469309,18.600151400188508,0,0,0,{"$f":"IF(SUM(I$554:I1031)<($H$40-1),IF((F1032+G1032)*H1032>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B1032<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1032),0)","v":0},null,428.13712378056368,405.85515860190435,0.60154831042252177,93.833032374253662,0.94133174783183704,0.22449813626258847,null,0,18.600151400188508,null,18.600151400188508,null,null,{"$f":"(F1032+G1032)*SUM(F$554:G1032)","v":0},0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.1720893313469309,18.600151400188508,0,0,0,{"$f":"IF(SUM(I$554:I1032)<($H$40-1),IF((F1033+G1033)*H1033>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B1033<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1033),0)","v":0},null,428.13712378056368,405.85515860190435,0.60154831042252177,93.833032374253662,0.94133174783183704,0.22449813626258847,null,0,18.600151400188508,null,18.600151400188508,null,null,{"$f":"(F1033+G1033)*SUM(F$554:G1033)","v":0},0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,6.1720893313469309,18.600151400188508,0,0,0,{"$f":"IF(SUM(I$554:I1033)<($H$40-1),IF((F1034+G1034)*H1034>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B1034<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1034),0)","v":0},null,428.13712378056368,405.85515860190435,0.60154831042252177,93.833032374253662,0.94133174783183704,0.22449813626258847,null,0,18.600151400188508,null,18.600151400188508,null,null,{"$f":"(F1034+G1034)*SUM(F$554:G1034)","v":0},0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,"SUMS:",{"$f":"SUM(I554:I1034)","v":0},null,{"$f":"SUM(K554:K1034)","v":0},{"$f":"SUM(L554:L1034)","v":2972.5036090107992},{"$f":"SUM(M554:M1034)","v":3297.4656330114231},{"$f":"N1034","v":20},{"$f":"SUM(O554:O1034)","v":10.8107587456596}]
[]
[]
[]
[null,null,"Inserted the variable delta T allowed from the fit of the NGGPP end of run.",null,null,null,null,null,null,null,"2005-05-02"]
[null,null,"Col C, Plant .Be, is function of available energy and initial 2nd law efficiency.  ",null,null,null,null,null,null,null,"2008-03-06"]
[null,null,"Change worksheet cell formatting",null,null,null,null,null,null,null,"2008-05-28"]
[null,null,"EGS Modification",null,null,null,null,null,null,null,"2008-07-28"]
[null,null,"Monthly increments",null,null,null,null,null,null,null,"2008-08-14"]
[null,null,"Modified plant efficiency vs temp",null,null,null,null,null,null,null,"2009-03-04"]
[null,null,"Changed the reservoir replacement",null,null,null,null,null,null,null,"2009-07-14"]

{"sheet":"Reservoir F1 10-90s","index":46,"n_rows":1046,"n_cols":42,"rows_kept":1046,"cut":false,"hidden":true,"merged":[[59,26,59,27],[59,29,59,30],[550,26,550,27],[550,29,550,30]]}
[null,null,null,null,"GETEM -Beta:  Geothermal Electricity Technology Evaluation Model"]
[null,null,null,null,null,null,"Conversion System:",{"$f":"'Summary A1'!H26","v":"FLASH-STEAM"}]
[null,null,null,"Well Field Makeup - Flash Steam Plant: Calculation Based on Annual Temperature Decline Rate"]
[null,null,null,null,"User input required in cells:","No user input on this sheet"]
[]
[null,"1. Thermal Drawdown is modeled here based on user defined annual decline rate",null,null,null,null,null,null,null,null,null,null,null,null,"GF Properties",null,"Property=C0+C1*T+C2*T^2+C3*T^3+C4*T^4+C5*T^5+C6*T^6"]
[null,"2. Makeup is of entire reservoirs (all producers, injectors, surface equipment).",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"C6","C5","C4","C3","C2","C1","C0"]
[null,"3. Time interval used is 1 month; operating life is 30 year - Neither can be changed by user",null,null,null,null,null,null,null,null,null,null,null,null,"Pressure",null,"psia",-1.6573973E-14,2.8111021999999999E-11,1.3197496E-9,-4.9784986000000005E-7,1.836296E-4,-1.0938577999999999E-2,0.30919828999999999]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"enthalpy",null,"btu/lb",7.0459061999999996E-16,1.5041709000000001E-13,-5.0170088000000003E-10,5.0269721000000001E-7,-1.3079802999999999E-4,1.0112508,-32.232886000000001]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"entropy",null,"btu/lb-R",-2.2525163000000001E-18,6.2185728999999999E-15,-6.5394475000000001E-12,4.5293969000000003E-9,-2.6352004E-6,2.1979158999999998E-3,-6.7756237999999996E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ambient",{"$f":"Geofluid!J47","v":60},{"$f":"Geofluid!J48","v":28.093532960000005},{"$f":"Geofluid!J49","v":5.5531784907809009E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Geofluid!K47","v":60},{"$f":"Geofluid!K48","v":28.093532960000005},{"$f":"Geofluid!K49","v":5.5531784907809009E-2}]
[null,"A.","FLASH SYSTEM (Based on annual temperature decline rate)"]
[]
[null,null,null,null,null,"P10%",null,"P90%"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T*"," = (T) / (T,design), where T's are absolute temperatures (K or R)"]
[null,null,null,"Reservoir Temp","C",{"$f":"'Summary A1'!L50","v":250},null,{"$f":"'Summary A1'!M50","v":250}]
[null,null,null,null,"F",{"$f":"F17*1.8+32","v":482},null,{"$f":"H17*1.8+32","v":482},null,null,null,null,null,null,null,null,"2nd law eff / 2nd law eff,design =","1.10-0.1(T*)^[a(Td)^4 + b(Td)^3 + c(Td)^2 + d(Td) + e]"]
[null,null,null,"∆T in Production well","C",{"$f":"'Summary A1'!L56","v":6.1284606756422964},null,{"$f":"'Summary A1'!M56","v":6.1284606756422964},null,null,null,null,null,null,null,"Td is the plant design temperature in °K"]
[null,null,null,null,"F",{"$f":"F19*1.8","v":11.031229216156134},null,{"$f":"H19*1.8","v":11.031229216156134},null,null,null,null,null,null,null,null,null,"a","b","c","d","e"]
[null,null,null,"T,Si Limit, initial","C",{"$f":"(IF(F17>175,0.00035129*F18^2+0.69792956*F18-159.597976,0.8229*F18-127.71)-32)/1.8","v":125.78731659999997},null,{"$f":"(IF(H17>175,0.00035129*H18^2+0.69792956*H18-159.597976,0.8229*H18-127.71)-32)/1.8","v":125.78731659999997},null,null,null,null,null,null,null,null,"single flash  ",-3.5942300000000002E-8,8.0878199999999994E-5,-6.8407200000000001E-2,25.741099999999999,-3637.06]
[null,null,null,"Drawdown Rate",null,{"$f":"'Input A1'!Y268","v":5.0000000000000001E-3},null,{"$f":"'Input A1'!Z268","v":5.0000000000000001E-3},null,null,null,null,null,null,null,null,"dual flash, outlet constraint ",-4.2112230000000001E-8,9.6016498999999995E-5,-8.2103497999999997E-2,31.149267999999999,-4424.6598999999997]
[null,null,null,"Total Flow","lb/h",{"$f":"'Summary A1'!L310","v":2019382.6244060455},null,{"$f":"'Summary A1'!M310","v":2019382.6244060455},null,null,null,null,null,null,null,null,"dual flash,  NO outlet constraint ",-2.2497296000000001E-8,5.3163057000000002E-5,-4.7198812999999999E-2,18.637875999999999,-2762.4047999999998]
[null,null,null,"Plant Design Temperature","C",{"$f":"'Summary A1'!L277","v":243.87153932435771},null,{"$f":"'Summary A1'!M277","v":243.87153932435771},null,null,null,null,null,null,null,null,"values used",{"$f":"IF($F$46=1,R21,IF($F$47=\"Yes\",R22,R23))","v":-4.2112230000000001E-8},{"$f":"IF($F$46=1,S21,IF($F$47=\"Yes\",S22,S23))","v":9.6016498999999995E-5},{"$f":"IF($F$46=1,T21,IF($F$47=\"Yes\",T22,T23))","v":-8.2103497999999997E-2},{"$f":"IF($F$46=1,U21,IF($F$47=\"Yes\",U22,U23))","v":31.149267999999999},{"$f":"IF($F$46=1,V21,IF($F$47=\"Yes\",V22,V23))","v":-4424.6598999999997}]
[null,null,null,"Time to reach T,design","yr",{"$f":"LN(F24/F17)/LN(1-F22)","v":4.9514418552333739},null,{"$f":"LN(H24/H17)/LN(1-H22)","v":4.9514418552333739}]
[null,null,null,"2nd law efficiency",null,{"$f":"'Flash Plant F1-P10%'!P12","v":0.38255952639792401},null,{"$f":"'Flash Plant F1-P90%'!P12","v":0.38255952639792401}]
[null,null,null,"Available Energy","w-h/lb",{"$f":"Geofluid!J52","v":33.644288776517662},null,{"$f":"Geofluid!K52","v":33.644288776517662}]
[null,null,null,"2nd law efficiency (Resource Temp)",null,{"$f":"'Summary A1'!L307/F29","v":0.36423645972845459},null,{"$f":"'Summary A1'!M307/H29","v":0.36423645972845459}]
[null,null,null,"Available Energy (Resource Temp )","w-h/lb",{"$f":"Geofluid!D52","v":35.336778723181986},null,{"$f":"Geofluid!D52","v":35.336778723181986}]
[null,"[t]",null,"Plant Output","kW",{"$f":"F27*F26*F23/1000","v":25991.359018095252},null,{"$f":"H27*H26*H23/1000","v":25991.359018095252}]
[null,null,null,"GF Pump Work","w-h/lb",{"$f":"'Summary A1'!L237","v":0.49092183230349257},null,{"$f":"'Summary A1'!M237","v":0.49092183230349257}]
[null,null,null,null,"kW",{"$f":"F31*F23/1000","v":991.35901809525137},null,{"$f":"H31*H23/1000","v":991.35901809525137}]
[null,null,null,"Power Sales","kW",{"$f":"F30-F32","v":25000},null,{"$f":"H30-H32","v":25000}]
[null,null,null,"Sink temperature","C",{"$f":"Geofluid!J46","v":15.555555555555555},null,{"$f":"Geofluid!K46","v":15.555555555555555}]
[{"$f":"'Input A1'!A264","v":0},null,null," Max T Decline Used","C",{"$f":"'Summary A1'!L179","v":40.299999999999997},null,{"$f":"'Summary A1'!M179","v":40.299999999999997}]
[null,null,null,"Min Production Fluid Temp","C",{"$f":"F17-F35","v":209.7},null,{"$f":"H17-H35","v":209.7}]
[null,null,null," Max Power Decline Used","kW",{"$f":"0.5*F33","v":12500},null,{"$f":"0.5*H33","v":12500}]
[null,null,null,"Discount Rate",null,{"$f":"'Input A1'!Y44","v":7.0000000000000007E-2},null,{"$f":"'Input A1'!Z44","v":7.0000000000000007E-2}]
[null,null,null,"Potential Power Found","kW",{"$f":"'Summary A1'!L61*1000","v":300000},null,{"$f":"'Summary A1'!M61*1000","v":300000}]
[null,null,null,"# of Reservoirs Found",null,{"$f":"ROUNDDOWN(F39/F30,0)","v":11},null,{"$f":"ROUNDDOWN(H39/H30,0)","v":11}]
[null,null,null,"To","C",{"$f":"F34","v":15.555555555555555},null,{"$f":"H34","v":15.555555555555555}]
[null,null,null,"T/To,design",null,{"$f":"(F24+273)/(F41+273)","v":1.7912375255753639},null,{"$f":"(H24+273)/(H41+273)","v":1.7912375255753639}]
[null,null,null,"Carnot efficiency, initial)",null,{"$f":"1-(F41+273)/(F24+273)","v":0.44172674716671667},null,{"$f":"1-(H41+273)/(H24+273)","v":0.44172674716671667}]
[null,null,null,"allowed decline in Carnot eff",null,0.9,null,0.9]
[null,null,null,"dT,max (decline)","C",{"$f":"(F24+273)-(F41+273)/(1-F44*F43)","v":37.898170329962056},null,{"$f":"(H24+273)-(H41+273)/(1-H44*H43)","v":37.898170329962056}]
[null,null,null,"Number of flash",null,{"$f":"'Input A1'!T464","v":2},null,{"$f":"F46","v":2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"P10","P90"]
[null,null,null,"Tout constrained",null,{"$f":"'Input A1'!T463","v":"Yes"},null,{"$f":"F47","v":"Yes"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"makeup#","Year"]
[null,null,null,"Project Life","yrs",{"$f":"'Input A1'!Y46","v":20},null,{"$f":"'Input A1'!Z46","v":20},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(OR($AH48>$F$40-1,MAX(AI$63:AI$543)=0),1000,MAX(AI63:AI543))","v":1000},{"$f":"IF(OR($AH48>$H$40-1,MAX(AI$554:AI$1034)=0),1000,MAX(AI554:AI1034))","v":1000}]
[null,null,null,"Relative Revenue",null,{"$f":"L544/M544","v":0.91155703206124772},null,{"$f":"L1035/M1035","v":0.91155703206124772},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,{"$f":"IF(OR($AH49>$F$40-1,MAX(AJ$63:AJ$543)=0),1000,MAX(AJ63:AJ543))","v":1000},{"$f":"IF(OR($AH49>$H$40-1,MAX(AJ$554:AJ$1034)=0),1000,MAX(AJ554:AJ1034))","v":1000}]
[null,null,null,"1st Replacement","yrs",{"$f":"IF(N544<F48,N544,\"NA\")","v":"NA"},null,{"$f":"IF(N1035<H48,N1035,\"NA\")","v":"NA"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,{"$f":"IF(OR($AH50>$F$40-1,MAX(AK$63:AK$543)=0),1000,MAX(AK63:AK543))","v":1000},{"$f":"IF(OR($AH50>$H$40-1,MAX(AK$554:AK$1034)=0),1000,MAX(AK554:AK1034))","v":1000}]
[null,null,null,"# Addt'nl Reservoirs used",null,{"$f":"I544","v":0},null,{"$f":"I1035","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4,{"$f":"IF(OR($AH51>$F$40-1,MAX(AL$63:AL$543)=0),1000,MAX(AL63:AL543))","v":1000},{"$f":"IF(OR($AH51>$H$40-1,MAX(AL$554:AL$1034)=0),1000,MAX(AL554:AL1034))","v":1000}]
[null,null,null,"Σ of discounted reservoirs",null,{"$f":"K544","v":0},null,{"$f":"K1035","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,{"$f":"IF(OR($AH52>$F$40-1,MAX(AM$63:AM$543)=0),1000,MAX(AM63:AM543))","v":1000},{"$f":"IF(OR($AH52>$H$40-1,MAX(AM$554:AM$1034)=0),1000,MAX(AM554:AM1034))","v":1000}]
[null,null,null,"Σ of 1 discounted",null,{"$f":"O544","v":10.811242037567913},null,{"$f":"O1035","v":10.811242037567913},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6,{"$f":"IF(OR($AH53>$F$40-1,MAX(AN$63:AN$543)=0),1000,MAX(AN63:AN543))","v":1000},{"$f":"IF(OR($AH53>$H$40-1,MAX(AN$554:AN$1034)=0),1000,MAX(AN554:AN1034))","v":1000}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7,{"$f":"IF(OR($AH54>$F$40-1,MAX(AO$63:AO$543)=0),1000,MAX(AO63:AO543))","v":1000},{"$f":"IF(OR($AH54>$H$40-1,MAX(AO$554:AO$1034)=0),1000,MAX(AO554:AO1034))","v":1000}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8,{"$f":"IF(OR($AH55>$F$40-1,MAX(AP$63:AP$543)=0),1000,MAX(AP63:AP543))","v":1000},{"$f":"IF(OR($AH55>$H$40-1,MAX(AP$554:AP$1034)=0),1000,MAX(AP554:AP1034))","v":1000}]
[]
[null,null,"P10%"]
[null,null,null,null,null,"Criteria for Replacing Reservoir",null,null,null,null,"Sums of Discounted Amounts"]
[null,null,null,null,null,"I","II","III","Final","Logic:",null,null,null,"System",null,null,null,null,null,null,"eff/eff,design",{"$f":"F$26","v":0.38255952639792401},null,null,null,null,null,null,null,{"$f":"F48","v":20}]
[null,null,"[u]","Plant Be,","Sales","T <","Power <","No change","Replace","Reservoir","N.","Actual","Design","Initial",null,null,{"$f":"V11","v":60},{"$f":"W11","v":28.093532960000005},{"$f":"X11","v":5.5531784907809009E-2},"   <------","ambient condition",null,null,null,null,null,"Power at replacement",null,null,"Power at plant life"]
[null,null,"Prd Fluid T","fn(DD Rate, ","Power,","T.o - max"," Pwr.o/2","in final","Reservoir","has been","Reservoirs","Power","Power","Life, ","Unit",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(MAX(AA63:AA544)=0,1000,MAX(AA63:AA544))","v":1000},{"$f":"MIN(AB63:AB544)","v":19.536841241580657},null,{"$f":"MIN(AD63:AD543)","v":19.536841241580657},{"$f":"MIN(AE63:AE543)","v":232.06690445841551}]
[null,"Year","Deg C","2nd law η)","MWe","?","?","5 years","?","rplc'd.","Added","Output","Output","Years","Value",null,"T,F","h","s","ae","T/T,design","2nd law eff",null,null,"time",null,"first ","replacement",null,null,null,null,"# replacements","Replacement","1st","2nd","3rd","4th","5th","6th","7th","8th"]
[null,0,{"$f":"F17","v":250},{"$f":"V63*T63/3.413","v":12.870838657836503},{"$f":"D63*F$23/1000000-F$32/1000","v":24.999788929073411},{"$f":"IF(C63 <= $C$63- $F$35,1,0)","v":0},{"$f":"IF(E63<=($F$30-$F$32-$F$37)/1000,1,0)*0","v":0},{"$f":"IF(F$48-B63<5,0,1)","v":1},0,0,{"$f":"I63/(1+$F$38)^B63","v":0},{"$f":"E63/((1+$F$38)^B63)","v":24.999788929073411},{"$f":"($F$33/1000)/((1+$F$38)^B63)","v":25},{"$f":"IF(J63<1, B63,0)","v":0},{"$f":"(1/12)/(1+$F$38)^B63","v":8.3333333333333329E-2},null,{"$f":"C63*1.8+32-F$20","v":470.96877078384387},{"$f":"R$9*$Q63^6+S$9*$Q63^5+T$9*$Q63^4+U$9*$Q63^3+V$9*$Q63^2+W$9*$Q63+X$9","v":454.02799003223902},{"$f":"R$10*$Q63^6+S$10*$Q63^5+T$10*$Q63^4+U$10*$Q63^3+V$10*$Q63^2+W$10*$Q63+X$10","v":0.65381530793507825},{"$f":"(R63-R$60)-(Q$60+460)*(S63-S$60)","v":114.82702509805898},{"$f":"((Q63+460)/(F$24*1.8+32+460))","v":1},{"$f":"(1.1-0.1*U63^($R$24*($F$24+273)^4 +$S$24*($F$24+273)^3 + $T$24*($F$24+273)^2 + $U$24*($F$24+273) + $V$24))*V$59","v":0.38255952639792401},{"$f":"V63/V$59","v":1},null,{"$f":"B63","v":0},null,{"$f":"IF(J63=0,0,B63)","v":0},{"$f":"E63","v":24.999788929073411},null,{"$f":"IF(B63<=AD59,E63,AB63)","v":24.999788929073411},{"$f":"IF(J63=0,1,1000)*AVERAGE(C$63:C63)","v":250},null,{"$f":"(F63+G63)*SUM(F$63:G63)","v":0},{"$f":"IF((F63+G63)=0,0,B63)","v":0},{"$f":"IF($AG63=1,$AH63,0)","v":0},{"$f":"IF($AG63=2,$AH63,0)","v":0},{"$f":"IF($AG63=3,$AH63,0)","v":0},{"$f":"IF($AG63=4,$AH63,0)","v":0},{"$f":"IF($AG63=5,$AH63,0)","v":0},{"$f":"IF($AG63=6,$AH63,0)","v":0},{"$f":"IF($AG63=7,$AH63,0)","v":0},{"$f":"IF($AG63=8,$AH63,0)","v":0}]
[null,{"$f":"IF(ROUND(B63,1)=F$48,F$48,IF(B63<$F$48,B63+1/12,B63))","v":8.3333333333333329E-2},{"$f":"IF(B63<F$48,IF(I63<1,C63*(1-$F$22/12), $C$63),C63)","v":249.89583333333334},{"$f":"V64*T64/3.413","v":12.858394964676867},24.974660351323401,{"$f":"IF(B64>F$48-5,0,IF(C64 <= $C$63- $F$35,1,0))","v":0},{"$f":"IF(ROUND(B64,1)=F$48-5,IF(E64-(E63-E64)*60<1,1,0),IF(E64-(E63-E64)<0,1,0))","v":0},{"$f":"IF(ROUND(F$48-B64,2)<5,0,1)","v":1},{"$f":"IF(SUM(I$63:I63)<($F$40-1),IF((F64+G64)*H64>0,1,0),0)","v":0},{"$f":"IF(OR(I64=1,J63 =1), 1,0)","v":0},0,{"$f":"IF(B64<F$48,E64/((1+$F$38)^B64),0)","v":24.834243925581873},{"$f":"IF(B64<F$48,($F$33/1000)/((1+$F$38)^B64),0)","v":24.859441105738515},{"$f":"IF(J64<1, B64,N63)","v":8.3333333333333329E-2},{"$f":"IF(B64<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B64),0)","v":8.2850041425020712E-2},null,{"$f":"C64*1.8+32-F$20","v":470.78127078384387},453.81278343588878,0.65358772752200311,114.73016031650781,{"$f":"((Q64+460)/(F$24*1.8+32+460))","v":0.99979859689617501},0.38251233933059975,{"$f":"V64/V$59","v":0.99987665431372585},null,{"$f":"B64","v":8.3333333333333329E-2},null,{"$f":"IF(AA63>0,AA63,IF(K64=0,0,B64))","v":0},{"$f":"IF(AA63>0,AB63,E64)","v":24.974660351323401},null,{"$f":"IF(B64<=AD$59,E64,AD63)","v":24.974660351323401},{"$f":"IF(J64=0,1,1000)*AVERAGE(C$63:C64)","v":249.94791666666669},null,{"$f":"(F64+G64)*SUM(F$63:G64)","v":0},0,{"$f":"IF($AG64=1,$AH64,0)","v":0},{"$f":"IF($AG64=2,$AH64,0)","v":0},{"$f":"IF($AG64=3,$AH64,0)","v":0},{"$f":"IF($AG64=4,$AH64,0)","v":0},{"$f":"IF($AG64=5,$AH64,0)","v":0},{"$f":"IF($AG64=6,$AH64,0)","v":0},{"$f":"IF($AG64=7,$AH64,0)","v":0},{"$f":"IF($AG64=8,$AH64,0)","v":0}]
[null,{"$f":"IF(ROUND(B64,1)=F$48,F$48,IF(B64<$F$48,B64+1/12,B64))","v":0.16666666666666666},{"$f":"IF(B64<F$48,IF(I64<1,C64*(1-$F$22/12), $C$63),C64)","v":249.79171006944446},{"$f":"V65*T65/3.413","v":12.845961923037713},{"$f":"D65*F$23/1000000-F$32/1000","v":24.949553283068774},{"$f":"IF(B65>F$48-5,0,IF(C65 <= $C$63- $F$35,1,0))","v":0},{"$f":"IF(ROUND(B65,1)=F$48-5,IF(E65-(E64-E65)*60<1,1,0),IF(E65-(E64-E65)<0,1,0))","v":0},{"$f":"IF(ROUND(F$48-B65,2)<5,0,1)","v":1},{"$f":"IF(SUM(I$63:I64)<($F$40-1),IF((F65+G65)*H65>0,1,0),0)","v":0},{"$f":"IF(OR(I65=1,J64 =1), 1,0)","v":0},{"$f":"I65/(1+$F$38)^B65","v":0},{"$f":"IF(B65<F$48,E65/((1+$F$38)^B65),0)","v":24.669791430770786},{"$f":"IF(B65<F$48,($F$33/1000)/((1+$F$38)^B65),0)","v":24.719672483587271},{"$f":"IF(J65<1, B65,N64)","v":0.16666666666666666},{"$f":"IF(B65<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B65),0)","v":8.2369552369531779E-2},null,470.59384890884388,453.59770783589704,0.65336023451918179,114.63338107798319,0.99959727771031004,0.38246510423959196,0.99975318309487382,null,0.16666666666666666,null,0,24.949553283068774,null,24.949553283068774,{"$f":"IF(J65=0,1,1000)*AVERAGE(C$63:C65)","v":249.89584780092594},null,{"$f":"(F65+G65)*SUM(F$63:G65)","v":0},0,0,0,0,0,0,0,0,{"$f":"IF($AG65=8,$AH65,0)","v":0}]
[null,0.25,249.68763019024888,12.833539521053435,24.924467700348337,0,0,1,{"$f":"IF(SUM(I$63:I65)<($F$40-1),IF((F66+G66)*H66>0,1,0),0)","v":0},0,0,24.506424249581848,24.580689690355307,0.25,{"$f":"IF(B66<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B66),0)","v":8.189184991171343E-2},null,470.40650512629185,453.38276308952828,0.65313282884519019,114.53668728209004,0.99939604240743918,0.38241782109062677,0.99962958625385312,null,0.25,null,0,24.924467700348337,null,24.924467700348337,{"$f":"IF(J66=0,1,1000)*AVERAGE(C$63:C66)","v":249.84379339825668},null,{"$f":"(F66+G66)*SUM(F$63:G66)","v":0},0,0,0,0,0,0,0,0,0]
[null,0.33333333333333331,249.58359367766963,12.821127746881217,24.899403579246911,0,0,1,{"$f":"IF(SUM(I$63:I66)<($F$40-1),IF((F67+G67)*H67>0,1,0),0)","v":0},0,0,24.34413523431018,24.442488307832868,0.33333333333333331,{"$f":"IF(B67<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B67),0)","v":8.1416917890684448E-2},null,470.21923940364923,453.16794905431175,0.65290551041875788,114.44007882861831,0.99919489095261105,0.38237048984942495,0.99950586370105854,null,0.33333333333333331,null,0,24.899403579246911,null,24.899403579246911,{"$f":"IF(J67=0,1,1000)*AVERAGE(C$63:C67)","v":249.79175345413927},null,{"$f":"(F67+G67)*SUM(F$63:G67)","v":0},0,0,0,0,0,0,0,0,0]
[null,0.41666666666666663,249.47960051363728,12.808726588700953,24.874360895895176,0,0,1,{"$f":"IF(SUM(I$63:I67)<($F$40-1),IF((F68+G68)*H68>0,1,0),0)","v":0},0,0,24.182917284292333,24.305063942650939,0.41666666666666663,{"$f":"IF(B68<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B68),0)","v":8.094474023928859E-2},null,470.03205170839095,452.95326558804089,0.6526782791587673,114.34355561754256,0.99899382331088915,0.38232311048170192,0.99938201534687132,null,0.41666666666666663,null,0,24.874360895895176,null,24.874360895895176,{"$f":"IF(J68=0,1,1000)*AVERAGE(C$63:C68)","v":249.73972796405562},null,{"$f":"(F68+G68)*SUM(F$63:G68)","v":0},0,0,0,0,0,0,0,0,0]
[null,0.49999999999999994,249.37565068008993,12.796336034715219,24.849339626469618,0,0,1,{"$f":"IF(SUM(I$63:I68)<($F$40-1),IF((F69+G69)*H69>0,1,0),0)","v":0},0,0,24.02276334559652,24.168412226141591,0.49999999999999994,{"$f":"IF(B69<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B69),0)","v":8.0475300983551212E-2},null,469.84494200800577,452.73871254877287,0.65245113498425378,114.24711754902154,0.99879283944735131,0.38227568295316772,0.99925804110165839,null,0.49999999999999994,null,0,24.849339626469618,null,24.849339626469618,{"$f":"IF(J69=0,1,1000)*AVERAGE(C$63:C69)","v":249.68771692348906},null,{"$f":"(F69+G69)*SUM(F$63:G69)","v":0},0,0,0,0,0,0,0,0,0]
[null,0.58333333333333326,249.27174415897323,12.783956073149204,24.824339747192393,0,0,1,{"$f":"IF(SUM(I$63:I69)<($F$40-1),IF((F70+G70)*H70>0,1,0),0)","v":0},0,0,23.863666410714767,24.0325288141991,0.58333333333333326,{"$f":"IF(B70<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B70),0)","v":8.0008584242138733E-2},null,469.65791026999568,452.52428979482789,0.65222407781440539,114.15076452339775,0.99859193932708989,0.38222820722952711,0.9991339408757729,null,0.58333333333333326,null,0,24.824339747192393,null,24.824339747192393,{"$f":"IF(J70=0,1,1000)*AVERAGE(C$63:C70)","v":249.63572032792459},null,{"$f":"(F70+G70)*SUM(F$63:G70)","v":0},0,0,0,0,0,0,0,0,0]
[null,0.66666666666666663,249.16788093224034,12.771586692250617,24.799361234331126,0,0,1,{"$f":"IF(SUM(I$63:I70)<($F$40-1),IF((F71+G71)*H71>0,1,0),0)","v":0},0,0,23.705619518257063,23.89740938714186,0.66666666666666663,{"$f":"IF(B71<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B71),0)","v":7.9544574225821438E-2},null,469.47095646187648,452.30999718478841,0.65199710756856233,114.05449644119665,0.99839112291521204,0.38218068327647969,0.99900971457955468,null,0.66666666666666663,null,0,24.799361234331126,null,24.799361234331126,{"$f":"IF(J71=0,1,1000)*AVERAGE(C$63:C71)","v":249.58373817284857},null,{"$f":"(F71+G71)*SUM(F$63:G71)","v":0},0,0,0,0,0,0,0,0,0]
[null,0.75,249.06406098185192,12.759227880289693,24.774404064198933,0,0,1,{"$f":"IF(SUM(I$63:I71)<($F$40-1),IF((F72+G72)*H72>0,1,0),0)","v":0},0,0,23.548615752647706,23.763049649575027,0.75,{"$f":"IF(B72<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B72),0)","v":7.9083255236939279E-2},null,469.28408055117734,452.09583457749886,0.65177022416621699,113.95831320312669,0.99819039017683908,0.38213311105971959,0.99888536212332901,null,0.75,null,0,24.774404064198933,null,24.774404064198933,{"$f":"IF(J72=0,1,1000)*AVERAGE(C$63:C72)","v":249.53177045374892},null,{"$f":"(F72+G72)*SUM(F$63:G72)","v":0},0,0,0,0,0,0,0,0,0]
[null,0.83333333333333337,248.96028428977615,12.74687962555913,24.749468213154291,0,0,1,{"$f":"IF(SUM(I$63:I72)<($F$40-1),IF((F73+G73)*H73>0,1,0),0)","v":0},0,0,23.392648243823565,23.629445330254029,0.83333333333333337,{"$f":"IF(B73<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B73),0)","v":7.8624611668870872E-2},null,469.09728250544094,451.8818018320647,0.65154342752701233,113.86221471007894,0.99798974107710703,0.38208549054493574,0.99876088341740787,null,0.83333333333333337,null,0,24.749468213154291,null,24.749468213154291,{"$f":"IF(J73=0,1,1000)*AVERAGE(C$63:C73)","v":249.47981716611503},null,{"$f":"(F73+G73)*SUM(F$63:G73)","v":0},0,0,0,0,0,0,0,0,0]
[null,0.91666666666666674,248.85655083798875,12.734541916373948,24.724553657600762,0,0,1,{"$f":"IF(SUM(I$63:I73)<($F$40-1),IF((F74+G74)*H74>0,1,0),0)","v":0},0,0,23.237710166934146,23.496592181948721,0.91666666666666674,{"$f":"IF(B74<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B74),0)","v":7.8168628005505419E-2},null,468.91056229222363,451.66789880785205,0.65131671757074427,113.76620086312568,0.99778917558116664,0.38203782169781203,0.99863627837208968,null,0.91666666666666674,null,0,24.724553657600762,null,24.724553657600762,{"$f":"IF(J74=0,1,1000)*AVERAGE(C$63:C74)","v":249.42787830543784},null,{"$f":"(F74+G74)*SUM(F$63:G74)","v":0},0,0,0,0,0,0,0,0,0]
[null,1,248.75286060847293,12.72221474107153,24.699660373987054,0,0,1,{"$f":"IF(SUM(I$63:I74)<($F$40-1),IF((F75+G75)*H75>0,1,0),0)","v":0},0,0,23.083794742043974,23.364485981308409,1,{"$f":"IF(B75<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B75),0)","v":7.7715288820717904E-2},null,468.72391987909515,451.45412536448703,0.65109009421735886,113.67027156352106,0.99758869365418279,0.38199010448402704,0.99851154689765931,null,1,null,0,24.699660373987054,null,24.699660373987054,{"$f":"IF(J75=0,1,1000)*AVERAGE(C$63:C75)","v":249.37595386720977},null,{"$f":"(F75+G75)*SUM(F$63:G75)","v":0},0,0,0,0,0,0,0,0,0]
[null,1.0833333333333333,248.64921358321942,12.709898088011572,24.674788338806938,0,0,1,{"$f":"IF(SUM(I$63:I75)<($F$40-1),IF((F76+G76)*H76>0,1,0),0)","v":0},0,0,22.930895233836807,23.233122528727584,1.0833333333333333,{"$f":"IF(B76<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B76),0)","v":7.726457877784712E-2},null,468.53735523363883,451.24048136185507,0.65086355738695256,113.57442671270042,0.99738829526133532,0.38194233886925416,0.99838668890438798,null,1.0833333333333333,null,0,24.674788338806938,null,24.674788338806938,{"$f":"IF(J76=0,1,1000)*AVERAGE(C$63:C76)","v":249.32404384692475},null,{"$f":"(F76+G76)*SUM(F$63:G76)","v":0},0,0,0,0,0,0,0,0,0]
[null,1.1666666666666665,248.54560974422643,12.697591945575883,24.649937528598841,0,0,1,{"$f":"IF(SUM(I$63:I76)<($F$40-1),IF((F77+G77)*H77>0,1,0),0)","v":0},0,0,22.779004951321493,23.102497648212402,1.1666666666666665,{"$f":"IF(B77<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B77),0)","v":7.681648262917691E-2},null,468.35086832345144,451.02696666010047,0.65063710699977362,113.47866621227882,0.99718798036781808,0.38189452481916175,0.99826170430253369,null,1.1666666666666665,null,0,24.649937528598841,null,24.649937528598841,{"$f":"IF(J77=0,1,1000)*AVERAGE(C$63:C77)","v":249.27214824007822},null,{"$f":"(F77+G77)*SUM(F$63:G77)","v":0},0,0,0,0,0,0,0,0,0]
[null,1.2499999999999998,248.44204907349967,12.685296302168515,24.62510791994611,0,0,1,{"$f":"IF(SUM(I$63:I77)<($F$40-1),IF((F78+G78)*H78>0,1,0),0)","v":0},0,0,22.628117247540416,22.972607187247952,1.2499999999999998,{"$f":"IF(B78<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B78),0)","v":7.6370985215420309E-2},null,468.16445911614329,450.8135811196255,0.65041074297621926,113.38298996405211,0.99698774893883979,0.381846662299413,0.99813659300234103,null,1.2499999999999998,null,0,24.62510791994611,null,24.62510791994611,{"$f":"IF(J78=0,1,1000)*AVERAGE(C$63:C78)","v":249.22026704216705},null,{"$f":"(F78+G78)*SUM(F$63:G78)","v":0},0,0,0,0,0,0,0,0,0]
[null,1.333333333333333,248.33853155305241,12.673011146215631,24.600299489476736,0,0,1,{"$f":"IF(SUM(I$63:I78)<($F$40-1),IF((F79+G79)*H79>0,1,0),0)","v":0},0,0,22.478225519279324,22.843447016666229,1.333333333333333,{"$f":"IF(B79<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B79),0)","v":7.5928071465206595E-2},null,467.97812757933821,450.60032460109039,0.65018446523683704,113.2873978699958,0.99678760093962371,0.38179875127566604,0.99801135491404114,null,1.333333333333333,null,0,24.600299489476736,null,24.600299489476736,{"$f":"IF(J79=0,1,1000)*AVERAGE(C$63:C79)","v":249.16840024868972},null,{"$f":"(F79+G79)*SUM(F$63:G79)","v":0},0,0,0,0,0,0,0,0,0]
[null,1.4166666666666663,248.2350571649053,12.660736466165361,24.575512213863078,0,0,1,{"$f":"IF(SUM(I$63:I79)<($F$40-1),IF((F80+G80)*H80>0,1,0),0)","v":0},0,0,22.329323206779112,22.715013030514893,1.4166666666666663,{"$f":"IF(B80<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B80),0)","v":7.5487726394571589E-2},null,467.7918736806734,450.38719696541199,0.64995827370232451,113.19188983226388,0.99658753633540731,0.3817507917135739,0.99788598994785216,null,1.4166666666666663,null,0,24.575512213863078,null,24.575512213863078,{"$f":"IF(J80=0,1,1000)*AVERAGE(C$63:C80)","v":249.11654785514611},null,{"$f":"(F80+G80)*SUM(F$63:G80)","v":0},0,0,0,0,0,0,0,0,0]
[null,1.4999999999999996,248.1316258910866,12.648472250487909,24.550746069822065,0,0,1,{"$f":"IF(SUM(I$63:I80)<($F$40-1),IF((F81+G81)*H81>0,1,0),0)","v":0},0,0,22.18140379344991,22.587301145926716,1.4999999999999996,{"$f":"IF(B81<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B81),0)","v":7.5049935106450638E-2},null,467.60569738779975,450.17419807376376,0.64973216829352809,113.09646575318982,0.9963875550914425,0.38170278357878451,0.9977604980139787,null,1.4999999999999996,null,0,24.550746069822065,null,24.550746069822065,{"$f":"IF(J81=0,1,1000)*AVERAGE(C$63:C81)","v":249.06470985703771},null,{"$f":"(F81+G81)*SUM(F$63:G81)","v":0},0,0,0,0,0,0,0,0,0]
[null,1.5833333333333328,248.028237713632,12.636218487675356,24.526001034114799,0,0,1,{"$f":"IF(SUM(I$63:I81)<($F$40-1),IF((F82+G82)*H82>0,1,0),0)","v":0},0,0,22.034460805586573,22.460307302989811,1.5833333333333328,{"$f":"IF(B82<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B82),0)","v":7.4614682790174608E-2},null,467.41959866838147,449.96132778757482,0.64950614893144365,113.00112553528476,0.99618765717299618,0.38165472683694102,0.99763487902261294,null,1.5833333333333328,null,0,24.526001034114799,null,24.526001034114799,{"$f":"IF(J82=0,1,1000)*AVERAGE(C$63:C82)","v":249.01288624986742},null,{"$f":"(F82+G82)*SUM(F$63:G82)","v":0},0,0,0,0,0,0,0,0,0]
[null,1.6666666666666661,247.92489261458465,12.62397516624171,24.501277083546679,0,0,1,{"$f":"IF(SUM(I$63:I82)<($F$40-1),IF((F83+G83)*H83>0,1,0),0)","v":0},0,0,21.888487812086431,22.334027464618558,1.6666666666666661,{"$f":"IF(B83<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B83),0)","v":7.4181954720968959E-2},null,467.23357749009625,449.7485859685296,0.6492802155372156,112.90586908123817,0.995987842545349,0.38160662145368129,0.99750913288393306,null,1.6666666666666661,null,0,24.501277083546679,null,24.501277083546679,{"$f":"IF(J83=0,1,1000)*AVERAGE(C$63:C83)","v":248.96107702913966},null,{"$f":"(F83+G83)*SUM(F$63:G83)","v":0},0,0,0,0,0,0,0,0,0]
[null,1.7499999999999993,247.82159057599526,12.611742274722809,24.476574194967164,0,0,1,{"$f":"IF(SUM(I$63:I83)<($F$40-1),IF((F84+G84)*H84>0,1,0),0)","v":0},0,0,21.743478424168657,22.20845761642526,1.7499999999999993,{"$f":"IF(B84<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B84),0)","v":7.3751736259455455E-2},null,467.04763382063533,449.53597247856726,0.64905436803213667,112.81069629391686,0.99578811117379695,0.38155846739463856,0.99738325950810547,null,1.7499999999999993,null,0,24.476574194967164,null,24.476574194967164,{"$f":"IF(J84=0,1,1000)*AVERAGE(C$63:C84)","v":248.90928219036039},null,{"$f":"(F84+G84)*SUM(F$63:G84)","v":0},0,0,0,0,0,0,0,0,0]
[null,1.8333333333333326,247.71833157992194,12.599519801676216,24.451892345269606,0,0,1,{"$f":"IF(SUM(I$63:I84)<($F$40-1),IF((F85+G85)*H85>0,1,0),0)","v":0},0,0,21.599426295095515,22.08359376659255,1.8333333333333326,{"$f":"IF(B85<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B85),0)","v":7.3324012851157042E-2},null,466.86176762770339,449.32348717988071,0.64882860633764838,112.71560707636422,0.99558846302364945,0.3815102646254408,0.99725725880528249,null,1.8333333333333326,null,0,24.451892345269606,null,24.451892345269606,{"$f":"IF(J85=0,1,1000)*AVERAGE(C$63:C85)","v":248.85750172903698},null,{"$f":"(F85+G85)*SUM(F$63:G85)","v":0},0,0,0,0,0,0,0,0,0]
[null,1.9166666666666659,247.6151156084303,12.587307735681247,24.427231511391263,0,0,1,{"$f":"IF(SUM(I$63:I85)<($F$40-1),IF((F86+G86)*H86>0,1,0),0)","v":0},0,0,21.456325119895602,21.95943194574647,1.9166666666666659,{"$f":"IF(B86<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B86),0)","v":7.2898770026005352E-2},null,466.67597887901843,449.11112993491639,0.64860293037533945,112.62060133180051,0.99538889806023134,0.38146201311171124,0.99713113068560422,null,1.9166666666666659,null,0,24.427231511391263,null,24.427231511391263,{"$f":"IF(J86=0,1,1000)*AVERAGE(C$63:C86)","v":248.80573564067836},null,{"$f":"(F86+G86)*SUM(F$63:G86)","v":0},0,0,0,0,0,0,0,0,0]
[null,1.9999999999999991,247.51194264359347,12.575106065338897,24.402591670313189,0,0,1,{"$f":"IF(SUM(I$63:I86)<($F$40-1),IF((F87+G87)*H87>0,1,0),0)","v":0},0,0,21.314168635088819,21.835968206830291,1.9999999999999991,{"$f":"IF(B87<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B87),0)","v":7.2475993397851213E-2},null,466.4902675423121,448.89890060637384,0.64837734006694681,112.52567896362217,0.99518941624888113,0.38141371281906827,0.99700487505919821,null,1.9999999999999991,null,0,24.402591670313189,null,24.402591670313189,{"$f":"IF(J87=0,1,1000)*AVERAGE(C$63:C87)","v":248.75398392079495},null,{"$f":"(F87+G87)*SUM(F$63:G87)","v":0},0,0,0,0,0,0,0,0,0]
[null,2.0833333333333326,247.40881266749199,12.562914779271741,24.377972799060011,0,0,1,{"$f":"IF(SUM(I$63:I87)<($F$40-1),IF((F88+G88)*H88>0,1,0),0)","v":0},0,0,21.172950618413058,21.71319862497905,2.0833333333333326,{"$f":"IF(B88<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B88),0)","v":7.2055668663978001E-2},null,466.30463358532944,448.68679905720467,0.6481518353343545,112.43083987540098,0.99499001755495253,0.38136536371312535,0.99687849183617883,null,2.0833333333333326,null,0,24.377972799060011,null,24.377972799060011,{"$f":"IF(J88=0,1,1000)*AVERAGE(C$63:C88)","v":248.7022465648987},null,{"$f":"(F88+G88)*SUM(F$63:G88)","v":0},0,0,0,0,0,0,0,0,0]
[null,2.1666666666666661,247.30572566221389,12.550733866123915,24.353374874699892,0,0,1,{"$f":"IF(SUM(I$63:I88)<($F$40-1),IF((F89+G89)*H89>0,1,0),0)","v":0},0,0,21.032664888552866,21.591119297394766,2.1666666666666661,{"$f":"IF(B89<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B89),0)","v":7.1637781604617742E-2},null,466.11907697582888,448.47482515061222,0.64792641609959378,112.33608397088409,0.99479070194381314,0.38131696575949103,0.99675198092664796,null,2.1666666666666661,null,0,24.353374874699892,null,24.353374874699892,{"$f":"IF(J89=0,1,1000)*AVERAGE(C$63:C89)","v":248.65052356850299},null,{"$f":"(F89+G89)*SUM(F$63:G89)","v":0},0,0,0,0,0,0,0,0,0]
[null,2.2499999999999996,247.20268160985464,12.538563314561067,24.328797874344442,0,0,1,{"$f":"IF(SUM(I$63:I89)<($F$40-1),IF((F90+G90)*H90>0,1,0),0)","v":0},0,0,20.893305304869823,21.469726343222383,2.2499999999999996,{"$f":"IF(B90<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B90),0)","v":7.1222318082469996E-2},null,465.93359768158223,448.26297875005088,0.64770108228484236,112.24141115399351,0.99459146938084486,0.38126851892376912,0.99662534224069477,null,2.2499999999999996,null,0,24.328797874344442,null,24.328797874344442,{"$f":"IF(J90=0,1,1000)*AVERAGE(C$63:C90)","v":248.5988149271227},null,{"$f":"(F90+G90)*SUM(F$63:G90)","v":0},0,0,0,0,0,0,0,0,0]
[null,2.333333333333333,247.09968049251719,12.526403113270256,24.304241775148494,0,0,1,{"$f":"IF(SUM(I$63:I90)<($F$40-1),IF((F91+G91)*H91>0,1,0),0)","v":0},0,0,20.7548657671346,21.34901590342638,2.333333333333333,{"$f":"IF(B91<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B91),0)","v":7.0809264042223694E-2},null,465.7481956703748,448.05125971922558,0.64747583381242513,112.14682132882518,0.99439231983144449,0.38122002317155862,0.99649857568839606,null,2.333333333333333,null,0,24.304241775148494,null,24.304241775148494,{"$f":"IF(J91=0,1,1000)*AVERAGE(C$63:C91)","v":248.54712063627423},null,{"$f":"(F91+G91)*SUM(F$63:G91)","v":0},0,0,0,0,0,0,0,0,0]
[null,2.4166666666666665,246.996722292312,12.514253250959992,24.279706554310224,0,0,1,{"$f":"IF(SUM(I$63:I91)<($F$40-1),IF((F92+G92)*H92>0,1,0),0)","v":0},0,0,20.617340215261105,21.228984140668125,2.4166666666666665,{"$f":"IF(B92<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B92),0)","v":7.0398605510081536E-2},null,465.56287091000547,447.83966792209145,0.64725067060481256,112.05231439964956,0.99419325326102315,0.38117147846845389,0.99637168117981634,null,2.4166666666666665,null,0,24.279706554310224,null,24.279706554310224,{"$f":"IF(J92=0,1,1000)*AVERAGE(C$63:C92)","v":248.49544069147549},null,{"$f":"(F92+G92)*SUM(F$63:G92)","v":0},0,0,0,0,0,0,0,0,0]
[null,2.5,246.89380699135688,12.502113716360096,24.255192189070819,0,0,1,{"$f":"IF(SUM(I$63:I92)<($F$40-1),IF((F93+G93)*H93>0,1,0),0)","v":0},0,0,20.480722629041946,21.109627239183848,2.5,{"$f":"IF(B93<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B93),0)","v":6.9990328593287368E-2},null,465.37762336828627,447.62820322285268,0.64702559258462122,111.9578902709103,0.99399426963500614,0.38112288478004447,0.99624465862500777,null,2.5,null,0,24.255192189070819,null,24.255192189070819,{"$f":"IF(J93=0,1,1000)*AVERAGE(C$63:C93)","v":248.44377508824587},null,{"$f":"(F93+G93)*SUM(F$63:G93)","v":0},0,0,0,0,0,0,0,0,0]
[null,2.5833333333333335,246.79093457177717,12.489984498221682,24.230698656714477,0,0,1,{"$f":"IF(SUM(I$63:I93)<($F$40-1),IF((F94+G94)*H94>0,1,0),0)","v":0},0,0,20.345007027885966,20.990941404663378,2.5833333333333335,{"$f":"IF(B94<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B94),0)","v":6.9584419479656046E-2},null,465.19245301304278,447.41686548596249,0.64680059967461334,111.86354884722419,0.99379536891883313,0.38107424207191498,0.99611750793400944,null,2.5833333333333335,null,0,24.230698656714477,null,24.230698656714477,{"$f":"IF(J94=0,1,1000)*AVERAGE(C$63:C94)","v":248.39212382210621},null,{"$f":"(F94+G94)*SUM(F$63:G94)","v":0},0,0,0,0,0,0,0,0,0]
[null,2.666666666666667,246.68810501570562,12.477865585317071,24.206225934568209,0,0,1,{"$f":"IF(SUM(I$63:I94)<($F$40-1),IF((F95+G95)*H95>0,1,0),0)","v":0},0,0,20.210187470557322,20.872922864129492,2.666666666666667,{"$f":"IF(B95<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B95),0)","v":6.9180864437106249E-2},null,465.00735981211398,447.20565457612201,0.64657569179769669,111.7692900333804,0.99359655107795863,0.38102555030964569,0.99599022901684919,null,2.666666666666667,null,0,24.206225934568209,null,24.206225934568209,{"$f":"IF(J95=0,1,1000)*AVERAGE(C$63:C95)","v":248.34048688857894},null,{"$f":"(F95+G95)*SUM(F$63:G95)","v":0},0,0,0,0,0,0,0,0,0]
[null,2.7500000000000004,246.58531830528241,12.465756966439789,24.181774000001873,0,0,1,{"$f":"IF(SUM(I$63:I95)<($F$40-1),IF((F96+G96)*H96>0,1,0),0)","v":0},0,0,20.07625805491648,20.755567865817998,2.7500000000000004,{"$f":"IF(B96<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B96),0)","v":6.8779649813195953E-2},null,464.82234373335223,446.99457035828055,0.6463508688769245,111.67511373434047,0.99339781607785127,0.38097680945881207,0.99586282178354213,null,2.7500000000000004,null,0,24.181774000001873,null,24.181774000001873,{"$f":"IF(J96=0,1,1000)*AVERAGE(C$63:C96)","v":248.28886428318788},null,{"$f":"(F96+G96)*SUM(F$63:G96)","v":0},0,0,0,0,0,0,0,0,0]
[null,2.8333333333333339,246.48257442265523,12.453658630404499,24.157342830427986,0,0,1,{"$f":"IF(SUM(I$63:I96)<($F$40-1),IF((F97+G97)*H97>0,1,0),0)","v":0},0,0,19.943212917662752,20.638872679058455,2.8333333333333339,{"$f":"IF(B97<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B97),0)","v":6.8380762034660425E-2},null,464.63740474462327,446.78361269763406,0.64612613083549386,111.58101985523791,0.99319916388399387,0.38092801948498489,0.99573528614409124,null,2.8333333333333339,null,0,24.157342830427986,null,24.157342830427986,{"$f":"IF(J97=0,1,1000)*AVERAGE(C$63:C97)","v":248.23725600145835},null,{"$f":"(F97+G97)*SUM(F$63:G97)","v":0},0,0,0,0,0,0,0,0,0]
[null,2.9166666666666674,246.37987334997914,12.441570566046931,24.132932403301606,0,0,1,{"$f":"IF(SUM(I$63:I97)<($F$40-1),IF((F98+G98)*H98>0,1,0),0)","v":0},0,0,19.81104623407855,20.522833594155571,2.9166666666666674,{"$f":"IF(B98<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B98),0)","v":6.7984187606953198E-2},null,464.4525428138063,446.57278145962516,0.64590147759674688,111.48700830137744,0.99300059446188393,0.38087918035373036,0.99560762200848762,null,2.9166666666666674,null,0,24.132932403301606,null,24.132932403301606,{"$f":"IF(J98=0,1,1000)*AVERAGE(C$63:C98)","v":248.18566203891726},null,{"$f":"(F98+G98)*SUM(F$63:G98)","v":0},0,0,0,0,0,0,0,0,0]
[null,3.0000000000000009,246.27721506941666,12.429492762223797,24.108542696120185,0,0,1,{"$f":"IF(SUM(I$63:I98)<($F$40-1),IF((F99+G99)*H99>0,1,0),0)","v":0},0,0,19.679752217775359,20.407446922271294,3.0000000000000009,{"$f":"IF(B99<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B99),0)","v":6.7589913113789424E-2},null,464.26775790879384,446.36207650994243,0.64567690908417064,111.39307897823437,0.99280210777703315,0.38083029203061014,0.9954798292867103,null,3.0000000000000009,null,0,24.108542696120185,null,24.108542696120185,{"$f":"IF(J99=0,1,1000)*AVERAGE(C$63:C99)","v":248.1340823910929},null,{"$f":"(F99+G99)*SUM(F$63:G99)","v":0},0,0,0,0,0,0,0,0,0]
[null,3.0833333333333344,246.17459956313775,12.41742520781283,24.084173686423608,0,0,1,{"$f":"IF(SUM(I$63:I99)<($F$40-1),IF((F100+G100)*H100>0,1,0),0)","v":0},0,0,19.54932512044148,20.292708995307521,3.0833333333333344,{"$f":"IF(B100<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B100),0)","v":6.7197925216692059E-2},null,464.0830499974918,446.15149771451979,0.64545242522139512,111.29923179145499,0.99260370379496776,0.38078135448118128,0.99535190788872641,null,3.0833333333333344,null,0,24.084173686423608,null,24.084173686423608,{"$f":"IF(J100=0,1,1000)*AVERAGE(C$63:C100)","v":248.08251705351512},null,{"$f":"(F100+G100)*SUM(F$63:G100)","v":0},0,0,0,0,0,0,0,0,0]
[null,3.1666666666666679,246.07202681331978,12.40536789171267,24.059825351793968,0,0,1,{"$f":"IF(SUM(I$63:I100)<($F$40-1),IF((F101+G101)*H101>0,1,0),0)","v":0},0,0,19.419759231591271,20.178616165789499,3.1666666666666679,{"$f":"IF(B101<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B101),0)","v":6.6808210654540554E-2},null,463.89841904781946,445.94104493953614,0.64522802593219464,111.2054666468556,0.99240538248122834,0.38073236767099633,0.9952238577244914,null,3.1666666666666679,null,0,24.059825351793968,null,24.059825351793968,{"$f":"IF(J101=0,1,1000)*AVERAGE(C$63:C101)","v":248.03096602171522},null,{"$f":"(F101+G101)*SUM(F$63:G101)","v":0},0,0,0,0,0,0,0,0,0]
[null,3.2500000000000013,245.96949680214757,12.393320802842812,24.035497669855506,0,0,1,{"$f":"IF(SUM(I$63:I101)<($F$40-1),IF((F102+G102)*H102>0,1,0),0)","v":0},0,0,19.291048878316143,20.065164806749888,3.2500000000000013,{"$f":"IF(B102<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B102),0)","v":6.6420756243122353E-2},null,463.71386502770952,445.73071805141439,0.6450037111404866,111.11178345042202,0.99220714380136943,0.38068333156560324,0.99509567870394833,null,3.2500000000000013,null,0,24.035497669855506,null,24.035497669855506,{"$f":"IF(J102=0,1,1000)*AVERAGE(C$63:C102)","v":247.97942929122601},null,{"$f":"(F102+G102)*SUM(F$63:G102)","v":0},0,0,0,0,0,0,0,0,0]
[null,3.3333333333333348,245.86700951181336,12.381283930143534,24.011190618274394,0,0,1,{"$f":"IF(SUM(I$63:I102)<($F$40-1),IF((F103+G103)*H103>0,1,0),0)","v":0},0,0,19.163188425037095,19.952351311613437,3.3333333333333348,{"$f":"IF(B103<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B103),0)","v":6.603554887468667E-2},null,463.52938790510791,445.52051691682129,0.64477948077033231,111.01818210830913,0.99200898772096058,0.38063424613054564,0.99496737073702934,null,3.3333333333333348,null,0,24.011190618274394,null,24.011190618274394,{"$f":"IF(J103=0,1,1000)*AVERAGE(C$63:C103)","v":247.9279068575818},null,{"$f":"(F103+G103)*SUM(F$63:G103)","v":0},0,0,0,0,0,0,0,0,0]
[null,3.4166666666666683,245.76456492451678,12.369257262575944,23.986904174758894,0,0,1,{"$f":"IF(SUM(I$63:I103)<($F$40-1),IF((F104+G104)*H104>0,1,0),0)","v":0},0,0,19.036172273259158,19.840172094082355,3.4166666666666683,{"$f":"IF(B104<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B104),0)","v":6.5652575517501241E-2},null,463.34498764797405,445.31044140266658,0.64455533474593463,110.92466252684125,0.99181091420558509,0.38058511133136258,0.99483893373365451,null,3.4166666666666683,null,0,23.986904174758894,null,23.986904174758894,{"$f":"IF(J104=0,1,1000)*AVERAGE(C$63:C104)","v":247.87639871631836},null,{"$f":"(F104+G104)*SUM(F$63:G104)","v":0},0,0,0,0,0,0,0,0,0]
[null,3.5000000000000018,245.66216302246491,12.357240789121796,23.962638317058953,0,0,1,{"$f":"IF(SUM(I$63:I104)<($F$40-1),IF((F105+G105)*H105>0,1,0),0)","v":0},0,0,18.909994861327032,19.72862358802228,3.5000000000000018,{"$f":"IF(B105<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B105),0)","v":6.5271823215411348E-2},null,463.16066422428071,445.10049137610281,0.64433127299164039,110.83122461251048,0.99161292322084127,0.38053592713358869,0.99471036760373222,null,3.5000000000000018,null,0,23.962638317058953,null,23.962638317058953,{"$f":"IF(J105=0,1,1000)*AVERAGE(C$63:C105)","v":247.82490486297294},null,{"$f":"(F105+G105)*SUM(F$63:G105)","v":0},0,0,0,0,0,0,0,0,0]
[null,3.5833333333333353,245.55980378787223,12.345234498783537,23.938393022966299,0,0,1,{"$f":"IF(SUM(I$63:I105)<($F$40-1),IF((F106+G106)*H106>0,1,0),0)","v":0},0,0,18.784650664182731,19.617702247348944,3.5833333333333353,{"$f":"IF(B106<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B106),0)","v":6.4893279087401501E-2},null,462.9764176020139,444.89066670452439,0.6441072954319379,110.73786827197733,0.99141501473234095,0.38048669350275416,0.99458167225715932,null,3.5833333333333353,null,0,23.938393022966299,null,23.938393022966299,{"$f":"IF(J106=0,1,1000)*AVERAGE(C$63:C106)","v":247.77342529308427},null,{"$f":"(F106+G106)*SUM(F$63:G106)","v":0},0,0,0,0,0,0,0,0,0]
[null,3.6666666666666687,245.45748720296064,12.333238380584181,23.914168270314196,0,0,1,{"$f":"IF(SUM(I$63:I106)<($F$40-1),IF((F107+G107)*H107>0,1,0),0)","v":0},0,0,18.660134193124527,19.507404545915406,3.6666666666666687,{"$f":"IF(B107<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B107),0)","v":6.4516930327159744E-2},null,462.79224774917304,444.68096725556717,0.64388340199145822,110.64459341206958,0.99121718870571085,0.38043741040438483,0.99445284760382147,null,3.6666666666666687,null,0,23.914168270314196,null,23.914168270314196,{"$f":"IF(J107=0,1,1000)*AVERAGE(C$63:C107)","v":247.72196000219265},null,{"$f":"(F107+G107)*SUM(F$63:G107)","v":0},0,0,0,0,0,0,0,0,0]
[null,3.7500000000000022,245.35521324995941,12.321252423567337,23.889964036977506,0,0,1,{"$f":"IF(SUM(I$63:I107)<($F$40-1),IF((F108+G108)*H108>0,1,0),0)","v":0},0,0,18.536439995567768,19.397726977399994,3.7500000000000022,{"$f":"IF(B108<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B108),0)","v":6.4142764202644295E-2},null,462.60815463377082,444.47139289710782,0.64365959259497318,110.55139993978241,0.99101944510659179,0.38038807780400224,0.99432389355359274,null,3.7500000000000022,null,0,23.889964036977506,null,23.889964036977506,{"$f":"IF(J108=0,1,1000)*AVERAGE(C$63:C108)","v":247.67050898583975},null,{"$f":"(F108+G108)*SUM(F$63:G108)","v":0},0,0,0,0,0,0,0,0,0]
[null,3.8333333333333357,245.25298191110528,12.309276616797108,23.865780300872462,0,0,1,{"$f":"IF(SUM(I$63:I108)<($F$40-1),IF((F109+G109)*H109>0,1,0),0)","v":0},0,0,18.413562654807027,19.288666055194813,3.8333333333333357,{"$f":"IF(B109<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B109),0)","v":6.3770768055652988E-2},null,462.42413822383338,444.26194349726359,0.64343586716739698,110.45828776227779,0.99082178390063902,0.38033869566712353,0.99419481001633592,null,3.8333333333333357,null,0,23.865780300872462,null,23.865780300872462,{"$f":"IF(J109=0,1,1000)*AVERAGE(C$63:C109)","v":247.61907223956879},null,{"$f":"(F109+G109)*SUM(F$63:G109)","v":0},0,0,0,0,0,0,0,0,0]
[null,3.9166666666666692,245.15079316864234,12.29731094935803,23.841617039956564,0,0,1,{"$f":"IF(SUM(I$63:I109)<($F$40-1),IF((F110+G110)*H110>0,1,0),0)","v":0},0,0,18.291496789779902,19.180218312294922,3.9166666666666692,{"$f":"IF(B110<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B110),0)","v":6.3400929301394862E-2},null,462.24019848740011,444.05261892439137,0.643212225633785,110.36525678688383,0.99062420505352222,0.38028926395926155,0.99406559690190277,null,3.9166666666666692,null,0,23.841617039956564,null,23.841617039956564,{"$f":"IF(J110=0,1,1000)*AVERAGE(C$63:C110)","v":247.56764975892452},null,{"$f":"(F110+G110)*SUM(F$63:G110)","v":0},0,0,0,0,0,0,0,0,0]
[null,4.0000000000000027,245.04864700482207,12.285355410355058,23.817474232228552,0,0,1,{"$f":"IF(SUM(I$63:I110)<($F$40-1),IF((F111+G111)*H111>0,1,0),0)","v":0},0,0,18.170237054832462,19.072380301188122,4.0000000000000027,{"$f":"IF(B111<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B111),0)","v":6.3033235428064494E-2},null,462.05633539252358,443.84341904708725,0.64298866791933285,110.27230692109481,0.99042670853092496,0.3802397826459249,0.99393625412013342,null,4.0000000000000027,null,0,23.817474232228552,null,23.817474232228552,{"$f":"IF(J111=0,1,1000)*AVERAGE(C$63:C111)","v":247.51624153945303},null,{"$f":"(F111+G111)*SUM(F$63:G111)","v":0},0,0,0,0,0,0,0,0,0]
[null,4.0833333333333357,244.9465434019034,12.273409988913478,23.793351855728222,0,0,1,{"$f":"IF(SUM(I$63:I111)<($F$40-1),IF((F112+G112)*H112>0,1,0),0)","v":0},0,0,18.04977813948609,18.965148593745344,4.0833333333333357,{"$f":"IF(B112<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B112),0)","v":6.2667673996418705E-2},null,461.87254890727002,443.63434373418607,0.64276519394937781,110.17943807257029,0.99022929429854545,0.38019025169261783,0.99380678158085722,null,4.0833333333333357,null,0,23.793351855728222,null,23.793351855728222,{"$f":"IF(J112=0,1,1000)*AVERAGE(C$63:C112)","v":247.46484757670206},null,{"$f":"(F112+G112)*SUM(F$63:G112)","v":0},0,0,0,0,0,0,0,0,0]
[null,4.1666666666666687,244.84448234215262,12.261474674178874,23.769249888536343,0,0,1,{"$f":"IF(SUM(I$63:I112)<($F$40-1),IF((F113+G113)*H113>0,1,0),0)","v":0},0,0,17.930114768205968,18.858519781111678,4.1666666666666687,{"$f":"IF(B113<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B113),0)","v":6.2304232639355792E-2},null,461.6888389997186,443.4253928547609,0.64254180364939717,110.08665014913504,0.99003196232209612,0.38014067106484034,0.99367717919389187,null,4.1666666666666687,null,0,23.769249888536343,null,23.769249888536343,{"$f":"IF(J113=0,1,1000)*AVERAGE(C$63:C113)","v":247.41346786622069},null,{"$f":"(F113+G113)*SUM(F$63:G113)","v":0},0,0,0,0,0,0,0,0,0]
[null,4.2500000000000018,244.74246380784339,12.249549455317092,23.745168308774623,0,0,1,{"$f":"IF(SUM(I$63:I113)<($F$40-1),IF((F114+G114)*H114>0,1,0),0)","v":0},0,0,17.811241700171113,18.752490473598023,4.2500000000000018,{"$f":"IF(B114<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B114),0)","v":6.194289906149706E-2},null,461.50520563796198,443.21656627812217,0.6423184969450082,109.99394305877854,0.9898347125673036,0.38009104072808847,0.99354744686904517,null,4.2500000000000018,null,0,23.745168308774623,null,23.745168308774623,{"$f":"IF(J114=0,1,1000)*AVERAGE(C$63:C114)","v":247.36210240355956},null,{"$f":"(F114+G114)*SUM(F$63:G114)","v":0},0,0,0,0,0,0,0,0,0]
[null,4.3333333333333348,244.64048778125681,12.237634321514218,23.721107094605625,0,0,1,{"$f":"IF(SUM(I$63:I114)<($F$40-1),IF((F115+G115)*H115>0,1,0),0)","v":0},0,0,17.693153729045882,18.647057300573305,4.3333333333333348,{"$f":"IF(B115<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B115),0)","v":6.1583661038770901E-2},null,461.32164879010611,443.00786387381771,0.64209527376196784,109.90131670965508,0.98963754499990886,0.38004136064785377,0.99341758451611284,null,4.3333333333333348,null,0,23.721107094605625,null,23.721107094605625,{"$f":"IF(J115=0,1,1000)*AVERAGE(C$63:C115)","v":247.31075118427083},null,{"$f":"(F115+G115)*SUM(F$63:G115)","v":0},0,0,0,0,0,0,0,0,0]
[null,4.4166666666666679,244.53855424468131,12.225729261976403,23.69706622423244,0,0,1,{"$f":"IF(SUM(I$63:I115)<($F$40-1),IF((F116+G116)*H116>0,1,0),0)","v":0},0,0,17.575845682752821,18.54221691035734,4.4166666666666679,{"$f":"IF(B116<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B116),0)","v":6.1226506417999232E-2},null,461.13816842427025,442.79928551163147,0.64187213402617316,109.80877101008207,0.98944045958566729,0.37999163078962389,0.9932875920448806,null,4.4166666666666679,null,0,23.69706622423244,null,23.69706622423244,{"$f":"IF(J116=0,1,1000)*AVERAGE(C$63:C116)","v":247.25941420390808},null,{"$f":"(F116+G116)*SUM(F$63:G116)","v":0},0,0,0,0,0,0,0,0,0]
[null,4.5000000000000009,244.43666318041269,12.213834265929918,23.673045675898791,0,0,1,{"$f":"IF(SUM(I$63:I116)<($F$40-1),IF((F117+G117)*H117>0,1,0),0)","v":0},0,0,17.459312423247319,18.437965970114284,4.5000000000000009,{"$f":"IF(B117<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B117),0)","v":6.0871423116486384E-2},null,460.95476450858672,442.59083106158346,0.64164907766366053,109.71630586854064,0.98924345629034838,0.37994185111888218,0.99315746936512295,null,4.5000000000000009,null,0,23.673045675898791,null,23.673045675898791,{"$f":"IF(J117=0,1,1000)*AVERAGE(C$63:C117)","v":247.20809145802636},null,{"$f":"(F117+G117)*SUM(F$63:G117)","v":0},0,0,0,0,0,0,0,0,0]
[null,4.5833333333333339,244.33481457075419,12.201949322621132,23.649045427888982,0,0,1,{"$f":"IF(SUM(I$63:I117)<($F$40-1),IF((F118+G118)*H118>0,1,0),0)","v":0},0,0,17.343548846293643,18.334301165746677,4.5833333333333339,{"$f":"IF(B118<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B118),0)","v":6.051839912161034E-2},null,460.77143701120144,442.38250039392932,0.64142610460060479,109.62392119367547,0.98904653507973572,0.37989202160110797,0.99302721638660385,null,4.5833333333333339,null,0,23.649045427888982,null,23.649045427888982,{"$f":"IF(J118=0,1,1000)*AVERAGE(C$63:C118)","v":247.15678294218222},null,{"$f":"(F118+G118)*SUM(F$63:G118)","v":0},0,0,0,0,0,0,0,0,0]
[null,4.666666666666667,244.23300839801638,12.190074421316353,23.625065458527573,0,0,1,{"$f":"IF(SUM(I$63:I118)<($F$40-1),IF((F119+G119)*H119>0,1,0),0)","v":0},0,0,17.228549881242241,18.231219201790104,4.666666666666667,{"$f":"IF(B119<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B119),0)","v":6.0167422490416241E-2},null,460.58818590027334,442.17429337915934,0.64120321476332032,109.53161689429345,0.98884969591962746,0.37984214220177642,0.99289683301907616,null,4.666666666666667,null,0,23.625065458527573,null,23.625065458527573,{"$f":"IF(J119=0,1,1000)*AVERAGE(C$63:C119)","v":247.10548865193368},null,{"$f":"(F119+G119)*SUM(F$63:G119)","v":0},0,0,0,0,0,0,0,0,0]
[null,4.75,244.13124464451721,12.178209551301853,23.601105746179453,0,0,1,{"$f":"IF(SUM(I$63:I119)<($F$40-1),IF((F120+G120)*H120>0,1,0),0)","v":0},0,0,17.114310490808794,18.128716801308411,4.75,{"$f":"IF(B120<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B120),0)","v":5.9818481349212492E-2},null,460.40501114397483,441.96620988799822,0.64098040807825962,109.43939287936388,0.98865293877583604,0.37979221288635878,0.99276631917228286,null,4.75,null,0,23.601105746179453,null,23.601105746179453,{"$f":"IF(J120=0,1,1000)*AVERAGE(C$63:C120)","v":247.05420858284032},null,{"$f":"(F120+G120)*SUM(F$63:G120)","v":0},0,0,0,0,0,0,0,0,0]
[null,4.833333333333333,244.02952329258201,12.166354701883833,23.577166269249755,0,0,1,{"$f":"IF(SUM(I$63:I120)<($F$40-1),IF((F121+G121)*H121>0,1,0),0)","v":0},0,0,17.000825670854653,18.026790705789548,4.833333333333333,{"$f":"IF(B121<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B121),0)","v":5.9471563893169016E-2},null,460.22191271049149,441.75824979140458,0.64075768447201342,109.34724905801824,0.98845626361418781,0.37974223362032222,0.99263567475595593,null,4.833333333333333,null,0,23.577166269249755,null,23.577166269249755,{"$f":"IF(J121=0,1,1000)*AVERAGE(C$63:C121)","v":247.00294273046305},null,{"$f":"(F121+G121)*SUM(F$63:G121)","v":0},0,0,0,0,0,0,0,0,0]
[null,4.9166666666666661,243.92784432454346,12.154509862388288,23.553247006183572,0,0,1,{"$f":"IF(SUM(I$63:I121)<($F$40-1),IF((F122+G122)*H122>0,1,0),0)","v":0},0,0,16.888090450168519,17.925437675041991,4.9166666666666661,{"$f":"IF(B122<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B122),0)","v":5.9126658385917817E-2},null,460.03889056802211,441.55041296057004,0.64053504387131077,109.25518533954909,0.98825967040052354,0.37969220436912982,0.99250489967981681,null,4.9166666666666661,null,0,23.553247006183572,null,23.553247006183572,{"$f":"IF(J122=0,1,1000)*AVERAGE(C$63:C122)","v":246.95169109036439},null,{"$f":"(F122+G122)*SUM(F$63:G122)","v":0},0,0,0,0,0,0,0,0,0]
[null,4.9999999999999991,243.82620772274157,12.142675022161082,23.529347935466131,0,0,1,{"$f":"IF(SUM(I$63:I122)<($F$40-1),IF((F123+G123)*H123>0,1,0),0)","v":0},0,0,16.776099890249935,17.824654487091706,4.9999999999999991,{"$f":"IF(B123<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B123),0)","v":5.8783753159156078E-2},null,459.85594468477871,441.34269926691911,0.64031248620301751,109.16320163341067,0.98806315910069831,0.37964212509824075,0.99237399385357694,null,4.9999999999999991,null,0,23.529347935466131,null,23.529347935466131,{"$f":"IF(J123=0,1,1000)*AVERAGE(C$63:C123)","v":246.90045365810826},null,{"$f":"(F123+G123)*SUM(F$63:G123)","v":0},0,0,0,0,0,0,0,0,0]
[null,5.0833333333333321,243.72461346952377,12.130850170567758,23.50546903562239,0,0,1,{"$f":"IF(SUM(I$63:I123)<($F$40-1),IF((F124+G124)*H124>0,1,0),0)","v":0},0,0,16.664849085093785,17.724437938079763,5.0833333333333321,{"$f":"IF(B124<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B124),0)","v":5.8442836612251275E-2},null,459.67307502898666,441.13510858210844,0.64009001139413801,109.07129784921733,0.98786672968058142,0.37959199577311026,0.99224295718693711,null,5.0833333333333321,null,0,23.50546903562239,null,23.50546903562239,{"$f":"IF(J124=0,1,1000)*AVERAGE(C$63:C124)","v":246.84923042926013},null,{"$f":"(F124+G124)*SUM(F$63:G124)","v":0},0,0,0,0,0,0,0,0,0]
[null,5.1666666666666652,243.62306154724482,12.119035296993598,23.48161028521718,0,0,1,{"$f":"IF(SUM(I$63:I124)<($F$40-1),IF((F125+G125)*H125>0,1,0),0)","v":0},0,0,16.554333160976586,17.624784842160448,5.1666666666666652,{"$f":"IF(B125<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B125),0)","v":5.8103897211848818E-2},null,459.49028156888454,440.92764077802644,0.63986761937181347,108.97947389674408,0.98767038210605618,0.37954181635918965,0.99211178958958812,null,5.1666666666666652,null,0,23.48161028521718,null,23.48161028521718,{"$f":"IF(J125=0,1,1000)*AVERAGE(C$63:C125)","v":246.79802139938687},null,{"$f":"(F125+G125)*SUM(F$63:G125)","v":0},0,0,0,0,0,0,0,0,0]
[null,5.2499999999999982,243.52155193826681,12.107230390843531,23.457771662854991,0,0,1,{"$f":"IF(SUM(I$63:I125)<($F$40-1),IF((F126+G126)*H126>0,1,0),0)","v":0},0,0,16.444547276243959,17.525692031400023,5.2499999999999982,{"$f":"IF(B126<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B126),0)","v":5.7766923491481853E-2},null,459.30756427272411,440.72029572679253,0.63964531006332181,108.88772968592582,0.9874741163430204,0.37949158682192641,0.99198049097121044,null,5.2499999999999982,null,0,23.457771662854991,null,23.457771662854991,{"$f":"IF(J126=0,1,1000)*AVERAGE(C$63:C126)","v":246.74682656405687},null,{"$f":"(F126+G126)*SUM(F$63:G126)","v":0},0,0,0,0,0,0,0,0,0]
[null,5.3333333333333313,243.4200846249592,12.095435441542092,23.43395314717991,0,0,1,{"$f":"IF(SUM(I$63:I126)<($F$40-1),IF((F127+G127)*H127>0,1,0),0)","v":0},0,0,16.335486621099587,17.42715635567599,5.3333333333333313,{"$f":"IF(B127<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B127),0)","v":5.7431904051183286E-2},null,459.12492310877042,{"$f":"R$9*$Q127^6+S$9*$Q127^5+T$9*$Q127^4+U$9*$Q127^3+V$9*$Q127^2+W$9*$Q127+X$9","v":440.51307330075673},{"$f":"R$10*$Q127^6+S$10*$Q127^5+T$10*$Q127^4+U$10*$Q127^3+V$10*$Q127^2+W$10*$Q127+X$10","v":0.63942308339607767},{"$f":"(R127-R$60)-(Q$60+460)*(S127-S$60)","v":108.796065126857},0.98727793235738581,{"$f":"(1.1-0.1*U127^($R$24*($F$24+273)^4 +$S$24*($F$24+273)^3 + $T$24*($F$24+273)^2 + $U$24*($F$24+273) + $V$24))*V$59","v":0.37944130712676394},0.99184906124147432,null,5.3333333333333313,null,0,23.43395314717991,null,23.43395314717991,{"$f":"IF(J127=0,1,1000)*AVERAGE(C$63:C127)","v":246.69564591883997},null,{"$f":"(F127+G127)*SUM(F$63:G127)","v":0},{"$f":"IF((F127+G127)=0,0,B127)","v":0},0,0,0,0,0,0,0,0]
[null,5.4166666666666643,243.31865958969883,12.083650438533356,23.4101547168755,0,0,1,{"$f":"IF(SUM(I$63:I127)<($F$40-1),IF((F128+G128)*H128>0,1,0),0)","v":0},0,0,16.227146417395538,17.329174682576955,5.4166666666666643,{"$f":"IF(B128<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B128),0)","v":5.7098827557100204E-2},null,{"$f":"C128*1.8+32-F$20","v":458.94235804530177},440.30597337249924,0.63920093929763222,108.70448012979114,{"$f":"((Q128+460)/(F$24*1.8+32+460))","v":0.98708183011507855},0.37939097723914195,{"$f":"V128/V$59","v":0.99171750031003991},null,{"$f":"B128","v":5.4166666666666643},null,{"$f":"IF(AA127>0,AA127,IF(K128=0,0,B128))","v":0},{"$f":"IF(AA127>0,AB127,E128)","v":23.4101547168755},null,{"$f":"IF(B128<=AD$59,E128,AD127)","v":23.4101547168755},{"$f":"IF(J128=0,1,1000)*AVERAGE(C$63:C128)","v":246.64447945930755},null,{"$f":"(F128+G128)*SUM(F$63:G128)","v":0},0,{"$f":"IF($AG128=1,$AH128,0)","v":0},{"$f":"IF($AG128=2,$AH128,0)","v":0},{"$f":"IF($AG128=3,$AH128,0)","v":0},{"$f":"IF($AG128=4,$AH128,0)","v":0},{"$f":"IF($AG128=5,$AH128,0)","v":0},{"$f":"IF($AG128=6,$AH128,0)","v":0},{"$f":"IF($AG128=7,$AH128,0)","v":0},0]
[null,{"$f":"IF(ROUND(B128,1)=F$48,F$48,IF(B128<$F$48,B128+1/12,B128))","v":5.4999999999999973},{"$f":"IF(B128<F$48,IF(I128<1,C128*(1-$F$22/12), $C$63),C128)","v":243.21727681486979},{"$f":"V129*T129/3.413","v":12.071875371280923},{"$f":"D129*F$23/1000000-F$32/1000","v":23.386376350664722},{"$f":"IF(B129>F$48-5,0,IF(C129 <= $C$63- $F$35,1,0))","v":0},{"$f":"IF(ROUND(B129,1)=F$48-5,IF(E129-(E128-E129)*60<1,1,0),IF(E129-(E128-E129)<0,1,0))","v":0},{"$f":"IF(ROUND(F$48-B129,2)<5,0,1)","v":1},{"$f":"IF(SUM(I$63:I128)<($F$40-1),IF((F129+G129)*H129>0,1,0),0)","v":0},{"$f":"IF(OR(I129=1,J128 =1), 1,0)","v":0},{"$f":"I129/(1+$F$38)^B129","v":0},{"$f":"IF(B129<F$48,E129/((1+$F$38)^B129),0)","v":16.119521918423988},{"$f":"IF(B129<F$48,($F$33/1000)/((1+$F$38)^B129),0)","v":17.231743897303069},{"$f":"IF(J129<1, B129,N128)","v":5.4999999999999973},{"$f":"IF(B129<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B129),0)","v":5.6767682741110388E-2},null,458.7598690506095,440.09899581482961,0.63897887769567252,108.61297460514055,0.98688580958203909,0.37934059712449647,0.99158580808655816,null,5.4999999999999973,null,0,23.386376350664722,null,23.386376350664722,{"$f":"IF(J129=0,1,1000)*AVERAGE(C$63:C129)","v":246.59332718103232},null,{"$f":"(F129+G129)*SUM(F$63:G129)","v":0},0,0,0,0,0,0,0,0,{"$f":"IF($AG129=8,$AH129,0)","v":0}]
[null,5.5833333333333304,243.1159362828636,12.060110229267837,23.362618027309825,0,0,1,{"$f":"IF(SUM(I$63:I129)<($F$40-1),IF((F130+G130)*H130>0,1,0),0)","v":0},0,0,16.012608408710317,17.134860902566992,5.5833333333333304,{"$f":"IF(B130<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B130),0)","v":5.6438458400441142E-2},null,458.57745609299837,439.89214050078658,0.63875689851802164,108.52154846347599,0.98668987072422154,0.37929016674825938,0.9914539844806689,null,5.5833333333333304,null,0,23.362618027309825,null,23.362618027309825,{"$f":"IF(J130=0,1,1000)*AVERAGE(C$63:C130)","v":246.54218907958864},null,{"$f":"(F130+G130)*SUM(F$63:G130)","v":0},0,0,0,0,0,0,0,0,0]
[null,5.6666666666666634,243.01463797607909,12.04835500199655,23.338879725612244,0,0,1,{"$f":"IF(SUM(I$63:I130)<($F$40-1),IF((F131+G131)*H131>0,1,0),0)","v":0},0,0,15.90640120380754,17.038522618495424,5.6666666666666634,{"$f":"IF(B131<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B131),0)","v":5.6111143397290286E-2},null,458.39511914078622,439.68540730363725,0.6385350016926381,108.43020161552607,0.9864940135075948,0.37923968607585912,0.99132202940200287,null,5.6666666666666634,null,0,23.338879725612244,null,23.338879725612244,{"$f":"IF(J131=0,1,1000)*AVERAGE(C$63:C131)","v":246.49106515055229},null,{"$f":"(F131+G131)*SUM(F$63:G131)","v":0},0,0,0,0,0,0,0,0,0]
[null,5.7499999999999964,242.91338187692239,12.036609678988885,23.315161424412533,0,0,1,{"$f":"IF(SUM(I$63:I131)<($F$40-1),IF((F132+G132)*H132>0,1,0),0)","v":0},0,0,15.80089565009216,16.942725982531226,5.7499999999999964,{"$f":"IF(B132<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B132),0)","v":5.5785726658449324E-2},null,458.21285816230414,439.47879609687675,0.63831318714761587,108.33893397217713,0.98629823789814175,0.37918915507272016,0.9911899427601808,null,5.7499999999999964,null,0,23.315161424412533,null,23.315161424412533,{"$f":"IF(J132=0,1,1000)*AVERAGE(C$63:C132)","v":246.43995538950045},null,{"$f":"(F132+G132)*SUM(F$63:G132)","v":0},0,0,0,0,0,0,0,0,0]
[null,5.8333333333333295,242.812167967807,12.024874249786,23.291463102590281,0,0,1,{"$f":"IF(SUM(I$63:I132)<($F$40-1),IF((F133+G133)*H133>0,1,0),0)","v":0},0,0,15.696087124561299,16.847467949336028,5.8333333333333295,{"$f":"IF(B133<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B133),0)","v":5.5462197174928909E-2},null,458.0306731258965,439.27230675422777,0.63809145481118379,108.24774544447286,0.98610254386185925,0.3791385737042634,0.99105772446481377,null,5.8333333333333295,null,0,23.291463102590281,null,23.291463102590281,{"$f":"IF(J133=0,1,1000)*AVERAGE(C$63:C133)","v":246.38885979201183},null,{"$f":"(F133+G133)*SUM(F$63:G133)","v":0},0,0,0,0,0,0,0,0,0]
[null,5.9166666666666625,242.71099623115376,12.013148703948252,23.267784739063853,0,0,1,{"$f":"IF(SUM(I$63:I133)<($F$40-1),IF((F134+G134)*H134>0,1,0),0)","v":0},0,0,15.591971034631113,16.752745490693449,5.9166666666666625,{"$f":"IF(B134<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B134),0)","v":5.5140544001586328E-2},null,457.84856399992066,439.06593914963969,0.63786980461170595,108.15663594361325,0.98590693136475838,0.379087941935906,0.9909253744255031,null,5.9166666666666625,null,0,23.267784739063853,null,23.267784739063853,{"$f":"IF(J134=0,1,1000)*AVERAGE(C$63:C134)","v":246.33777835366658},null,{"$f":"(F134+G134)*SUM(F$63:G134)","v":0},0,0,0,0,0,0,0,0,0]
[null,5.9999999999999956,242.6098666493908,12.001433031055271,23.244126312790542,0,0,1,{"$f":"IF(SUM(I$63:I134)<($F$40-1),IF((F135+G135)*H135>0,1,0),0)","v":0},0,0,15.488542817936763,16.658555595412814,5.9999999999999956,{"$f":"IF(B135<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B135),0)","v":5.482075625675524E-2},null,457.66653075274729,438.85969315728835,0.63764823647768043,108.06560538095516,0.98571140037286487,0.37903725973306157,0.99079289255184122,null,5.9999999999999956,null,0,23.244126312790542,null,23.244126312790542,{"$f":"IF(J135=0,1,1000)*AVERAGE(C$63:C135)","v":246.28671107004635},null,{"$f":"(F135+G135)*SUM(F$63:G135)","v":0},0,0,0,0,0,0,0,0,0]
[null,6.0833333333333286,242.50877920495356,11.989727220705861,23.220487802766353,0,0,1,{"$f":"IF(SUM(I$63:I135)<($F$40-1),IF((F136+G136)*H136>0,1,0),0)","v":0},0,0,15.385797942133472,16.564895269233425,6.0833333333333286,{"$f":"IF(B136<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B136),0)","v":5.4502823121877618E-2},null,457.48457335276026,438.65356865157554,0.63742675033773943,107.97465366801168,0.98551595085221766,0.37898652706113972,0.99066027875340945,null,6.0833333333333286,null,0,23.220487802766353,null,23.220487802766353,{"$f":"IF(J136=0,1,1000)*AVERAGE(C$63:C136)","v":246.23565793673427},null,{"$f":"(F136+G136)*SUM(F$63:G136)","v":0},0,0,0,0,0,0,0,0,0]
[null,6.1666666666666616,242.40773388028484,11.978031262517906,23.196869188025815,0,0,1,{"$f":"IF(SUM(I$63:I136)<($F$40-1),IF((F137+G137)*H137>0,1,0),0)","v":0},0,0,15.283731904698925,16.471761534729396,6.1666666666666616,{"$f":"IF(B137<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B137),0)","v":5.4186733841137653E-2},null,457.30269176835657,438.4475655071285,0.63720534612065027,107.88378071645104,0.98532058276887102,0.37893574388554702,0.9905275329397818,null,6.1666666666666616,null,0,23.196869188025815,null,23.196869188025815,{"$f":"IF(J137=0,1,1000)*AVERAGE(C$63:C137)","v":246.18461894931494},null,{"$f":"(F137+G137)*SUM(F$63:G137)","v":0},0,0,0,0,0,0,0,0,0]
[null,6.2499999999999947,242.30673065783472,11.96634514612839,23.173270447642039,0,0,1,{"$f":"IF(SUM(I$63:I137)<($F$40-1),IF((F138+G138)*H138>0,1,0),0)","v":0},0,0,15.182340232737117,16.379151431214979,6.2499999999999947,{"$f":"IF(B138<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B138),0)","v":5.3872477721097919E-2},null,457.12088596794638,438.24168359879906,0.6369840237553126,107.79298643809716,0.98512529608889243,0.37888491017168585,0.99039465502052104,null,6.2499999999999947,null,0,23.173270447642039,null,23.173270447642039,{"$f":"IF(J138=0,1,1000)*AVERAGE(C$63:C138)","v":246.13359410337441},null,{"$f":"(F138+G138)*SUM(F$63:G138)","v":0},0,0,0,0,0,0,0,0,0]
[null,6.3333333333333277,242.20576952006064,11.954668861193321,23.149691560726549,0,0,1,{"$f":"IF(SUM(I$63:I138)<($F$40-1),IF((F139+G139)*H139>0,1,0),0)","v":0},0,0,15.081618482783348,16.287062014650463,6.3333333333333277,{"$f":"IF(B139<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B139),0)","v":5.3560044130337617E-2},null,456.93915591995301,438.03592280166362,0.63676278317076074,107.70227074492868,0.98493009077836369,0.37883402588495552,0.99026164490518176,null,6.3333333333333277,null,0,23.149691560726549,null,23.149691560726549,{"$f":"IF(J139=0,1,1000)*AVERAGE(C$63:C139)","v":246.0825833945002},null,{"$f":"(F139+G139)*SUM(F$63:G139)","v":0},0,0,0,0,0,0,0,0,0]
[null,6.4166666666666607,242.10485044942729,11.943002397387705,23.126132506429222,0,0,1,{"$f":"IF(SUM(I$63:I139)<($F$40-1),IF((F140+G140)*H140>0,1,0),0)","v":0},0,0,14.981562240610591,16.195490357548561,6.4166666666666607,{"$f":"IF(B140<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B140),0)","v":5.3249422499092897E-2},null,456.75750159281301,437.83028299102222,0.63654162429616112,107.6116335490791,0.98473496680338113,0.37878309099075147,0.99012850250330864,null,6.4166666666666607,null,0,23.126132506429222,null,23.126132506429222,{"$f":"IF(J140=0,1,1000)*AVERAGE(C$63:C140)","v":246.03158681828134},null,{"$f":"(F140+G140)*SUM(F$63:G140)","v":0},0,0,0,0,0,0,0,0,0]
[null,6.4999999999999938,242.00397342840671,11.931345744405478,23.102593263938182,0,0,1,{"$f":"IF(SUM(I$63:I140)<($F$40-1),IF((F141+G141)*H141>0,1,0),0)","v":0},0,0,14.882167121037082,16.104433548881381,6.4999999999999938,{"$f":"IF(B141<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B141),0)","v":5.2940602318899313E-2},null,456.57592295497597,437.6247640423984,0.63632054706081365,107.52107476283595,0.98453992413005476,0.37873210545446584,0.98999522772443771,null,6.4999999999999938,null,0,23.102593263938182,null,23.102593263938182,{"$f":"IF(J141=0,1,1000)*AVERAGE(C$63:C141)","v":245.98060437030824},null,{"$f":"(F141+G141)*SUM(F$63:G141)","v":0},0,0,0,0,0,0,0,0,0]
[null,6.5833333333333268,241.90313843947823,11.91969889195941,23.079073812479574,0,0,1,{"$f":"IF(SUM(I$63:I141)<($F$40-1),IF((F142+G142)*H142>0,1,0),0)","v":0},0,0,14.783428767735105,16.013888693987845,6.5833333333333268,{"$f":"IF(B142<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B142),0)","v":5.2633573142236281E-2},null,456.39441997490468,437.4193658315383,0.63609955139415164,107.43059429864013,0.98434496272450889,0.3786810692414872,0.98986182047809579,null,6.5833333333333268,null,0,23.079073812479574,null,23.079073812479574,{"$f":"IF(J142=0,1,1000)*AVERAGE(C$63:C142)","v":245.92963604617285},null,{"$f":"(F142+G142)*SUM(F$63:G142)","v":0},0,0,0,0,0,0,0,0,0]
[null,6.6666666666666599,241.80234546512847,11.908061829781179,23.055574131317723,0,0,1,{"$f":"IF(SUM(I$63:I142)<($F$40-1),IF((F143+G143)*H143>0,1,0),0)","v":0},0,0,14.685342853041314,15.92385291448171,6.6666666666666599,{"$f":"IF(B143<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B143),0)","v":5.2328324582173597E-2},null,456.2129926210751,437.21408823441044,0.63587863722573956,107.34019206908653,0.98415008255288206,0.37862998231720074,0.98972828067380059,null,6.6666666666666599,null,0,23.055574131317723,null,23.055574131317723,{"$f":"IF(J143=0,1,1000)*AVERAGE(C$63:C143)","v":245.87868184146862},null,{"$f":"(F143+G143)*SUM(F$63:G143)","v":0},0,0,0,0,0,0,0,0,0]
[null,6.7499999999999929,241.70159448785134,11.896434547621253,23.032094199754901,0,0,1,{"$f":"IF(SUM(I$63:I143)<($F$40-1),IF((F144+G144)*H144>0,1,0),0)","v":0},0,0,14.587905077768006,15.834323348160027,6.7499999999999929,{"$f":"IF(B144<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B144),0)","v":5.2024846312020138E-2},null,456.03164086197626,437.00893112720519,0.63565780448527465,107.24986798692305,0.98395528358132678,0.37857884464698816,0.98959460822106071,null,6.7499999999999929,null,0,23.032094199754901,null,23.032094199754901,{"$f":"IF(J144=0,1,1000)*AVERAGE(C$63:C144)","v":245.82774175179034},null,{"$f":"(F144+G144)*SUM(F$63:G144)","v":0},0,0,0,0,0,0,0,0,0]
[null,6.8333333333333259,241.60088549014807,11.88481703524876,23.008633997131067,0,0,1,{"$f":"IF(SUM(I$63:I144)<($F$40-1),IF((F145+G145)*H145>0,1,0),0)","v":0},0,0,14.491111171015666,15.745297148912181,6.8333333333333259,{"$f":"IF(B145<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B145),0)","v":5.1723128064974463E-2},null,455.85036466611041,436.80389438633404,0.63543705310258669,107.15962196504961,0.98376056577600957,0.37852765619622764,0.98946080302937589,null,6.8333333333333259,null,0,23.008633997131067,null,23.008633997131067,{"$f":"IF(J145=0,1,1000)*AVERAGE(C$63:C145)","v":245.77681577273444},null,{"$f":"(F145+G145)*SUM(F$63:G145)","v":0},0,0,0,0,0,0,0,0,0]
[null,6.916666666666659,241.50021845452719,11.873209282451652,22.985193502824185,0,0,1,{"$f":"IF(SUM(I$63:I145)<($F$40-1),IF((F146+G146)*H146>0,1,0),0)","v":0},0,0,14.394956889987077,15.656771486629395,6.916666666666659,{"$f":"IF(B146<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B146),0)","v":5.1423159633777416E-2},null,455.66916400199278,436.59897788842932,0.63521638300763594,107.06945391651931,0.98356592910311125,0.37847641693029427,0.98932686500823763,null,6.916666666666659,null,0,22.985193502824185,null,22.985193502824185,{"$f":"IF(J146=0,1,1000)*AVERAGE(C$63:C146)","v":245.72590389989861},null,{"$f":"(F146+G146)*SUM(F$63:G146)","v":0},0,0,0,0,0,0,0,0,0]
[null,6.999999999999992,241.39959336350447,11.861611279036458,22.961772696249742,0,0,1,{"$f":"IF(SUM(I$63:I146)<($F$40-1),IF((F147+G147)*H147>0,1,0),0)","v":0},0,0,14.299438019802183,15.568743547114781,6.999999999999992,{"$f":"IF(B147<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B147),0)","v":5.1124930870366951E-2},null,455.48803883815191,436.39418151034369,0.63499579413051477,106.97936375453668,0.98337137352882653,0.37842512681455948,0.98919279406712746,null,6.999999999999992,null,0,22.961772696249742,null,22.961772696249742,{"$f":"IF(J147=0,1,1000)*AVERAGE(C$63:C147)","v":245.67500612888222},null,{"$f":"(F147+G147)*SUM(F$63:G147)","v":0},0,0,0,0,0,0,0,0,0]
[null,7.083333333333325,241.299010199603,11.850023014828345,22.938371556860851,0,0,1,{"$f":"IF(SUM(I$63:I147)<($F$40-1),IF((F148+G148)*H148>0,1,0),0)","v":0},0,0,14.204550373314504,15.48121053199386,7.083333333333325,{"$f":"IF(B148<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B148),0)","v":5.082843168553465E-2},null,455.30698914312927,436.18950512914944,0.63477528640144643,106.88935139245797,0.98317689901936467,0.37837378581439168,0.98905859011551978,null,7.083333333333325,null,0,22.938371556860851,null,22.938371556860851,{"$f":"IF(J148=0,1,1000)*AVERAGE(C$63:C148)","v":245.62412245528597},null,{"$f":"(F148+G148)*SUM(F$63:G148)","v":0},0,0,0,0,0,0,0,0,0]
[null,7.1666666666666581,241.19846894535317,11.838444479671001,22.914990064148032,0,0,1,{"$f":"IF(SUM(I$63:I148)<($F$40-1),IF((F149+G149)*H149>0,1,0),0)","v":0},0,0,14.110289790928595,15.394169658625605,7.1666666666666581,{"$f":"IF(B149<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B149),0)","v":5.0533652048584579E-2},null,455.12601488547961,435.98494862213818,0.63455485975078563,106.79941674379029,0.98298250554094835,0.37832239389515582,0.98892425306287923,null,7.1666666666666581,null,0,22.914990064148032,null,22.914990064148032,{"$f":"IF(J149=0,1,1000)*AVERAGE(C$63:C149)","v":245.57325287471201},null,{"$f":"(F149+G149)*SUM(F$63:G149)","v":0},0,0,0,0,0,0,0,0,0]
[null,7.2499999999999911,241.09796958329261,11.8268756634267,22.891628197639349,0,0,1,{"$f":"IF(SUM(I$63:I149)<($F$40-1),IF((F150+G150)*H150>0,1,0),0)","v":0},0,0,14.016652140418909,15.307618160014004,7.2499999999999911,{"$f":"IF(B150<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B150),0)","v":5.0240581986993792E-2},null,454.94511603377055,435.78051186682018,0.63433451410901665,106.70955972219218,0.98278819305981446,0.37827095102221348,0.98878978281866203,null,7.2499999999999911,null,0,22.891628197639349,null,22.891628197639349,{"$f":"IF(J150=0,1,1000)*AVERAGE(C$63:C150)","v":245.5223973827641},null,{"$f":"(F150+G150)*SUM(F$63:G150)","v":0},0,0,0,0,0,0,0,0,0]
[null,7.3333333333333242,240.99751209596624,11.815316555976127,22.868285936900019,0,0,1,{"$f":"IF(SUM(I$63:I150)<($F$40-1),IF((F151+G151)*H151>0,1,0),0)","v":0},0,0,13.92363331674952,15.221553284720057,7.3333333333333242,{"$f":"IF(B151<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B151),0)","v":4.9949211586075015E-2},null,454.76429255658309,435.57619474092417,0.6341142494067552,106.61978024147214,0.98259396154221457,0.3782194571609232,0.98865517929231639,null,7.3333333333333242,null,0,22.868285936900019,null,22.868285936900019,{"$f":"IF(J151=0,1,1000)*AVERAGE(C$63:C151)","v":245.47155597504727},null,{"$f":"(F151+G151)*SUM(F$63:G151)","v":0},0,0,0,0,0,0,0,0,0]
[null,7.4166666666666572,240.89709646592627,11.803767147218428,22.844963261532559,0,0,1,{"$f":"IF(SUM(I$63:I151)<($F$40-1),IF((F152+G152)*H152>0,1,0),0)","v":0},0,0,13.831229241895391,15.135972296774359,7.4166666666666572,{"$f":"IF(B152<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B152),0)","v":4.9659530988641266E-2},null,454.58354442251118,435.37199712239646,0.63389406557474637,106.53007821558901,0.98239981095441375,0.37816791227664026,0.98852044239328196,null,7.4166666666666572,null,0,22.844963261532559,null,22.844963261532559,{"$f":"IF(J152=0,1,1000)*AVERAGE(C$63:C152)","v":245.42072864716818},null,{"$f":"(F152+G152)*SUM(F$63:G152)","v":0},0,0,0,0,0,0,0,0,0]
[null,7.4999999999999902,240.79672267573216,11.79222742707111,22.821660151176555,0,0,1,{"$f":"IF(SUM(I$63:I152)<($F$40-1),IF((F153+G153)*H153>0,1,0),0)","v":0},0,0,13.739435864664562,15.050872475590076,7.4999999999999902,{"$f":"IF(B153<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B153),0)","v":4.9371530394672354E-2},null,454.40287160016175,435.16791888940065,0.63367396254386554,106.44045355865126,0.98220574126269111,0.37811631633471665,0.98838557203098976,null,7.4999999999999902,null,0,22.821660151176555,null,22.821660151176555,{"$f":"IF(J153=0,1,1000)*AVERAGE(C$63:C153)","v":245.36991539473479},null,{"$f":"(F153+G153)*SUM(F$63:G153)","v":0},0,0,0,0,0,0,0,0,0]
[null,7.5833333333333233,240.6963907079506,11.780697385469995,22.798376585508588,0,0,1,{"$f":"IF(SUM(I$63:I153)<($F$40-1),IF((F154+G154)*H154>0,1,0),0)","v":0},0,0,13.648249160521617,14.966251115876492,7.5833333333333233,{"$f":"IF(B154<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B154),0)","v":4.9085200060983276E-2},null,454.22227405815494,434.963959920317,0.63345394024511747,106.35090618491654,0.98201175243333994,0.37806466930050114,0.98825056811486256,null,7.5833333333333233,null,0,22.798376585508588,null,22.798376585508588,{"$f":"IF(J154=0,1,1000)*AVERAGE(C$63:C154)","v":245.31911621335672},null,{"$f":"(F154+G154)*SUM(F$63:G154)","v":0},0,0,0,0,0,0,0,0,0]
[null,7.6666666666666563,240.59610054515562,11.769177012369266,22.775112544242297,0,0,1,{"$f":"IF(SUM(I$63:I154)<($F$40-1),IF((F155+G155)*H155>0,1,0),0)","v":0},0,0,13.557665131412399,14.882105527553001,7.6666666666666563,{"$f":"IF(B155<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B155),0)","v":4.8800530300894727E-2},null,454.04175176512399,434.76012009374239,0.63323399860963658,106.26143600879203,0.98181784443266784,0.37801297113933974,0.98811543055431561,null,7.6666666666666563,null,0,22.775112544242297,null,22.775112544242297,{"$f":"IF(J155=0,1,1000)*AVERAGE(C$63:C155)","v":245.26833109864489},null,{"$f":"(F155+G155)*SUM(F$63:G155)","v":0},0,0,0,0,0,0,0,0,0]
[null,7.7499999999999893,240.4958521699285,11.75766629774126,22.751868007128007,0,0,1,{"$f":"IF(SUM(I$63:I155)<($F$40-1),IF((F156+G156)*H156>0,1,0),0)","v":0},0,0,13.467679805589613,14.798433035663578,7.7499999999999893,{"$f":"IF(B156<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B156),0)","v":4.8517511483905276E-2},null,453.86130468971515,434.55639928848905,0.63301413756868607,106.17204294483292,0.98162401722699588,0.37796122181657493,0.98798015925875526,null,7.7499999999999893,null,0,22.751868007128007,null,22.751868007128007,{"$f":"IF(J156=0,1,1000)*AVERAGE(C$63:C156)","v":245.21756004621176},null,{"$f":"(F156+G156)*SUM(F$63:G156)","v":0},0,0,0,0,0,0,0,0,0]
[null,7.8333333333333224,240.39564556485772,11.746165231576601,22.728642953952949,0,0,1,{"$f":"IF(SUM(I$63:I156)<($F$40-1),IF((F157+G157)*H157>0,1,0),0)","v":0},0,0,13.378289237439937,14.715230980291759,7.8333333333333224,{"$f":"IF(B157<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B157),0)","v":4.8236134035365641E-2},null,453.68093280058775,434.35279738358474,0.63279435705365772,106.08272690774339,0.98143027078265965,0.37790942129754618,0.98784475413757966,null,7.8333333333333224,null,0,22.728642953952949,null,22.728642953952949,{"$f":"IF(J157=0,1,1000)*AVERAGE(C$63:C157)","v":245.1668030516712},null,{"$f":"(F157+G157)*SUM(F$63:G157)","v":0},0,0,0,0,0,0,0,0,0]
[null,7.9166666666666554,240.29548071253905,11.734673803883988,22.705437364540867,0,0,1,{"$f":"IF(SUM(I$63:I157)<($F$40-1),IF((F158+G158)*H158>0,1,0),0)","v":0},0,0,13.289489507311895,14.632496716476075,7.9166666666666554,{"$f":"IF(B158<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B158),0)","v":4.7956388436154747E-2},null,453.50063606641413,434.14931425827189,0.63257465699607263,105.99348781237478,0.98123660506600863,0.37785756954759014,0.98770921510018006,null,7.9166666666666554,null,0,22.705437364540867,null,22.705437364540867,{"$f":"IF(J158=0,1,1000)*AVERAGE(C$63:C158)","v":245.11606011063859},null,{"$f":"(F158+G158)*SUM(F$63:G158)","v":0},0,0,0,0,0,0,0,0,0]
[null,7.9999999999999885,240.1953575955755,11.72319200469029,22.682251218752196,0,0,1,{"$f":"IF(SUM(I$63:I158)<($F$40-1),IF((F159+G159)*H159>0,1,0),0)","v":0},0,0,13.201276721345222,14.550227614125967,7.9999999999999885,{"$f":"IF(B159<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B159),0)","v":4.7678265222357651E-2},null,453.32041445587976,433.9459497920073,0.63235503732757958,105.90432557372657,0.98104302004340616,0.37780566653204023,0.98757354205593884,null,7.9999999999999885,null,0,22.682251218752196,null,22.682251218752196,{"$f":"IF(J159=0,1,1000)*AVERAGE(C$63:C159)","v":245.06533121873071},null,{"$f":"(F159+G159)*SUM(F$63:G159)","v":0},0,0,0,0,0,0,0,0,0]
[null,8.0833333333333215,240.09527619657734,11.711719824040403,22.659084496483764,0,0,1,{"$f":"IF(SUM(I$63:I159)<($F$40-1),IF((F160+G160)*H160>0,1,0),0)","v":0},0,0,13.113647011301056,14.468421057938189,8.0833333333333215,{"$f":"IF(B160<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B160),0)","v":4.740175498494547E-2},null,453.14026793768312,433.74270386446153,0.63213549797995594,105.81524010694511,0.9808495156812298,0.37775371221622683,0.98743773491423048,null,8.0833333333333215,null,0,22.659084496483764,null,22.659084496483764,{"$f":"IF(J160=0,1,1000)*AVERAGE(C$63:C160)","v":245.01461637156586},null,{"$f":"(F160+G160)*SUM(F$63:G160)","v":0},0,0,0,0,0,0,0,0,0]
[null,8.1666666666666554,239.99523649816211,11.700257251997266,22.635937177668854,0,0,1,{"$f":"IF(SUM(I$63:I160)<($F$40-1),IF((F161+G161)*H161>0,1,0),0)","v":0},0,0,13.026596534393468,14.387074447313653,8.1666666666666554,{"$f":"IF(B161<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B161),0)","v":4.7126848369456971E-2},null,452.96019648053567,433.53957635551848,0.63191603888510639,105.72623132732383,0.98065609194587089,0.37770170656547752,0.98730179358442227,null,8.1666666666666554,null,0,22.635937177668854,null,22.635937177668854,{"$f":"IF(J161=0,1,1000)*AVERAGE(C$63:C161)","v":244.96391556476382},null,{"$f":"(F161+G161)*SUM(F$63:G161)","v":0},0,0,0,0,0,0,0,0,0]
[null,8.2499999999999893,239.89523848295457,11.688804278641761,22.61280924227696,0,0,1,{"$f":"IF(SUM(I$63:I161)<($F$40-1),IF((F162+G162)*H162>0,1,0),0)","v":0},0,0,12.940121473121916,14.306185196274768,8.2499999999999893,{"$f":"IF(B162<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B162),0)","v":4.6853536075682156E-2},null,452.7802000531621,433.3365671452749,0.63169665997506397,105.63729915030228,0.9804627488037353,0.37764964954511687,0.98716571797587371,null,8.2499999999999893,null,0,22.61280924227696,null,22.61280924227696,{"$f":"IF(J162=0,1,1000)*AVERAGE(C$63:C162)","v":244.91322879394571},null,{"$f":"(F162+G162)*SUM(F$63:G162)","v":0},0,0,0,0,0,0,0,0,0]
[null,8.3333333333333233,239.79528213358668,11.677360894072768,22.589700670313942,0,0,1,{"$f":"IF(SUM(I$63:I162)<($F$40-1),IF((F163+G163)*H163>0,1,0),0)","v":0},0,0,12.854218035105049,14.225750733383231,8.3333333333333233,{"$f":"IF(B163<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B163),0)","v":4.6581808857347626E-2},null,452.6002786242999,433.13367611403987,0.63147736118198794,105.5484434914668,0.9802694862212421,0.37759754112046634,0.98702950799793598,null,8.3333333333333233,null,0,22.589700670313942,null,22.589700670313942,{"$f":"IF(J163=0,1,1000)*AVERAGE(C$63:C163)","v":244.86255605473423},null,{"$f":"(F163+G163)*SUM(F$63:G163)","v":0},0,0,0,0,0,0,0,0,0]
[null,8.4166666666666572,239.69536743269771,11.665927088406994,22.566611441821642,0,0,1,{"$f":"IF(SUM(I$63:I163)<($F$40-1),IF((F164+G164)*H164>0,1,0),0)","v":0},0,0,12.768882452915275,14.145768501658278,8.4166666666666572,{"$f":"IF(B164<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B164),0)","v":4.6311657521803773E-2},null,452.42043216269974,432.93090314233433,0.63125814243816547,105.45966426654894,0.98007630416482494,0.37754538125684478,0.98689316355995349,null,8.4166666666666572,null,0,22.566611441821642,null,22.566611441821642,{"$f":"IF(J164=0,1,1000)*AVERAGE(C$63:C164)","v":244.81189734275347},null,{"$f":"(F164+G164)*SUM(F$63:G164)","v":0},0,0,0,0,0,0,0,0,0]
[null,8.4999999999999911,239.59549436293409,11.654502851779007,22.543541536877981,0,0,1,{"$f":"IF(SUM(I$63:I164)<($F$40-1),IF((F165+G165)*H165>0,1,0),0)","v":0},0,0,12.684110983914705,14.066235958495396,8.4999999999999911,{"$f":"IF(B165<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B165),0)","v":4.6043072929713769E-2},null,452.24066063712525,432.72824811089066,0.63103900367601051,105.37096139142585,0.97988320260093131,0.37749316991956794,0.98675668457126264,null,8.4999999999999911,null,0,22.543541536877981,null,22.543541536877981,{"$f":"IF(J165=0,1,1000)*AVERAGE(C$63:C165)","v":244.76125265362901},null,{"$f":"(F165+G165)*SUM(F$63:G165)","v":0},0,0,0,0,0,0,0,0,0]
[null,8.583333333333325,239.49566290694955,11.643088174341182,22.520490935596836,0,0,1,{"$f":"IF(SUM(I$63:I165)<($F$40-1),IF((F166+G166)*H166>0,1,0),0)","v":0},0,0,12.599899910092057,13.987150575585504,8.583333333333325,{"$f":"IF(B166<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B166),0)","v":4.5776045994744434E-2},null,452.06096401635307,432.52571090065192,0.63081994482806303,105.28233478211979,0.97969018149602261,0.37744090707394889,0.98662007094119275,null,8.583333333333325,null,0,22.520490935596836,null,22.520490935596836,{"$f":"IF(J166=0,1,1000)*AVERAGE(C$63:C166)","v":244.71062198298785},null,{"$f":"(F166+G166)*SUM(F$63:G166)","v":0},0,0,0,0,0,0,0,0,0]
[null,8.666666666666659,239.39587304740499,11.631683046263648,22.497459618127941,0,0,1,{"$f":"IF(SUM(I$63:I166)<($F$40-1),IF((F167+G167)*H167>0,1,0),0)","v":0},0,0,12.516245537900643,13.908509838834577,8.666666666666659,{"$f":"IF(B167<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B167),0)","v":4.551056768325875E-2},null,451.88134226917288,432.32329139277198,0.6306009658269901,105.1937843547978,0.97949724081657419,0.37738859268529767,0.98648332257906524,null,8.666666666666659,null,0,22.497459618127941,null,22.497459618127941,{"$f":"IF(J167=0,1,1000)*AVERAGE(C$63:C167)","v":244.66000532645847},null,{"$f":"(F167+G167)*SUM(F$63:G167)","v":0},0,0,0,0,0,0,0,0,0]
[null,8.7499999999999929,239.29612476696857,11.620287457734271,22.474447564656835,0,0,1,{"$f":"IF(SUM(I$63:I167)<($F$40-1),IF((F168+G168)*H168>0,1,0),0)","v":0},0,0,12.433144198097438,13.830311248283714,8.7499999999999929,{"$f":"IF(B168<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B168),0)","v":4.5246629014010359E-2},null,451.70179536438729,432.12098946861437,0.63038206660558382,105.10531002577142,0.97930438052907576,0.37733622671892197,0.9863464393941952,null,8.7499999999999929,null,0,22.474447564656835,null,22.474447564656835,{"$f":"IF(J168=0,1,1000)*AVERAGE(C$63:C168)","v":244.60940267967086},null,{"$f":"(F168+G168)*SUM(F$63:G168)","v":0},0,0,0,0,0,0,0,0,0]
[null,8.8333333333333268,239.19641804831568,11.608901398958519,22.451454755404615,0,0,1,{"$f":"IF(SUM(I$63:I168)<($F$40-1),IF((F169+G169)*H169>0,1,0),0)","v":0},0,0,12.350592245583126,13.752552318029677,8.8333333333333268,{"$f":"IF(B169<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B169),0)","v":4.4984221057839634E-2},null,451.52232327081208,431.91880500975202,0.63016324709676341,105.01691171149571,0.97911160060003033,0.3772838091401261,0.98620942129588929,null,8.8333333333333268,null,0,22.451454755404615,null,22.451454755404615,{"$f":"IF(J169=0,1,1000)*AVERAGE(C$63:C169)","v":244.55881403825632},null,{"$f":"(F169+G169)*SUM(F$63:G169)","v":0},0,0,0,0,0,0,0,0,0]
[null,8.9166666666666607,239.0967528741289,11.597524860159549,22.428481170628093,0,0,1,{"$f":"IF(SUM(I$63:I169)<($F$40-1),IF((F170+G170)*H170>0,1,0),0)","v":0},0,0,12.268586059243397,13.675230576145857,8.9166666666666607,{"$f":"IF(B170<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B170),0)","v":4.4723334937371621E-2},null,451.3429259572759,431.71673789796716,0.62994450723357287,104.92858932856996,0.97891890099595524,0.37723133991421209,0.98607226819344784,null,8.9166666666666607,null,0,22.428481170628093,null,22.428481170628093,{"$f":"IF(J170=0,1,1000)*AVERAGE(C$63:C170)","v":244.50823939784772},null,{"$f":"(F170+G170)*SUM(F$63:G170)","v":0},0,0,0,0,0,0,0,0,0]
[null,8.9999999999999947,238.99712922709801,11.586157831578085,22.405526790619557,0,0,1,{"$f":"IF(SUM(I$63:I170)<($F$40-1),IF((F171+G171)*H171>0,1,0),0)","v":0},0,0,12.18712204179109,13.598343564603701,8.9999999999999947,{"$f":"IF(B171<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B171),0)","v":4.4463961826715782E-2},null,451.1636033926203,431.51478801525019,0.62972584694918132,104.84034279373657,0.97872628168338205,0.3771788190064792,0.98593497999616408,null,8.9999999999999947,null,0,22.405526790619557,null,22.405526790619557,{"$f":"IF(J171=0,1,1000)*AVERAGE(C$63:C171)","v":244.45767875407935},null,{"$f":"(F171+G171)*SUM(F$63:G171)","v":0},0,0,0,0,0,0,0,0,0]
[null,9.0833333333333286,238.89754708992007,11.574800303472374,22.382591595706682,0,0,1,{"$f":"IF(SUM(I$63:I171)<($F$40-1),IF((F172+G172)*H172>0,1,0),0)","v":0},0,0,12.106196619609445,13.52188883919456,9.0833333333333286,{"$f":"IF(B172<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B172),0)","v":4.42060929511673E-2},null,450.9843555457,431.31295524379976,0.62950726617688368,104.75217202388092,0.97853374262885573,0.37712624638222386,0.98579755661332391,null,9.0833333333333286,null,0,22.382591595706682,null,22.382591595706682,{"$f":"IF(J172=0,1,1000)*AVERAGE(C$63:C172)","v":244.40713210258701},null,{"$f":"(F172+G172)*SUM(F$63:G172)","v":0},0,0,0,0,0,0,0,0,0]
[null,9.1666666666666625,238.79800644529928,11.563452266118174,22.359675566252502,0,0,1,{"$f":"IF(SUM(I$63:I172)<($F$40-1),IF((F173+G173)*H173>0,1,0),0)","v":0},0,0,12.025806242596435,13.445863969452004,9.1666666666666625,{"$f":"IF(B173<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B173),0)","v":4.3949719586910324E-2},null,450.80518238538258,431.11123946602197,0.6292887648500991,104.66407693603111,0.97834128379893526,0.37707362200673983,0.98565999795420611,null,9.1666666666666625,null,0,22.359675566252502,null,22.359675566252502,{"$f":"IF(J173=0,1,1000)*AVERAGE(C$63:C173)","v":244.35659943900785},null,{"$f":"(F173+G173)*SUM(F$63:G173)","v":0},0,0,0,0,0,0,0,0,0]
[null,9.2499999999999964,238.69850727594709,11.552113709808713,22.336778682655325,0,0,1,{"$f":"IF(SUM(I$63:I173)<($F$40-1),IF((F174+G174)*H174>0,1,0),0)","v":0},0,0,11.945947384010067,13.370266538574542,9.2499999999999964,{"$f":"IF(B174<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B174),0)","v":4.3694833060722783E-2},null,450.62608388054866,430.90964056453015,0.62907034290237152,104.57605744735764,0.97814890516019415,0.37702094584531848,0.98552230392808327,null,9.2499999999999964,null,0,22.336778682655325,null,22.336778682655325,{"$f":"IF(J174=0,1,1000)*AVERAGE(C$63:C174)","v":244.3060807589805},null,{"$f":"(F174+G174)*SUM(F$63:G174)","v":0},0,0,0,0,0,0,0,0,0]
[null,9.3333333333333304,238.59904956458212,11.540784624854583,22.313900925348534,0,0,1,{"$f":"IF(SUM(I$63:I174)<($F$40-1),IF((F175+G175)*H175>0,1,0),0)","v":0},0,0,11.866616540314675,13.295094143348809,9.3333333333333304,{"$f":"IF(B175<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B175),0)","v":4.3441424749682961E-2},null,450.44706000009171,430.70815842214398,0.62885200026736932,104.48811347517261,0.97795660667921913,0.37696821786324836,0.98538447444422073,null,9.3333333333333304,null,0,22.313900925348534,null,22.313900925348534,{"$f":"IF(J175=0,1,1000)*AVERAGE(C$63:C175)","v":244.25557605814512},null,{"$f":"(F175+G175)*SUM(F$63:G175)","v":0},0,0,0,0,0,0,0,0,0]
[null,9.4166666666666643,238.49963329393023,11.529465001583779,22.291042274800649,0,0,1,{"$f":"IF(SUM(I$63:I175)<($F$40-1),IF((F176+G176)*H176>0,1,0),0)","v":0},0,0,11.787810231028335,13.22034439407315,9.4166666666666643,{"$f":"IF(B176<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B176),0)","v":4.3189486080877831E-2},null,450.26811071291831,430.50679292188954,0.6286337368788848,104.40024493693011,0.97776438832261114,0.37691543802581551,0.98524650941187719,null,9.4166666666666643,null,0,22.291042274800649,null,22.291042274800649,{"$f":"IF(J176=0,1,1000)*AVERAGE(C$63:C176)","v":244.20508533214323},null,{"$f":"(F176+G176)*SUM(F$63:G176)","v":0},0,0,0,0,0,0,0,0,0]
[null,9.4999999999999982,238.40025844672445,11.518154830341622,22.268202711515183,0,0,1,{"$f":"IF(SUM(I$63:I176)<($F$40-1),IF((F177+G177)*H177>0,1,0),0)","v":0},0,0,11.709524998571192,13.146014914481672,9.4999999999999982,{"$f":"IF(B177<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B177),0)","v":4.2939008531113008E-2},null,450.08923598794786,430.30554394699851,0.62841555267083427,104.31245175022536,0.97757225005698511,0.37686260629830343,0.98510840874030448,null,9.4999999999999982,null,0,22.268202711515183,null,22.268202711515183,{"$f":"IF(J177=0,1,1000)*AVERAGE(C$63:C177)","v":244.15460857661785},null,{"$f":"(F177+G177)*SUM(F$63:G177)","v":0},0,0,0,0,0,0,0,0,0]
[null,9.5833333333333321,238.30092500570498,11.506854101490701,22.245382216030507,0,0,1,{"$f":"IF(SUM(I$63:I177)<($F$40-1),IF((F178+G178)*H178>0,1,0),0)","v":0},0,0,11.631757408114785,13.07210334166869,9.5833333333333321,{"$f":"IF(B178<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B178),0)","v":4.2689983626624364E-2},null,449.91043579411286,430.10441138090778,0.62819744757725748,104.22473383279453,0.97738019184896974,0.37680972264599311,0.98497017233874817,null,9.5833333333333321,null,0,22.245382216030507,null,22.245382216030507,{"$f":"IF(J178=0,1,1000)*AVERAGE(C$63:C178)","v":244.10414578721341},null,{"$f":"(F178+G178)*SUM(F$63:G178)","v":0},0,0,0,0,0,0,0,0,0]
[null,9.6666666666666661,238.20163295361928,11.495562805410852,22.22258076891984,0,0,1,{"$f":"IF(SUM(I$63:I178)<($F$40-1),IF((F179+G179)*H179>0,1,0),0)","v":0},0,0,11.554504047432431,12.998607326013618,9.6666666666666661,{"$f":"IF(B179<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B179),0)","v":4.2442402942791418E-2},null,449.73171010035855,429.90339510725892,0.62797942153231767,104.13709110251438,0.97718821366520769,0.37675678703416299,0.98483180011644711,null,9.6666666666666661,null,0,22.22258076891984,null,22.22258076891984,{"$f":"IF(J179=0,1,1000)*AVERAGE(C$63:C179)","v":244.05369695957586},null,{"$f":"(F179+G179)*SUM(F$63:G179)","v":0},0,0,0,0,0,0,0,0,0]
[null,9.75,238.10238227322196,11.484280932499116,22.19979835079112,0,0,1,{"$f":"IF(SUM(I$63:I179)<($F$40-1),IF((F180+G180)*H180>0,1,0),0)","v":0},0,0,11.477761526750525,12.925524531106269,9.75,{"$f":"IF(B180<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B180),0)","v":4.2196258103852274E-2},null,449.55305887564339,429.70249500989792,0.62776147447030117,104.04952347740198,0.97699631547235555,0.37670379942808913,0.98469329198263389,null,9.75,null,0,22.19979835079112,null,22.19979835079112,{"$f":"IF(J180=0,1,1000)*AVERAGE(C$63:C180)","v":244.00326208935252},null,{"$f":"(F180+G180)*SUM(F$63:G180)","v":0},0,0,0,0,0,0,0,0,0]
[null,9.8333333333333339,238.00317294727481,11.473008473169681,22.177034942286937,0,0,1,{"$f":"IF(SUM(I$63:I180)<($F$40-1),IF((F181+G181)*H181>0,1,0),0)","v":0},0,0,11.401526478600866,12.852852633672587,9.8333333333333339,{"$f":"IF(B181<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B181),0)","v":4.1951540782620318E-2},null,449.37448208893852,429.50171097287449,0.62754360632561712,103.96203087561423,0.97680449723708385,0.37665075979304513,0.98455464784653457,null,9.8333333333333339,null,0,22.177034942286937,null,22.177034942286937,{"$f":"IF(J181=0,1,1000)*AVERAGE(C$63:C181)","v":243.95284117219219},null,{"$f":"(F181+G181)*SUM(F$63:G181)","v":0},0,0,0,0,0,0,0,0,0]
[null,9.9166666666666679,237.90400495854678,11.461745417853848,22.154290524084416,0,0,1,{"$f":"IF(SUM(I$63:I181)<($F$40-1),IF((F182+G182)*H182>0,1,0),0)","v":0},0,0,11.325795557673924,12.780589323500795,9.9166666666666679,{"$f":"IF(B182<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B182),0)","v":4.1708242700202479E-2},null,449.19597970922808,429.30104288044163,0.62732581703279722,103.87461321544771,0.9766127589260768,0.37659766809430212,0.98441586761736888,null,9.9166666666666679,null,0,22.154290524084416,null,22.154290524084416,{"$f":"IF(J182=0,1,1000)*AVERAGE(C$63:C182)","v":243.90243420374514},null,{"$f":"(F182+G182)*SUM(F$63:G182)","v":0},0,0,0,0,0,0,0,0,0]
[null,10.000000000000002,237.80487828981407,11.450491756999993,22.131565076895182,0,0,1,{"$f":"IF(SUM(I$63:I182)<($F$40-1),IF((F183+G183)*H183>0,1,0),0)","v":0},0,0,11.250565440673101,12.708732303367938,10.000000000000002,{"$f":"IF(B183<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B183),0)","v":4.1466355625719119E-2},null,449.01755170550922,429.1004906170553,0.62710810652649585,103.78727041533813,0.97642110050603259,0.37654452429712892,0.98427695120435055,null,10.000000000000002,null,0,22.131565076895182,null,22.131565076895182,{"$f":"IF(J183=0,1,1000)*AVERAGE(C$63:C183)","v":243.85204117966308},null,{"$f":"(F183+G183)*SUM(F$63:G183)","v":0},0,0,0,0,0,0,0,0,0]
[null,10.083333333333336,237.70579292386,11.439247481073526,22.108858581465249,0,0,1,{"$f":"IF(SUM(I$63:I183)<($F$40-1),IF((F184+G184)*H184>0,1,0),0)","v":0},0,0,11.175832826169932,12.637279288966873,10.083333333333336,{"$f":"IF(B184<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B184),0)","v":4.1225871376025625E-2},null,448.83919804679186,428.9000540673739,0.62689047474148907,103.70000239386025,0.9762295219436633,0.37649132836679183,0.98413789851668665,null,10.083333333333336,null,0,22.108858581465249,null,22.108858581465249,{"$f":"IF(J184=0,1,1000)*AVERAGE(C$63:C184)","v":243.80166209559914},null,{"$f":"(F184+G184)*SUM(F$63:G184)","v":0},0,0,0,0,0,0,0,0,0]
[null,10.16666666666667,237.60674884347506,11.428012580556851,22.086171018574948,0,0,1,{"$f":"IF(SUM(I$63:I184)<($F$40-1),IF((F185+G185)*H185>0,1,0),0)","v":0},0,0,11.101594434460255,12.566228008833642,10.16666666666667,{"$f":"IF(B185<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B185),0)","v":4.0986781815435594E-2},null,448.66091870209897,428.69973311625779,0.62667292161267507,103.6128090697274,0.97603802320569533,0.37643808026855519,0.98399870946357892,null,10.16666666666667,null,0,22.086171018574948,null,22.086171018574948,{"$f":"IF(J185=0,1,1000)*AVERAGE(C$63:C185)","v":243.75129694720789},null,{"$f":"(F185+G185)*SUM(F$63:G185)","v":0},0,0,0,0,0,0,0,0,0]
[null,10.250000000000004,237.50774603145695,11.416787045949313,22.063502369038815,0,0,1,{"$f":"IF(SUM(I$63:I185)<($F$40-1),IF((F186+G186)*H186>0,1,0),0)","v":0},0,0,11.027847007421299,12.495576204275268,10.250000000000004,{"$f":"IF(B186<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B186),0)","v":4.0749078855445486E-2},null,448.48271364046639,428.49952764876889,0.62645544707507372,103.52569036179119,0.97584660425886793,0.37638477996768055,0.98385938395422223,null,10.250000000000004,null,0,22.063502369038815,null,22.063502369038815,{"$f":"IF(J186=0,1,1000)*AVERAGE(C$63:C186)","v":243.70094573014538},null,{"$f":"(F186+G186)*SUM(F$63:G186)","v":0},0,0,0,0,0,0,0,0,0]
[null,10.333333333333337,237.40878447061053,11.405570867767144,22.040852613705503,0,0,1,{"$f":"IF(SUM(I$63:I186)<($F$40-1),IF((F187+G187)*H187>0,1,0),0)","v":0},0,0,10.954587308369726,12.425321629297946,10.333333333333337,{"$f":"IF(B187<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B187),0)","v":4.0512754454461126E-2},null,448.30458283094282,428.29943755017007,0.62623805106382668,103.43864618904087,0.97565526506993505,0.37633142742942755,0.98371992189780622,null,10.333333333333337,null,0,22.040852613705503,null,22.040852613705503,{"$f":"IF(J187=0,1,1000)*AVERAGE(C$63:C187)","v":243.65060844006911},null,{"$f":"(F187+G187)*SUM(F$63:G187)","v":0},0,0,0,0,0,0,0,0,0]
[null,10.416666666666671,237.30986414374777,11.394364036543472,22.018221733457764,0,0,1,{"$f":"IF(SUM(I$63:I187)<($F$40-1),IF((F188+G188)*H188>0,1,0),0)","v":0},0,0,10.881812121920664,12.355462050535648,10.416666666666671,{"$f":"IF(B188<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B188),0)","v":4.0277800617525561E-2},null,448.12652624258988,428.09946270592479,0.62602073351419585,103.35167647060359,0.97546400560566426,0.37627802261905341,0.98358032320351418,null,10.416666666666671,null,0,22.018221733457764,null,22.018221733457764,{"$f":"IF(J188=0,1,1000)*AVERAGE(C$63:C188)","v":243.60028507263797},null,{"$f":"(F188+G188)*SUM(F$63:G188)","v":0},0,0,0,0,0,0,0,0,0]
[null,10.500000000000005,237.21098503368788,11.383166542828237,21.995609709212324,0,0,1,{"$f":"IF(SUM(I$63:I188)<($F$40-1),IF((F189+G189)*H189>0,1,0),0)","v":0},0,0,10.809518253847585,12.285995247179127,10.500000000000005,{"$f":"IF(B189<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B189),0)","v":4.0044209396048608E-2},null,447.94854384448206,427.89960300169673,0.62580349436156479,103.2647811257437,0.97527282583283692,0.37622456550181321,0.98344058778052379,null,10.500000000000005,null,0,21.995609709212324,null,21.995609709212324,{"$f":"IF(J189=0,1,1000)*AVERAGE(C$63:C189)","v":243.54997562351238},null,{"$f":"(F189+G189)*SUM(F$63:G189)","v":0},0,0,0,0,0,0,0,0,0]
[null,10.583333333333339,237.11214712325719,11.371978377188148,21.973016521919753,0,0,1,{"$f":"IF(SUM(I$63:I189)<($F$40-1),IF((F190+G190)*H190>0,1,0),0)","v":0},0,0,10.737702530943118,12.216919010905311,10.583333333333339,{"$f":"IF(B190<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B190),0)","v":3.9811972887537982E-2},null,447.77063560570679,427.69985832334925,0.62558633354143767,103.17796007386232,0.97508172571824825,0.37617105604295992,0.98330071553800746,null,10.583333333333339,null,0,21.973016521919753,null,21.973016521919753,{"$f":"IF(J190=0,1,1000)*AVERAGE(C$63:C190)","v":243.49968008835415},null,{"$f":"(F190+G190)*SUM(F$63:G190)","v":0},0,0,0,0,0,0,0,0,0]
[null,10.666666666666673,237.01335039528917,11.360799530206686,21.950442152564495,0,0,1,{"$f":"IF(SUM(I$63:I190)<($F$40-1),IF((F191+G191)*H191>0,1,0),0)","v":0},0,0,10.666361800880852,12.148231145807111,10.666666666666673,{"$f":"IF(B191<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B191),0)","v":3.9581083235331875E-2},null,447.59280149536437,{"$f":"R$9*$Q191^6+S$9*$Q191^5+T$9*$Q191^4+U$9*$Q191^3+V$9*$Q191^2+W$9*$Q191+X$9","v":427.50022855694499},{"$f":"R$10*$Q191^6+S$10*$Q191^5+T$10*$Q191^4+U$10*$Q191^3+V$10*$Q191^2+W$10*$Q191+X$10","v":0.62536925098943874},{"$f":"(R191-R$60)-(Q$60+460)*(S191-S$60)","v":103.0912132344975},0.97489070522870735,{"$f":"(1.1-0.1*U191^($R$24*($F$24+273)^4 +$S$24*($F$24+273)^3 + $T$24*($F$24+273)^2 + $U$24*($F$24+273) + $V$24))*V$59","v":0.37611749420774399},0.98316070638513064,null,10.666666666666673,null,0,21.950442152564495,null,21.950442152564495,{"$f":"IF(J191=0,1,1000)*AVERAGE(C$63:C191)","v":243.44939846282651},null,{"$f":"(F191+G191)*SUM(F$63:G191)","v":0},{"$f":"IF((F191+G191)=0,0,B191)","v":0},0,0,0,0,0,0,0,0]
[null,10.750000000000007,236.91459483262446,11.349629992483985,21.927886582164625,0,0,1,{"$f":"IF(SUM(I$63:I191)<($F$40-1),IF((F192+G192)*H192>0,1,0),0)","v":0},0,0,10.595492932077933,12.079929468323611,10.750000000000007,{"$f":"IF(B192<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B192),0)","v":3.9351532628333255E-2},null,{"$f":"C192*1.8+32-F$20","v":447.41504148256791},427.30071358874517,0.62515224664131297,103.00454052732306,{"$f":"((Q192+460)/(F$24*1.8+32+460))","v":0.974699764331037},0.3760638799614141,{"$f":"V192/V$59","v":0.98302056023105444},null,{"$f":"B192","v":10.750000000000007},null,{"$f":"IF(AA191>0,AA191,IF(K192=0,0,B192))","v":0},{"$f":"IF(AA191>0,AB191,E192)","v":21.927886582164625},null,{"$f":"IF(B192<=AD$59,E192,AD191)","v":21.927886582164625},{"$f":"IF(J192=0,1,1000)*AVERAGE(C$63:C192)","v":243.3991307425942},null,{"$f":"(F192+G192)*SUM(F$63:G192)","v":0},0,{"$f":"IF($AG192=1,$AH192,0)","v":0},{"$f":"IF($AG192=2,$AH192,0)","v":0},{"$f":"IF($AG192=3,$AH192,0)","v":0},{"$f":"IF($AG192=4,$AH192,0)","v":0},{"$f":"IF($AG192=5,$AH192,0)","v":0},{"$f":"IF($AG192=6,$AH192,0)","v":0},{"$f":"IF($AG192=7,$AH192,0)","v":0},0]
[null,{"$f":"IF(ROUND(B192,1)=F$48,F$48,IF(B192<$F$48,B192+1/12,B192))","v":10.833333333333341},{"$f":"IF(B192<F$48,IF(I192<1,C192*(1-$F$22/12), $C$63),C192)","v":236.81588041811088},{"$f":"V193*T193/3.413","v":11.338469754636899},{"$f":"D193*F$23/1000000-F$32/1000","v":21.905349791771979},{"$f":"IF(B193>F$48-5,0,IF(C193 <= $C$63- $F$35,1,0))","v":0},{"$f":"IF(ROUND(B193,1)=F$48-5,IF(E193-(E192-E193)*60<1,1,0),IF(E193-(E192-E193)<0,1,0))","v":0},{"$f":"IF(ROUND(F$48-B193,2)<5,0,1)","v":1},{"$f":"IF(SUM(I$63:I192)<($F$40-1),IF((F193+G193)*H193>0,1,0),0)","v":0},{"$f":"IF(OR(I193=1,J192 =1), 1,0)","v":0},{"$f":"I193/(1+$F$38)^B193","v":0},{"$f":"IF(B193<F$48,E193/((1+$F$38)^B193),0)","v":10.525092813558715},{"$f":"IF(B193<F$48,($F$33/1000)/((1+$F$38)^B193),0)","v":12.012011807170637},{"$f":"IF(J193<1, B193,N192)","v":10.833333333333341},{"$f":"IF(B193<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B193),0)","v":3.9123313300745581E-2},null,447.23735553644343,427.10131330520949,0.62493532043292455,102.91794187214936,0.97450890299207416,0.37601021326921674,0.98288027698493408,null,10.833333333333341,null,0,21.905349791771979,null,21.905349791771979,{"$f":"IF(J193=0,1,1000)*AVERAGE(C$63:C193)","v":243.34887692332333},null,{"$f":"(F193+G193)*SUM(F$63:G193)","v":0},0,0,0,0,0,0,0,0,{"$f":"IF($AG193=8,$AH193,0)","v":0}]
[null,10.916666666666675,236.71720713460334,11.327318807298852,21.882831762471859,0,0,1,{"$f":"IF(SUM(I$63:I193)<($F$40-1),IF((F194+G194)*H194>0,1,0),0)","v":0},0,0,10.455158354819131,11.944476003271765,10.916666666666675,{"$f":"IF(B194<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B194),0)","v":3.8896417531810015E-2},null,447.05974362612989,426.90202759299558,0.62471847230025823,102.83141718892193,0.97431812117866912,0.3759564940963962,0.98273985655591911,null,10.916666666666675,null,0,21.882831762471859,null,21.882831762471859,{"$f":"IF(J194=0,1,1000)*AVERAGE(C$63:C194)","v":243.29863700068154},null,{"$f":"(F194+G194)*SUM(F$63:G194)","v":0},0,0,0,0,0,0,0,0,0]
[null,11.000000000000009,236.61857496496393,11.316177141119873,21.860332475383096,0,0,1,{"$f":"IF(SUM(I$63:I194)<($F$40-1),IF((F195+G195)*H195>0,1,0),0)","v":0},0,0,10.385686485692121,11.877319909689657,11.000000000000009,{"$f":"IF(B195<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B195),0)","v":3.867083764554434E-2},null,446.88220572077893,426.70285633895838,0.62450170217941781,102.74496639772178,0.9741274188576865,0.37590272240819489,0.98259929885315422,null,11.000000000000009,null,0,21.860332475383096,null,21.860332475383096,{"$f":"IF(J195=0,1,1000)*AVERAGE(C$63:C195)","v":243.24841097033777},null,{"$f":"(F195+G195)*SUM(F$63:G195)","v":0},0,0,0,0,0,0,0,0,0]
[null,11.083333333333343,236.51998389206187,11.305044746766507,21.837851911657875,0,0,1,{"$f":"IF(SUM(I$63:I195)<($F$40-1),IF((F196+G196)*H196>0,1,0),0)","v":0},0,0,10.316674156213816,11.81054139155782,11.083333333333343,{"$f":"IF(B196<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B196),0)","v":3.8446566010483185E-2},null,446.70474178955527,426.50379943015002,0.62428501000662662,102.65858941876485,0.97393679599600413,0.37584889816985284,0.98245860378577787,null,11.083333333333343,null,0,21.837851911657875,null,21.837851911657875,{"$f":"IF(J196=0,1,1000)*AVERAGE(C$63:C196)","v":243.19819882796259},null,{"$f":"(F196+G196)*SUM(F$63:G196)","v":0},0,0,0,0,0,0,0,0,0]
[null,11.166666666666677,236.42143389877353,11.293921614921812,21.815390052481721,0,0,1,{"$f":"IF(SUM(I$63:I196)<($F$40-1),IF((F197+G197)*H197>0,1,0),0)","v":0},0,0,10.248118336490711,11.744138326012745,11.166666666666677,{"$f":"IF(B197<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B197),0)","v":3.8223595039419904E-2},null,446.5273518016362,426.30485675381874,0.62406839571822625,102.57228617240173,0.97374625256051406,0.37579502134660853,0.98231777126292419,null,11.166666666666677,null,0,21.815390052481721,null,21.815390052481721,{"$f":"IF(J197=0,1,1000)*AVERAGE(C$63:C197)","v":243.14800056922789},null,{"$f":"(F197+G197)*SUM(F$63:G197)","v":0},0,0,0,0,0,0,0,0,0]
[null,11.250000000000011,236.32292496798237,11.282807736285299,21.792946879073387,0,0,1,{"$f":"IF(SUM(I$63:I197)<($F$40-1),IF((F198+G198)*H198>0,1,0),0)","v":0},0,0,10.180016016567635,11.678108602126413,11.250000000000011,{"$f":"IF(B198<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B198),0)","v":3.8001917189149866E-2},null,446.35003572621213,426.10602819740927,0.6238518592506781,102.4860565791173,0.9735557885181223,0.3757410919036982,0.98217680119372186,null,11.250000000000011,null,0,21.792946879073387,null,21.792946879073387,{"$f":"IF(J198=0,1,1000)*AVERAGE(C$63:C198)","v":243.09781618980693},null,{"$f":"(F198+G198)*SUM(F$63:G198)","v":0},0,0,0,0,0,0,0,0,0]
[null,11.333333333333345,236.22445708257905,11.271703101572909,21.770522372684812,0,0,1,{"$f":"IF(SUM(I$63:I198)<($F$40-1),IF((F199+G199)*H199>0,1,0),0)","v":0},0,0,10.112364206296645,11.612450120839195,11.333333333333345,{"$f":"IF(B199<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B199),0)","v":3.7781524960215279E-2},null,446.17279353248614,425.90731364856197,0.62363540054056155,102.39990055953064,0.97336540383574799,0.37568710980635617,0.98203569348729425,null,11.333333333333345,null,0,21.770522372684812,null,21.770522372684812,{"$f":"IF(J199=0,1,1000)*AVERAGE(C$63:C199)","v":243.04764568537462},null,{"$f":"(F199+G199)*SUM(F$63:G199)","v":0},0,0,0,0,0,0,0,0,0]
[null,11.416666666666679,236.12603022546131,11.260607701516928,21.74811651460093,0,0,1,{"$f":"IF(SUM(I$63:I199)<($F$40-1),IF((F200+G200)*H200>0,1,0),0)","v":0},0,0,10.045159935206701,11.547160794893122,11.416666666666679,{"$f":"IF(B200<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B200),0)","v":3.7562410896651473E-2},null,445.99562518967423,425.70871299511219,0.62341901952457446,102.31381803439416,0.97317509848032491,0.37563307501981491,0.98189444805276016,null,11.416666666666679,null,0,21.74811651460093,null,21.74811651460093,{"$f":"IF(J200=0,1,1000)*AVERAGE(C$63:C200)","v":242.99748905160712},null,{"$f":"(F200+G200)*SUM(F$63:G200)","v":0},0,0,0,0,0,0,0,0,0]
[null,11.500000000000012,236.02764437953405,11.249521526866028,21.725729286139771,0,0,1,{"$f":"IF(SUM(I$63:I200)<($F$40-1),IF((F201+G201)*H201>0,1,0),0)","v":0},0,0,9.9784002523743318,11.482238548765531,11.500000000000012,{"$f":"IF(B201<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B201),0)","v":3.7344567585734692E-2},null,445.81853066700518,425.51022612509024,0.62320271613953226,102.22780892459411,0.97298487241879983,0.37557898750930496,0.98175306479923297,null,11.500000000000012,null,0,21.725729286139771,null,21.725729286139771,{"$f":"IF(J201=0,1,1000)*AVERAGE(C$63:C201)","v":242.94734628418215},null,{"$f":"(F201+G201)*SUM(F$63:G201)","v":0},0,0,0,0,0,0,0,0,0]
[null,11.583333333333346,235.92929952770925,11.238444568385136,21.703360668652191,0,0,1,{"$f":"IF(SUM(I$63:I201)<($F$40-1),IF((F202+G202)*H202>0,1,0),0)","v":0},0,0,9.9120822262950057,11.417681318603089,11.583333333333346,{"$f":"IF(B202<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B202),0)","v":3.7127987657731253E-2},null,445.6415099337205,425.31185292672052,0.62298649032236864,102.14187315114947,0.97279472561813363,0.37552484724005492,0.98161154363582126,null,11.583333333333346,null,0,21.703360668652191,null,21.703360668652191,{"$f":"IF(J202=0,1,1000)*AVERAGE(C$63:C202)","v":242.89721737877875},null,{"$f":"(F202+G202)*SUM(F$63:G202)","v":0},0,0,0,0,0,0,0,0,0]
[null,11.66666666666668,235.83099565290604,11.227376816855436,21.681010643521869,0,0,1,{"$f":"IF(SUM(I$63:I202)<($F$40-1),IF((F203+G203)*H203>0,1,0),0)","v":0},0,0,9.8462029447554276,11.353487052156172,11.66666666666668,{"$f":"IF(B203<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B203),0)","v":3.6912663785648309E-2},null,445.46456295907473,425.1135932884215,0.62277034201013537,102.05601063521175,0.97260465804530116,0.37547065417729181,0.98146988447162964,null,11.66666666666668,null,0,21.681010643521869,null,21.681010643521869,{"$f":"IF(J203=0,1,1000)*AVERAGE(C$63:C203)","v":242.84710233107751},null,{"$f":"(F203+G203)*SUM(F$63:G203)","v":0},0,0,0,0,0,0,0,0,0]
[null,11.750000000000014,235.73273273805069,11.216318263074394,21.658679192165373,0,0,1,{"$f":"IF(SUM(I$63:I203)<($F$40-1),IF((F204+G204)*H204>0,1,0),0)","v":0},0,0,9.7807595147067552,11.289653708713647,11.750000000000014,{"$f":"IF(B204<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B204),0)","v":3.6698588684985878E-2},null,445.28768971233512,424.91544709880532,0.62255427114000061,101.97022129806567,0.97241466966729062,0.3754164082862404,0.98132808721575626,null,11.750000000000014,null,0,21.658679192165373,null,21.658679192165373,{"$f":"IF(J204=0,1,1000)*AVERAGE(C$63:C204)","v":242.7970011367604},null,{"$f":"(F204+G204)*SUM(F$63:G204)","v":0},0,0,0,0,0,0,0,0,0]
[null,11.833333333333348,235.63451076607652,11.205268897855557,21.636366296031738,0,0,1,{"$f":"IF(SUM(I$63:I204)<($F$40-1),IF((F205+G205)*H205>0,1,0),0)","v":0},0,0,9.7157490621383893,11.226179259037972,11.833333333333348,{"$f":"IF(B205<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B205),0)","v":3.6485755113490517E-2},null,445.11089016278163,424.71741424667653,0.62233827764925032,101.88450506112702,0.97222476045110429,0.37536210953212418,0.98118615177729662,null,11.833333333333348,null,0,21.636366296031738,null,21.636366296031738,{"$f":"IF(J205=0,1,1000)*AVERAGE(C$63:C205)","v":242.74691379151085},null,{"$f":"(F205+G205)*SUM(F$63:G205)","v":0},0,0,0,0,0,0,0,0,0]
[null,11.916666666666682,235.536329719924,11.194228712028698,21.614071936602766,0,0,1,{"$f":"IF(SUM(I$63:I205)<($F$40-1),IF((F206+G206)*H206>0,1,0),0)","v":0},0,0,9.6511687319529447,11.163061685300708,11.916666666666682,{"$f":"IF(B206<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B206),0)","v":3.6274155870910214E-2},null,444.93416427970709,424.51949462103266,0.62212236147528677,101.7988618459442,0.9720349303637581,0.37530775788016457,0.98104407806534033,null,11.916666666666682,null,0,21.614071936602766,null,21.614071936602766,{"$f":"IF(J206=0,1,1000)*AVERAGE(C$63:C206)","v":242.6968402910137},null,{"$f":"(F206+G206)*SUM(F$63:G206)","v":0},0,0,0,0,0,0,0,0,0]
[null,12.000000000000016,235.4381895825407,11.183197696439635,21.591796095392663,0,0,1,{"$f":"IF(SUM(I$63:I206)<($F$40-1),IF((F207+G207)*H207>0,1,0),0)","v":0},0,0,9.5870156878417365,11.100298981018362,12.000000000000016,{"$f":"IF(B207<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B207),0)","v":3.6063783798750838E-2},null,444.75751203241714,424.32168811106328,0.6219065225556295,101.7132915741966,0.97184517937228143,0.37525335329558129,0.98090186598897267,null,12.000000000000016,null,0,21.591796095392663,null,21.591796095392663,{"$f":"IF(J207=0,1,1000)*AVERAGE(C$63:C207)","v":242.64678063095531},null,{"$f":"(F207+G207)*SUM(F$63:G207)","v":0},0,0,0,0,0,0,0,0,0]
[null,12.08333333333335,235.34009033688133,11.172175841950279,21.569538753948123,0,0,1,{"$f":"IF(SUM(I$63:I207)<($F$40-1),IF((F208+G208)*H208>0,1,0),0)","v":0},0,0,9.5232871121612934,11.037889150988608,12.08333333333335,{"$f":"IF(B208<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B208),0)","v":3.5854631780033966E-2},null,444.58093339023026,424.12399460614972,0.62169076082791408,101.62779416769507,0.97165550744371809,0.3751988957435925,0.9807595154572748,null,12.08333333333335,null,0,21.569538753948123,null,21.569538753948123,{"$f":"IF(J208=0,1,1000)*AVERAGE(C$63:C208)","v":242.5967348070233},null,{"$f":"(F208+G208)*SUM(F$63:G208)","v":0},0,0,0,0,0,0,0,0,0]
[null,12.166666666666684,235.24203196590764,11.161163139438518,21.54729989384812,0,0,1,{"$f":"IF(SUM(I$63:I208)<($F$40-1),IF((F209+G209)*H209>0,1,0),0)","v":0},0,0,9.4599802058105382,10.975830211226857,12.166666666666684,{"$f":"IF(B209<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B209),0)","v":3.5646692739056143E-2},null,444.40442832247766,423.92641399586455,0.62147507622989295,101.54236954838086,0.97146591454512488,0.37514438518941445,0.98061702637932324,null,12.166666666666684,null,0,21.54729989384812,null,21.54729989384812,{"$f":"IF(J209=0,1,1000)*AVERAGE(C$63:C209)","v":242.54670281490684},null,{"$f":"(F209+G209)*SUM(F$63:G209)","v":0},0,0,0,0,0,0,0,0,0]
[null,12.250000000000018,235.14401445258852,11.150159579798318,21.525079496704084,0,0,1,{"$f":"IF(SUM(I$63:I209)<($F$40-1),IF((F210+G210)*H210>0,1,0),0)","v":0},0,0,9.3970921881089602,10.914120188903183,12.250000000000018,{"$f":"IF(B210<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B210),0)","v":3.5439959641149432E-2},null,444.22799679850323,423.72894616997115,0.62125946869943316,101.45701763832659,0.97127640064357279,0.37508982159826215,0.98047439866419073,null,12.250000000000018,null,0,21.525079496704084,null,21.525079496704084,{"$f":"IF(J210=0,1,1000)*AVERAGE(C$63:C210)","v":242.4966846502966},null,{"$f":"(F210+G210)*SUM(F$63:G210)","v":0},0,0,0,0,0,0,0,0,0]
[null,12.333333333333352,235.04603777989996,11.139165153939475,21.502877544159414,0,0,1,{"$f":"IF(SUM(I$63:I210)<($F$40-1),IF((F211+G211)*H211>0,1,0),0)","v":0},0,0,9.3346202966752987,10.852757122279616,12.333333333333352,{"$f":"IF(B211<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B211),0)","v":3.5234425492443516E-2},null,444.05163878766382,423.53159101842317,0.62104393817451864,101.37173835973414,0.97108696570614639,0.37503520493534859,0.9803316322209451,null,12.333333333333352,null,0,21.502877544159414,null,21.502877544159414,{"$f":"IF(J211=0,1,1000)*AVERAGE(C$63:C211)","v":242.44668030888457},null,{"$f":"(F211+G211)*SUM(F$63:G211)","v":0},0,0,0,0,0,0,0,0,0]
[null,12.416666666666686,234.948101930825,11.128179852787758,21.480694017889771,0,0,1,{"$f":"IF(SUM(I$63:I211)<($F$40-1),IF((F212+G212)*H212>0,1,0),0)","v":0},0,0,9.2725617873073585,10.791739060647773,12.416666666666686,{"$f":"IF(B212<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B212),0)","v":3.5030083339629002E-2},null,443.8753542593289,423.33434843136445,0.62082848459324858,101.28653163493584,0.97089760969994376,0.37498053516588531,0.98018872695865034,null,12.416666666666686,null,0,21.480694017889771,null,21.480694017889771,{"$f":"IF(J212=0,1,1000)*AVERAGE(C$63:C212)","v":242.39668978636416},null,{"$f":"(F212+G212)*SUM(F$63:G212)","v":0},0,0,0,0,0,0,0,0,0]
[null,12.50000000000002,234.85020688835382,11.117203667284816,21.458528899602875,0,0,1,{"$f":"IF(SUM(I$63:I212)<($F$40-1),IF((F213+G213)*H213>0,1,0),0)","v":0},0,0,9.2109139338624004,10.731064064266846,12.50000000000002,{"$f":"IF(B213<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B213),0)","v":3.4826926269722294E-2},null,443.69914318288073,423.13721829912822,0.62061310789383672,101.20139738639381,0.97070833259207723,0.37492581225508242,0.9800456827863665,null,12.50000000000002,null,0,21.458528899602875,null,21.458528899602875,{"$f":"IF(J213=0,1,1000)*AVERAGE(C$63:C213)","v":242.3467130784303},null,{"$f":"(F213+G213)*SUM(F$63:G213)","v":0},0,0,0,0,0,0,0,0,0]
[null,12.583333333333353,234.75235263548367,11.106236588388056,21.436382171038264,0,0,1,{"$f":"IF(SUM(I$63:I213)<($F$40-1),IF((F214+G214)*H214>0,1,0),0)","v":0},0,0,9.1496740281383087,10.670730204301945,12.583333333333353,{"$f":"IF(B214<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B214),0)","v":3.4624947409831609E-2},null,443.52300552771447,422.94020051223703,0.62039780801461331,101.11633553669878,0.97051913434967219,0.37487103616814832,0.97990249961314935,null,12.583333333333353,null,0,21.436382171038264,null,21.436382171038264,{"$f":"IF(J214=0,1,1000)*AVERAGE(C$63:C214)","v":242.29675018077936},null,{"$f":"(F214+G214)*SUM(F$63:G214)","v":0},0,0,0,0,0,0,0,0,0]
[null,12.666666666666687,234.65453915521891,11.095278607070744,21.41425381396752,0,0,1,{"$f":"IF(SUM(I$63:I214)<($F$40-1),IF((F215+G215)*H215>0,1,0),0)","v":0},0,0,9.0888393797557399,10.610735562762773,12.666666666666687,{"$f":"IF(B215<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B215),0)","v":3.442413992692455E-2},null,443.34694126323791,422.74329496140194,0.62018258489402212,101.03134600857112,0.97033001493986815,0.37481620687029005,0.97975917734805107,null,12.666666666666687,null,0,21.41425381396752,null,21.41425381396752,{"$f":"IF(J215=0,1,1000)*AVERAGE(C$63:C215)","v":242.24680108910903},null,{"$f":"(F215+G215)*SUM(F$63:G215)","v":0},0,0,0,0,0,0,0,0,0]
[null,12.750000000000021,234.55676643057092,11.084329714321873,21.392143810193964,0,0,1,{"$f":"IF(SUM(I$63:I215)<($F$40-1),IF((F216+G216)*H216>0,1,0),0)","v":0},0,0,9.0284073160408163,10.551078232442654,12.750000000000021,{"$f":"IF(B216<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B216),0)","v":3.4224497027596897E-2},null,443.17095035887155,422.5465015375222,0.61996743847062163,100.94642872485963,0.97014097432981827,0.37476132432671311,0.97961571590011975,null,12.750000000000021,null,0,21.392143810193964,null,21.392143810193964,{"$f":"IF(J216=0,1,1000)*AVERAGE(C$63:C216)","v":242.19686579911851},null,{"$f":"(F216+G216)*SUM(F$63:G216)","v":0},0,0,0,0,0,0,0,0,0]
[null,12.833333333333355,234.4590344445582,11.073389901146129,21.37005214155262,0,0,1,{"$f":"IF(SUM(I$63:I216)<($F$40-1),IF((F217+G217)*H217>0,1,0),0)","v":0},0,0,8.968375181908705,10.491756316857911,12.833333333333355,{"$f":"IF(B217<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B217),0)","v":3.4026011957842814E-2},null,442.99503278404865,422.34982013168508,0.61975236868308536,100.86158360854137,0.96995201248668916,0.37470638850262145,0.9794721151783996,null,12.833333333333355,null,0,21.37005214155262,null,21.37005214155262,{"$f":"IF(J217=0,1,1000)*AVERAGE(C$63:C217)","v":242.14694430650849},null,{"$f":"(F217+G217)*SUM(F$63:G217)","v":0},0,0,0,0,0,0,0,0,0]
[null,12.916666666666689,234.36134318020632,11.062459158563914,21.34797878991024,0,0,1,{"$f":"IF(SUM(I$63:I217)<($F$40-1),IF((F218+G218)*H218>0,1,0),0)","v":0},0,0,8.9087403397480021,10.432767930187572,12.916666666666689,{"$f":"IF(B218<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B218),0)","v":3.382867800282633E-2},null,442.81918850821523,422.15325063516514,0.61953737547020016,100.77681058272174,0.9697631293776614,0.37465139936321779,0.97932837509193149,null,12.916666666666689,null,0,21.34797878991024,null,21.34797878991024,{"$f":"IF(J218=0,1,1000)*AVERAGE(C$63:C218)","v":242.09703660698091},null,{"$f":"(F218+G218)*SUM(F$63:G218)","v":0},0,0,0,0,0,0,0,0,0]
[null,13.000000000000023,234.26369262054791,11.051537477611234,21.325923737165088,0,0,1,{"$f":"IF(SUM(I$63:I218)<($F$40-1),IF((F219+G219)*H219>0,1,0),0)","v":0},0,0,8.8495001693057489,10.374111197213418,13.000000000000023,{"$f":"IF(B219<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B219),0)","v":3.3632488486654177E-2},null,442.64341750083014,421.95679293942402,0.61932245877086722,100.6921095706337,0.96957432496992912,0.37459635687370335,0.97918449554975229,null,13.000000000000023,null,0,21.325923737165088,null,21.325923737165088,{"$f":"IF(J219=0,1,1000)*AVERAGE(C$63:C219)","v":242.04714269623926},null,{"$f":"(F219+G219)*SUM(F$63:G219)","v":0},0,0,0,0,0,0,0,0,0]
[null,13.083333333333357,234.1660827486227,11.040624849339743,21.303886965247038,0,0,1,{"$f":"IF(SUM(I$63:I219)<($F$40-1),IF((F220+G220)*H220>0,1,0),0)","v":0},0,0,8.7906520675733759,10.315784253260377,13.083333333333357,{"$f":"IF(B220<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B220),0)","v":3.343743677214997E-2},null,442.46771973136475,421.76044693610982,0.6191076185241009,100.60748049563801,0.9693855992307,0.37454126099927809,0.97904047646089565,null,13.083333333333357,null,0,21.303886965247038,null,21.303886965247038,{"$f":"IF(J220=0,1,1000)*AVERAGE(C$63:C220)","v":241.99726256998852},null,{"$f":"(F220+G220)*SUM(F$63:G220)","v":0},0,0,0,0,0,0,0,0,0]
[null,13.166666666666691,234.06851354747744,11.029721264816565,21.281868456117191,0,0,1,{"$f":"IF(SUM(I$63:I220)<($F$40-1),IF((F221+G221)*H221>0,1,0),0)","v":0},0,0,8.7321934486731525,10.257785244137244,13.166666666666691,{"$f":"IF(B221<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B221),0)","v":3.3243516260629623E-2},null,442.29209516930325,421.56421251705677,0.61889285466902977,100.52292328122195,0.96919695212719559,0.37448611170514035,0.97889631773439101,null,13.166666666666691,null,0,21.281868456117191,null,21.281868456117191,{"$f":"IF(J221=0,1,1000)*AVERAGE(C$63:C221)","v":241.94739622393499},null,{"$f":"(F221+G221)*SUM(F$63:G221)","v":0},0,0,0,0,0,0,0,0,0]
[null,13.250000000000025,233.970985000166,11.018826715124451,21.259868191768209,0,0,1,{"$f":"IF(SUM(I$63:I221)<($F$40-1),IF((F222+G222)*H222>0,1,0),0)","v":0},0,0,8.6741217437457152,10.200112326077734,13.250000000000025,{"$f":"IF(B222<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B222),0)","v":3.3050720391678175E-2},null,442.11654378414266,421.36808957428508,0.61867816714489499,100.43843785100034,0.96900838362665098,0.37443090895648762,0.97875201927926558,null,13.250000000000025,null,0,21.259868191768209,null,21.259868191768209,{"$f":"IF(J222=0,1,1000)*AVERAGE(C$63:C222)","v":241.89754365378644},null,{"$f":"(F222+G222)*SUM(F$63:G222)","v":0},0,0,0,0,0,0,0,0,0]
[null,13.333333333333359,233.87349708974926,11.007941191361564,21.237886154223872,0,0,1,{"$f":"IF(SUM(I$63:I222)<($F$40-1),IF((F223+G223)*H223>0,1,0),0)","v":0},0,0,8.6164344008380063,10.14276366568188,13.333333333333359,{"$f":"IF(B223<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B223),0)","v":3.2859042642927758E-2},null,441.94106554539258,421.172078,0.61846355589105106,100.35402412871412,0.96881989369631494,0.37437565271851569,0.97860758100454215,null,13.333333333333359,null,0,21.237886154223872,null,21.237886154223872,{"$f":"IF(J223=0,1,1000)*AVERAGE(C$63:C223)","v":241.84770485525206},null,{"$f":"(F223+G223)*SUM(F$63:G223)","v":0},0,0,0,0,0,0,0,0,0]
[null,13.416666666666693,233.77604979929521,10.997064684641572,21.215922325539285,0,0,1,{"$f":"IF(SUM(I$63:I223)<($F$40-1),IF((F224+G224)*H224>0,1,0),0)","v":0},0,0,8.559128884792198,10.085737439857725,13.416666666666693,{"$f":"IF(B224<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B224),0)","v":3.2668476529837051E-2},null,441.76566042257525,420.97617768659177,0.61824902084696465,100.26968203823083,0.96863148230344975,0.37432034295641931,0.9784630028192407,null,13.416666666666693,null,0,21.215922325539285,null,21.215922325539285,{"$f":"IF(J224=0,1,1000)*AVERAGE(C$63:C224)","v":241.79787982404244},null,{"$f":"(F224+G224)*SUM(F$63:G224)","v":0},0,0,0,0,0,0,0,0,0]
[null,13.500000000000027,233.67864311187884,10.986197186093488,21.193976687800529,0,0,1,{"$f":"IF(SUM(I$63:I224)<($F$40-1),IF((F225+G225)*H225>0,1,0),0)","v":0},0,0,8.5022026771351555,10.029031835763403,13.500000000000027,{"$f":"IF(B225<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B225),0)","v":3.2479015605471791E-2},null,441.5903283852258,420.78038852663502,0.61803456195221573,100.18541150354349,0.96844314941533172,0.37426497963539201,0.97831828463237813,null,13.500000000000027,null,0,21.193976687800529,null,21.193976687800529,{"$f":"IF(J225=0,1,1000)*AVERAGE(C$63:C225)","v":241.74806855586965},null,{"$f":"(F225+G225)*SUM(F$63:G225)","v":0},0,0,0,0,0,0,0,0,0]
[null,13.583333333333361,233.58127701058223,10.975338686861772,21.172049223124876,0,0,1,{"$f":"IF(SUM(I$63:I225)<($F$40-1),IF((F226+G226)*H226>0,1,0),0)","v":0},0,0,8.4456532759688248,9.9726450507494775,13.583333333333361,{"$f":"IF(B226<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B226),0)","v":3.2290653460286783E-2},null,441.4150694028919,420.58471041288857,0.6178201791464959,100.10121244877138,0.96825489499925044,0.37420956272062605,0.978173426352968,null,13.583333333333361,null,0,21.172049223124876,null,21.172049223124876,{"$f":"IF(J226=0,1,1000)*AVERAGE(C$63:C226)","v":241.69827104644719},null,{"$f":"(F226+G226)*SUM(F$63:G226)","v":0},0,0,0,0,0,0,0,0,0]
[null,13.666666666666694,233.4839514784945,10.964489178106188,21.150139913660507,0,0,1,{"$f":"IF(SUM(I$63:I226)<($F$40-1),IF((F227+G227)*H227>0,1,0),0)","v":0},0,0,8.38947819586115,9.9165752923016512,13.666666666666694,{"$f":"IF(B227<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B227),0)","v":3.2103383721908983E-2},null,441.23988344513396,420.38914323829482,0.61760587236960884,100.01708479815886,0.96806671902250896,0.37415409217731255,0.97802842789002087,null,13.666666666666694,null,0,21.150139913660507,null,21.150139913660507,{"$f":"IF(J227=0,1,1000)*AVERAGE(C$63:C227)","v":241.64848729148991},null,{"$f":"(F227+G227)*SUM(F$63:G227)","v":0},0,0,0,0,0,0,0,0,0]
[null,13.750000000000028,233.3866664987118,10.953648651001783,21.128248741586468,0,0,1,{"$f":"IF(SUM(I$63:I227)<($F$40-1),IF((F228+G228)*H228>0,1,0),0)","v":0},0,0,8.3336749677378226,9.8608207779837844,13.750000000000028,{"$f":"IF(B228<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B228),0)","v":3.1917200054921935E-2},null,441.0647704815251,420.1936868959794,0.61739164156147086,99.933028476075208,0.96787862145242465,0.37409856797064156,0.97788328915254441,null,13.750000000000028,null,0,21.128248741586468,null,21.128248741586468,{"$f":"IF(J228=0,1,1000)*AVERAGE(C$63:C228)","v":241.59871728671416},null,{"$f":"(F228+G228)*SUM(F$63:G228)","v":0},0,0,0,0,0,0,0,0,0]
[null,13.833333333333362,233.28942205433736,10.942817096738905,21.106375689112699,0,0,1,{"$f":"IF(SUM(I$63:I228)<($F$40-1),IF((F229+G229)*H229>0,1,0),0)","v":0},0,0,8.2782411387747405,9.8053797353812211,13.833333333333362,{"$f":"IF(B229<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B229),0)","v":3.1732096160651466E-2},null,440.88973048165116,419.99834127925084,0.61717748666210892,99.849043407014847,0.96769060225632797,0.37404299006580188,0.97773801004954308,null,13.833333333333362,null,0,21.106375689112699,null,21.106375689112699,{"$f":"IF(J229=0,1,1000)*AVERAGE(C$63:C229)","v":241.54896102783766},null,{"$f":"(F229+G229)*SUM(F$63:G229)","v":0},0,0,0,0,0,0,0,0,0]
[null,13.916666666666696,233.19221812848141,10.931994506523088,21.084520738479814,0,0,1,{"$f":"IF(SUM(I$63:I229)<($F$40-1),IF((F230+G230)*H230>0,1,0),0)","v":0},0,0,8.2231742722910983,9.7502504020444558,13.916666666666696,{"$f":"IF(B230<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B230),0)","v":3.1548065776952579E-2},null,440.71476341511044,419.80310628159981,0.61696340761166191,99.7651295155963,0.96750266140156271,0.37398735842798136,0.97759259049001901,null,13.916666666666696,null,0,21.084520738479814,null,21.084520738479814,{"$f":"IF(J230=0,1,1000)*AVERAGE(C$63:C230)","v":241.4992185105796},null,{"$f":"(F230+G230)*SUM(F$63:G230)","v":0},0,0,0,0,0,0,0,0,0]
[null,14.00000000000003,233.09505470426123,10.921180871575078,21.062683871959134,0,0,1,{"$f":"IF(SUM(I$63:I230)<($F$40-1),IF((F231+G231)*H231>0,1,0),0)","v":0},0,0,8.1684719476432743,9.6954310254330949,14.00000000000003,{"$f":"IF(B231<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B231),0)","v":3.1365102677997594E-2},null,440.53986925151406,419.60798179669911,0.61674940435037939,99.681286726562462,0.96731479885548721,0.37393167302236674,0.97744703038297132,null,14.00000000000003,null,0,21.062683871959134,null,21.062683871959134,{"$f":"IF(J231=0,1,1000)*AVERAGE(C$63:C231)","v":241.44948973066053},null,{"$f":"(F231+G231)*SUM(F$63:G231)","v":0},0,0,0,0,0,0,0,0,0]
[null,14.083333333333364,232.99793176480114,10.910376183130801,21.04086507185264,0,0,1,{"$f":"IF(SUM(I$63:I231)<($F$40-1),IF((F232+G232)*H232>0,1,0),0)","v":0},0,0,8.1141317601193883,9.6409198628601604,14.083333333333364,{"$f":"IF(B232<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B232),0)","v":3.1183200674065537E-2},null,440.36504796048592,419.41296771840342,0.61653547681862253,99.597514964780373,0.96712701458547257,0.37387593381414375,0.97730132963739635,null,14.083333333333364,null,0,21.04086507185264,null,21.04086507185264,{"$f":"IF(J232=0,1,1000)*AVERAGE(C$63:C232)","v":241.39977468380255},null,{"$f":"(F232+G232)*SUM(F$63:G232)","v":0},0,0,0,0,0,0,0,0,0]
[null,14.166666666666698,232.90084929323248,10.89958043244123,21.019064320492699,0,0,1,{"$f":"IF(SUM(I$63:I232)<($F$40-1),IF((F233+G233)*H233>0,1,0),0)","v":0},0,0,8.06015132083445,9.5867151814366718,14.166666666666698,{"$f":"IF(B233<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B233),0)","v":3.1002353611332769E-2},null,440.19029951166232,419.2180639407481,0.61632162495686271,99.513814155240141,0.96693930855890342,0.37382014076849696,0.97715548816228748,null,14.166666666666698,null,0,21.019064320492699,null,21.019064320492699,{"$f":"IF(J233=0,1,1000)*AVERAGE(C$63:C233)","v":241.35007336572906},null,{"$f":"(F233+G233)*SUM(F$63:G233)","v":0},0,0,0,0,0,0,0,0,0]
[null,14.250000000000032,232.80380727269366,10.888793610772472,20.997281600242246,0,0,1,{"$f":"IF(SUM(I$63:I233)<($F$40-1),IF((F234+G234)*H234>0,1,0),0)","v":0},0,0,8.006528256626396,9.532815258016571,14.250000000000032,{"$f":"IF(B234<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B234),0)","v":3.0822555371664725E-2},null,440.01562387469244,419.02327035794968,0.61610784870568236,99.430184223055505,0.96675168074317908,0.37376429385061044,0.97700950586663704,null,14.250000000000032,null,0,20.997281600242246,null,20.997281600242246,{"$f":"IF(J234=0,1,1000)*AVERAGE(C$63:C234)","v":241.3003857721649},null,{"$f":"(F234+G234)*SUM(F$63:G234)","v":0},0,0,0,0,0,0,0,0,0]
[null,14.333333333333366,232.70680568633006,10.878015709405663,20.975516893494547,0,0,1,{"$f":"IF(SUM(I$63:I234)<($F$40-1),IF((F235+G235)*H235>0,1,0),0)","v":0},0,0,7.9532602099526271,9.4792183791419369,14.333333333333366,{"$f":"IF(B235<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B235),0)","v":3.0643799872409005E-2},null,439.84102101923799,418.82858686440477,0.61589414800577347,99.346625093463217,0.96656413110571116,0.37370839302566677,0.97686338265943318,null,14.333333333333366,null,0,20.975516893494547,null,20.975516893494547,{"$f":"IF(J235=0,1,1000)*AVERAGE(C$63:C235)","v":241.25071189883636},null,{"$f":"(F235+G235)*SUM(F$63:G235)","v":0},0,0,0,0,0,0,0,0,0]
[null,14.4166666666667,232.60984451729411,10.867246719636972,20.953770182673246,0,0,1,{"$f":"IF(SUM(I$63:I235)<($F$40-1),IF((F236+G236)*H236>0,1,0),0)","v":0},0,0,7.9003448387873592,9.4259228409885214,14.4166666666667,{"$f":"IF(B236<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B236),0)","v":3.046608106618956E-2},null,439.66649091497328,418.63401335469013,0.61568052279793795,99.263136691823036,0.96637665961392549,0.37365243825884786,0.97671711844966236,null,14.4166666666667,null,0,20.953770182673246,null,20.953770182673246,{"$f":"IF(J236=0,1,1000)*AVERAGE(C$63:C236)","v":241.20105174147119},null,{"$f":"(F236+G236)*SUM(F$63:G236)","v":0},0,0,0,0,0,0,0,0,0]
[null,14.500000000000034,232.51292374874524,10.856486632777457,20.932041450232042,0,0,1,{"$f":"IF(SUM(I$63:I236)<($F$40-1),IF((F237+G237)*H237>0,1,0),0)","v":0},0,0,7.8477798165194823,9.3729269493115854,14.500000000000034,{"$f":"IF(B237<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B237),0)","v":3.0289392940702129E-2},null,439.49203353158532,418.43954972356187,0.61546697302308884,99.179718943616308,0.96618926623526136,0.37359642951533478,0.97657071314630872,null,14.500000000000034,null,0,20.932041450232042,null,20.932041450232042,{"$f":"IF(J237=0,1,1000)*AVERAGE(C$63:C237)","v":241.15140529579844},null,{"$f":"(F237+G237)*SUM(F$63:G237)","v":0},0,0,0,0,0,0,0,0,0]
[null,14.583333333333368,232.41604336384995,10.845735440153232,20.91033067865504,0,0,1,{"$f":"IF(SUM(I$63:I237)<($F$40-1),IF((F238+G238)*H238>0,1,0),0)","v":0},0,0,7.795562831851365,9.3202290193920287,14.583333333333368,{"$f":"IF(B238<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B238),0)","v":3.011372951851082E-2},null,439.31764883877378,418.24519586595545,0.6152534986222471,99.096371774447618,0.96600195093717167,0.37354036676030777,0.97642416665835463,null,14.583333333333368,null,0,20.91033067865504,null,20.91033067865504,{"$f":"IF(J238=0,1,1000)*AVERAGE(C$63:C238)","v":241.10177255754877},null,{"$f":"(F238+G238)*SUM(F$63:G238)","v":0},0,0,0,0,0,0,0,0,0]
[null,14.666666666666702,232.31920334578169,10.834993133105193,20.888637850456195,0,0,1,{"$f":"IF(SUM(I$63:I238)<($F$40-1),IF((F239+G239)*H239>0,1,0),0)","v":0},0,0,7.7436915886979776,9.2678273759828471,14.666666666666702,{"$f":"IF(B239<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B239),0)","v":2.9939084856845887E-2},null,439.14333680625089,418.05095167698499,0.61504009953654448,99.013095110042514,0.96581471368712291,0.37348424995894608,0.97627747889477945,null,14.666666666666702,null,0,20.888637850456195,null,20.888637850456195,{"$f":"IF(J239=0,1,1000)*AVERAGE(C$63:C239)","v":241.05215352245403},null,{"$f":"(F239+G239)*SUM(F$63:G239)","v":0},0,0,0,0,0,0,0,0,0]
[null,14.750000000000036,232.22240367772096,10.824259702989178,20.866962948179633,0,0,1,{"$f":"IF(SUM(I$63:I239)<($F$40-1),IF((F240+G240)*H240>0,1,0),0)","v":0},0,0,7.6921638060870041,9.2157203532558682,14.750000000000036,{"$f":"IF(B240<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B240),0)","v":2.9765453047402697E-2},null,438.96909740374161,417.85681705194298,0.614826775707221,98.929888876248697,0.96562755445259507,0.37342807907642828,0.97613064976456099,null,14.750000000000036,null,0,20.866962948179633,null,20.866962948179633,{"$f":"IF(J240=0,1,1000)*AVERAGE(C$63:C240)","v":241.00254818624765},null,{"$f":"(F240+G240)*SUM(F$63:G240)","v":0},0,0,0,0,0,0,0,0,0]
[null,14.833333333333369,232.12564434285525,10.813535141175826,20.845305954399386,0,0,1,{"$f":"IF(SUM(I$63:I240)<($F$40-1),IF((F241+G241)*H241>0,1,0),0)","v":0},0,0,7.6409772180594082,9.1639062947488004,14.833333333333369,{"$f":"IF(B241<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B241),0)","v":2.9592828216141873E-2},null,438.79493060098332,417.66279188629977,0.61461352707562578,98.846752999035004,0.96544047320108139,0.37337185407793211,0.97598367917667472,null,14.833333333333369,null,0,20.845305954399386,null,20.845305954399386,{"$f":"IF(J241=0,1,1000)*AVERAGE(C$63:C241)","v":240.95295654466446},null,{"$f":"(F241+G241)*SUM(F$63:G241)","v":0},0,0,0,0,0,0,0,0,0]
[null,14.916666666666703,232.02892532437909,10.802819439050545,20.823666851719281,0,0,1,{"$f":"IF(SUM(I$63:I241)<($F$40-1),IF((F242+G242)*H242>0,1,0),0)","v":0},0,0,7.5901295735706764,9.1123835533125703,14.916666666666703,{"$f":"IF(B242<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B242),0)","v":2.9421204523090508E-2},null,438.62083636772621,417.46887607570329,0.61440035358321721,98.763687404491009,0.96525346990008942,0.3733155749286346,0.97583656704009458,null,14.916666666666703,null,0,20.823666851719281,null,20.823666851719281,{"$f":"IF(J242=0,1,1000)*AVERAGE(C$63:C242)","v":240.90337859344064},null,{"$f":"(F242+G242)*SUM(F$63:G242)","v":0},0,0,0,0,0,0,0,0,0]
[null,15.000000000000037,231.93224660549393,10.792112588013536,20.802045622773043,0,0,1,{"$f":"IF(SUM(I$63:I242)<($F$40-1),IF((F243+G243)*H243>0,1,0),0)","v":0},0,0,7.539618636392837,9.0611504910589638,15.000000000000037,{"$f":"IF(B243<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B243),0)","v":2.925057616214467E-2},null,438.44681467373294,417.27506951597871,0.61418725517156147,98.680692018827415,0.96506654451713925,0.3732592415937121,0.97568931326379227,null,15.000000000000037,null,0,20.802045622773043,null,20.802045622773043,{"$f":"IF(J243=0,1,1000)*AVERAGE(C$63:C243)","v":240.85381432831386},null,{"$f":"(F243+G243)*SUM(F$63:G243)","v":0},0,0,0,0,0,0,0,0,0]
[null,15.083333333333371,231.83560816940832,10.781414579479712,20.780442250224091,0,0,0,{"$f":"IF(SUM(I$63:I243)<($F$40-1),IF((F244+G244)*H244>0,1,0),0)","v":0},0,0,7.4894421850169648,9.0102054793085564,15.083333333333371,{"$f":"IF(B244<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B244),0)","v":2.9080937360872906E-2},null,438.27286548877885,417.08137210312782,0.61397423178233324,98.597766768375209,0.96487969701976561,0.3732028540383403,0.97554191775673815,null,15.083333333333371,null,0,20.780442250224091,null,20.780442250224091,{"$f":"IF(J244=0,1,1000)*AVERAGE(C$63:C244)","v":240.80426374502318},null,{"$f":"(F244+G244)*SUM(F$63:G244)","v":0},0,0,0,0,0,0,0,0,0]
[null,15.166666666666705,231.73900999933775,10.770725404878638,20.75885671676544,0,0,0,{"$f":"IF(SUM(I$63:I244)<($F$40-1),IF((F245+G245)*H245>0,1,0),0)","v":0},0,0,7.4395980125564023,8.9595468985389406,15.166666666666705,{"$f":"IF(B245<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B245),0)","v":2.8912282380321029E-2},null,438.09898878265182,416.88778373332872,0.61376128335731539,98.514911579585373,0.9646929273755156,0.37314641222769401,0.97539438042790017,null,15.166666666666705,null,0,20.75885671676544,null,20.75885671676544,{"$f":"IF(J245=0,1,1000)*AVERAGE(C$63:C245)","v":240.75472683930903},null,{"$f":"(F245+G245)*SUM(F$63:G245)","v":0},0,0,0,0,0,0,0,0,0]
[null,15.250000000000039,231.6424520785047,10.760045055654579,20.737289005119788,0,0,0,{"$f":"IF(SUM(I$63:I245)<($F$40-1),IF((F246+G246)*H246>0,1,0),0)","v":0},0,0,7.3900839266506564,8.9091731383332373,15.250000000000039,{"$f":"IF(B246<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B246),0)","v":2.8744605514817931E-2},null,437.92518452515236,416.69430430293568,0.61354840983839865,98.432126379029057,0.96450623555195103,0.37308991612694781,0.97524670118624557,null,15.250000000000039,null,0,20.737289005119788,null,20.737289005119788,{"$f":"IF(J246=0,1,1000)*AVERAGE(C$63:C246)","v":240.70520360691336},null,{"$f":"(F246+G246)*SUM(F$63:G246)","v":0},0,0,0,0,0,0,0,0,0]
[null,15.333333333333373,231.54593439013868,10.749373523266382,20.715739098039272,0,0,0,{"$f":"IF(SUM(I$63:I246)<($F$40-1),IF((F247+G247)*H247>0,1,0),0)","v":0},0,0,7.3408977493698311,8.8590825973289089,15.333333333333373,{"$f":"IF(B247<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B247),0)","v":2.8577901091782529E-2},null,437.7514526860935,416.50093370847833,0.61333561116758106,98.349411093396839,0.96431962151664596,0.37303336570127527,0.97509887994073896,null,15.333333333333373,null,0,20.715739098039272,null,20.715739098039272,{"$f":"IF(J247=0,1,1000)*AVERAGE(C$63:C247)","v":240.65569404357944},null,{"$f":"(F247+G247)*SUM(F$63:G247)","v":0},0,0,0,0,0,0,0,0,0]
[null,15.416666666666707,231.44945691747614,10.738710799187475,20.694206978305491,0,0,0,{"$f":"IF(SUM(I$63:I247)<($F$40-1),IF((F248+G248)*H248>0,1,0),0)","v":0},0,0,7.2920373171197648,8.8092736831668397,15.416666666666707,{"$f":"IF(B248<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B248),0)","v":2.8412163471531922E-2},null,437.57779323530093,416.30767184666144,0.6131228872869684,98.266765649498552,0.96413308523718921,0.37297676091584969,0.9749509166003445,null,15.416666666666707,null,0,20.694206978305491,null,20.694206978305491,{"$f":"IF(J248=0,1,1000)*AVERAGE(C$63:C248)","v":240.60619814505202},null,{"$f":"(F248+G248)*SUM(F$63:G248)","v":0},0,0,0,0,0,0,0,0,0]
[null,15.500000000000041,231.35301964376055,10.728056874905837,20.672692628729415,0,0,0,{"$f":"IF(SUM(I$63:I248)<($F$40-1),IF((F249+G249)*H249>0,1,0),0)","v":0},0,0,7.2435004805477687,8.7597448124407311,15.500000000000041,{"$f":"IF(B249<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B249),0)","v":2.8247387047090563E-2},null,437.40420614261285,416.11451861436478,0.61291023813877354,98.184189974263177,0.96394662668118192,0.37292010173584356,0.97480281107402389,null,15.500000000000041,null,0,20.672692628729415,null,20.672692628729415,{"$f":"IF(J249=0,1,1000)*AVERAGE(C$63:C249)","v":240.55671590707723},null,{"$f":"(F249+G249)*SUM(F$63:G249)","v":0},0,0,0,0,0,0,0,0,0]
[null,15.583333333333375,231.25662255224233,10.71741174192395,20.651196032151304,0,0,0,{"$f":"IF(SUM(I$63:I249)<($F$40-1),IF((F250+G250)*H250>0,1,0),0)","v":0},0,0,7.1952851044489723,8.710494410646751,15.583333333333375,{"$f":"IF(B250<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B250),0)","v":2.808356624400056E-2},null,437.23069137788008,415.92147390864221,0.61269766366531631,98.10168399473838,0.96376024581623987,0.37286338812642916,0.97465456327073841,null,15.583333333333375,null,0,20.651196032151304,null,20.651196032151304,{"$f":"IF(J250=0,1,1000)*AVERAGE(C$63:C250)","v":240.50724732540255},null,{"$f":"(F250+G250)*SUM(F$63:G250)","v":0},0,0,0,0,0,0,0,0,0]
[null,15.666666666666709,231.1602656261789,10.706775391758788,20.629717171440674,0,0,0,{"$f":"IF(SUM(I$63:I250)<($F$40-1),IF((F251+G251)*H251>0,1,0),0)","v":0},0,0,7.1473890676733172,8.6615209121334988,15.666666666666709,{"$f":"IF(B251<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B251),0)","v":2.7920695520133119E-2},null,437.05724891096588,415.72853762672179,0.61248516380902318,98.019247638090405,0.96357394260999152,0.37280662005277815,0.97450617309944787,null,15.666666666666709,null,0,20.629717171440674,null,20.629717171440674,{"$f":"IF(J251=0,1,1000)*AVERAGE(C$63:C251)","v":240.45779239577703},null,{"$f":"(F251+G251)*SUM(F$63:G251)","v":0},0,0,0,0,0,0,0,0,0]
[null,15.750000000000043,231.06394884883466,10.69614781594175,20.608256029496193,0,0,0,{"$f":"IF(SUM(I$63:I251)<($F$40-1),IF((F252+G252)*H252>0,1,0),0)","v":0},0,0,7.0998102630331195,8.6128227600522091,15.750000000000043,{"$f":"IF(B252<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B252),0)","v":2.7758769365501024E-2},null,436.88387871174626,415.53570966600512,0.61227273851242714,97.936880831603673,0.96338771703007908,0.37274979748006154,0.97435764046911022,null,15.750000000000043,null,0,20.608256029496193,null,20.608256029496193,{"$f":"IF(J252=0,1,1000)*AVERAGE(C$63:C252)","v":240.40835111395106},null,{"$f":"(F252+G252)*SUM(F$63:G252)","v":0},0,0,0,0,0,0,0,0,0]
[null,15.833333333333377,230.96767220348099,10.685529006018637,20.586812589245586,0,0,0,{"$f":"IF(SUM(I$63:I252)<($F$40-1),IF((F253+G253)*H253>0,1,0),0)","v":0},0,0,7.0525465972112649,8.5643984063072836,15.833333333333377,{"$f":"IF(B253<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B253),0)","v":2.7597782302072268E-2},null,436.71058075010967,415.34298992406696,0.61206038771816773,97.854583502680384,0.96320156904415821,0.37269292037345031,0.97420896528868339,null,15.833333333333377,null,0,20.586812589245586,null,20.586812589245586,{"$f":"IF(J253=0,1,1000)*AVERAGE(C$63:C253)","v":240.35892347567633},null,{"$f":"(F253+G253)*SUM(F$63:G253)","v":0},0,0,0,0,0,0,0,0,0]
[null,15.91666666666671,230.87143567339621,10.67491895354963,20.565386833645636,0,0,0,{"$f":"IF(SUM(I$63:I253)<($F$40-1),IF((F254+G254)*H254>0,1,0),0)","v":0},0,0,7.0055959906700283,8.5162463115070697,15.91666666666671,{"$f":"IF(B254<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B254),0)","v":2.7437728883584696E-2},null,436.53735499595706,415.15037829865497,0.61184811136899053,97.772355578840575,0.9630154986198981,0.37263598869811465,0.97406014746712311,null,15.91666666666671,null,0,20.565386833645636,null,20.565386833645636,{"$f":"IF(J254=0,1,1000)*AVERAGE(C$63:C254)","v":240.30950947670613},null,{"$f":"(F254+G254)*SUM(F$63:G254)","v":0},0,0,0,0,0,0,0,0,0]
[null,16.000000000000043,230.77523924186565,10.664317650109226,20.543978745682029,0,0,0,{"$f":"IF(SUM(I$63:I254)<($F$40-1),IF((F255+G255)*H255>0,1,0),0)","v":0},0,0,6.9589563775604315,8.4683649449149154,16.000000000000043,{"$f":"IF(B255<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B255),0)","v":2.7278603695361753E-2},null,436.36420141920206,{"$f":"R$9*$Q255^6+S$9*$Q255^5+T$9*$Q255^4+U$9*$Q255^3+V$9*$Q255^2+W$9*$Q255+X$9","v":414.95787468768913},{"$f":"R$10*$Q255^6+S$10*$Q255^5+T$10*$Q255^4+U$10*$Q255^3+V$10*$Q255^2+W$10*$Q255+X$10","v":0.61163590940774692},{"$f":"(R255-R$60)-(Q$60+460)*(S255-S$60)","v":97.690196987721379},0.9628295057249816,{"$f":"(1.1-0.1*U255^($R$24*($F$24+273)^4 +$S$24*($F$24+273)^3 + $T$24*($F$24+273)^2 + $U$24*($F$24+273) + $V$24))*V$59","v":0.3725790024192247},0.97391118691338519,null,16.000000000000043,null,0,20.543978745682029,null,20.543978745682029,{"$f":"IF(J255=0,1,1000)*AVERAGE(C$63:C255)","v":240.26010911279502},null,{"$f":"(F255+G255)*SUM(F$63:G255)","v":0},{"$f":"IF((F255+G255)=0,0,B255)","v":0},0,0,0,0,0,0,0,0]
[null,16.083333333333375,230.67908289218155,10.653725087286254,20.522588308369389,0,0,0,{"$f":"IF(SUM(I$63:I255)<($F$40-1),IF((F256+G256)*H256>0,1,0),0)","v":0},0,0,6.9126257056322817,8.4207527844005181,16.083333333333375,{"$f":"IF(B256<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B256),0)","v":2.7120401354129332E-2},null,{"$f":"C256*1.8+32-F$20","v":436.1911199897707},414.76547898926157,0.61142378177739387,97.608107657077426,{"$f":"((Q256+460)/(F$24*1.8+32+460))","v":0.96264359032710445},0.37252196150194994,{"$f":"V256/V$59","v":0.97376208353642357},null,{"$f":"B256","v":16.083333333333375},null,{"$f":"IF(AA255>0,AA255,IF(K256=0,0,B256))","v":0},{"$f":"IF(AA255>0,AB255,E256)","v":20.522588308369389},null,{"$f":"IF(B256<=AD$59,E256,AD255)","v":20.522588308369389},{"$f":"IF(J256=0,1,1000)*AVERAGE(C$63:C256)","v":240.21072237969906},null,{"$f":"(F256+G256)*SUM(F$63:G256)","v":0},0,{"$f":"IF($AG256=1,$AH256,0)","v":0},{"$f":"IF($AG256=2,$AH256,0)","v":0},{"$f":"IF($AG256=3,$AH256,0)","v":0},{"$f":"IF($AG256=4,$AH256,0)","v":0},{"$f":"IF($AG256=5,$AH256,0)","v":0},{"$f":"IF($AG256=6,$AH256,0)","v":0},{"$f":"IF($AG256=7,$AH256,0)","v":0},0]
[null,{"$f":"IF(ROUND(B256,1)=F$48,F$48,IF(B256<$F$48,B256+1/12,B256))","v":16.166666666666707},{"$f":"IF(B256<F$48,IF(I256<1,C256*(1-$F$22/12), $C$63),C256)","v":230.58296660764316},{"$f":"V257*T257/3.413","v":10.643141256683792},{"$f":"D257*F$23/1000000-F$32/1000","v":20.501215504751123},{"$f":"IF(B257>F$48-5,0,IF(C257 <= $C$63- $F$35,1,0))","v":0},{"$f":"IF(ROUND(B257,1)=F$48-5,IF(E257-(E256-E257)*60<1,1,0),IF(E257-(E256-E257)<0,1,0))","v":0},{"$f":"IF(ROUND(F$48-B257,2)<5,0,1)","v":0},{"$f":"IF(SUM(I$63:I256)<($F$40-1),IF((F257+G257)*H257>0,1,0),0)","v":0},{"$f":"IF(OR(I257=1,J256 =1), 1,0)","v":0},{"$f":"I257/(1+$F$38)^B257","v":0},{"$f":"IF(B257<F$48,E257/((1+$F$38)^B257),0)","v":6.8666019361447228},{"$f":"IF(B257<F$48,($F$33/1000)/((1+$F$38)^B257),0)","v":8.3734083163915312},{"$f":"IF(J257<1, B257,N256)","v":16.166666666666707},{"$f":"IF(B257<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B257),0)","v":2.6963116507833639E-2},null,436.01811067760156,414.57319110163604,0.61121172842099403,97.526087514779817,0.96245775239397657,0.37246486591146,0.97361283724519276,null,16.166666666666707,null,0,20.501215504751123,null,20.501215504751123,{"$f":"IF(J257=0,1,1000)*AVERAGE(C$63:C257)","v":240.16134927317572},null,{"$f":"(F257+G257)*SUM(F$63:G257)","v":0},0,0,0,0,0,0,0,0,{"$f":"IF($AG257=8,$AH257,0)","v":0}]
[null,16.250000000000039,230.48689037155665,10.632566149919141,20.479860317899345,0,0,0,{"$f":"IF(SUM(I$63:I257)<($F$40-1),IF((F258+G258)*H258>0,1,0),0)","v":0},0,0,6.8208830437774068,8.3263300358254551,16.250000000000039,{"$f":"IF(B258<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B258),0)","v":2.6806743835460119E-2},null,435.84517345264584,414.38101092324752,0.61099974928171519,97.444136488816298,0.96227199189332091,0.37240771561292368,0.9734634479486447,null,16.250000000000039,null,0,20.479860317899345,null,20.479860317899345,{"$f":"IF(J258=0,1,1000)*AVERAGE(C$63:C258)","v":240.11198978898378},null,{"$f":"(F258+G258)*SUM(F$63:G258)","v":0},0,0,0,0,0,0,0,0,0]
[null,16.333333333333371,230.39085416723518,10.621999758623831,20.458522730914922,0,0,0,{"$f":"IF(SUM(I$63:I258)<($F$40-1),IF((F259+G259)*H259>0,1,0),0)","v":0},0,0,6.775467016542291,8.2795164461017841,16.333333333333371,{"$f":"IF(B259<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B259),0)","v":2.6651278046853473E-2},null,435.6723082848672,414.188938352702,0.61078784430282984,97.362254507291141,0.9620863087928736,0.37235051057150981,0.97331391555573188,null,16.333333333333371,null,0,20.458522730914922,null,20.458522730914922,{"$f":"IF(J259=0,1,1000)*AVERAGE(C$63:C259)","v":240.06264392288352},null,{"$f":"(F259+G259)*SUM(F$63:G259)","v":0},0,0,0,0,0,0,0,0,0]
[null,16.416666666666703,230.29485797799884,10.611442074443536,20.437202726927268,0,0,0,{"$f":"IF(SUM(I$63:I259)<($F$40-1),IF((F260+G260)*H260>0,1,0),0)","v":0},0,0,6.7303518556959236,8.23296605903443,16.416666666666703,{"$f":"IF(B260<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B260),0)","v":2.6496713882538662E-2},null,435.4995151442418,413.99697328877591,0.61057601342771606,97.280441498424238,0.96190070306038489,0.37229325075238717,0.97316423997540646,null,16.416666666666703,null,0,20.437202726927268,null,20.437202726927268,{"$f":"IF(J260=0,1,1000)*AVERAGE(C$63:C260)","v":240.01331167063663},null,{"$f":"(F260+G260)*SUM(F$63:G260)","v":0},0,0,0,0,0,0,0,0,0]
[null,16.500000000000036,230.19890178717469,10.600893089038053,20.415900289094321,0,0,0,{"$f":"IF(SUM(I$63:I260)<($F$40-1),IF((F261+G261)*H261>0,1,0),0)","v":0},0,0,6.6855355756523824,8.1866773948044234,16.500000000000036,{"$f":"IF(B261<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B261),0)","v":2.6343046113542993E-2},null,435.3267940007583,413.80511563041568,0.61036425659985571,97.198697390551388,0.96171517466361822,0.37223593612072403,0.97301442111661918,null,16.500000000000036,null,0,20.415900289094321,null,20.415900289094321,{"$f":"IF(J261=0,1,1000)*AVERAGE(C$63:C261)","v":239.96399302800617},null,{"$f":"(F261+G261)*SUM(F$63:G261)","v":0},0,0,0,0,0,0,0,0,0]
[null,16.583333333333368,230.10298557809671,10.590352794081298,20.394615400602536,0,0,0,{"$f":"IF(SUM(I$63:I261)<($F$40-1),IF((F262+G262)*H262>0,1,0),0)","v":0},0,0,6.6410162038967702,8.1406489819128556,16.583333333333368,{"$f":"IF(B262<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B262),0)","v":2.6190269541219217E-2},null,435.15414482441793,413.6133652767378,0.6101525737628356,97.117022112123948,0.96152972357035005,0.37217856664168858,0.97286445888832074,null,16.583333333333368,null,0,20.394615400602536,null,20.394615400602536,{"$f":"IF(J262=0,1,1000)*AVERAGE(C$63:C262)","v":239.91468799075662},null,{"$f":"(F262+G262)*SUM(F$63:G262)","v":0},0,0,0,0,0,0,0,0,0]
[null,16.6666666666667,230.00710933410585,10.579821181261249,20.373348044666756,0,0,0,{"$f":"IF(SUM(I$63:I262)<($F$40-1),IF((F263+G263)*H263>0,1,0),0)","v":0},0,0,6.5967917808992631,8.0948793571341149,16.6666666666667,{"$f":"IF(B263<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B263),0)","v":2.6038378997069636E-2},null,434.98156758523442,413.42172212702792,0.60994096486034632,97.0354155917085,0.9613443497483708,0.37212114228044885,0.9727143531994612,null,16.6666666666667,null,0,20.373348044666756,null,20.373348044666756,{"$f":"IF(J263=0,1,1000)*AVERAGE(C$63:C263)","v":239.86539655465387},null,{"$f":"(F263+G263)*SUM(F$63:G263)","v":0},0,0,0,0,0,0,0,0,0]
[null,16.750000000000032,229.91127303854998,10.569298242279876,20.35209820453009,0,0,0,{"$f":"IF(SUM(I$63:I263)<($F$40-1),IF((F264+G264)*H264>0,1,0),0)","v":0},0,0,6.5528603600297028,8.0493670654693581,16.750000000000032,{"$f":"IF(B264<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B264),0)","v":2.5887369342571305E-2},null,434.80906225323383,413.23018608074057,0.60972942983618295,96.953877757986106,0.961159053165484,0.37206366300217297,0.97256410395899107,null,16.750000000000032,null,0,20.35209820453009,null,20.35209820453009,{"$f":"IF(J264=0,1,1000)*AVERAGE(C$63:C264)","v":239.81611871546525},null,{"$f":"(F264+G264)*SUM(F$63:G264)","v":0},0,0,0,0,0,0,0,0,0]
[null,16.833333333333364,229.81547667478392,10.558783968853193,20.330865863463988,0,0,0,{"$f":"IF(SUM(I$63:I264)<($F$40-1),IF((F265+G265)*H265>0,1,0),0)","v":0},0,0,6.509220007472833,8.0041106601002721,16.833333333333364,{"$f":"IF(B265<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B265),0)","v":2.5737235469002126E-2},null,434.63662879845492,413.03875703749912,0.60951796863424368,96.872408539753053,0.96097383378950674,0.37200612877202871,0.97241371107585994,null,16.833333333333364,null,0,20.330865863463988,null,20.330865863463988,{"$f":"IF(J265=0,1,1000)*AVERAGE(C$63:C265)","v":239.76685446895942},null,{"$f":"(F265+G265)*SUM(F$63:G265)","v":0},0,0,0,0,0,0,0,0,0]
[null,16.916666666666696,229.71972022616944,10.548278352711161,20.309651004768092,0,0,0,{"$f":"IF(SUM(I$63:I265)<($F$40-1),IF((F266+G266)*H266>0,1,0),0)","v":0},0,0,6.4658688021440094,7.9591087023430616,16.916666666666696,{"$f":"IF(B266<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B266),0)","v":2.5587972297268061E-2},null,434.46426719094887,412.84743489709507,0.60930658119853065,96.791007865919767,0.96078869158826952,0.37194853955518403,0.97226317445901789,null,16.916666666666696,null,0,20.309651004768092,null,20.309651004768092,{"$f":"IF(J266=0,1,1000)*AVERAGE(C$63:C266)","v":239.71760381090652},null,{"$f":"(F266+G266)*SUM(F$63:G266)","v":0},0,0,0,0,0,0,0,0,0]
[null,17.000000000000028,229.6240036760752,10.537781385597651,20.288453611770105,0,0,0,{"$f":"IF(SUM(I$63:I266)<($F$40-1),IF((F267+G267)*H267>0,1,0),0)","v":0},0,0,6.4228048356054765,7.9143597616027304,17.000000000000028,{"$f":"IF(B267<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B267),0)","v":2.5439574777731299E-2},null,434.29197740077922,412.65621955948779,0.60909526747314946,96.709675665510758,0.96060362652961595,0.37189089531680664,0.97211249401741395,null,17.000000000000028,null,0,20.288453611770105,null,20.288453611770105,{"$f":"IF(J267=0,1,1000)*AVERAGE(C$63:C267)","v":239.66836673707806},null,{"$f":"(F267+G267)*SUM(F$63:G267)","v":0},0,0,0,0,0,0,0,0,0]
[null,17.083333333333361,229.52832700787684,10.527293059270454,20.267273667825865,0,0,0,{"$f":"IF(SUM(I$63:I267)<($F$40-1),IF((F268+G268)*H268>0,1,0),0)","v":0},0,0,6.3800262119832558,7.8698624153275931,17.083333333333361,{"$f":"IF(B268<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B268),0)","v":2.5292037890039396E-2},null,434.11975939802221,412.46511092480421,0.60888402740230851,96.628411867664454,0.96041863858140375,0.37183319602206444,0.97196166965999831,null,17.083333333333361,null,0,20.267273667825865,null,20.267273667825865,{"$f":"IF(J268=0,1,1000)*AVERAGE(C$63:C268)","v":239.61914324324698},null,{"$f":"(F268+G268)*SUM(F$63:G268)","v":0},0,0,0,0,0,0,0,0,0]
[null,17.166666666666693,229.43269020495691,10.516813365501232,20.246111156319198,0,0,0,{"$f":"IF(SUM(I$63:I268)<($F$40-1),IF((F269+G269)*H269>0,1,0),0)","v":0},0,0,6.3375310478845117,7.8256152489640547,17.166666666666693,{"$f":"IF(B269<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B269),0)","v":2.5145356642955488E-2},null,433.94761315276634,412.27410889333828,0.6086728609303188,96.547216401633136,0.96023372771150306,0.37177544163612514,0.97181070129572023,null,17.166666666666693,null,0,20.246111156319198,null,20.246111156319198,{"$f":"IF(J269=0,1,1000)*AVERAGE(C$63:C269)","v":239.56993332518763},null,{"$f":"(F269+G269)*SUM(F$63:G269)","v":0},0,0,0,0,0,0,0,0,0]
[null,17.250000000000025,229.33709325070487,10.506342296075426,20.224966060661782,0,0,0,{"$f":"IF(SUM(I$63:I269)<($F$40-1),IF((F270+G270)*H270>0,1,0),0)","v":0},0,0,6.2953174723154683,7.7816168559116479,17.250000000000025,{"$f":"IF(B270<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B270),0)","v":2.4999526074189388E-2},null,433.77553863511264,412.08321336555048,0.60846176800159502,96.466089196781752,0.96004889388779846,0.37171763212415693,0.97165958883353032,null,17.250000000000025,null,0,20.224966060661782,null,20.224966060661782,{"$f":"IF(J270=0,1,1000)*AVERAGE(C$63:C270)","v":239.52073697867567},null,{"$f":"(F270+G270)*SUM(F$63:G270)","v":0},0,0,0,0,0,0,0,0,0]
[null,17.333333333333357,229.24153612851708,10.495879842792329,20.20383836429323,0,0,0,{"$f":"IF(SUM(I$63:I270)<($F$40-1),IF((F271+G271)*H271>0,1,0),0)","v":0},0,0,6.2533836265999287,7.7378658374783091,17.333333333333357,{"$f":"IF(B271<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B271),0)","v":2.4854541250229713E-2},null,433.60353581517461,411.89242424206816,0.60825074856065353,96.385030182588991,0.95986413707818685,0.37165976745132762,0.97150833218237809,null,17.333333333333357,null,0,20.20383836429323,null,20.20383836429323,{"$f":"IF(J271=0,1,1000)*AVERAGE(C$63:C271)","v":239.47155419948831},null,{"$f":"(F271+G271)*SUM(F$63:G271)","v":0},0,0,0,0,0,0,0,0,0]
[null,17.416666666666689,229.14601882179687,10.485425997464962,20.182728050680918,0,0,0,{"$f":"IF(SUM(I$63:I271)<($F$40-1),IF((F272+G272)*H272>0,1,0),0)","v":0},0,0,6.2117276642982526,7.6943608028359227,17.416666666666689,{"$f":"IF(B272<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B272),0)","v":2.4710397266177013E-2},null,433.43160466307825,411.70174142368421,0.60803980255211332,96.304039288645924,0.95967945725057935,0.37160184758280546,0.97135693125121447,null,17.416666666666689,null,0,20.182728050680918,null,20.182728050680918,{"$f":"IF(J272=0,1,1000)*AVERAGE(C$63:C272)","v":239.42238498340407},null,{"$f":"(F272+G272)*SUM(F$63:G272)","v":0},0,0,0,0,0,0,0,0,0]
[null,17.500000000000021,229.05054131395445,10.474980751920111,20.161635103319995,0,0,0,{"$f":"IF(SUM(I$63:I272)<($F$40-1),IF((F273+G273)*H273>0,1,0),0)","v":0},0,0,6.1703477511269273,7.6511003689761043,17.500000000000021,{"$f":"IF(B273<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B273),0)","v":2.4567089245577812E-2},null,433.25974514896188,411.51116481135739,0.60782892992069515,96.223116444656569,0.95949485437289983,0.37154387248375859,0.97120538594898997,null,17.500000000000021,null,0,20.161635103319995,null,20.161635103319995,{"$f":"IF(J273=0,1,1000)*AVERAGE(C$63:C273)","v":239.37322932620287},null,{"$f":"(F273+G273)*SUM(F$63:G273)","v":0},0,0,0,0,0,0,0,0,0]
[null,17.583333333333353,228.95510358840698,10.464544097998226,20.140559505733201,0,0,0,{"$f":"IF(SUM(I$63:I273)<($F$40-1),IF((F274+G274)*H274>0,1,0),0)","v":0},0,0,6.1292420648785955,7.6080831606662276,17.583333333333353,{"$f":"IF(B274<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B274),0)","v":2.4424612340259624E-2},null,433.08795724297647,411.32069430621158,0.60761813061122194,96.142261580436809,0.95931032841308628,0.3714858421193557,0.97105369618465631,null,17.583333333333353,null,0,20.140559505733201,null,20.140559505733201,{"$f":"IF(J274=0,1,1000)*AVERAGE(C$63:C274)","v":239.32408722366611},null,{"$f":"(F274+G274)*SUM(F$63:G274)","v":0},0,0,0,0,0,0,0,0,0]
[null,17.666666666666686,228.8597056285785,10.454116027553436,20.11950124147091,0,0,0,{"$f":"IF(SUM(I$63:I274)<($F$40-1),IF((F275+G275)*H275>0,1,0),0)","v":0},0,0,6.0884087953426995,7.565307810405721,17.666666666666686,{"$f":"IF(B275<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B275),0)","v":2.4282961730166988E-2},null,432.91624091528519,411.13032980953562,0.6074074045686183,96.061474625914741,0.95912587933908922,0.37142775645476533,0.97090186186716509,null,17.666666666666686,null,0,20.11950124147091,null,20.11950124147091,{"$f":"IF(J275=0,1,1000)*AVERAGE(C$63:C275)","v":239.27495867157651},null,{"$f":"(F275+G275)*SUM(F$63:G275)","v":0},0,0,0,0,0,0,0,0,0]
[null,17.750000000000018,228.76434741789993,10.443696532453519,20.098460294111053,0,0,0,{"$f":"IF(SUM(I$63:I275)<($F$40-1),IF((F276+G276)*H276>0,1,0),0)","v":0},0,0,6.0478461442265905,7.5227729583825864,17.750000000000018,{"$f":"IF(B276<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B276),0)","v":2.4142132623198326E-2},null,432.74459613606376,410.94007122278282,0.60719675173790988,95.980755511130326,0.95894150711887294,0.37136961545515645,0.97074988290546915,null,17.750000000000018,null,0,20.098460294111053,null,20.098460294111053,{"$f":"IF(J276=0,1,1000)*AVERAGE(C$63:C276)","v":239.2258436657182},null,{"$f":"(F276+G276)*SUM(F$63:G276)","v":0},0,0,0,0,0,0,0,0,0]
[null,17.83333333333335,228.66902893980915,10.433285604579821,20.077436647258963,0,0,0,{"$f":"IF(SUM(I$63:I276)<($F$40-1),IF((F277+G277)*H277>0,1,0),0)","v":0},0,0,6.0075523250771399,7.4804772524301679,17.83333333333335,{"$f":"IF(B277<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B277),0)","v":2.4002120255043904E-2},null,432.57302287550033,410.74991844757068,0.60698617206422412,95.900104166234769,0.95875721172041506,0.37131141908569831,0.97059775920852165,null,17.83333333333335,null,0,20.077436647258963,null,20.077436647258963,{"$f":"IF(J277=0,1,1000)*AVERAGE(C$63:C277)","v":239.17674220187675},null,{"$f":"(F277+G277)*SUM(F$63:G277)","v":0},0,0,0,0,0,0,0,0,0]
[null,17.916666666666682,228.5737501777509,10.422883235827275,20.056430284547407,0,0,0,{"$f":"IF(SUM(I$63:I277)<($F$40-1),IF((F278+G278)*H278>0,1,0),0)","v":0},0,0,5.9675255632029298,7.438419347984178,17.916666666666682,{"$f":"IF(B278<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B278),0)","v":2.38629198890246E-2},null,432.40152110379546,410.55987138568037,0.60677566549278905,95.819520521490745,0.95857299311170652,0.37125316731156022,0.97044549068527619,null,17.916666666666682,null,0,20.056430284547407,null,20.056430284547407,{"$f":"IF(J278=0,1,1000)*AVERAGE(C$63:C278)","v":239.12765427583912},null,{"$f":"(F278+G278)*SUM(F$63:G278)","v":0},0,0,0,0,0,0,0,0,0]
[null,18.000000000000014,228.47851111517684,10.412489418104339,20.035441189636469,0,0,0,{"$f":"IF(SUM(I$63:I278)<($F$40-1),IF((F279+G279)*H279>0,1,0),0)","v":0},0,0,5.9277640955968964,7.3965979080399435,18.000000000000014,{"$f":"IF(B279<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B279),0)","v":2.3724526815931662E-2},null,432.23009079116218,410.36992993905676,0.60656523196893408,95.739004507271716,0.95838885126075168,0.37119486009791219,0.97029307724468816,null,18.000000000000014,null,0,20.035441189636469,null,20.035441189636469,{"$f":"IF(J279=0,1,1000)*AVERAGE(C$63:C279)","v":239.0785798833937},null,{"$f":"(F279+G279)*SUM(F$63:G279)","v":0},0,0,0,0,0,0,0,0,0]
[null,18.083333333333346,228.38331173554553,10.402104143332998,20.014469346213538,0,0,0,{"$f":"IF(SUM(I$63:I279)<($F$40-1),IF((F280+G280)*H280>0,1,0),0)","v":0},0,0,5.8882661708595254,7.3550116031099071,18.083333333333346,{"$f":"IF(B280<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B280),0)","v":2.3586936353867431E-2},null,432.05873190782586,410.18009400980748,0.60635487143808853,95.658556054062103,0.95820478613556814,0.37113649740992438,0.97014051879571328,null,18.083333333333346,null,0,20.014469346213538,null,20.014469346213538,{"$f":"IF(J280=0,1,1000)*AVERAGE(C$63:C280)","v":239.02951902033016},null,{"$f":"(F280+G280)*SUM(F$63:G280)","v":0},0,0,0,0,0,0,0,0,0]
[null,18.166666666666679,228.28815202232241,10.39172740344868,19.993514737993163,0,0,0,{"$f":"IF(SUM(I$63:I280)<($F$40-1),IF((F281+G281)*H281>0,1,0),0)","v":0},0,0,5.8490300491225051,7.3136591111813667,18.166666666666679,{"$f":"IF(B281<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B281),0)","v":2.3450143848086927E-2},null,431.88744442402418,409.99036350020282,0.6061445838457824,95.578175092456604,0.95802079770418658,0.3710780792127672,0.96998781524730804,null,18.166666666666679,null,0,19.993514737993163,null,19.993514737993163,{"$f":"IF(J281=0,1,1000)*AVERAGE(C$63:C281)","v":238.98047168243974},null,{"$f":"(F281+G281)*SUM(F$63:G281)","v":0},0,0,0,0,0,0,0,0,0]
[null,18.250000000000011,228.19303195897979,10.38135919040027,19.972577348717063,0,0,0,{"$f":"IF(SUM(I$63:I281)<($F$40-1),IF((F282+G282)*H282>0,1,0),0)","v":0},0,0,5.8100540019729356,7.2725391176744445,18.250000000000011,{"$f":"IF(B282<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B282),0)","v":2.3314144670840354E-2},null,431.71622831000747,409.80073831267566,0.60593436913764631,95.497861553160249,0.95783688593465155,0.37101960547161178,0.96983496650843082,null,18.250000000000011,null,0,19.972577348717063,null,19.972577348717063,{"$f":"IF(J282=0,1,1000)*AVERAGE(C$63:C282)","v":238.93143786551491},null,{"$f":"(F282+G282)*SUM(F$63:G282)","v":0},0,0,0,0,0,0,0,0,0]
[null,18.333333333333343,228.0979515289969,10.370999496150054,19.951657162154017,0,0,0,{"$f":"IF(SUM(I$63:I282)<($F$40-1),IF((F283+G283)*H283>0,1,0),0)","v":0},0,0,5.7713363123779873,7.2316503154002962,18.333333333333343,{"$f":"IF(B283<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B283),0)","v":2.3178934221216592E-2},null,431.54508353603831,409.61121834982077,0.60572422725941044,95.417615366988002,0.95765305079502061,0.37096107615162954,0.96968197248804044,null,18.333333333333343,null,0,19.951657162154017,null,19.951657162154017,{"$f":"IF(J283=0,1,1000)*AVERAGE(C$63:C283)","v":238.88241756534967},null,{"$f":"(F283+G283)*SUM(F$63:G283)","v":0},0,0,0,0,0,0,0,0,0]
[null,18.416666666666675,228.00291071585983,10.360648312673694,19.930754162099817,0,0,0,{"$f":"IF(SUM(I$63:I283)<($F$40-1),IF((F284+G284)*H284>0,1,0),0)","v":0},0,0,5.7328752746100902,7.1909914045195622,18.416666666666675,{"$f":"IF(B284<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B284),0)","v":2.3044507924987499E-2},null,431.37401007239157,409.4218035143943,0.60551415815690468,95.337436464864538,0.9574692922533643,0.37090249121799224,0.96952883309509708,null,18.416666666666675,null,0,19.930754162099817,null,19.930754162099817,{"$f":"IF(J284=0,1,1000)*AVERAGE(C$63:C284)","v":238.83341077773937},null,{"$f":"(F284+G284)*SUM(F$63:G284)","v":0},0,0,0,0,0,0,0,0,0]
[null,18.500000000000007,227.90790950306157,10.350305631960191,19.909868332377194,0,0,0,{"$f":"IF(SUM(I$63:I284)<($F$40-1),IF((F285+G285)*H285>0,1,0),0)","v":0},0,0,5.6946691941725955,7.1505610925010377,18.500000000000007,{"$f":"IF(B285<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B285),0)","v":2.2910861234453184E-2},null,431.20300788935469,409.23249370931399,0.60530416177605906,95.257324777823953,0.95728561027776715,0.37084385063587239,0.96937554823856242,null,18.500000000000007,null,0,19.909868332377194,null,19.909868332377194,{"$f":"IF(J285=0,1,1000)*AVERAGE(C$63:C285)","v":238.78441749848071},null,{"$f":"(F285+G285)*SUM(F$63:G285)","v":0},0,0,0,0,0,0,0,0,0]
[null,18.583333333333339,227.81294787410198,10.339971446011855,19.88899965683574,0,0,0,{"$f":"IF(SUM(I$63:I285)<($F$40-1),IF((F286+G286)*H286>0,1,0),0)","v":0},0,0,5.6567163877259254,7.1103580940805928,18.583333333333339,{"$f":"IF(B286<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B286),0)","v":2.2777989628288177E-2},null,431.03207695722745,409.04328883765811,0.60509423806290252,95.177280237009484,0.95710200483632646,0.37078515437044285,0.96922211782739953,null,18.583333333333339,null,0,19.88899965683574,null,19.88899965683574,{"$f":"IF(J286=0,1,1000)*AVERAGE(C$63:C286)","v":238.73543772337189},null,{"$f":"(F286+G286)*SUM(F$63:G286)","v":0},0,0,0,0,0,0,0,0,0]
[null,18.666666666666671,227.71802581248778,10.329645746844299,19.868148119351936,0,0,0,{"$f":"IF(SUM(I$63:I286)<($F$40-1),IF((F287+G287)*H287>0,1,0),0)","v":0},0,0,5.6190151830142456,7.0703811312203069,18.666666666666671,{"$f":"IF(B287<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B287),0)","v":2.2645888611388405E-2},null,430.86121724632187,408.85418880266576,0.60488438696356317,95.097302773673562,0.95691847589715306,0.37072640238687715,0.96906854177057278,null,18.666666666666671,null,0,19.868148119351936,null,19.868148119351936,{"$f":"IF(J287=0,1,1000)*AVERAGE(C$63:C287)","v":238.68647144821239},null,{"$f":"(F287+G287)*SUM(F$63:G287)","v":0},0,0,0,0,0,0,0,0,0]
[null,18.750000000000004,227.6231433017326,10.319328526486354,19.847313703828931,0,0,0,{"$f":"IF(SUM(I$63:I287)<($F$40-1),IF((F288+G288)*H288>0,1,0),0)","v":0},0,0,5.5815639187925434,7.0306289330678435,18.750000000000004,{"$f":"IF(B288<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B288),0)","v":2.2514553714719211E-2},null,430.69042872696252,408.66519350773603,0.60467460842426857,95.01739231917702,0.95673502342837091,0.37066759465034937,0.9689148199770482,null,18.750000000000004,null,0,19.847313703828931,null,19.847313703828931,{"$f":"IF(J288=0,1,1000)*AVERAGE(C$63:C288)","v":238.63751866880318},null,{"$f":"(F288+G288)*SUM(F$63:G288)","v":0},0,0,0,0,0,0,0,0,0]
[null,18.833333333333336,227.52830032535689,10.309019776980097,19.826496394196642,0,0,0,{"$f":"IF(SUM(I$63:I288)<($F$40-1),IF((F289+G289)*H289>0,1,0),0)","v":0},0,0,5.5443609447542759,6.9911002359160515,18.833333333333336,{"$f":"IF(B289<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B289),0)","v":2.2383980495164085E-2},null,430.51971136948629,408.47630285642799,0.60446490239134465,94.937548804989433,0.95655164739811749,0.37060873112603415,0.9687609523557934,null,18.833333333333336,null,0,19.826496394196642,null,19.826496394196642,{"$f":"IF(J289=0,1,1000)*AVERAGE(C$63:C289)","v":238.58857938094658},null,{"$f":"(F289+G289)*SUM(F$63:G289)","v":0},0,0,0,0,0,0,0,0,0]
[null,18.916666666666668,227.43349686688802,10.298719490380758,19.805696174411533,0,0,0,{"$f":"IF(SUM(I$63:I289)<($F$40-1),IF((F290+G290)*H290>0,1,0),0)","v":0},0,0,5.5074046214594059,6.9517937831627892,18.916666666666668,{"$f":"IF(B290<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B290),0)","v":2.2254164535374404E-2},null,430.34906514424233,408.28751675245991,0.60425526881121605,94.857772162688207,0.95636834777454338,0.37054981177910695,0.96860693881577786,null,18.916666666666668,null,0,19.805696174411533,null,19.805696174411533,{"$f":"IF(J290=0,1,1000)*AVERAGE(C$63:C290)","v":238.53965358044633},null,{"$f":"(F290+G290)*SUM(F$63:G290)","v":0},0,0,0,0,0,0,0,0,0]
[null,19,227.33873290986017,10.288427658756747,19.784913028456693,0,0,0,{"$f":"IF(SUM(I$63:I290)<($F$40-1),IF((F291+G291)*H291>0,1,0),0)","v":0},0,0,5.4706933202629999,6.9127083252709873,19,{"$f":"IF(B291<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B291),0)","v":2.2125101443619954E-2},null,430.17849002159215,408.09883509970933,0.60404570763040566,94.778062323959034,0.95618512452581228,0.37049083657474369,0.96845277926597251,null,19,null,0,19.784913028456693,null,19.784913028456693,{"$f":"IF(J291=0,1,1000)*AVERAGE(C$63:C291)","v":238.49074126310754},null,{"$f":"(F291+G291)*SUM(F$63:G291)","v":0},0,0,0,0,0,0,0,0,0]
[null,19.083333333333332,227.24400843781441,10.278144274189593,19.7641469403417,0,0,0,{"$f":"IF(SUM(I$63:I291)<($F$40-1),IF((F292+G292)*H292>0,1,0),0)","v":0},0,0,5.4342254232442055,6.8738426197288911,19.083333333333332,{"$f":"IF(B292<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B292),0)","v":2.1996786853640385E-2},null,430.00798597190982,407.91025780221264,0.60383621879553484,94.698419220595156,0.95600197762010164,0.37043180547812121,0.96829847361535049,null,19.083333333333332,null,0,19.7641469403417,null,19.7641469403417,{"$f":"IF(J292=0,1,1000)*AVERAGE(C$63:C292)","v":238.44184242473671},null,{"$f":"(F292+G292)*SUM(F$63:G292)","v":0},0,0,0,0,0,0,0,0,0]
[null,19.166666666666664,227.14932343429868,10.267869328773893,19.743397894102511,0,0,0,{"$f":"IF(SUM(I$63:I292)<($F$40-1),IF((F293+G293)*H293>0,1,0),0)","v":0},0,0,5.3979993231357746,6.8351954310106287,19.166666666666664,{"$f":"IF(B293<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B293),0)","v":2.1869216424497479E-2},null,429.83755296558149,407.7217847641644,0.60362680225332288,94.618842784497133,0.95581890702560168,0.37037271845441694,0.96814402177288661,null,19.166666666666664,null,0,19.743397894102511,null,19.743397894102511,{"$f":"IF(J293=0,1,1000)*AVERAGE(C$63:C293)","v":238.39295706114174},null,{"$f":"(F293+G293)*SUM(F$63:G293)","v":0},0,0,0,0,0,0,0,0,0]
[null,19.249999999999996,227.05467788286774,10.257602814617337,19.722665873801546,0,0,0,{"$f":"IF(SUM(I$63:I293)<($F$40-1),IF((F294+G294)*H294>0,1,0),0)","v":0},0,0,5.3620134232540071,6.7967655305368693,19.249999999999996,{"$f":"IF(B294<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B294),0)","v":2.1742385840428317E-2},null,429.6671909730058,407.53341588991731,0.60341745795058643,94.539332947673017,0.95563591271051596,0.370313575468809,0.96798942364755747,null,19.249999999999996,null,0,19.722665873801546,null,19.722665873801546,{"$f":"IF(J294=0,1,1000)*AVERAGE(C$63:C294)","v":238.34408516813193},null,{"$f":"(F294+G294)*SUM(F$63:G294)","v":0},0,0,0,0,0,0,0,0,0]
[null,19.333333333333329,226.96007176708321,10.247344723840643,19.701950863527507,0,0,0,{"$f":"IF(SUM(I$63:I294)<($F$40-1),IF((F295+G295)*H295>0,1,0),0)","v":0},0,0,5.3262661374291573,6.7585516966357968,19.333333333333329,{"$f":"IF(B295<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B295),0)","v":2.1616290810699237E-2},null,429.49689996459364,407.34515108398188,0.60320818583424007,94.45988964223767,0.95545299464306166,0.37025437648647669,0.96783467914834265,null,19.333333333333329,null,0,19.701950863527507,null,19.701950863527507,{"$f":"IF(J295=0,1,1000)*AVERAGE(C$63:C295)","v":238.29522674151798},null,{"$f":"(F295+G295)*SUM(F$63:G295)","v":0},0,0,0,0,0,0,0,0,0]
[null,19.416666666666661,226.86550507051359,10.237095048577496,19.681252847395307,0,0,0,{"$f":"IF(SUM(I$63:I295)<($F$40-1),IF((F296+G296)*H296>0,1,0),0)","v":0},0,0,5.2907558899362961,6.7205527145042687,19.416666666666661,{"$f":"IF(B296<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B296),0)","v":2.1490927069460715E-2},null,429.32667991076835,407.15699025102577,0.60299898585129585,94.380512800412589,0.95527015279146876,0.3701951214725997,0.96767978818422284,null,19.416666666666661,null,0,19.681252847395307,null,19.681252847395307,{"$f":"IF(J296=0,1,1000)*AVERAGE(C$63:C296)","v":238.24638177711199},null,{"$f":"(F296+G296)*SUM(F$63:G296)","v":0},0,0,0,0,0,0,0,0,0]
[null,19.499999999999993,226.77097777673421,10.226853780974578,19.660571809546077,0,0,0,{"$f":"IF(SUM(I$63:I296)<($F$40-1),IF((F297+G297)*H297>0,1,0),0)","v":0},0,0,5.2554811154266545,6.682767376169199,19.499999999999993,{"$f":"IF(B297<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B297),0)","v":2.1366290375603031E-2},null,429.15653078196544,406.9689332958738,0.60278985794886264,94.301202354525856,0.95508738712398056,0.37013581039235871,0.96752475066418131,null,19.499999999999993,null,0,19.660571809546077,null,19.660571809546077,{"$f":"IF(J297=0,1,1000)*AVERAGE(C$63:C297)","v":238.19755027072742},null,{"$f":"(F297+G297)*SUM(F$63:G297)","v":0},0,0,0,0,0,0,0,0,0]
[null,19.583333333333325,226.67648986932724,10.2166209131915,19.639907734147091,0,0,0,{"$f":"IF(SUM(I$63:I297)<($F$40-1),IF((F298+G298)*H298>0,1,0),0)","v":0},0,0,5.2204402588593988,6.6451944804491578,19.583333333333325,{"$f":"IF(B298<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B298),0)","v":2.1242376512612786E-2},null,428.98645254863288,406.78098012350728,0.60258080207414666,94.221958237011677,0.95490469760885399,0.37007644321093547,0.96736956649720418,null,19.583333333333325,null,0,19.639907734147091,null,19.639907734147091,{"$f":"IF(J298=0,1,1000)*AVERAGE(C$63:C298)","v":238.14873221817911},null,{"$f":"(F298+G298)*SUM(F$63:G298)","v":0},0,0,0,0,0,0,0,0,0]
[null,19.666666666666657,226.5820413318817,10.206396437400787,19.619260605391663,0,0,0,{"$f":"IF(SUM(I$63:I298)<($F$40-1),IF((F299+G299)*H299>0,1,0),0)","v":0},0,0,5.1856317754338397,6.6078328329161797,19.666666666666657,{"$f":"IF(B299<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B299),0)","v":2.111918128843028E-2},null,428.8164451812309,406.59313063906404,0.60237181817445062,94.142780380410386,0.95472208421435856,0.37001701989351243,0.96721423559227926,null,19.666666666666657,null,0,19.619260605391663,null,19.619260605391663,{"$f":"IF(J299=0,1,1000)*AVERAGE(C$63:C299)","v":238.09992761528332},null,{"$f":"(F299+G299)*SUM(F$63:G299)","v":0},0,0,0,0,0,0,0,0,0]
[null,19.749999999999989,226.48763214799342,10.196180345787829,19.598630407499115,0,0,0,{"$f":"IF(SUM(I$63:I299)<($F$40-1),IF((F300+G300)*H300>0,1,0),0)","v":0},0,0,5.151054130522116,6.570681245857803,19.749999999999989,{"$f":"IF(B300<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B300),0)","v":2.0996700535307646E-2},null,428.64650865023202,406.40538474783767,0.60216290619717394,94.063668717367875,0.95453954690877763,0.36995754040527318,0.96705875785839734,null,19.749999999999989,null,0,19.598630407499115,null,19.598630407499115,{"$f":"IF(J300=0,1,1000)*AVERAGE(C$63:C300)","v":238.05113645785775},null,{"$f":"(F300+G300)*SUM(F$63:G300)","v":0},0,0,0,0,0,0,0,0,0]
[null,19.833333333333321,226.39326230126511,10.185972630550863,19.578017124714702,0,0,0,{"$f":"IF(SUM(I$63:I300)<($F$40-1),IF((F301+G301)*H301>0,1,0),0)","v":0},0,0,5.1167057996023013,6.5337385382393061,19.833333333333321,{"$f":"IF(B301<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B301),0)","v":2.0874930109667917E-2},null,428.47664292612109,406.21774235527744,0.6019540660898125,93.984623180635595,0.95435708566040733,0.36989800471140205,0.96690313320455146,null,19.833333333333321,null,0,19.578017124714702,null,19.578017124714702,{"$f":"IF(J301=0,1,1000)*AVERAGE(C$63:C301)","v":238.00235874172139},null,{"$f":"(F301+G301)*SUM(F$63:G301)","v":0},0,0,0,0,0,0,0,0,0]
[null,19.916666666666654,226.29893177530627,10.175773283900945,19.557420741309564,0,0,0,{"$f":"IF(SUM(I$63:I301)<($F$40-1),IF((F302+G302)*H302>0,1,0),0)","v":0},0,0,5.0825852681919601,6.4970035356661642,19.916666666666654,{"$f":"IF(B302<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B302),0)","v":2.0753865891964794E-2},null,428.30684797939517,406.03020336698773,0.60174529779995789,93.905643703070268,0.95417470043755725,0.36983841277708446,0.96674736153973717,null,19.916666666666654,null,0,19.557420741309564,null,19.557420741309564,{"$f":"IF(J302=0,1,1000)*AVERAGE(C$63:C302)","v":237.95359446269467},null,{"$f":"(F302+G302)*SUM(F$63:G302)","v":0},0,0,0,0,0,0,0,0,0]
[null,19.999999999999986,226.20464055373324,10.165582298061915,19.536841241580657,0,0,0,{"$f":"IF(SUM(I$63:I302)<($F$40-1),IF((F303+G303)*H303>0,1,0),0)","v":0},0,0,0,0,19.999999999999986,{"$f":"IF(B303<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B303),0)","v":0},null,428.13712378056368,405.84276768872809,0.6015366012752984,93.826730217633553,0.95399239120854995,0.36977876456750697,0.96659144277295295,null,19.999999999999986,null,0,19.536841241580657,null,19.536841241580657,{"$f":"IF(J303=0,1,1000)*AVERAGE(C$63:C303)","v":237.90484361659941},null,{"$f":"(F303+G303)*SUM(F$63:G303)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.165582298061915,19.536841241580657,0,0,0,{"$f":"IF(SUM(I$63:I303)<($F$40-1),IF((F304+G304)*H304>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B304<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B304),0)","v":0},null,428.13712378056368,405.84276768872809,0.6015366012752984,93.826730217633553,0.95399239120854995,0.36977876456750697,0.96659144277295295,null,20,null,0,19.536841241580657,null,19.536841241580657,{"$f":"IF(J304=0,1,1000)*AVERAGE(C$63:C304)","v":237.85649567005862},null,{"$f":"(F304+G304)*SUM(F$63:G304)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.165582298061915,19.536841241580657,0,0,0,{"$f":"IF(SUM(I$63:I304)<($F$40-1),IF((F305+G305)*H305>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B305<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B305),0)","v":0},null,428.13712378056368,405.84276768872809,0.6015366012752984,93.826730217633553,0.95399239120854995,0.36977876456750697,0.96659144277295295,null,20,null,0,19.536841241580657,null,19.536841241580657,{"$f":"IF(J305=0,1,1000)*AVERAGE(C$63:C305)","v":237.80854564900378},null,{"$f":"(F305+G305)*SUM(F$63:G305)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.165582298061915,19.536841241580657,0,0,0,{"$f":"IF(SUM(I$63:I305)<($F$40-1),IF((F306+G306)*H306>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B306<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B306),0)","v":0},null,428.13712378056368,405.84276768872809,0.6015366012752984,93.826730217633553,0.95399239120854995,0.36977876456750697,0.96659144277295295,null,20,null,0,19.536841241580657,null,19.536841241580657,{"$f":"IF(J306=0,1,1000)*AVERAGE(C$63:C306)","v":237.76098866090842},null,{"$f":"(F306+G306)*SUM(F$63:G306)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.165582298061915,19.536841241580657,0,0,0,{"$f":"IF(SUM(I$63:I306)<($F$40-1),IF((F307+G307)*H307>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B307<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B307),0)","v":0},null,428.13712378056368,405.84276768872809,0.6015366012752984,93.826730217633553,0.95399239120854995,0.36977876456750697,0.96659144277295295,null,20,null,0,19.536841241580657,null,19.536841241580657,{"$f":"IF(J307=0,1,1000)*AVERAGE(C$63:C307)","v":237.71381989312403},null,{"$f":"(F307+G307)*SUM(F$63:G307)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.165582298061915,19.536841241580657,0,0,0,{"$f":"IF(SUM(I$63:I307)<($F$40-1),IF((F308+G308)*H308>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B308<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B308),0)","v":0},null,428.13712378056368,405.84276768872809,0.6015366012752984,93.826730217633553,0.95399239120854995,0.36977876456750697,0.96659144277295295,null,20,null,0,19.536841241580657,null,19.536841241580657,{"$f":"IF(J308=0,1,1000)*AVERAGE(C$63:C308)","v":237.66703461125658},null,{"$f":"(F308+G308)*SUM(F$63:G308)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.165582298061915,19.536841241580657,0,0,0,{"$f":"IF(SUM(I$63:I308)<($F$40-1),IF((F309+G309)*H309>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B309<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B309),0)","v":0},null,428.13712378056368,405.84276768872809,0.6015366012752984,93.826730217633553,0.95399239120854995,0.36977876456750697,0.96659144277295295,null,20,null,0,19.536841241580657,null,19.536841241580657,{"$f":"IF(J309=0,1,1000)*AVERAGE(C$63:C309)","v":237.62062815758239},null,{"$f":"(F309+G309)*SUM(F$63:G309)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.165582298061915,19.536841241580657,0,0,0,{"$f":"IF(SUM(I$63:I309)<($F$40-1),IF((F310+G310)*H310>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B310<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B310),0)","v":0},null,428.13712378056368,405.84276768872809,0.6015366012752984,93.826730217633553,0.95399239120854995,0.36977876456750697,0.96659144277295295,null,20,null,0,19.536841241580657,null,19.536841241580657,{"$f":"IF(J310=0,1,1000)*AVERAGE(C$63:C310)","v":237.57459594950237},null,{"$f":"(F310+G310)*SUM(F$63:G310)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.165582298061915,19.536841241580657,0,0,0,{"$f":"IF(SUM(I$63:I310)<($F$40-1),IF((F311+G311)*H311>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B311<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B311),0)","v":0},null,428.13712378056368,405.84276768872809,0.6015366012752984,93.826730217633553,0.95399239120854995,0.36977876456750697,0.96659144277295295,null,20,null,0,19.536841241580657,null,19.536841241580657,{"$f":"IF(J311=0,1,1000)*AVERAGE(C$63:C311)","v":237.52893347803342},null,{"$f":"(F311+G311)*SUM(F$63:G311)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.165582298061915,19.536841241580657,0,0,0,{"$f":"IF(SUM(I$63:I311)<($F$40-1),IF((F312+G312)*H312>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B312<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B312),0)","v":0},null,428.13712378056368,405.84276768872809,0.6015366012752984,93.826730217633553,0.95399239120854995,0.36977876456750697,0.96659144277295295,null,20,null,0,19.536841241580657,null,19.536841241580657,{"$f":"IF(J312=0,1,1000)*AVERAGE(C$63:C312)","v":237.48363630633619},null,{"$f":"(F312+G312)*SUM(F$63:G312)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.165582298061915,19.536841241580657,0,0,0,{"$f":"IF(SUM(I$63:I312)<($F$40-1),IF((F313+G313)*H313>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B313<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B313),0)","v":0},null,428.13712378056368,405.84276768872809,0.6015366012752984,93.826730217633553,0.95399239120854995,0.36977876456750697,0.96659144277295295,null,20,null,0,19.536841241580657,null,19.536841241580657,{"$f":"IF(J313=0,1,1000)*AVERAGE(C$63:C313)","v":237.43870006827802},null,{"$f":"(F313+G313)*SUM(F$63:G313)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.165582298061915,19.536841241580657,0,0,0,{"$f":"IF(SUM(I$63:I313)<($F$40-1),IF((F314+G314)*H314>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B314<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B314),0)","v":0},null,428.13712378056368,405.84276768872809,0.6015366012752984,93.826730217633553,0.95399239120854995,0.36977876456750697,0.96659144277295295,null,20,null,0,19.536841241580657,null,19.536841241580657,{"$f":"IF(J314=0,1,1000)*AVERAGE(C$63:C314)","v":237.39412046702984},null,{"$f":"(F314+G314)*SUM(F$63:G314)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.165582298061915,19.536841241580657,0,0,0,{"$f":"IF(SUM(I$63:I314)<($F$40-1),IF((F315+G315)*H315>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B315<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B315),0)","v":0},null,428.13712378056368,405.84276768872809,0.6015366012752984,93.826730217633553,0.95399239120854995,0.36977876456750697,0.96659144277295295,null,20,null,0,19.536841241580657,null,19.536841241580657,{"$f":"IF(J315=0,1,1000)*AVERAGE(C$63:C315)","v":237.34989327369664},null,{"$f":"(F315+G315)*SUM(F$63:G315)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.165582298061915,19.536841241580657,0,0,0,{"$f":"IF(SUM(I$63:I315)<($F$40-1),IF((F316+G316)*H316>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B316<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B316),0)","v":0},null,428.13712378056368,405.84276768872809,0.6015366012752984,93.826730217633553,0.95399239120854995,0.36977876456750697,0.96659144277295295,null,20,null,0,19.536841241580657,null,19.536841241580657,{"$f":"IF(J316=0,1,1000)*AVERAGE(C$63:C316)","v":237.30601432598024},null,{"$f":"(F316+G316)*SUM(F$63:G316)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.165582298061915,19.536841241580657,0,0,0,{"$f":"IF(SUM(I$63:I316)<($F$40-1),IF((F317+G317)*H317>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B317<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B317),0)","v":0},null,428.13712378056368,405.84276768872809,0.6015366012752984,93.826730217633553,0.95399239120854995,0.36977876456750697,0.96659144277295295,null,20,null,0,19.536841241580657,null,19.536841241580657,{"$f":"IF(J317=0,1,1000)*AVERAGE(C$63:C317)","v":237.26247952687339},null,{"$f":"(F317+G317)*SUM(F$63:G317)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.165582298061915,19.536841241580657,0,0,0,{"$f":"IF(SUM(I$63:I317)<($F$40-1),IF((F318+G318)*H318>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B318<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B318),0)","v":0},null,428.13712378056368,405.84276768872809,0.6015366012752984,93.826730217633553,0.95399239120854995,0.36977876456750697,0.96659144277295295,null,20,null,0,19.536841241580657,null,19.536841241580657,{"$f":"IF(J318=0,1,1000)*AVERAGE(C$63:C318)","v":237.21928484338457},null,{"$f":"(F318+G318)*SUM(F$63:G318)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.165582298061915,19.536841241580657,0,0,0,{"$f":"IF(SUM(I$63:I318)<($F$40-1),IF((F319+G319)*H319>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B319<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B319),0)","v":0},null,428.13712378056368,{"$f":"R$9*$Q319^6+S$9*$Q319^5+T$9*$Q319^4+U$9*$Q319^3+V$9*$Q319^2+W$9*$Q319+X$9","v":405.84276768872809},{"$f":"R$10*$Q319^6+S$10*$Q319^5+T$10*$Q319^4+U$10*$Q319^3+V$10*$Q319^2+W$10*$Q319+X$10","v":0.6015366012752984},{"$f":"(R319-R$60)-(Q$60+460)*(S319-S$60)","v":93.826730217633553},0.95399239120854995,{"$f":"(1.1-0.1*U319^($R$24*($F$24+273)^4 +$S$24*($F$24+273)^3 + $T$24*($F$24+273)^2 + $U$24*($F$24+273) + $V$24))*V$59","v":0.36977876456750697},0.96659144277295295,null,20,null,0,19.536841241580657,null,19.536841241580657,{"$f":"IF(J319=0,1,1000)*AVERAGE(C$63:C319)","v":237.17642630529255},null,{"$f":"(F319+G319)*SUM(F$63:G319)","v":0},{"$f":"IF((F319+G319)=0,0,B319)","v":0},0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.165582298061915,19.536841241580657,0,0,0,{"$f":"IF(SUM(I$63:I319)<($F$40-1),IF((F320+G320)*H320>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B320<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B320),0)","v":0},null,{"$f":"C320*1.8+32-F$20","v":428.13712378056368},405.84276768872809,0.6015366012752984,93.826730217633553,{"$f":"((Q320+460)/(F$24*1.8+32+460))","v":0.95399239120854995},0.36977876456750697,{"$f":"V320/V$59","v":0.96659144277295295},null,{"$f":"B320","v":20},null,{"$f":"IF(AA319>0,AA319,IF(K320=0,0,B320))","v":0},{"$f":"IF(AA319>0,AB319,E320)","v":19.536841241580657},null,{"$f":"IF(B320<=AD$59,E320,AD319)","v":19.536841241580657},{"$f":"IF(J320=0,1,1000)*AVERAGE(C$63:C320)","v":237.13390000392991},null,{"$f":"(F320+G320)*SUM(F$63:G320)","v":0},0,{"$f":"IF($AG320=1,$AH320,0)","v":0},{"$f":"IF($AG320=2,$AH320,0)","v":0},{"$f":"IF($AG320=3,$AH320,0)","v":0},{"$f":"IF($AG320=4,$AH320,0)","v":0},{"$f":"IF($AG320=5,$AH320,0)","v":0},{"$f":"IF($AG320=6,$AH320,0)","v":0},{"$f":"IF($AG320=7,$AH320,0)","v":0},0]
[null,{"$f":"IF(ROUND(B320,1)=F$48,F$48,IF(B320<$F$48,B320+1/12,B320))","v":20},{"$f":"IF(B320<F$48,IF(I320<1,C320*(1-$F$22/12), $C$63),C320)","v":226.20464055373324},{"$f":"V321*T321/3.413","v":10.165582298061915},{"$f":"D321*F$23/1000000-F$32/1000","v":19.536841241580657},{"$f":"IF(B321>F$48-5,0,IF(C321 <= $C$63- $F$35,1,0))","v":0},{"$f":"IF(ROUND(B321,1)=F$48-5,IF(E321-(E320-E321)*60<1,1,0),IF(E321-(E320-E321)<0,1,0))","v":0},{"$f":"IF(ROUND(F$48-B321,2)<5,0,1)","v":0},{"$f":"IF(SUM(I$63:I320)<($F$40-1),IF((F321+G321)*H321>0,1,0),0)","v":0},{"$f":"IF(OR(I321=1,J320 =1), 1,0)","v":0},{"$f":"I321/(1+$F$38)^B321","v":0},{"$f":"IF(B321<F$48,E321/((1+$F$38)^B321),0)","v":0},{"$f":"IF(B321<F$48,($F$33/1000)/((1+$F$38)^B321),0)","v":0},{"$f":"IF(J321<1, B321,N320)","v":20},{"$f":"IF(B321<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B321),0)","v":0},null,428.13712378056368,405.84276768872809,0.6015366012752984,93.826730217633553,0.95399239120854995,0.36977876456750697,0.96659144277295295,null,20,null,0,19.536841241580657,null,19.536841241580657,{"$f":"IF(J321=0,1,1000)*AVERAGE(C$63:C321)","v":237.09170209099477},null,{"$f":"(F321+G321)*SUM(F$63:G321)","v":0},0,0,0,0,0,0,0,0,{"$f":"IF($AG321=8,$AH321,0)","v":0}]
[null,20,226.20464055373324,10.165582298061915,19.536841241580657,0,0,0,{"$f":"IF(SUM(I$63:I321)<($F$40-1),IF((F322+G322)*H322>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B322<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B322),0)","v":0},null,428.13712378056368,405.84276768872809,0.6015366012752984,93.826730217633553,0.95399239120854995,0.36977876456750697,0.96659144277295295,null,20,null,0,19.536841241580657,null,19.536841241580657,{"$f":"IF(J322=0,1,1000)*AVERAGE(C$63:C322)","v":237.04982877738993},null,{"$f":"(F322+G322)*SUM(F$63:G322)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.165582298061915,19.536841241580657,0,0,0,{"$f":"IF(SUM(I$63:I322)<($F$40-1),IF((F323+G323)*H323>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B323<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B323),0)","v":0},null,428.13712378056368,405.84276768872809,0.6015366012752984,93.826730217633553,0.95399239120854995,0.36977876456750697,0.96659144277295295,null,20,null,0,19.536841241580657,null,19.536841241580657,{"$f":"IF(J323=0,1,1000)*AVERAGE(C$63:C323)","v":237.00827633208857},null,{"$f":"(F323+G323)*SUM(F$63:G323)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.165582298061915,19.536841241580657,0,0,0,{"$f":"IF(SUM(I$63:I323)<($F$40-1),IF((F324+G324)*H324>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B324<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B324),0)","v":0},null,428.13712378056368,405.84276768872809,0.6015366012752984,93.826730217633553,0.95399239120854995,0.36977876456750697,0.96659144277295295,null,20,null,0,19.536841241580657,null,19.536841241580657,{"$f":"IF(J324=0,1,1000)*AVERAGE(C$63:C324)","v":236.96704108102614},null,{"$f":"(F324+G324)*SUM(F$63:G324)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.165582298061915,19.536841241580657,0,0,0,{"$f":"IF(SUM(I$63:I324)<($F$40-1),IF((F325+G325)*H325>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B325<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B325),0)","v":0},null,428.13712378056368,405.84276768872809,0.6015366012752984,93.826730217633553,0.95399239120854995,0.36977876456750697,0.96659144277295295,null,20,null,0,19.536841241580657,null,19.536841241580657,{"$f":"IF(J325=0,1,1000)*AVERAGE(C$63:C325)","v":236.92611940601742},null,{"$f":"(F325+G325)*SUM(F$63:G325)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.165582298061915,19.536841241580657,0,0,0,{"$f":"IF(SUM(I$63:I325)<($F$40-1),IF((F326+G326)*H326>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B326<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B326),0)","v":0},null,428.13712378056368,405.84276768872809,0.6015366012752984,93.826730217633553,0.95399239120854995,0.36977876456750697,0.96659144277295295,null,20,null,0,19.536841241580657,null,19.536841241580657,{"$f":"IF(J326=0,1,1000)*AVERAGE(C$63:C326)","v":236.88550774369816},null,{"$f":"(F326+G326)*SUM(F$63:G326)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.165582298061915,19.536841241580657,0,0,0,{"$f":"IF(SUM(I$63:I326)<($F$40-1),IF((F327+G327)*H327>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B327<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B327),0)","v":0},null,428.13712378056368,405.84276768872809,0.6015366012752984,93.826730217633553,0.95399239120854995,0.36977876456750697,0.96659144277295295,null,20,null,0,19.536841241580657,null,19.536841241580657,{"$f":"IF(J327=0,1,1000)*AVERAGE(C$63:C327)","v":236.84520258449075},null,{"$f":"(F327+G327)*SUM(F$63:G327)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.165582298061915,19.536841241580657,0,0,0,{"$f":"IF(SUM(I$63:I327)<($F$40-1),IF((F328+G328)*H328>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B328<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B328),0)","v":0},null,428.13712378056368,405.84276768872809,0.6015366012752984,93.826730217633553,0.95399239120854995,0.36977876456750697,0.96659144277295295,null,20,null,0,19.536841241580657,null,19.536841241580657,{"$f":"IF(J328=0,1,1000)*AVERAGE(C$63:C328)","v":236.80520047159317},null,{"$f":"(F328+G328)*SUM(F$63:G328)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.165582298061915,19.536841241580657,0,0,0,{"$f":"IF(SUM(I$63:I328)<($F$40-1),IF((F329+G329)*H329>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B329<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B329),0)","v":0},null,428.13712378056368,405.84276768872809,0.6015366012752984,93.826730217633553,0.95399239120854995,0.36977876456750697,0.96659144277295295,null,20,null,0,19.536841241580657,null,19.536841241580657,{"$f":"IF(J329=0,1,1000)*AVERAGE(C$63:C329)","v":236.76549799999069},null,{"$f":"(F329+G329)*SUM(F$63:G329)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.165582298061915,19.536841241580657,0,0,0,{"$f":"IF(SUM(I$63:I329)<($F$40-1),IF((F330+G330)*H330>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B330<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B330),0)","v":0},null,428.13712378056368,405.84276768872809,0.6015366012752984,93.826730217633553,0.95399239120854995,0.36977876456750697,0.96659144277295295,null,20,null,0,19.536841241580657,null,19.536841241580657,{"$f":"IF(J330=0,1,1000)*AVERAGE(C$63:C330)","v":236.72609181548972},null,{"$f":"(F330+G330)*SUM(F$63:G330)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.165582298061915,19.536841241580657,0,0,0,{"$f":"IF(SUM(I$63:I330)<($F$40-1),IF((F331+G331)*H331>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B331<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B331),0)","v":0},null,428.13712378056368,405.84276768872809,0.6015366012752984,93.826730217633553,0.95399239120854995,0.36977876456750697,0.96659144277295295,null,20,null,0,19.536841241580657,null,19.536841241580657,{"$f":"IF(J331=0,1,1000)*AVERAGE(C$63:C331)","v":236.68697861377316},null,{"$f":"(F331+G331)*SUM(F$63:G331)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.165582298061915,19.536841241580657,0,0,0,{"$f":"IF(SUM(I$63:I331)<($F$40-1),IF((F332+G332)*H332>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B332<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B332),0)","v":0},null,428.13712378056368,405.84276768872809,0.6015366012752984,93.826730217633553,0.95399239120854995,0.36977876456750697,0.96659144277295295,null,20,null,0,19.536841241580657,null,19.536841241580657,{"$f":"IF(J332=0,1,1000)*AVERAGE(C$63:C332)","v":236.64815513947673},null,{"$f":"(F332+G332)*SUM(F$63:G332)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.165582298061915,19.536841241580657,0,0,0,{"$f":"IF(SUM(I$63:I332)<($F$40-1),IF((F333+G333)*H333>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B333<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B333),0)","v":0},null,428.13712378056368,405.84276768872809,0.6015366012752984,93.826730217633553,0.95399239120854995,0.36977876456750697,0.96659144277295295,null,20,null,0,19.536841241580657,null,19.536841241580657,{"$f":"IF(J333=0,1,1000)*AVERAGE(C$63:C333)","v":236.60961818528577},null,{"$f":"(F333+G333)*SUM(F$63:G333)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.165582298061915,19.536841241580657,0,0,0,{"$f":"IF(SUM(I$63:I333)<($F$40-1),IF((F334+G334)*H334>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B334<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B334),0)","v":0},null,428.13712378056368,405.84276768872809,0.6015366012752984,93.826730217633553,0.95399239120854995,0.36977876456750697,0.96659144277295295,null,20,null,0,19.536841241580657,null,19.536841241580657,{"$f":"IF(J334=0,1,1000)*AVERAGE(C$63:C334)","v":236.57136459105212},null,{"$f":"(F334+G334)*SUM(F$63:G334)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.165582298061915,19.536841241580657,0,0,0,{"$f":"IF(SUM(I$63:I334)<($F$40-1),IF((F335+G335)*H335>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B335<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B335),0)","v":0},null,428.13712378056368,405.84276768872809,0.6015366012752984,93.826730217633553,0.95399239120854995,0.36977876456750697,0.96659144277295295,null,20,null,0,19.536841241580657,null,19.536841241580657,{"$f":"IF(J335=0,1,1000)*AVERAGE(C$63:C335)","v":236.53339124293009},null,{"$f":"(F335+G335)*SUM(F$63:G335)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.165582298061915,19.536841241580657,0,0,0,{"$f":"IF(SUM(I$63:I335)<($F$40-1),IF((F336+G336)*H336>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B336<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B336),0)","v":0},null,428.13712378056368,405.84276768872809,0.6015366012752984,93.826730217633553,0.95399239120854995,0.36977876456750697,0.96659144277295295,null,20,null,0,19.536841241580657,null,19.536841241580657,{"$f":"IF(J336=0,1,1000)*AVERAGE(C$63:C336)","v":236.49569507253156},null,{"$f":"(F336+G336)*SUM(F$63:G336)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.165582298061915,19.536841241580657,0,0,0,{"$f":"IF(SUM(I$63:I336)<($F$40-1),IF((F337+G337)*H337>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B337<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B337),0)","v":0},null,428.13712378056368,405.84276768872809,0.6015366012752984,93.826730217633553,0.95399239120854995,0.36977876456750697,0.96659144277295295,null,20,null,0,19.536841241580657,null,19.536841241580657,{"$f":"IF(J337=0,1,1000)*AVERAGE(C$63:C337)","v":236.45827305609956},null,{"$f":"(F337+G337)*SUM(F$63:G337)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.165582298061915,19.536841241580657,0,0,0,{"$f":"IF(SUM(I$63:I337)<($F$40-1),IF((F338+G338)*H338>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B338<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B338),0)","v":0},null,428.13712378056368,405.84276768872809,0.6015366012752984,93.826730217633553,0.95399239120854995,0.36977876456750697,0.96659144277295295,null,20,null,0,19.536841241580657,null,19.536841241580657,{"$f":"IF(J338=0,1,1000)*AVERAGE(C$63:C338)","v":236.42112221369968},null,{"$f":"(F338+G338)*SUM(F$63:G338)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.165582298061915,19.536841241580657,0,0,0,{"$f":"IF(SUM(I$63:I338)<($F$40-1),IF((F339+G339)*H339>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B339<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B339),0)","v":0},null,428.13712378056368,405.84276768872809,0.6015366012752984,93.826730217633553,0.95399239120854995,0.36977876456750697,0.96659144277295295,null,20,null,0,19.536841241580657,null,19.536841241580657,{"$f":"IF(J339=0,1,1000)*AVERAGE(C$63:C339)","v":236.38423960842903},null,{"$f":"(F339+G339)*SUM(F$63:G339)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.165582298061915,19.536841241580657,0,0,0,{"$f":"IF(SUM(I$63:I339)<($F$40-1),IF((F340+G340)*H340>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B340<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B340),0)","v":0},null,428.13712378056368,405.84276768872809,0.6015366012752984,93.826730217633553,0.95399239120854995,0.36977876456750697,0.96659144277295295,null,20,null,0,19.536841241580657,null,19.536841241580657,{"$f":"IF(J340=0,1,1000)*AVERAGE(C$63:C340)","v":236.34762234564235},null,{"$f":"(F340+G340)*SUM(F$63:G340)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.165582298061915,19.536841241580657,0,0,0,{"$f":"IF(SUM(I$63:I340)<($F$40-1),IF((F341+G341)*H341>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B341<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B341),0)","v":0},null,428.13712378056368,405.84276768872809,0.6015366012752984,93.826730217633553,0.95399239120854995,0.36977876456750697,0.96659144277295295,null,20,null,0,19.536841241580657,null,19.536841241580657,{"$f":"IF(J341=0,1,1000)*AVERAGE(C$63:C341)","v":236.31126757219468},null,{"$f":"(F341+G341)*SUM(F$63:G341)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.165582298061915,19.536841241580657,0,0,0,{"$f":"IF(SUM(I$63:I341)<($F$40-1),IF((F342+G342)*H342>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B342<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B342),0)","v":0},null,428.13712378056368,405.84276768872809,0.6015366012752984,93.826730217633553,0.95399239120854995,0.36977876456750697,0.96659144277295295,null,20,null,0,19.536841241580657,null,19.536841241580657,{"$f":"IF(J342=0,1,1000)*AVERAGE(C$63:C342)","v":236.2751724757002},null,{"$f":"(F342+G342)*SUM(F$63:G342)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.165582298061915,19.536841241580657,0,0,0,{"$f":"IF(SUM(I$63:I342)<($F$40-1),IF((F343+G343)*H343>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B343<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B343),0)","v":0},null,428.13712378056368,405.84276768872809,0.6015366012752984,93.826730217633553,0.95399239120854995,0.36977876456750697,0.96659144277295295,null,20,null,0,19.536841241580657,null,19.536841241580657,{"$f":"IF(J343=0,1,1000)*AVERAGE(C$63:C343)","v":236.23933428380712},null,{"$f":"(F343+G343)*SUM(F$63:G343)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.165582298061915,19.536841241580657,0,0,0,{"$f":"IF(SUM(I$63:I343)<($F$40-1),IF((F344+G344)*H344>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B344<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B344),0)","v":0},null,428.13712378056368,405.84276768872809,0.6015366012752984,93.826730217633553,0.95399239120854995,0.36977876456750697,0.96659144277295295,null,20,null,0,19.536841241580657,null,19.536841241580657,{"$f":"IF(J344=0,1,1000)*AVERAGE(C$63:C344)","v":236.20375026348773},null,{"$f":"(F344+G344)*SUM(F$63:G344)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.165582298061915,19.536841241580657,0,0,0,{"$f":"IF(SUM(I$63:I344)<($F$40-1),IF((F345+G345)*H345>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B345<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B345),0)","v":0},null,428.13712378056368,405.84276768872809,0.6015366012752984,93.826730217633553,0.95399239120854995,0.36977876456750697,0.96659144277295295,null,20,null,0,19.536841241580657,null,19.536841241580657,{"$f":"IF(J345=0,1,1000)*AVERAGE(C$63:C345)","v":236.16841772034374},null,{"$f":"(F345+G345)*SUM(F$63:G345)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.165582298061915,19.536841241580657,0,0,0,{"$f":"IF(SUM(I$63:I345)<($F$40-1),IF((F346+G346)*H346>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B346<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B346),0)","v":0},null,428.13712378056368,405.84276768872809,0.6015366012752984,93.826730217633553,0.95399239120854995,0.36977876456750697,0.96659144277295295,null,20,null,0,19.536841241580657,null,19.536841241580657,{"$f":"IF(J346=0,1,1000)*AVERAGE(C$63:C346)","v":236.13333399792612},null,{"$f":"(F346+G346)*SUM(F$63:G346)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.165582298061915,19.536841241580657,0,0,0,{"$f":"IF(SUM(I$63:I346)<($F$40-1),IF((F347+G347)*H347>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B347<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B347),0)","v":0},null,428.13712378056368,405.84276768872809,0.6015366012752984,93.826730217633553,0.95399239120854995,0.36977876456750697,0.96659144277295295,null,20,null,0,19.536841241580657,null,19.536841241580657,{"$f":"IF(J347=0,1,1000)*AVERAGE(C$63:C347)","v":236.09849647706932},null,{"$f":"(F347+G347)*SUM(F$63:G347)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.165582298061915,19.536841241580657,0,0,0,{"$f":"IF(SUM(I$63:I347)<($F$40-1),IF((F348+G348)*H348>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B348<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B348),0)","v":0},null,428.13712378056368,405.84276768872809,0.6015366012752984,93.826730217633553,0.95399239120854995,0.36977876456750697,0.96659144277295295,null,20,null,0,19.536841241580657,null,19.536841241580657,{"$f":"IF(J348=0,1,1000)*AVERAGE(C$63:C348)","v":236.0639025752395},null,{"$f":"(F348+G348)*SUM(F$63:G348)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.165582298061915,19.536841241580657,0,0,0,{"$f":"IF(SUM(I$63:I348)<($F$40-1),IF((F349+G349)*H349>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B349<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B349),0)","v":0},null,428.13712378056368,405.84276768872809,0.6015366012752984,93.826730217633553,0.95399239120854995,0.36977876456750697,0.96659144277295295,null,20,null,0,19.536841241580657,null,19.536841241580657,{"$f":"IF(J349=0,1,1000)*AVERAGE(C$63:C349)","v":236.0295497458963},null,{"$f":"(F349+G349)*SUM(F$63:G349)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.165582298061915,19.536841241580657,0,0,0,{"$f":"IF(SUM(I$63:I349)<($F$40-1),IF((F350+G350)*H350>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B350<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B350),0)","v":0},null,428.13712378056368,405.84276768872809,0.6015366012752984,93.826730217633553,0.95399239120854995,0.36977876456750697,0.96659144277295295,null,20,null,0,19.536841241580657,null,19.536841241580657,{"$f":"IF(J350=0,1,1000)*AVERAGE(C$63:C350)","v":235.995435477868},null,{"$f":"(F350+G350)*SUM(F$63:G350)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.165582298061915,19.536841241580657,0,0,0,{"$f":"IF(SUM(I$63:I350)<($F$40-1),IF((F351+G351)*H351>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B351<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B351),0)","v":0},null,428.13712378056368,405.84276768872809,0.6015366012752984,93.826730217633553,0.95399239120854995,0.36977876456750697,0.96659144277295295,null,20,null,0,19.536841241580657,null,19.536841241580657,{"$f":"IF(J351=0,1,1000)*AVERAGE(C$63:C351)","v":235.96155729473952},null,{"$f":"(F351+G351)*SUM(F$63:G351)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.165582298061915,19.536841241580657,0,0,0,{"$f":"IF(SUM(I$63:I351)<($F$40-1),IF((F352+G352)*H352>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B352<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B352),0)","v":0},null,428.13712378056368,405.84276768872809,0.6015366012752984,93.826730217633553,0.95399239120854995,0.36977876456750697,0.96659144277295295,null,20,null,0,19.536841241580657,null,19.536841241580657,{"$f":"IF(J352=0,1,1000)*AVERAGE(C$63:C352)","v":235.92791275425333},null,{"$f":"(F352+G352)*SUM(F$63:G352)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.165582298061915,19.536841241580657,0,0,0,{"$f":"IF(SUM(I$63:I352)<($F$40-1),IF((F353+G353)*H353>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B353<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B353),0)","v":0},null,428.13712378056368,405.84276768872809,0.6015366012752984,93.826730217633553,0.95399239120854995,0.36977876456750697,0.96659144277295295,null,20,null,0,19.536841241580657,null,19.536841241580657,{"$f":"IF(J353=0,1,1000)*AVERAGE(C$63:C353)","v":235.89449944772235},null,{"$f":"(F353+G353)*SUM(F$63:G353)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.165582298061915,19.536841241580657,0,0,0,{"$f":"IF(SUM(I$63:I353)<($F$40-1),IF((F354+G354)*H354>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B354<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B354),0)","v":0},null,428.13712378056368,405.84276768872809,0.6015366012752984,93.826730217633553,0.95399239120854995,0.36977876456750697,0.96659144277295295,null,20,null,0,19.536841241580657,null,19.536841241580657,{"$f":"IF(J354=0,1,1000)*AVERAGE(C$63:C354)","v":235.86131499945529},null,{"$f":"(F354+G354)*SUM(F$63:G354)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.165582298061915,19.536841241580657,0,0,0,{"$f":"IF(SUM(I$63:I354)<($F$40-1),IF((F355+G355)*H355>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B355<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B355),0)","v":0},null,428.13712378056368,405.84276768872809,0.6015366012752984,93.826730217633553,0.95399239120854995,0.36977876456750697,0.96659144277295295,null,20,null,0,19.536841241580657,null,19.536841241580657,{"$f":"IF(J355=0,1,1000)*AVERAGE(C$63:C355)","v":235.82835706619346},null,{"$f":"(F355+G355)*SUM(F$63:G355)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.165582298061915,19.536841241580657,0,0,0,{"$f":"IF(SUM(I$63:I355)<($F$40-1),IF((F356+G356)*H356>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B356<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B356),0)","v":0},null,428.13712378056368,405.84276768872809,0.6015366012752984,93.826730217633553,0.95399239120854995,0.36977876456750697,0.96659144277295295,null,20,null,0,19.536841241580657,null,19.536841241580657,{"$f":"IF(J356=0,1,1000)*AVERAGE(C$63:C356)","v":235.79562333655926},null,{"$f":"(F356+G356)*SUM(F$63:G356)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.165582298061915,19.536841241580657,0,0,0,{"$f":"IF(SUM(I$63:I356)<($F$40-1),IF((F357+G357)*H357>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B357<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B357),0)","v":0},null,428.13712378056368,405.84276768872809,0.6015366012752984,93.826730217633553,0.95399239120854995,0.36977876456750697,0.96659144277295295,null,20,null,0,19.536841241580657,null,19.536841241580657,{"$f":"IF(J357=0,1,1000)*AVERAGE(C$63:C357)","v":235.7631115305158},null,{"$f":"(F357+G357)*SUM(F$63:G357)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.165582298061915,19.536841241580657,0,0,0,{"$f":"IF(SUM(I$63:I357)<($F$40-1),IF((F358+G358)*H358>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B358<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B358),0)","v":0},null,428.13712378056368,405.84276768872809,0.6015366012752984,93.826730217633553,0.95399239120854995,0.36977876456750697,0.96659144277295295,null,20,null,0,19.536841241580657,null,19.536841241580657,{"$f":"IF(J358=0,1,1000)*AVERAGE(C$63:C358)","v":235.7308193988375},null,{"$f":"(F358+G358)*SUM(F$63:G358)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.165582298061915,19.536841241580657,0,0,0,{"$f":"IF(SUM(I$63:I358)<($F$40-1),IF((F359+G359)*H359>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B359<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B359),0)","v":0},null,428.13712378056368,405.84276768872809,0.6015366012752984,93.826730217633553,0.95399239120854995,0.36977876456750697,0.96659144277295295,null,20,null,0,19.536841241580657,null,19.536841241580657,{"$f":"IF(J359=0,1,1000)*AVERAGE(C$63:C359)","v":235.69874472259139},null,{"$f":"(F359+G359)*SUM(F$63:G359)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.165582298061915,19.536841241580657,0,0,0,{"$f":"IF(SUM(I$63:I359)<($F$40-1),IF((F360+G360)*H360>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B360<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B360),0)","v":0},null,428.13712378056368,405.84276768872809,0.6015366012752984,93.826730217633553,0.95399239120854995,0.36977876456750697,0.96659144277295295,null,20,null,0,19.536841241580657,null,19.536841241580657,{"$f":"IF(J360=0,1,1000)*AVERAGE(C$63:C360)","v":235.66688531262881},null,{"$f":"(F360+G360)*SUM(F$63:G360)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.165582298061915,19.536841241580657,0,0,0,{"$f":"IF(SUM(I$63:I360)<($F$40-1),IF((F361+G361)*H361>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B361<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B361),0)","v":0},null,428.13712378056368,405.84276768872809,0.6015366012752984,93.826730217633553,0.95399239120854995,0.36977876456750697,0.96659144277295295,null,20,null,0,19.536841241580657,null,19.536841241580657,{"$f":"IF(J361=0,1,1000)*AVERAGE(C$63:C361)","v":235.63523900908737},null,{"$f":"(F361+G361)*SUM(F$63:G361)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.165582298061915,19.536841241580657,0,0,0,{"$f":"IF(SUM(I$63:I361)<($F$40-1),IF((F362+G362)*H362>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B362<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B362),0)","v":0},null,428.13712378056368,405.84276768872809,0.6015366012752984,93.826730217633553,0.95399239120854995,0.36977876456750697,0.96659144277295295,null,20,null,0,19.536841241580657,null,19.536841241580657,{"$f":"IF(J362=0,1,1000)*AVERAGE(C$63:C362)","v":235.60380368090287},null,{"$f":"(F362+G362)*SUM(F$63:G362)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.165582298061915,19.536841241580657,0,0,0,{"$f":"IF(SUM(I$63:I362)<($F$40-1),IF((F363+G363)*H363>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B363<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B363),0)","v":0},null,428.13712378056368,405.84276768872809,0.6015366012752984,93.826730217633553,0.95399239120854995,0.36977876456750697,0.96659144277295295,null,20,null,0,19.536841241580657,null,19.536841241580657,{"$f":"IF(J363=0,1,1000)*AVERAGE(C$63:C363)","v":235.57257722533092},null,{"$f":"(F363+G363)*SUM(F$63:G363)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.165582298061915,19.536841241580657,0,0,0,{"$f":"IF(SUM(I$63:I363)<($F$40-1),IF((F364+G364)*H364>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B364<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B364),0)","v":0},null,428.13712378056368,405.84276768872809,0.6015366012752984,93.826730217633553,0.95399239120854995,0.36977876456750697,0.96659144277295295,null,20,null,0,19.536841241580657,null,19.536841241580657,{"$f":"IF(J364=0,1,1000)*AVERAGE(C$63:C364)","v":235.54155756747795},null,{"$f":"(F364+G364)*SUM(F$63:G364)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.165582298061915,19.536841241580657,0,0,0,{"$f":"IF(SUM(I$63:I364)<($F$40-1),IF((F365+G365)*H365>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B365<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B365),0)","v":0},null,428.13712378056368,405.84276768872809,0.6015366012752984,93.826730217633553,0.95399239120854995,0.36977876456750697,0.96659144277295295,null,20,null,0,19.536841241580657,null,19.536841241580657,{"$f":"IF(J365=0,1,1000)*AVERAGE(C$63:C365)","v":235.51074265984187},null,{"$f":"(F365+G365)*SUM(F$63:G365)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.165582298061915,19.536841241580657,0,0,0,{"$f":"IF(SUM(I$63:I365)<($F$40-1),IF((F366+G366)*H366>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B366<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B366),0)","v":0},null,428.13712378056368,405.84276768872809,0.6015366012752984,93.826730217633553,0.95399239120854995,0.36977876456750697,0.96659144277295295,null,20,null,0,19.536841241580657,null,19.536841241580657,{"$f":"IF(J366=0,1,1000)*AVERAGE(C$63:C366)","v":235.48013048186127},null,{"$f":"(F366+G366)*SUM(F$63:G366)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.165582298061915,19.536841241580657,0,0,0,{"$f":"IF(SUM(I$63:I366)<($F$40-1),IF((F367+G367)*H367>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B367<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B367),0)","v":0},null,428.13712378056368,405.84276768872809,0.6015366012752984,93.826730217633553,0.95399239120854995,0.36977876456750697,0.96659144277295295,null,20,null,0,19.536841241580657,null,19.536841241580657,{"$f":"IF(J367=0,1,1000)*AVERAGE(C$63:C367)","v":235.44971903947399},null,{"$f":"(F367+G367)*SUM(F$63:G367)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.165582298061915,19.536841241580657,0,0,0,{"$f":"IF(SUM(I$63:I367)<($F$40-1),IF((F368+G368)*H368>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B368<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B368),0)","v":0},null,428.13712378056368,405.84276768872809,0.6015366012752984,93.826730217633553,0.95399239120854995,0.36977876456750697,0.96659144277295295,null,20,null,0,19.536841241580657,null,19.536841241580657,{"$f":"IF(J368=0,1,1000)*AVERAGE(C$63:C368)","v":235.419506364684},null,{"$f":"(F368+G368)*SUM(F$63:G368)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.165582298061915,19.536841241580657,0,0,0,{"$f":"IF(SUM(I$63:I368)<($F$40-1),IF((F369+G369)*H369>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B369<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B369),0)","v":0},null,428.13712378056368,405.84276768872809,0.6015366012752984,93.826730217633553,0.95399239120854995,0.36977876456750697,0.96659144277295295,null,20,null,0,19.536841241580657,null,19.536841241580657,{"$f":"IF(J369=0,1,1000)*AVERAGE(C$63:C369)","v":235.38949051513697},null,{"$f":"(F369+G369)*SUM(F$63:G369)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.165582298061915,19.536841241580657,0,0,0,{"$f":"IF(SUM(I$63:I369)<($F$40-1),IF((F370+G370)*H370>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B370<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B370),0)","v":0},null,428.13712378056368,405.84276768872809,0.6015366012752984,93.826730217633553,0.95399239120854995,0.36977876456750697,0.96659144277295295,null,20,null,0,19.536841241580657,null,19.536841241580657,{"$f":"IF(J370=0,1,1000)*AVERAGE(C$63:C370)","v":235.35966957370385},null,{"$f":"(F370+G370)*SUM(F$63:G370)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.165582298061915,19.536841241580657,0,0,0,{"$f":"IF(SUM(I$63:I370)<($F$40-1),IF((F371+G371)*H371>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B371<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B371),0)","v":0},null,428.13712378056368,405.84276768872809,0.6015366012752984,93.826730217633553,0.95399239120854995,0.36977876456750697,0.96659144277295295,null,20,null,0,19.536841241580657,null,19.536841241580657,{"$f":"IF(J371=0,1,1000)*AVERAGE(C$63:C371)","v":235.33004164807289},null,{"$f":"(F371+G371)*SUM(F$63:G371)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.165582298061915,19.536841241580657,0,0,0,{"$f":"IF(SUM(I$63:I371)<($F$40-1),IF((F372+G372)*H372>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B372<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B372),0)","v":0},null,428.13712378056368,405.84276768872809,0.6015366012752984,93.826730217633553,0.95399239120854995,0.36977876456750697,0.96659144277295295,null,20,null,0,19.536841241580657,null,19.536841241580657,{"$f":"IF(J372=0,1,1000)*AVERAGE(C$63:C372)","v":235.30060487034925},null,{"$f":"(F372+G372)*SUM(F$63:G372)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.165582298061915,19.536841241580657,0,0,0,{"$f":"IF(SUM(I$63:I372)<($F$40-1),IF((F373+G373)*H373>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B373<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B373),0)","v":0},null,428.13712378056368,405.84276768872809,0.6015366012752984,93.826730217633553,0.95399239120854995,0.36977876456750697,0.96659144277295295,null,20,null,0,19.536841241580657,null,19.536841241580657,{"$f":"IF(J373=0,1,1000)*AVERAGE(C$63:C373)","v":235.27135739666241},null,{"$f":"(F373+G373)*SUM(F$63:G373)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.165582298061915,19.536841241580657,0,0,0,{"$f":"IF(SUM(I$63:I373)<($F$40-1),IF((F374+G374)*H374>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B374<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B374),0)","v":0},null,428.13712378056368,405.84276768872809,0.6015366012752984,93.826730217633553,0.95399239120854995,0.36977876456750697,0.96659144277295295,null,20,null,0,19.536841241580657,null,19.536841241580657,{"$f":"IF(J374=0,1,1000)*AVERAGE(C$63:C374)","v":235.24229740678123},null,{"$f":"(F374+G374)*SUM(F$63:G374)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.165582298061915,19.536841241580657,0,0,0,{"$f":"IF(SUM(I$63:I374)<($F$40-1),IF((F375+G375)*H375>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B375<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B375),0)","v":0},null,428.13712378056368,405.84276768872809,0.6015366012752984,93.826730217633553,0.95399239120854995,0.36977876456750697,0.96659144277295295,null,20,null,0,19.536841241580657,null,19.536841241580657,{"$f":"IF(J375=0,1,1000)*AVERAGE(C$63:C375)","v":235.21342310373637},null,{"$f":"(F375+G375)*SUM(F$63:G375)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.165582298061915,19.536841241580657,0,0,0,{"$f":"IF(SUM(I$63:I375)<($F$40-1),IF((F376+G376)*H376>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B376<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B376),0)","v":0},null,428.13712378056368,405.84276768872809,0.6015366012752984,93.826730217633553,0.95399239120854995,0.36977876456750697,0.96659144277295295,null,20,null,0,19.536841241580657,null,19.536841241580657,{"$f":"IF(J376=0,1,1000)*AVERAGE(C$63:C376)","v":235.18473271344976},null,{"$f":"(F376+G376)*SUM(F$63:G376)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.165582298061915,19.536841241580657,0,0,0,{"$f":"IF(SUM(I$63:I376)<($F$40-1),IF((F377+G377)*H377>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B377<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B377),0)","v":0},null,428.13712378056368,405.84276768872809,0.6015366012752984,93.826730217633553,0.95399239120854995,0.36977876456750697,0.96659144277295295,null,20,null,0,19.536841241580657,null,19.536841241580657,{"$f":"IF(J377=0,1,1000)*AVERAGE(C$63:C377)","v":235.15622448437134},null,{"$f":"(F377+G377)*SUM(F$63:G377)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.165582298061915,19.536841241580657,0,0,0,{"$f":"IF(SUM(I$63:I377)<($F$40-1),IF((F378+G378)*H378>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B378<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B378),0)","v":0},null,428.13712378056368,405.84276768872809,0.6015366012752984,93.826730217633553,0.95399239120854995,0.36977876456750697,0.96659144277295295,null,20,null,0,19.536841241580657,null,19.536841241580657,{"$f":"IF(J378=0,1,1000)*AVERAGE(C$63:C378)","v":235.1278966871225},null,{"$f":"(F378+G378)*SUM(F$63:G378)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.165582298061915,19.536841241580657,0,0,0,{"$f":"IF(SUM(I$63:I378)<($F$40-1),IF((F379+G379)*H379>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B379<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B379),0)","v":0},null,428.13712378056368,405.84276768872809,0.6015366012752984,93.826730217633553,0.95399239120854995,0.36977876456750697,0.96659144277295295,null,20,null,0,19.536841241580657,null,19.536841241580657,{"$f":"IF(J379=0,1,1000)*AVERAGE(C$63:C379)","v":235.09974761414654},null,{"$f":"(F379+G379)*SUM(F$63:G379)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.165582298061915,19.536841241580657,0,0,0,{"$f":"IF(SUM(I$63:I379)<($F$40-1),IF((F380+G380)*H380>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B380<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B380),0)","v":0},null,428.13712378056368,405.84276768872809,0.6015366012752984,93.826730217633553,0.95399239120854995,0.36977876456750697,0.96659144277295295,null,20,null,0,19.536841241580657,null,19.536841241580657,{"$f":"IF(J380=0,1,1000)*AVERAGE(C$63:C380)","v":235.07177557936538},null,{"$f":"(F380+G380)*SUM(F$63:G380)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.165582298061915,19.536841241580657,0,0,0,{"$f":"IF(SUM(I$63:I380)<($F$40-1),IF((F381+G381)*H381>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B381<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B381),0)","v":0},null,428.13712378056368,405.84276768872809,0.6015366012752984,93.826730217633553,0.95399239120854995,0.36977876456750697,0.96659144277295295,null,20,null,0,19.536841241580657,null,19.536841241580657,{"$f":"IF(J381=0,1,1000)*AVERAGE(C$63:C381)","v":235.04397891784305},null,{"$f":"(F381+G381)*SUM(F$63:G381)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.165582298061915,19.536841241580657,0,0,0,{"$f":"IF(SUM(I$63:I381)<($F$40-1),IF((F382+G382)*H382>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B382<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B382),0)","v":0},null,428.13712378056368,405.84276768872809,0.6015366012752984,93.826730217633553,0.95399239120854995,0.36977876456750697,0.96659144277295295,null,20,null,0,19.536841241580657,null,19.536841241580657,{"$f":"IF(J382=0,1,1000)*AVERAGE(C$63:C382)","v":235.01635598545522},null,{"$f":"(F382+G382)*SUM(F$63:G382)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.165582298061915,19.536841241580657,0,0,0,{"$f":"IF(SUM(I$63:I382)<($F$40-1),IF((F383+G383)*H383>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B383<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B383),0)","v":0},null,428.13712378056368,{"$f":"R$9*$Q383^6+S$9*$Q383^5+T$9*$Q383^4+U$9*$Q383^3+V$9*$Q383^2+W$9*$Q383+X$9","v":405.84276768872809},{"$f":"R$10*$Q383^6+S$10*$Q383^5+T$10*$Q383^4+U$10*$Q383^3+V$10*$Q383^2+W$10*$Q383+X$10","v":0.6015366012752984},{"$f":"(R383-R$60)-(Q$60+460)*(S383-S$60)","v":93.826730217633553},0.95399239120854995,{"$f":"(1.1-0.1*U383^($R$24*($F$24+273)^4 +$S$24*($F$24+273)^3 + $T$24*($F$24+273)^2 + $U$24*($F$24+273) + $V$24))*V$59","v":0.36977876456750697},0.96659144277295295,null,20,null,0,19.536841241580657,null,19.536841241580657,{"$f":"IF(J383=0,1,1000)*AVERAGE(C$63:C383)","v":234.98890515856513},null,{"$f":"(F383+G383)*SUM(F$63:G383)","v":0},{"$f":"IF((F383+G383)=0,0,B383)","v":0},0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.165582298061915,19.536841241580657,0,0,0,{"$f":"IF(SUM(I$63:I383)<($F$40-1),IF((F384+G384)*H384>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B384<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B384),0)","v":0},null,{"$f":"C384*1.8+32-F$20","v":428.13712378056368},405.84276768872809,0.6015366012752984,93.826730217633553,{"$f":"((Q384+460)/(F$24*1.8+32+460))","v":0.95399239120854995},0.36977876456750697,{"$f":"V384/V$59","v":0.96659144277295295},null,{"$f":"B384","v":20},null,{"$f":"IF(AA383>0,AA383,IF(K384=0,0,B384))","v":0},{"$f":"IF(AA383>0,AB383,E384)","v":19.536841241580657},null,{"$f":"IF(B384<=AD$59,E384,AD383)","v":19.536841241580657},{"$f":"IF(J384=0,1,1000)*AVERAGE(C$63:C384)","v":234.96162483370543},null,{"$f":"(F384+G384)*SUM(F$63:G384)","v":0},0,{"$f":"IF($AG384=1,$AH384,0)","v":0},{"$f":"IF($AG384=2,$AH384,0)","v":0},{"$f":"IF($AG384=3,$AH384,0)","v":0},{"$f":"IF($AG384=4,$AH384,0)","v":0},{"$f":"IF($AG384=5,$AH384,0)","v":0},{"$f":"IF($AG384=6,$AH384,0)","v":0},{"$f":"IF($AG384=7,$AH384,0)","v":0},0]
[null,{"$f":"IF(ROUND(B384,1)=F$48,F$48,IF(B384<$F$48,B384+1/12,B384))","v":20},{"$f":"IF(B384<F$48,IF(I384<1,C384*(1-$F$22/12), $C$63),C384)","v":226.20464055373324},{"$f":"V385*T385/3.413","v":10.165582298061915},{"$f":"D385*F$23/1000000-F$32/1000","v":19.536841241580657},{"$f":"IF(B385>F$48-5,0,IF(C385 <= $C$63- $F$35,1,0))","v":0},{"$f":"IF(ROUND(B385,1)=F$48-5,IF(E385-(E384-E385)*60<1,1,0),IF(E385-(E384-E385)<0,1,0))","v":0},{"$f":"IF(ROUND(F$48-B385,2)<5,0,1)","v":0},{"$f":"IF(SUM(I$63:I384)<($F$40-1),IF((F385+G385)*H385>0,1,0),0)","v":0},{"$f":"IF(OR(I385=1,J384 =1), 1,0)","v":0},{"$f":"I385/(1+$F$38)^B385","v":0},{"$f":"IF(B385<F$48,E385/((1+$F$38)^B385),0)","v":0},{"$f":"IF(B385<F$48,($F$33/1000)/((1+$F$38)^B385),0)","v":0},{"$f":"IF(J385<1, B385,N384)","v":20},{"$f":"IF(B385<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B385),0)","v":0},null,428.13712378056368,405.84276768872809,0.6015366012752984,93.826730217633553,0.95399239120854995,0.36977876456750697,0.96659144277295295,null,20,null,0,19.536841241580657,null,19.536841241580657,{"$f":"IF(J385=0,1,1000)*AVERAGE(C$63:C385)","v":234.93451342726593},null,{"$f":"(F385+G385)*SUM(F$63:G385)","v":0},0,0,0,0,0,0,0,0,{"$f":"IF($AG385=8,$AH385,0)","v":0}]
[null,20,226.20464055373324,10.165582298061915,19.536841241580657,0,0,0,{"$f":"IF(SUM(I$63:I385)<($F$40-1),IF((F386+G386)*H386>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B386<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B386),0)","v":0},null,428.13712378056368,405.84276768872809,0.6015366012752984,93.826730217633553,0.95399239120854995,0.36977876456750697,0.96659144277295295,null,20,null,0,19.536841241580657,null,19.536841241580657,{"$f":"IF(J386=0,1,1000)*AVERAGE(C$63:C386)","v":234.90756937518714},null,{"$f":"(F386+G386)*SUM(F$63:G386)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.165582298061915,19.536841241580657,0,0,0,{"$f":"IF(SUM(I$63:I386)<($F$40-1),IF((F387+G387)*H387>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B387<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B387),0)","v":0},null,428.13712378056368,405.84276768872809,0.6015366012752984,93.826730217633553,0.95399239120854995,0.36977876456750697,0.96659144277295295,null,20,null,0,19.536841241580657,null,19.536841241580657,{"$f":"IF(J387=0,1,1000)*AVERAGE(C$63:C387)","v":234.8807911326596},null,{"$f":"(F387+G387)*SUM(F$63:G387)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.165582298061915,19.536841241580657,0,0,0,{"$f":"IF(SUM(I$63:I387)<($F$40-1),IF((F388+G388)*H388>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B388<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B388),0)","v":0},null,428.13712378056368,405.84276768872809,0.6015366012752984,93.826730217633553,0.95399239120854995,0.36977876456750697,0.96659144277295295,null,20,null,0,19.536841241580657,null,19.536841241580657,{"$f":"IF(J388=0,1,1000)*AVERAGE(C$63:C388)","v":234.85417717382856},null,{"$f":"(F388+G388)*SUM(F$63:G388)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.165582298061915,19.536841241580657,0,0,0,{"$f":"IF(SUM(I$63:I388)<($F$40-1),IF((F389+G389)*H389>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B389<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B389),0)","v":0},null,428.13712378056368,405.84276768872809,0.6015366012752984,93.826730217633553,0.95399239120854995,0.36977876456750697,0.96659144277295295,null,20,null,0,19.536841241580657,null,19.536841241580657,{"$f":"IF(J389=0,1,1000)*AVERAGE(C$63:C389)","v":234.82772599150414},null,{"$f":"(F389+G389)*SUM(F$63:G389)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.165582298061915,19.536841241580657,0,0,0,{"$f":"IF(SUM(I$63:I389)<($F$40-1),IF((F390+G390)*H390>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B390<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B390),0)","v":0},null,428.13712378056368,405.84276768872809,0.6015366012752984,93.826730217633553,0.95399239120854995,0.36977876456750697,0.96659144277295295,null,20,null,0,19.536841241580657,null,19.536841241580657,{"$f":"IF(J390=0,1,1000)*AVERAGE(C$63:C390)","v":234.80143609687681},null,{"$f":"(F390+G390)*SUM(F$63:G390)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.165582298061915,19.536841241580657,0,0,0,{"$f":"IF(SUM(I$63:I390)<($F$40-1),IF((F391+G391)*H391>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B391<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B391),0)","v":0},null,428.13712378056368,405.84276768872809,0.6015366012752984,93.826730217633553,0.95399239120854995,0.36977876456750697,0.96659144277295295,null,20,null,0,19.536841241580657,null,19.536841241580657,{"$f":"IF(J391=0,1,1000)*AVERAGE(C$63:C391)","v":234.77530601923809},null,{"$f":"(F391+G391)*SUM(F$63:G391)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.165582298061915,19.536841241580657,0,0,0,{"$f":"IF(SUM(I$63:I391)<($F$40-1),IF((F392+G392)*H392>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B392<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B392),0)","v":0},null,428.13712378056368,405.84276768872809,0.6015366012752984,93.826730217633553,0.95399239120854995,0.36977876456750697,0.96659144277295295,null,20,null,0,19.536841241580657,null,19.536841241580657,{"$f":"IF(J392=0,1,1000)*AVERAGE(C$63:C392)","v":234.74933430570627},null,{"$f":"(F392+G392)*SUM(F$63:G392)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.165582298061915,19.536841241580657,0,0,0,{"$f":"IF(SUM(I$63:I392)<($F$40-1),IF((F393+G393)*H393>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B393<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B393),0)","v":0},null,428.13712378056368,405.84276768872809,0.6015366012752984,93.826730217633553,0.95399239120854995,0.36977876456750697,0.96659144277295295,null,20,null,0,19.536841241580657,null,19.536841241580657,{"$f":"IF(J393=0,1,1000)*AVERAGE(C$63:C393)","v":234.72351952095715},null,{"$f":"(F393+G393)*SUM(F$63:G393)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.165582298061915,19.536841241580657,0,0,0,{"$f":"IF(SUM(I$63:I393)<($F$40-1),IF((F394+G394)*H394>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B394<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B394),0)","v":0},null,428.13712378056368,405.84276768872809,0.6015366012752984,93.826730217633553,0.95399239120854995,0.36977876456750697,0.96659144277295295,null,20,null,0,19.536841241580657,null,19.536841241580657,{"$f":"IF(J394=0,1,1000)*AVERAGE(C$63:C394)","v":234.69786024695949},null,{"$f":"(F394+G394)*SUM(F$63:G394)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.165582298061915,19.536841241580657,0,0,0,{"$f":"IF(SUM(I$63:I394)<($F$40-1),IF((F395+G395)*H395>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B395<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B395),0)","v":0},null,428.13712378056368,405.84276768872809,0.6015366012752984,93.826730217633553,0.95399239120854995,0.36977876456750697,0.96659144277295295,null,20,null,0,19.536841241580657,null,19.536841241580657,{"$f":"IF(J395=0,1,1000)*AVERAGE(C$63:C395)","v":234.6723550827156},null,{"$f":"(F395+G395)*SUM(F$63:G395)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.165582298061915,19.536841241580657,0,0,0,{"$f":"IF(SUM(I$63:I395)<($F$40-1),IF((F396+G396)*H396>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B396<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B396),0)","v":0},null,428.13712378056368,405.84276768872809,0.6015366012752984,93.826730217633553,0.95399239120854995,0.36977876456750697,0.96659144277295295,null,20,null,0,19.536841241580657,null,19.536841241580657,{"$f":"IF(J396=0,1,1000)*AVERAGE(C$63:C396)","v":234.64700264400608},null,{"$f":"(F396+G396)*SUM(F$63:G396)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.165582298061915,19.536841241580657,0,0,0,{"$f":"IF(SUM(I$63:I396)<($F$40-1),IF((F397+G397)*H397>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B397<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B397),0)","v":0},null,428.13712378056368,405.84276768872809,0.6015366012752984,93.826730217633553,0.95399239120854995,0.36977876456750697,0.96659144277295295,null,20,null,0,19.536841241580657,null,19.536841241580657,{"$f":"IF(J397=0,1,1000)*AVERAGE(C$63:C397)","v":234.62180156313963},null,{"$f":"(F397+G397)*SUM(F$63:G397)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.165582298061915,19.536841241580657,0,0,0,{"$f":"IF(SUM(I$63:I397)<($F$40-1),IF((F398+G398)*H398>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B398<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B398),0)","v":0},null,428.13712378056368,405.84276768872809,0.6015366012752984,93.826730217633553,0.95399239120854995,0.36977876456750697,0.96659144277295295,null,20,null,0,19.536841241580657,null,19.536841241580657,{"$f":"IF(J398=0,1,1000)*AVERAGE(C$63:C398)","v":234.5967504887069},null,{"$f":"(F398+G398)*SUM(F$63:G398)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.165582298061915,19.536841241580657,0,0,0,{"$f":"IF(SUM(I$63:I398)<($F$40-1),IF((F399+G399)*H399>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B399<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B399),0)","v":0},null,428.13712378056368,405.84276768872809,0.6015366012752984,93.826730217633553,0.95399239120854995,0.36977876456750697,0.96659144277295295,null,20,null,0,19.536841241580657,null,19.536841241580657,{"$f":"IF(J399=0,1,1000)*AVERAGE(C$63:C399)","v":234.57184808533904},null,{"$f":"(F399+G399)*SUM(F$63:G399)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.165582298061915,19.536841241580657,0,0,0,{"$f":"IF(SUM(I$63:I399)<($F$40-1),IF((F400+G400)*H400>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B400<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B400),0)","v":0},null,428.13712378056368,405.84276768872809,0.6015366012752984,93.826730217633553,0.95399239120854995,0.36977876456750697,0.96659144277295295,null,20,null,0,19.536841241580657,null,19.536841241580657,{"$f":"IF(J400=0,1,1000)*AVERAGE(C$63:C400)","v":234.54709303347039},null,{"$f":"(F400+G400)*SUM(F$63:G400)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.165582298061915,19.536841241580657,0,0,0,{"$f":"IF(SUM(I$63:I400)<($F$40-1),IF((F401+G401)*H401>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B401<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B401),0)","v":0},null,428.13712378056368,405.84276768872809,0.6015366012752984,93.826730217633553,0.95399239120854995,0.36977876456750697,0.96659144277295295,null,20,null,0,19.536841241580657,null,19.536841241580657,{"$f":"IF(J401=0,1,1000)*AVERAGE(C$63:C401)","v":234.52248402910541},null,{"$f":"(F401+G401)*SUM(F$63:G401)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.165582298061915,19.536841241580657,0,0,0,{"$f":"IF(SUM(I$63:I401)<($F$40-1),IF((F402+G402)*H402>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B402<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B402),0)","v":0},null,428.13712378056368,405.84276768872809,0.6015366012752984,93.826730217633553,0.95399239120854995,0.36977876456750697,0.96659144277295295,null,20,null,0,19.536841241580657,null,19.536841241580657,{"$f":"IF(J402=0,1,1000)*AVERAGE(C$63:C402)","v":234.49801978358963},null,{"$f":"(F402+G402)*SUM(F$63:G402)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.165582298061915,19.536841241580657,0,0,0,{"$f":"IF(SUM(I$63:I402)<($F$40-1),IF((F403+G403)*H403>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B403<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B403),0)","v":0},null,428.13712378056368,405.84276768872809,0.6015366012752984,93.826730217633553,0.95399239120854995,0.36977876456750697,0.96659144277295295,null,20,null,0,19.536841241580657,null,19.536841241580657,{"$f":"IF(J403=0,1,1000)*AVERAGE(C$63:C403)","v":234.4736990233848},null,{"$f":"(F403+G403)*SUM(F$63:G403)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.165582298061915,19.536841241580657,0,0,0,{"$f":"IF(SUM(I$63:I403)<($F$40-1),IF((F404+G404)*H404>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B404<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B404),0)","v":0},null,428.13712378056368,405.84276768872809,0.6015366012752984,93.826730217633553,0.95399239120854995,0.36977876456750697,0.96659144277295295,null,20,null,0,19.536841241580657,null,19.536841241580657,{"$f":"IF(J404=0,1,1000)*AVERAGE(C$63:C404)","v":234.44952048984783},null,{"$f":"(F404+G404)*SUM(F$63:G404)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.165582298061915,19.536841241580657,0,0,0,{"$f":"IF(SUM(I$63:I404)<($F$40-1),IF((F405+G405)*H405>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B405<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B405),0)","v":0},null,428.13712378056368,405.84276768872809,0.6015366012752984,93.826730217633553,0.95399239120854995,0.36977876456750697,0.96659144277295295,null,20,null,0,19.536841241580657,null,19.536841241580657,{"$f":"IF(J405=0,1,1000)*AVERAGE(C$63:C405)","v":234.4254829390137},null,{"$f":"(F405+G405)*SUM(F$63:G405)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.165582298061915,19.536841241580657,0,0,0,{"$f":"IF(SUM(I$63:I405)<($F$40-1),IF((F406+G406)*H406>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B406<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B406),0)","v":0},null,428.13712378056368,405.84276768872809,0.6015366012752984,93.826730217633553,0.95399239120854995,0.36977876456750697,0.96659144277295295,null,20,null,0,19.536841241580657,null,19.536841241580657,{"$f":"IF(J406=0,1,1000)*AVERAGE(C$63:C406)","v":234.4015851413821},null,{"$f":"(F406+G406)*SUM(F$63:G406)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.165582298061915,19.536841241580657,0,0,0,{"$f":"IF(SUM(I$63:I406)<($F$40-1),IF((F407+G407)*H407>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B407<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B407),0)","v":0},null,428.13712378056368,405.84276768872809,0.6015366012752984,93.826730217633553,0.95399239120854995,0.36977876456750697,0.96659144277295295,null,20,null,0,19.536841241580657,null,19.536841241580657,{"$f":"IF(J407=0,1,1000)*AVERAGE(C$63:C407)","v":234.37782588170776},null,{"$f":"(F407+G407)*SUM(F$63:G407)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.165582298061915,19.536841241580657,0,0,0,{"$f":"IF(SUM(I$63:I407)<($F$40-1),IF((F408+G408)*H408>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B408<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B408),0)","v":0},null,428.13712378056368,405.84276768872809,0.6015366012752984,93.826730217633553,0.95399239120854995,0.36977876456750697,0.96659144277295295,null,20,null,0,19.536841241580657,null,19.536841241580657,{"$f":"IF(J408=0,1,1000)*AVERAGE(C$63:C408)","v":234.35420395879456},null,{"$f":"(F408+G408)*SUM(F$63:G408)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.165582298061915,19.536841241580657,0,0,0,{"$f":"IF(SUM(I$63:I408)<($F$40-1),IF((F409+G409)*H409>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B409<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B409),0)","v":0},null,428.13712378056368,405.84276768872809,0.6015366012752984,93.826730217633553,0.95399239120854995,0.36977876456750697,0.96659144277295295,null,20,null,0,19.536841241580657,null,19.536841241580657,{"$f":"IF(J409=0,1,1000)*AVERAGE(C$63:C409)","v":234.33071818529297},null,{"$f":"(F409+G409)*SUM(F$63:G409)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.165582298061915,19.536841241580657,0,0,0,{"$f":"IF(SUM(I$63:I409)<($F$40-1),IF((F410+G410)*H410>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B410<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B410),0)","v":0},null,428.13712378056368,405.84276768872809,0.6015366012752984,93.826730217633553,0.95399239120854995,0.36977876456750697,0.96659144277295295,null,20,null,0,19.536841241580657,null,19.536841241580657,{"$f":"IF(J410=0,1,1000)*AVERAGE(C$63:C410)","v":234.30736738750116},null,{"$f":"(F410+G410)*SUM(F$63:G410)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.165582298061915,19.536841241580657,0,0,0,{"$f":"IF(SUM(I$63:I410)<($F$40-1),IF((F411+G411)*H411>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B411<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B411),0)","v":0},null,428.13712378056368,405.84276768872809,0.6015366012752984,93.826730217633553,0.95399239120854995,0.36977876456750697,0.96659144277295295,null,20,null,0,19.536841241580657,null,19.536841241580657,{"$f":"IF(J411=0,1,1000)*AVERAGE(C$63:C411)","v":234.28415040516944},null,{"$f":"(F411+G411)*SUM(F$63:G411)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.165582298061915,19.536841241580657,0,0,0,{"$f":"IF(SUM(I$63:I411)<($F$40-1),IF((F412+G412)*H412>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B412<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B412),0)","v":0},null,428.13712378056368,405.84276768872809,0.6015366012752984,93.826730217633553,0.95399239120854995,0.36977876456750697,0.96659144277295295,null,20,null,0,19.536841241580657,null,19.536841241580657,{"$f":"IF(J412=0,1,1000)*AVERAGE(C$63:C412)","v":234.26106609130824},null,{"$f":"(F412+G412)*SUM(F$63:G412)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.165582298061915,19.536841241580657,0,0,0,{"$f":"IF(SUM(I$63:I412)<($F$40-1),IF((F413+G413)*H413>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B413<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B413),0)","v":0},null,428.13712378056368,405.84276768872809,0.6015366012752984,93.826730217633553,0.95399239120854995,0.36977876456750697,0.96659144277295295,null,20,null,0,19.536841241580657,null,19.536841241580657,{"$f":"IF(J413=0,1,1000)*AVERAGE(C$63:C413)","v":234.23811331199892},null,{"$f":"(F413+G413)*SUM(F$63:G413)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.165582298061915,19.536841241580657,0,0,0,{"$f":"IF(SUM(I$63:I413)<($F$40-1),IF((F414+G414)*H414>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B414<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B414),0)","v":0},null,428.13712378056368,405.84276768872809,0.6015366012752984,93.826730217633553,0.95399239120854995,0.36977876456750697,0.96659144277295295,null,20,null,0,19.536841241580657,null,19.536841241580657,{"$f":"IF(J414=0,1,1000)*AVERAGE(C$63:C414)","v":234.2152909462084},null,{"$f":"(F414+G414)*SUM(F$63:G414)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.165582298061915,19.536841241580657,0,0,0,{"$f":"IF(SUM(I$63:I414)<($F$40-1),IF((F415+G415)*H415>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B415<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B415),0)","v":0},null,428.13712378056368,405.84276768872809,0.6015366012752984,93.826730217633553,0.95399239120854995,0.36977876456750697,0.96659144277295295,null,20,null,0,19.536841241580657,null,19.536841241580657,{"$f":"IF(J415=0,1,1000)*AVERAGE(C$63:C415)","v":234.19259788560652},null,{"$f":"(F415+G415)*SUM(F$63:G415)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.165582298061915,19.536841241580657,0,0,0,{"$f":"IF(SUM(I$63:I415)<($F$40-1),IF((F416+G416)*H416>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B416<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B416),0)","v":0},null,428.13712378056368,405.84276768872809,0.6015366012752984,93.826730217633553,0.95399239120854995,0.36977876456750697,0.96659144277295295,null,20,null,0,19.536841241580657,null,19.536841241580657,{"$f":"IF(J416=0,1,1000)*AVERAGE(C$63:C416)","v":234.17003303438656},null,{"$f":"(F416+G416)*SUM(F$63:G416)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.165582298061915,19.536841241580657,0,0,0,{"$f":"IF(SUM(I$63:I416)<($F$40-1),IF((F417+G417)*H417>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B417<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B417),0)","v":0},null,428.13712378056368,405.84276768872809,0.6015366012752984,93.826730217633553,0.95399239120854995,0.36977876456750697,0.96659144277295295,null,20,null,0,19.536841241580657,null,19.536841241580657,{"$f":"IF(J417=0,1,1000)*AVERAGE(C$63:C417)","v":234.14759530908896},null,{"$f":"(F417+G417)*SUM(F$63:G417)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.165582298061915,19.536841241580657,0,0,0,{"$f":"IF(SUM(I$63:I417)<($F$40-1),IF((F418+G418)*H418>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B418<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B418),0)","v":0},null,428.13712378056368,405.84276768872809,0.6015366012752984,93.826730217633553,0.95399239120854995,0.36977876456750697,0.96659144277295295,null,20,null,0,19.536841241580657,null,19.536841241580657,{"$f":"IF(J418=0,1,1000)*AVERAGE(C$63:C418)","v":234.12528363842787},null,{"$f":"(F418+G418)*SUM(F$63:G418)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.165582298061915,19.536841241580657,0,0,0,{"$f":"IF(SUM(I$63:I418)<($F$40-1),IF((F419+G419)*H419>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B419<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B419),0)","v":0},null,428.13712378056368,405.84276768872809,0.6015366012752984,93.826730217633553,0.95399239120854995,0.36977876456750697,0.96659144277295295,null,20,null,0,19.536841241580657,null,19.536841241580657,{"$f":"IF(J419=0,1,1000)*AVERAGE(C$63:C419)","v":234.10309696312063},null,{"$f":"(F419+G419)*SUM(F$63:G419)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.165582298061915,19.536841241580657,0,0,0,{"$f":"IF(SUM(I$63:I419)<($F$40-1),IF((F420+G420)*H420>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B420<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B420),0)","v":0},null,428.13712378056368,405.84276768872809,0.6015366012752984,93.826730217633553,0.95399239120854995,0.36977876456750697,0.96659144277295295,null,20,null,0,19.536841241580657,null,19.536841241580657,{"$f":"IF(J420=0,1,1000)*AVERAGE(C$63:C420)","v":234.08103423572013},null,{"$f":"(F420+G420)*SUM(F$63:G420)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.165582298061915,19.536841241580657,0,0,0,{"$f":"IF(SUM(I$63:I420)<($F$40-1),IF((F421+G421)*H421>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B421<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B421),0)","v":0},null,428.13712378056368,405.84276768872809,0.6015366012752984,93.826730217633553,0.95399239120854995,0.36977876456750697,0.96659144277295295,null,20,null,0,19.536841241580657,null,19.536841241580657,{"$f":"IF(J421=0,1,1000)*AVERAGE(C$63:C421)","v":234.05909442044998},null,{"$f":"(F421+G421)*SUM(F$63:G421)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.165582298061915,19.536841241580657,0,0,0,{"$f":"IF(SUM(I$63:I421)<($F$40-1),IF((F422+G422)*H422>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B422<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B422),0)","v":0},null,428.13712378056368,405.84276768872809,0.6015366012752984,93.826730217633553,0.95399239120854995,0.36977876456750697,0.96659144277295295,null,20,null,0,19.536841241580657,null,19.536841241580657,{"$f":"IF(J422=0,1,1000)*AVERAGE(C$63:C422)","v":234.03727649304244},null,{"$f":"(F422+G422)*SUM(F$63:G422)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.165582298061915,19.536841241580657,0,0,0,{"$f":"IF(SUM(I$63:I422)<($F$40-1),IF((F423+G423)*H423>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B423<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B423),0)","v":0},null,428.13712378056368,405.84276768872809,0.6015366012752984,93.826730217633553,0.95399239120854995,0.36977876456750697,0.96659144277295295,null,20,null,0,19.536841241580657,null,19.536841241580657,{"$f":"IF(J423=0,1,1000)*AVERAGE(C$63:C423)","v":234.01557944057902},null,{"$f":"(F423+G423)*SUM(F$63:G423)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.165582298061915,19.536841241580657,0,0,0,{"$f":"IF(SUM(I$63:I423)<($F$40-1),IF((F424+G424)*H424>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B424<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B424),0)","v":0},null,{"$f":"C424*1.8+32-F$20","v":428.13712378056368},405.84276768872809,0.6015366012752984,{"$f":"(R424-R$60)-(Q$60+460)*(S424-S$60)","v":93.826730217633553},{"$f":"((Q424+460)/(F$24*1.8+32+460))","v":0.95399239120854995},0.36977876456750697,{"$f":"V424/V$59","v":0.96659144277295295},null,{"$f":"B424","v":20},null,0,19.536841241580657,null,19.536841241580657,{"$f":"IF(J424=0,1,1000)*AVERAGE(C$63:C424)","v":233.99400226133361},null,{"$f":"(F424+G424)*SUM(F$63:G424)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.165582298061915,19.536841241580657,0,0,0,{"$f":"IF(SUM(I$63:I424)<($F$40-1),IF((F425+G425)*H425>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B425<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B425),0)","v":0},null,428.13712378056368,405.84276768872809,0.6015366012752984,93.826730217633553,0.95399239120854995,0.36977876456750697,0.96659144277295295,null,20,null,0,19.536841241580657,null,19.536841241580657,{"$f":"IF(J425=0,1,1000)*AVERAGE(C$63:C425)","v":233.97254396461847},null,{"$f":"(F425+G425)*SUM(F$63:G425)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.165582298061915,19.536841241580657,0,0,0,{"$f":"IF(SUM(I$63:I425)<($F$40-1),IF((F426+G426)*H426>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B426<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B426),0)","v":0},null,428.13712378056368,405.84276768872809,0.6015366012752984,93.826730217633553,0.95399239120854995,0.36977876456750697,0.96659144277295295,null,20,null,0,19.536841241580657,null,19.536841241580657,{"$f":"IF(J426=0,1,1000)*AVERAGE(C$63:C426)","v":233.95120357063254},null,{"$f":"(F426+G426)*SUM(F$63:G426)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.165582298061915,19.536841241580657,0,0,0,{"$f":"IF(SUM(I$63:I426)<($F$40-1),IF((F427+G427)*H427>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B427<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B427),0)","v":0},null,428.13712378056368,405.84276768872809,0.6015366012752984,93.826730217633553,0.95399239120854995,0.36977876456750697,0.96659144277295295,null,20,null,0,19.536841241580657,null,19.536841241580657,{"$f":"IF(J427=0,1,1000)*AVERAGE(C$63:C427)","v":233.9299801103123},null,{"$f":"(F427+G427)*SUM(F$63:G427)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.165582298061915,19.536841241580657,0,0,0,{"$f":"IF(SUM(I$63:I427)<($F$40-1),IF((F428+G428)*H428>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B428<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B428),0)","v":0},null,428.13712378056368,405.84276768872809,0.6015366012752984,93.826730217633553,0.95399239120854995,0.36977876456750697,0.96659144277295295,null,20,null,0,19.536841241580657,null,19.536841241580657,{"$f":"IF(J428=0,1,1000)*AVERAGE(C$63:C428)","v":233.90887262518504},null,{"$f":"(F428+G428)*SUM(F$63:G428)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.165582298061915,19.536841241580657,0,0,0,{"$f":"IF(SUM(I$63:I428)<($F$40-1),IF((F429+G429)*H429>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B429<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B429),0)","v":0},null,428.13712378056368,405.84276768872809,0.6015366012752984,93.826730217633553,0.95399239120854995,0.36977876456750697,0.96659144277295295,null,20,null,0,19.536841241580657,null,19.536841241580657,{"$f":"IF(J429=0,1,1000)*AVERAGE(C$63:C429)","v":233.88788016722469},null,{"$f":"(F429+G429)*SUM(F$63:G429)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.165582298061915,19.536841241580657,0,0,0,{"$f":"IF(SUM(I$63:I429)<($F$40-1),IF((F430+G430)*H430>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B430<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B430),0)","v":0},null,428.13712378056368,405.84276768872809,0.6015366012752984,93.826730217633553,0.95399239120854995,0.36977876456750697,0.96659144277295295,null,20,null,0,19.536841241580657,null,19.536841241580657,{"$f":"IF(J430=0,1,1000)*AVERAGE(C$63:C430)","v":233.86700179870979},null,{"$f":"(F430+G430)*SUM(F$63:G430)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.165582298061915,19.536841241580657,0,0,0,{"$f":"IF(SUM(I$63:I430)<($F$40-1),IF((F431+G431)*H431>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B431<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B431),0)","v":0},null,428.13712378056368,405.84276768872809,0.6015366012752984,93.826730217633553,0.95399239120854995,0.36977876456750697,0.96659144277295295,null,20,null,0,19.536841241580657,null,19.536841241580657,{"$f":"IF(J431=0,1,1000)*AVERAGE(C$63:C431)","v":233.84623659208387},null,{"$f":"(F431+G431)*SUM(F$63:G431)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.165582298061915,19.536841241580657,0,0,0,{"$f":"IF(SUM(I$63:I431)<($F$40-1),IF((F432+G432)*H432>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B432<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B432),0)","v":0},null,428.13712378056368,405.84276768872809,0.6015366012752984,93.826730217633553,0.95399239120854995,0.36977876456750697,0.96659144277295295,null,20,null,0,19.536841241580657,null,19.536841241580657,{"$f":"IF(J432=0,1,1000)*AVERAGE(C$63:C432)","v":233.82558362981808},null,{"$f":"(F432+G432)*SUM(F$63:G432)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.165582298061915,19.536841241580657,0,0,0,{"$f":"IF(SUM(I$63:I432)<($F$40-1),IF((F433+G433)*H433>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B433<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B433),0)","v":0},null,428.13712378056368,405.84276768872809,0.6015366012752984,93.826730217633553,0.95399239120854995,0.36977876456750697,0.96659144277295295,null,20,null,0,19.536841241580657,null,19.536841241580657,{"$f":"IF(J433=0,1,1000)*AVERAGE(C$63:C433)","v":233.80504200427609},null,{"$f":"(F433+G433)*SUM(F$63:G433)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.165582298061915,19.536841241580657,0,0,0,{"$f":"IF(SUM(I$63:I433)<($F$40-1),IF((F434+G434)*H434>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B434<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B434),0)","v":0},null,428.13712378056368,405.84276768872809,0.6015366012752984,93.826730217633553,0.95399239120854995,0.36977876456750697,0.96659144277295295,null,20,null,0,19.536841241580657,null,19.536841241580657,{"$f":"IF(J434=0,1,1000)*AVERAGE(C$63:C434)","v":233.7846108175811},null,{"$f":"(F434+G434)*SUM(F$63:G434)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.165582298061915,19.536841241580657,0,0,0,{"$f":"IF(SUM(I$63:I434)<($F$40-1),IF((F435+G435)*H435>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B435<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B435),0)","v":0},null,428.13712378056368,405.84276768872809,0.6015366012752984,93.826730217633553,0.95399239120854995,0.36977876456750697,0.96659144277295295,null,20,null,0,19.536841241580657,null,19.536841241580657,{"$f":"IF(J435=0,1,1000)*AVERAGE(C$63:C435)","v":233.764289181485},null,{"$f":"(F435+G435)*SUM(F$63:G435)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.165582298061915,19.536841241580657,0,0,0,{"$f":"IF(SUM(I$63:I435)<($F$40-1),IF((F436+G436)*H436>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B436<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B436),0)","v":0},null,428.13712378056368,405.84276768872809,0.6015366012752984,93.826730217633553,0.95399239120854995,0.36977876456750697,0.96659144277295295,null,20,null,0,19.536841241580657,null,19.536841241580657,{"$f":"IF(J436=0,1,1000)*AVERAGE(C$63:C436)","v":233.74407621723969},null,{"$f":"(F436+G436)*SUM(F$63:G436)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.165582298061915,19.536841241580657,0,0,0,{"$f":"IF(SUM(I$63:I436)<($F$40-1),IF((F437+G437)*H437>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B437<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B437),0)","v":0},null,428.13712378056368,405.84276768872809,0.6015366012752984,93.826730217633553,0.95399239120854995,0.36977876456750697,0.96659144277295295,null,20,null,0,19.536841241580657,null,19.536841241580657,{"$f":"IF(J437=0,1,1000)*AVERAGE(C$63:C437)","v":233.72397105547037},null,{"$f":"(F437+G437)*SUM(F$63:G437)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.165582298061915,19.536841241580657,0,0,0,{"$f":"IF(SUM(I$63:I437)<($F$40-1),IF((F438+G438)*H438>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B438<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B438),0)","v":0},null,428.13712378056368,405.84276768872809,0.6015366012752984,93.826730217633553,0.95399239120854995,0.36977876456750697,0.96659144277295295,null,20,null,0,19.536841241580657,null,19.536841241580657,{"$f":"IF(J438=0,1,1000)*AVERAGE(C$63:C438)","v":233.70397283605087},null,{"$f":"(F438+G438)*SUM(F$63:G438)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.165582298061915,19.536841241580657,0,0,0,{"$f":"IF(SUM(I$63:I438)<($F$40-1),IF((F439+G439)*H439>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B439<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B439),0)","v":0},null,428.13712378056368,405.84276768872809,0.6015366012752984,93.826730217633553,0.95399239120854995,0.36977876456750697,0.96659144277295295,null,20,null,0,19.536841241580657,null,19.536841241580657,{"$f":"IF(J439=0,1,1000)*AVERAGE(C$63:C439)","v":233.68408070798108},null,{"$f":"(F439+G439)*SUM(F$63:G439)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.165582298061915,19.536841241580657,0,0,0,{"$f":"IF(SUM(I$63:I439)<($F$40-1),IF((F440+G440)*H440>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B440<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B440),0)","v":0},null,428.13712378056368,405.84276768872809,0.6015366012752984,93.826730217633553,0.95399239120854995,0.36977876456750697,0.96659144277295295,null,20,null,0,19.536841241580657,null,19.536841241580657,{"$f":"IF(J440=0,1,1000)*AVERAGE(C$63:C440)","v":233.66429382926617},null,{"$f":"(F440+G440)*SUM(F$63:G440)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.165582298061915,19.536841241580657,0,0,0,{"$f":"IF(SUM(I$63:I440)<($F$40-1),IF((F441+G441)*H441>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B441<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B441),0)","v":0},null,428.13712378056368,405.84276768872809,0.6015366012752984,93.826730217633553,0.95399239120854995,0.36977876456750697,0.96659144277295295,null,20,null,0,19.536841241580657,null,19.536841241580657,{"$f":"IF(J441=0,1,1000)*AVERAGE(C$63:C441)","v":233.64461136679776},null,{"$f":"(F441+G441)*SUM(F$63:G441)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.165582298061915,19.536841241580657,0,0,0,{"$f":"IF(SUM(I$63:I441)<($F$40-1),IF((F442+G442)*H442>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B442<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B442),0)","v":0},null,428.13712378056368,405.84276768872809,0.6015366012752984,93.826730217633553,0.95399239120854995,0.36977876456750697,0.96659144277295295,null,20,null,0,19.536841241580657,null,19.536841241580657,{"$f":"IF(J442=0,1,1000)*AVERAGE(C$63:C442)","v":233.62503249623708},null,{"$f":"(F442+G442)*SUM(F$63:G442)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.165582298061915,19.536841241580657,0,0,0,{"$f":"IF(SUM(I$63:I442)<($F$40-1),IF((F443+G443)*H443>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B443<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B443),0)","v":0},null,428.13712378056368,405.84276768872809,0.6015366012752984,93.826730217633553,0.95399239120854995,0.36977876456750697,0.96659144277295295,null,20,null,0,19.536841241580657,null,19.536841241580657,{"$f":"IF(J443=0,1,1000)*AVERAGE(C$63:C443)","v":233.6055564018998},null,{"$f":"(F443+G443)*SUM(F$63:G443)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.165582298061915,19.536841241580657,0,0,0,{"$f":"IF(SUM(I$63:I443)<($F$40-1),IF((F444+G444)*H444>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B444<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B444),0)","v":0},null,428.13712378056368,405.84276768872809,0.6015366012752984,93.826730217633553,0.95399239120854995,0.36977876456750697,0.96659144277295295,null,20,null,0,19.536841241580657,null,19.536841241580657,{"$f":"IF(J444=0,1,1000)*AVERAGE(C$63:C444)","v":233.58618227664286},null,{"$f":"(F444+G444)*SUM(F$63:G444)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.165582298061915,19.536841241580657,0,0,0,{"$f":"IF(SUM(I$63:I444)<($F$40-1),IF((F445+G445)*H445>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B445<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B445),0)","v":0},null,428.13712378056368,405.84276768872809,0.6015366012752984,93.826730217633553,0.95399239120854995,0.36977876456750697,0.96659144277295295,null,20,null,0,19.536841241580657,null,19.536841241580657,{"$f":"IF(J445=0,1,1000)*AVERAGE(C$63:C445)","v":233.56690932175277},null,{"$f":"(F445+G445)*SUM(F$63:G445)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.165582298061915,19.536841241580657,0,0,0,{"$f":"IF(SUM(I$63:I445)<($F$40-1),IF((F446+G446)*H446>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B446<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B446),0)","v":0},null,428.13712378056368,405.84276768872809,0.6015366012752984,93.826730217633553,0.95399239120854995,0.36977876456750697,0.96659144277295295,null,20,null,0,19.536841241580657,null,19.536841241580657,{"$f":"IF(J446=0,1,1000)*AVERAGE(C$63:C446)","v":233.54773674683608},null,{"$f":"(F446+G446)*SUM(F$63:G446)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.165582298061915,19.536841241580657,0,0,0,{"$f":"IF(SUM(I$63:I446)<($F$40-1),IF((F447+G447)*H447>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B447<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B447),0)","v":0},null,428.13712378056368,{"$f":"R$9*$Q447^6+S$9*$Q447^5+T$9*$Q447^4+U$9*$Q447^3+V$9*$Q447^2+W$9*$Q447+X$9","v":405.84276768872809},{"$f":"R$10*$Q447^6+S$10*$Q447^5+T$10*$Q447^4+U$10*$Q447^3+V$10*$Q447^2+W$10*$Q447+X$10","v":0.6015366012752984},93.826730217633553,0.95399239120854995,{"$f":"(1.1-0.1*U447^($R$24*($F$24+273)^4 +$S$24*($F$24+273)^3 + $T$24*($F$24+273)^2 + $U$24*($F$24+273) + $V$24))*V$59","v":0.36977876456750697},0.96659144277295295,null,20,null,0,19.536841241580657,null,19.536841241580657,{"$f":"IF(J447=0,1,1000)*AVERAGE(C$63:C447)","v":233.52866376971116},null,{"$f":"(F447+G447)*SUM(F$63:G447)","v":0},{"$f":"IF((F447+G447)=0,0,B447)","v":0},0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.165582298061915,19.536841241580657,0,0,0,{"$f":"IF(SUM(I$63:I447)<($F$40-1),IF((F448+G448)*H448>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B448<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B448),0)","v":0},null,428.13712378056368,405.84276768872809,0.6015366012752984,93.826730217633553,0.95399239120854995,0.36977876456750697,0.96659144277295295,null,20,null,{"$f":"IF(AA447>0,AA447,IF(K448=0,0,B448))","v":0},{"$f":"IF(AA447>0,AB447,E448)","v":19.536841241580657},null,{"$f":"IF(B448<=AD$59,E448,AD447)","v":19.536841241580657},{"$f":"IF(J448=0,1,1000)*AVERAGE(C$63:C448)","v":233.5096896163019},null,{"$f":"(F448+G448)*SUM(F$63:G448)","v":0},0,{"$f":"IF($AG448=1,$AH448,0)","v":0},{"$f":"IF($AG448=2,$AH448,0)","v":0},{"$f":"IF($AG448=3,$AH448,0)","v":0},{"$f":"IF($AG448=4,$AH448,0)","v":0},{"$f":"IF($AG448=5,$AH448,0)","v":0},{"$f":"IF($AG448=6,$AH448,0)","v":0},{"$f":"IF($AG448=7,$AH448,0)","v":0},0]
[null,{"$f":"IF(ROUND(B448,1)=F$48,F$48,IF(B448<$F$48,B448+1/12,B448))","v":20},{"$f":"IF(B448<F$48,IF(I448<1,C448*(1-$F$22/12), $C$63),C448)","v":226.20464055373324},{"$f":"V449*T449/3.413","v":10.165582298061915},{"$f":"D449*F$23/1000000-F$32/1000","v":19.536841241580657},{"$f":"IF(B449>F$48-5,0,IF(C449 <= $C$63- $F$35,1,0))","v":0},{"$f":"IF(ROUND(B449,1)=F$48-5,IF(E449-(E448-E449)*60<1,1,0),IF(E449-(E448-E449)<0,1,0))","v":0},{"$f":"IF(ROUND(F$48-B449,2)<5,0,1)","v":0},{"$f":"IF(SUM(I$63:I448)<($F$40-1),IF((F449+G449)*H449>0,1,0),0)","v":0},{"$f":"IF(OR(I449=1,J448 =1), 1,0)","v":0},{"$f":"I449/(1+$F$38)^B449","v":0},{"$f":"IF(B449<F$48,E449/((1+$F$38)^B449),0)","v":0},{"$f":"IF(B449<F$48,($F$33/1000)/((1+$F$38)^B449),0)","v":0},{"$f":"IF(J449<1, B449,N448)","v":20},{"$f":"IF(B449<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B449),0)","v":0},null,428.13712378056368,405.84276768872809,0.6015366012752984,93.826730217633553,0.95399239120854995,0.36977876456750697,0.96659144277295295,null,20,null,0,19.536841241580657,null,19.536841241580657,{"$f":"IF(J449=0,1,1000)*AVERAGE(C$63:C449)","v":233.49081352053301},null,{"$f":"(F449+G449)*SUM(F$63:G449)","v":0},0,0,0,0,0,0,0,0,{"$f":"IF($AG449=8,$AH449,0)","v":0}]
[null,20,226.20464055373324,10.165582298061915,19.536841241580657,0,0,0,{"$f":"IF(SUM(I$63:I449)<($F$40-1),IF((F450+G450)*H450>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B450<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B450),0)","v":0},null,428.13712378056368,405.84276768872809,0.6015366012752984,93.826730217633553,0.95399239120854995,0.36977876456750697,0.96659144277295295,null,20,null,0,19.536841241580657,null,19.536841241580657,{"$f":"IF(J450=0,1,1000)*AVERAGE(C$63:C450)","v":233.47203472422683},null,{"$f":"(F450+G450)*SUM(F$63:G450)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.165582298061915,19.536841241580657,0,0,0,{"$f":"IF(SUM(I$63:I450)<($F$40-1),IF((F451+G451)*H451>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B451<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B451),0)","v":0},null,428.13712378056368,405.84276768872809,0.6015366012752984,93.826730217633553,0.95399239120854995,0.36977876456750697,0.96659144277295295,null,20,null,0,19.536841241580657,null,19.536841241580657,{"$f":"IF(J451=0,1,1000)*AVERAGE(C$63:C451)","v":233.45335247700194},null,{"$f":"(F451+G451)*SUM(F$63:G451)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.165582298061915,19.536841241580657,0,0,0,{"$f":"IF(SUM(I$63:I451)<($F$40-1),IF((F452+G452)*H452>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B452<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B452),0)","v":0},null,428.13712378056368,405.84276768872809,0.6015366012752984,93.826730217633553,0.95399239120854995,0.36977876456750697,0.96659144277295295,null,20,null,0,19.536841241580657,null,19.536841241580657,{"$f":"IF(J452=0,1,1000)*AVERAGE(C$63:C452)","v":233.43476603617304},null,{"$f":"(F452+G452)*SUM(F$63:G452)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.165582298061915,19.536841241580657,0,0,0,{"$f":"IF(SUM(I$63:I452)<($F$40-1),IF((F453+G453)*H453>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B453<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B453),0)","v":0},null,428.13712378056368,405.84276768872809,0.6015366012752984,93.826730217633553,0.95399239120854995,0.36977876456750697,0.96659144277295295,null,20,null,0,19.536841241580657,null,19.536841241580657,{"$f":"IF(J453=0,1,1000)*AVERAGE(C$63:C453)","v":233.41627466665278},null,{"$f":"(F453+G453)*SUM(F$63:G453)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.165582298061915,19.536841241580657,0,0,0,{"$f":"IF(SUM(I$63:I453)<($F$40-1),IF((F454+G454)*H454>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B454<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B454),0)","v":0},null,428.13712378056368,405.84276768872809,0.6015366012752984,93.826730217633553,0.95399239120854995,0.36977876456750697,0.96659144277295295,null,20,null,0,19.536841241580657,null,19.536841241580657,{"$f":"IF(J454=0,1,1000)*AVERAGE(C$63:C454)","v":233.39787764085452},null,{"$f":"(F454+G454)*SUM(F$63:G454)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.165582298061915,19.536841241580657,0,0,0,{"$f":"IF(SUM(I$63:I454)<($F$40-1),IF((F455+G455)*H455>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B455<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B455),0)","v":0},null,428.13712378056368,405.84276768872809,0.6015366012752984,93.826730217633553,0.95399239120854995,0.36977876456750697,0.96659144277295295,null,20,null,0,19.536841241580657,null,19.536841241580657,{"$f":"IF(J455=0,1,1000)*AVERAGE(C$63:C455)","v":233.37957423859723},null,{"$f":"(F455+G455)*SUM(F$63:G455)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.165582298061915,19.536841241580657,0,0,0,{"$f":"IF(SUM(I$63:I455)<($F$40-1),IF((F456+G456)*H456>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B456<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B456),0)","v":0},null,428.13712378056368,405.84276768872809,0.6015366012752984,93.826730217633553,0.95399239120854995,0.36977876456750697,0.96659144277295295,null,20,null,0,19.536841241580657,null,19.536841241580657,{"$f":"IF(J456=0,1,1000)*AVERAGE(C$63:C456)","v":233.3613637470113},null,{"$f":"(F456+G456)*SUM(F$63:G456)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.165582298061915,19.536841241580657,0,0,0,{"$f":"IF(SUM(I$63:I456)<($F$40-1),IF((F457+G457)*H457>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B457<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B457),0)","v":0},null,428.13712378056368,405.84276768872809,0.6015366012752984,93.826730217633553,0.95399239120854995,0.36977876456750697,0.96659144277295295,null,20,null,0,19.536841241580657,null,19.536841241580657,{"$f":"IF(J457=0,1,1000)*AVERAGE(C$63:C457)","v":233.34324546044607},null,{"$f":"(F457+G457)*SUM(F$63:G457)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.165582298061915,19.536841241580657,0,0,0,{"$f":"IF(SUM(I$63:I457)<($F$40-1),IF((F458+G458)*H458>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B458<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B458),0)","v":0},null,428.13712378056368,405.84276768872809,0.6015366012752984,93.826730217633553,0.95399239120854995,0.36977876456750697,0.96659144277295295,null,20,null,0,19.536841241580657,null,19.536841241580657,{"$f":"IF(J458=0,1,1000)*AVERAGE(C$63:C458)","v":233.32521868037861},null,{"$f":"(F458+G458)*SUM(F$63:G458)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.165582298061915,19.536841241580657,0,0,0,{"$f":"IF(SUM(I$63:I458)<($F$40-1),IF((F459+G459)*H459>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B459<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B459),0)","v":0},null,428.13712378056368,405.84276768872809,0.6015366012752984,93.826730217633553,0.95399239120854995,0.36977876456750697,0.96659144277295295,null,20,null,0,19.536841241580657,null,19.536841241580657,{"$f":"IF(J459=0,1,1000)*AVERAGE(C$63:C459)","v":233.30728271532411},null,{"$f":"(F459+G459)*SUM(F$63:G459)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.165582298061915,19.536841241580657,0,0,0,{"$f":"IF(SUM(I$63:I459)<($F$40-1),IF((F460+G460)*H460>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B460<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B460),0)","v":0},null,428.13712378056368,405.84276768872809,0.6015366012752984,93.826730217633553,0.95399239120854995,0.36977876456750697,0.96659144277295295,null,20,null,0,19.536841241580657,null,19.536841241580657,{"$f":"IF(J460=0,1,1000)*AVERAGE(C$63:C460)","v":233.28943688074727},null,{"$f":"(F460+G460)*SUM(F$63:G460)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.165582298061915,19.536841241580657,0,0,0,{"$f":"IF(SUM(I$63:I460)<($F$40-1),IF((F461+G461)*H461>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B461<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B461),0)","v":0},null,428.13712378056368,405.84276768872809,0.6015366012752984,93.826730217633553,0.95399239120854995,0.36977876456750697,0.96659144277295295,null,20,null,0,19.536841241580657,null,19.536841241580657,{"$f":"IF(J461=0,1,1000)*AVERAGE(C$63:C461)","v":233.27168049897531},null,{"$f":"(F461+G461)*SUM(F$63:G461)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.165582298061915,19.536841241580657,0,0,0,{"$f":"IF(SUM(I$63:I461)<($F$40-1),IF((F462+G462)*H462>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B462<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B462),0)","v":0},null,428.13712378056368,405.84276768872809,0.6015366012752984,93.826730217633553,0.95399239120854995,0.36977876456750697,0.96659144277295295,null,20,null,0,19.536841241580657,null,19.536841241580657,{"$f":"IF(J462=0,1,1000)*AVERAGE(C$63:C462)","v":233.25401289911224},null,{"$f":"(F462+G462)*SUM(F$63:G462)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.165582298061915,19.536841241580657,0,0,0,{"$f":"IF(SUM(I$63:I462)<($F$40-1),IF((F463+G463)*H463>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B463<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B463),0)","v":0},null,428.13712378056368,405.84276768872809,0.6015366012752984,93.826730217633553,0.95399239120854995,0.36977876456750697,0.96659144277295295,null,20,null,0,19.536841241580657,null,19.536841241580657,{"$f":"IF(J463=0,1,1000)*AVERAGE(C$63:C463)","v":233.23643341695421},null,{"$f":"(F463+G463)*SUM(F$63:G463)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.165582298061915,19.536841241580657,0,0,0,{"$f":"IF(SUM(I$63:I463)<($F$40-1),IF((F464+G464)*H464>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B464<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B464),0)","v":0},null,428.13712378056368,405.84276768872809,0.6015366012752984,93.826730217633553,0.95399239120854995,0.36977876456750697,0.96659144277295295,null,20,null,0,19.536841241580657,null,19.536841241580657,{"$f":"IF(J464=0,1,1000)*AVERAGE(C$63:C464)","v":233.21894139490641},null,{"$f":"(F464+G464)*SUM(F$63:G464)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.165582298061915,19.536841241580657,0,0,0,{"$f":"IF(SUM(I$63:I464)<($F$40-1),IF((F465+G465)*H465>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B465<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B465),0)","v":0},null,428.13712378056368,405.84276768872809,0.6015366012752984,93.826730217633553,0.95399239120854995,0.36977876456750697,0.96659144277295295,null,20,null,0,19.536841241580657,null,19.536841241580657,{"$f":"IF(J465=0,1,1000)*AVERAGE(C$63:C465)","v":233.20153618190105},null,{"$f":"(F465+G465)*SUM(F$63:G465)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.165582298061915,19.536841241580657,0,0,0,{"$f":"IF(SUM(I$63:I465)<($F$40-1),IF((F466+G466)*H466>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B466<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B466),0)","v":0},null,428.13712378056368,405.84276768872809,0.6015366012752984,93.826730217633553,0.95399239120854995,0.36977876456750697,0.96659144277295295,null,20,null,0,19.536841241580657,null,19.536841241580657,{"$f":"IF(J466=0,1,1000)*AVERAGE(C$63:C466)","v":233.18421713331648},null,{"$f":"(F466+G466)*SUM(F$63:G466)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.165582298061915,19.536841241580657,0,0,0,{"$f":"IF(SUM(I$63:I466)<($F$40-1),IF((F467+G467)*H467>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B467<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B467),0)","v":0},null,428.13712378056368,405.84276768872809,0.6015366012752984,93.826730217633553,0.95399239120854995,0.36977876456750697,0.96659144277295295,null,20,null,0,19.536841241580657,null,19.536841241580657,{"$f":"IF(J467=0,1,1000)*AVERAGE(C$63:C467)","v":233.16698361089777},null,{"$f":"(F467+G467)*SUM(F$63:G467)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.165582298061915,19.536841241580657,0,0,0,{"$f":"IF(SUM(I$63:I467)<($F$40-1),IF((F468+G468)*H468>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B468<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B468),0)","v":0},null,428.13712378056368,405.84276768872809,0.6015366012752984,93.826730217633553,0.95399239120854995,0.36977876456750697,0.96659144277295295,null,20,null,0,19.536841241580657,null,19.536841241580657,{"$f":"IF(J468=0,1,1000)*AVERAGE(C$63:C468)","v":233.14983498267819},null,{"$f":"(F468+G468)*SUM(F$63:G468)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.165582298061915,19.536841241580657,0,0,0,{"$f":"IF(SUM(I$63:I468)<($F$40-1),IF((F469+G469)*H469>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B469<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B469),0)","v":0},null,428.13712378056368,405.84276768872809,0.6015366012752984,93.826730217633553,0.95399239120854995,0.36977876456750697,0.96659144277295295,null,20,null,0,19.536841241580657,null,19.536841241580657,{"$f":"IF(J469=0,1,1000)*AVERAGE(C$63:C469)","v":233.13277062290192},null,{"$f":"(F469+G469)*SUM(F$63:G469)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.165582298061915,19.536841241580657,0,0,0,{"$f":"IF(SUM(I$63:I469)<($F$40-1),IF((F470+G470)*H470>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B470<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B470),0)","v":0},null,428.13712378056368,405.84276768872809,0.6015366012752984,93.826730217633553,0.95399239120854995,0.36977876456750697,0.96659144277295295,null,20,null,0,19.536841241580657,null,19.536841241580657,{"$f":"IF(J470=0,1,1000)*AVERAGE(C$63:C470)","v":233.1157899119481},null,{"$f":"(F470+G470)*SUM(F$63:G470)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.165582298061915,19.536841241580657,0,0,0,{"$f":"IF(SUM(I$63:I470)<($F$40-1),IF((F471+G471)*H471>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B471<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B471),0)","v":0},null,428.13712378056368,405.84276768872809,0.6015366012752984,93.826730217633553,0.95399239120854995,0.36977876456750697,0.96659144277295295,null,20,null,0,19.536841241580657,null,19.536841241580657,{"$f":"IF(J471=0,1,1000)*AVERAGE(C$63:C471)","v":233.09889223625564},null,{"$f":"(F471+G471)*SUM(F$63:G471)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.165582298061915,19.536841241580657,0,0,0,{"$f":"IF(SUM(I$63:I471)<($F$40-1),IF((F472+G472)*H472>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B472<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B472),0)","v":0},null,428.13712378056368,405.84276768872809,0.6015366012752984,93.826730217633553,0.95399239120854995,0.36977876456750697,0.96659144277295295,null,20,null,0,19.536841241580657,null,19.536841241580657,{"$f":"IF(J472=0,1,1000)*AVERAGE(C$63:C472)","v":233.0820769882495},null,{"$f":"(F472+G472)*SUM(F$63:G472)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.165582298061915,19.536841241580657,0,0,0,{"$f":"IF(SUM(I$63:I472)<($F$40-1),IF((F473+G473)*H473>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B473<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B473),0)","v":0},null,428.13712378056368,405.84276768872809,0.6015366012752984,93.826730217633553,0.95399239120854995,0.36977876456750697,0.96659144277295295,null,20,null,0,19.536841241580657,null,19.536841241580657,{"$f":"IF(J473=0,1,1000)*AVERAGE(C$63:C473)","v":233.06534356626773},null,{"$f":"(F473+G473)*SUM(F$63:G473)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.165582298061915,19.536841241580657,0,0,0,{"$f":"IF(SUM(I$63:I473)<($F$40-1),IF((F474+G474)*H474>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B474<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B474),0)","v":0},null,428.13712378056368,405.84276768872809,0.6015366012752984,93.826730217633553,0.95399239120854995,0.36977876456750697,0.96659144277295295,null,20,null,0,19.536841241580657,null,19.536841241580657,{"$f":"IF(J474=0,1,1000)*AVERAGE(C$63:C474)","v":233.04869137448975},null,{"$f":"(F474+G474)*SUM(F$63:G474)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.165582298061915,19.536841241580657,0,0,0,{"$f":"IF(SUM(I$63:I474)<($F$40-1),IF((F475+G475)*H475>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B475<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B475),0)","v":0},null,428.13712378056368,405.84276768872809,0.6015366012752984,93.826730217633553,0.95399239120854995,0.36977876456750697,0.96659144277295295,null,20,null,0,19.536841241580657,null,19.536841241580657,{"$f":"IF(J475=0,1,1000)*AVERAGE(C$63:C475)","v":233.03211982286567},null,{"$f":"(F475+G475)*SUM(F$63:G475)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.165582298061915,19.536841241580657,0,0,0,{"$f":"IF(SUM(I$63:I475)<($F$40-1),IF((F476+G476)*H476>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B476<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B476),0)","v":0},null,428.13712378056368,405.84276768872809,0.6015366012752984,93.826730217633553,0.95399239120854995,0.36977876456750697,0.96659144277295295,null,20,null,0,19.536841241580657,null,19.536841241580657,{"$f":"IF(J476=0,1,1000)*AVERAGE(C$63:C476)","v":233.01562832704653},null,{"$f":"(F476+G476)*SUM(F$63:G476)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.165582298061915,19.536841241580657,0,0,0,{"$f":"IF(SUM(I$63:I476)<($F$40-1),IF((F477+G477)*H477>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B477<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B477),0)","v":0},null,428.13712378056368,405.84276768872809,0.6015366012752984,93.826730217633553,0.95399239120854995,0.36977876456750697,0.96659144277295295,null,20,null,0,19.536841241580657,null,19.536841241580657,{"$f":"IF(J477=0,1,1000)*AVERAGE(C$63:C477)","v":232.99921630831565},null,{"$f":"(F477+G477)*SUM(F$63:G477)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.165582298061915,19.536841241580657,0,0,0,{"$f":"IF(SUM(I$63:I477)<($F$40-1),IF((F478+G478)*H478>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B478<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B478),0)","v":0},null,428.13712378056368,405.84276768872809,0.6015366012752984,93.826730217633553,0.95399239120854995,0.36977876456750697,0.96659144277295295,null,20,null,0,19.536841241580657,null,19.536841241580657,{"$f":"IF(J478=0,1,1000)*AVERAGE(C$63:C478)","v":232.98288319352102},null,{"$f":"(F478+G478)*SUM(F$63:G478)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.165582298061915,19.536841241580657,0,0,0,{"$f":"IF(SUM(I$63:I478)<($F$40-1),IF((F479+G479)*H479>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B479<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B479),0)","v":0},null,428.13712378056368,405.84276768872809,0.6015366012752984,93.826730217633553,0.95399239120854995,0.36977876456750697,0.96659144277295295,null,20,null,0,19.536841241580657,null,19.536841241580657,{"$f":"IF(J479=0,1,1000)*AVERAGE(C$63:C479)","v":232.96662841500836},null,{"$f":"(F479+G479)*SUM(F$63:G479)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.165582298061915,19.536841241580657,0,0,0,{"$f":"IF(SUM(I$63:I479)<($F$40-1),IF((F480+G480)*H480>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B480<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B480),0)","v":0},null,428.13712378056368,405.84276768872809,0.6015366012752984,93.826730217633553,0.95399239120854995,0.36977876456750697,0.96659144277295295,null,20,null,0,19.536841241580657,null,19.536841241580657,{"$f":"IF(J480=0,1,1000)*AVERAGE(C$63:C480)","v":232.95045141055556},null,{"$f":"(F480+G480)*SUM(F$63:G480)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.165582298061915,19.536841241580657,0,0,0,{"$f":"IF(SUM(I$63:I480)<($F$40-1),IF((F481+G481)*H481>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B481<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B481),0)","v":0},null,428.13712378056368,405.84276768872809,0.6015366012752984,93.826730217633553,0.95399239120854995,0.36977876456750697,0.96659144277295295,null,20,null,0,19.536841241580657,null,19.536841241580657,{"$f":"IF(J481=0,1,1000)*AVERAGE(C$63:C481)","v":232.93435162330778},null,{"$f":"(F481+G481)*SUM(F$63:G481)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.165582298061915,19.536841241580657,0,0,0,{"$f":"IF(SUM(I$63:I481)<($F$40-1),IF((F482+G482)*H482>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B482<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B482),0)","v":0},null,428.13712378056368,405.84276768872809,0.6015366012752984,93.826730217633553,0.95399239120854995,0.36977876456750697,0.96659144277295295,null,20,null,0,19.536841241580657,null,19.536841241580657,{"$f":"IF(J482=0,1,1000)*AVERAGE(C$63:C482)","v":232.91832850171357},null,{"$f":"(F482+G482)*SUM(F$63:G482)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.165582298061915,19.536841241580657,0,0,0,{"$f":"IF(SUM(I$63:I482)<($F$40-1),IF((F483+G483)*H483>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B483<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B483),0)","v":0},null,428.13712378056368,405.84276768872809,0.6015366012752984,93.826730217633553,0.95399239120854995,0.36977876456750697,0.96659144277295295,null,20,null,0,19.536841241580657,null,19.536841241580657,{"$f":"IF(J483=0,1,1000)*AVERAGE(C$63:C483)","v":232.90238149946185},null,{"$f":"(F483+G483)*SUM(F$63:G483)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.165582298061915,19.536841241580657,0,0,0,{"$f":"IF(SUM(I$63:I483)<($F$40-1),IF((F484+G484)*H484>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B484<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B484),0)","v":0},null,428.13712378056368,405.84276768872809,0.6015366012752984,93.826730217633553,0.95399239120854995,0.36977876456750697,0.96659144277295295,null,20,null,0,19.536841241580657,null,19.536841241580657,{"$f":"IF(J484=0,1,1000)*AVERAGE(C$63:C484)","v":232.88651007541986},null,{"$f":"(F484+G484)*SUM(F$63:G484)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.165582298061915,19.536841241580657,0,0,0,{"$f":"IF(SUM(I$63:I484)<($F$40-1),IF((F485+G485)*H485>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B485<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B485),0)","v":0},null,428.13712378056368,405.84276768872809,0.6015366012752984,93.826730217633553,0.95399239120854995,0.36977876456750697,0.96659144277295295,null,20,null,0,19.536841241580657,null,19.536841241580657,{"$f":"IF(J485=0,1,1000)*AVERAGE(C$63:C485)","v":232.87071369357193},null,{"$f":"(F485+G485)*SUM(F$63:G485)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.165582298061915,19.536841241580657,0,0,0,{"$f":"IF(SUM(I$63:I485)<($F$40-1),IF((F486+G486)*H486>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B486<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B486),0)","v":0},null,428.13712378056368,405.84276768872809,0.6015366012752984,93.826730217633553,0.95399239120854995,0.36977876456750697,0.96659144277295295,null,20,null,0,19.536841241580657,null,19.536841241580657,{"$f":"IF(J486=0,1,1000)*AVERAGE(C$63:C486)","v":232.85499182295911},null,{"$f":"(F486+G486)*SUM(F$63:G486)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.165582298061915,19.536841241580657,0,0,0,{"$f":"IF(SUM(I$63:I486)<($F$40-1),IF((F487+G487)*H487>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B487<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B487),0)","v":0},null,428.13712378056368,405.84276768872809,0.6015366012752984,93.826730217633553,0.95399239120854995,0.36977876456750697,0.96659144277295295,null,20,null,0,19.536841241580657,null,19.536841241580657,{"$f":"IF(J487=0,1,1000)*AVERAGE(C$63:C487)","v":232.83934393761979},null,{"$f":"(F487+G487)*SUM(F$63:G487)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.165582298061915,19.536841241580657,0,0,0,{"$f":"IF(SUM(I$63:I487)<($F$40-1),IF((F488+G488)*H488>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B488<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B488),0)","v":0},null,{"$f":"C488*1.8+32-F$20","v":428.13712378056368},405.84276768872809,0.6015366012752984,{"$f":"(R488-R$60)-(Q$60+460)*(S488-S$60)","v":93.826730217633553},{"$f":"((Q488+460)/(F$24*1.8+32+460))","v":0.95399239120854995},0.36977876456750697,{"$f":"V488/V$59","v":0.96659144277295295},null,{"$f":"B488","v":20},null,0,19.536841241580657,null,19.536841241580657,{"$f":"IF(J488=0,1,1000)*AVERAGE(C$63:C488)","v":232.82376951653086},null,{"$f":"(F488+G488)*SUM(F$63:G488)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.165582298061915,19.536841241580657,0,0,0,{"$f":"IF(SUM(I$63:I488)<($F$40-1),IF((F489+G489)*H489>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B489<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B489),0)","v":0},null,428.13712378056368,405.84276768872809,0.6015366012752984,93.826730217633553,0.95399239120854995,0.36977876456750697,0.96659144277295295,null,20,null,0,19.536841241580657,null,19.536841241580657,{"$f":"IF(J489=0,1,1000)*AVERAGE(C$63:C489)","v":232.80826804355007},null,{"$f":"(F489+G489)*SUM(F$63:G489)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.165582298061915,19.536841241580657,0,0,0,{"$f":"IF(SUM(I$63:I489)<($F$40-1),IF((F490+G490)*H490>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B490<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B490),0)","v":0},null,428.13712378056368,405.84276768872809,0.6015366012752984,93.826730217633553,0.95399239120854995,0.36977876456750697,0.96659144277295295,null,20,null,0,19.536841241580657,null,19.536841241580657,{"$f":"IF(J490=0,1,1000)*AVERAGE(C$63:C490)","v":232.79283900735894},null,{"$f":"(F490+G490)*SUM(F$63:G490)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.165582298061915,19.536841241580657,0,0,0,{"$f":"IF(SUM(I$63:I490)<($F$40-1),IF((F491+G491)*H491>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B491<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B491),0)","v":0},null,428.13712378056368,405.84276768872809,0.6015366012752984,93.826730217633553,0.95399239120854995,0.36977876456750697,0.96659144277295295,null,20,null,0,19.536841241580657,null,19.536841241580657,{"$f":"IF(J491=0,1,1000)*AVERAGE(C$63:C491)","v":232.77748190140645},null,{"$f":"(F491+G491)*SUM(F$63:G491)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.165582298061915,19.536841241580657,0,0,0,{"$f":"IF(SUM(I$63:I491)<($F$40-1),IF((F492+G492)*H492>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B492<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B492),0)","v":0},null,428.13712378056368,405.84276768872809,0.6015366012752984,93.826730217633553,0.95399239120854995,0.36977876456750697,0.96659144277295295,null,20,null,0,19.536841241580657,null,19.536841241580657,{"$f":"IF(J492=0,1,1000)*AVERAGE(C$63:C492)","v":232.76219622385372},null,{"$f":"(F492+G492)*SUM(F$63:G492)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.165582298061915,19.536841241580657,0,0,0,{"$f":"IF(SUM(I$63:I492)<($F$40-1),IF((F493+G493)*H493>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B493<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B493),0)","v":0},null,428.13712378056368,405.84276768872809,0.6015366012752984,93.826730217633553,0.95399239120854995,0.36977876456750697,0.96659144277295295,null,20,null,0,19.536841241580657,null,19.536841241580657,{"$f":"IF(J493=0,1,1000)*AVERAGE(C$63:C493)","v":232.74698147751937},null,{"$f":"(F493+G493)*SUM(F$63:G493)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.165582298061915,19.536841241580657,0,0,0,{"$f":"IF(SUM(I$63:I493)<($F$40-1),IF((F494+G494)*H494>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B494<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B494),0)","v":0},null,428.13712378056368,405.84276768872809,0.6015366012752984,93.826730217633553,0.95399239120854995,0.36977876456750697,0.96659144277295295,null,20,null,0,19.536841241580657,null,19.536841241580657,{"$f":"IF(J494=0,1,1000)*AVERAGE(C$63:C494)","v":232.73183716982544},null,{"$f":"(F494+G494)*SUM(F$63:G494)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.165582298061915,19.536841241580657,0,0,0,{"$f":"IF(SUM(I$63:I494)<($F$40-1),IF((F495+G495)*H495>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B495<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B495),0)","v":0},null,428.13712378056368,405.84276768872809,0.6015366012752984,93.826730217633553,0.95399239120854995,0.36977876456750697,0.96659144277295295,null,20,null,0,19.536841241580657,null,19.536841241580657,{"$f":"IF(J495=0,1,1000)*AVERAGE(C$63:C495)","v":232.71676281274441},null,{"$f":"(F495+G495)*SUM(F$63:G495)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.165582298061915,19.536841241580657,0,0,0,{"$f":"IF(SUM(I$63:I495)<($F$40-1),IF((F496+G496)*H496>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B496<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B496),0)","v":0},null,428.13712378056368,405.84276768872809,0.6015366012752984,93.826730217633553,0.95399239120854995,0.36977876456750697,0.96659144277295295,null,20,null,0,19.536841241580657,null,19.536841241580657,{"$f":"IF(J496=0,1,1000)*AVERAGE(C$63:C496)","v":232.70175792274671},null,{"$f":"(F496+G496)*SUM(F$63:G496)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.165582298061915,19.536841241580657,0,0,0,{"$f":"IF(SUM(I$63:I496)<($F$40-1),IF((F497+G497)*H497>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B497<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B497),0)","v":0},null,428.13712378056368,405.84276768872809,0.6015366012752984,93.826730217633553,0.95399239120854995,0.36977876456750697,0.96659144277295295,null,20,null,0,19.536841241580657,null,19.536841241580657,{"$f":"IF(J497=0,1,1000)*AVERAGE(C$63:C497)","v":232.68682202074899},null,{"$f":"(F497+G497)*SUM(F$63:G497)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.165582298061915,19.536841241580657,0,0,0,{"$f":"IF(SUM(I$63:I497)<($F$40-1),IF((F498+G498)*H498>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B498<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B498),0)","v":0},null,428.13712378056368,405.84276768872809,0.6015366012752984,93.826730217633553,0.95399239120854995,0.36977876456750697,0.96659144277295295,null,20,null,0,19.536841241580657,null,19.536841241580657,{"$f":"IF(J498=0,1,1000)*AVERAGE(C$63:C498)","v":232.67195463206318},null,{"$f":"(F498+G498)*SUM(F$63:G498)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.165582298061915,19.536841241580657,0,0,0,{"$f":"IF(SUM(I$63:I498)<($F$40-1),IF((F499+G499)*H499>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B499<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B499),0)","v":0},null,428.13712378056368,405.84276768872809,0.6015366012752984,93.826730217633553,0.95399239120854995,0.36977876456750697,0.96659144277295295,null,20,null,0,19.536841241580657,null,19.536841241580657,{"$f":"IF(J499=0,1,1000)*AVERAGE(C$63:C499)","v":232.65715528634621},null,{"$f":"(F499+G499)*SUM(F$63:G499)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.165582298061915,19.536841241580657,0,0,0,{"$f":"IF(SUM(I$63:I499)<($F$40-1),IF((F500+G500)*H500>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B500<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B500),0)","v":0},null,428.13712378056368,405.84276768872809,0.6015366012752984,93.826730217633553,0.95399239120854995,0.36977876456750697,0.96659144277295295,null,20,null,0,19.536841241580657,null,19.536841241580657,{"$f":"IF(J500=0,1,1000)*AVERAGE(C$63:C500)","v":232.6424235175503},null,{"$f":"(F500+G500)*SUM(F$63:G500)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.165582298061915,19.536841241580657,0,0,0,{"$f":"IF(SUM(I$63:I500)<($F$40-1),IF((F501+G501)*H501>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B501<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B501),0)","v":0},null,428.13712378056368,405.84276768872809,0.6015366012752984,93.826730217633553,0.95399239120854995,0.36977876456750697,0.96659144277295295,null,20,null,0,19.536841241580657,null,19.536841241580657,{"$f":"IF(J501=0,1,1000)*AVERAGE(C$63:C501)","v":232.62775886387419},null,{"$f":"(F501+G501)*SUM(F$63:G501)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.165582298061915,19.536841241580657,0,0,0,{"$f":"IF(SUM(I$63:I501)<($F$40-1),IF((F502+G502)*H502>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B502<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B502),0)","v":0},null,428.13712378056368,405.84276768872809,0.6015366012752984,93.826730217633553,0.95399239120854995,0.36977876456750697,0.96659144277295295,null,20,null,0,19.536841241580657,null,19.536841241580657,{"$f":"IF(J502=0,1,1000)*AVERAGE(C$63:C502)","v":232.61316086771478},null,{"$f":"(F502+G502)*SUM(F$63:G502)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.165582298061915,19.536841241580657,0,0,0,{"$f":"IF(SUM(I$63:I502)<($F$40-1),IF((F503+G503)*H503>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B503<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B503),0)","v":0},null,428.13712378056368,405.84276768872809,0.6015366012752984,93.826730217633553,0.95399239120854995,0.36977876456750697,0.96659144277295295,null,20,null,0,19.536841241580657,null,19.536841241580657,{"$f":"IF(J503=0,1,1000)*AVERAGE(C$63:C503)","v":232.59862907561961},null,{"$f":"(F503+G503)*SUM(F$63:G503)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.165582298061915,19.536841241580657,0,0,0,{"$f":"IF(SUM(I$63:I503)<($F$40-1),IF((F504+G504)*H504>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B504<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B504),0)","v":0},null,428.13712378056368,405.84276768872809,0.6015366012752984,93.826730217633553,0.95399239120854995,0.36977876456750697,0.96659144277295295,null,20,null,0,19.536841241580657,null,19.536841241580657,{"$f":"IF(J504=0,1,1000)*AVERAGE(C$63:C504)","v":232.58416303823981},null,{"$f":"(F504+G504)*SUM(F$63:G504)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.165582298061915,19.536841241580657,0,0,0,{"$f":"IF(SUM(I$63:I504)<($F$40-1),IF((F505+G505)*H505>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B505<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B505),0)","v":0},null,428.13712378056368,405.84276768872809,0.6015366012752984,93.826730217633553,0.95399239120854995,0.36977876456750697,0.96659144277295295,null,20,null,0,19.536841241580657,null,19.536841241580657,{"$f":"IF(J505=0,1,1000)*AVERAGE(C$63:C505)","v":232.56976231028381},null,{"$f":"(F505+G505)*SUM(F$63:G505)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.165582298061915,19.536841241580657,0,0,0,{"$f":"IF(SUM(I$63:I505)<($F$40-1),IF((F506+G506)*H506>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B506<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B506),0)","v":0},null,428.13712378056368,405.84276768872809,0.6015366012752984,93.826730217633553,0.95399239120854995,0.36977876456750697,0.96659144277295295,null,20,null,0,19.536841241580657,null,19.536841241580657,{"$f":"IF(J506=0,1,1000)*AVERAGE(C$63:C506)","v":232.55542645047177},null,{"$f":"(F506+G506)*SUM(F$63:G506)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.165582298061915,19.536841241580657,0,0,0,{"$f":"IF(SUM(I$63:I506)<($F$40-1),IF((F507+G507)*H507>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B507<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B507),0)","v":0},null,428.13712378056368,405.84276768872809,0.6015366012752984,93.826730217633553,0.95399239120854995,0.36977876456750697,0.96659144277295295,null,20,null,0,19.536841241580657,null,19.536841241580657,{"$f":"IF(J507=0,1,1000)*AVERAGE(C$63:C507)","v":232.54115502149037},null,{"$f":"(F507+G507)*SUM(F$63:G507)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.165582298061915,19.536841241580657,0,0,0,{"$f":"IF(SUM(I$63:I507)<($F$40-1),IF((F508+G508)*H508>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B508<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B508),0)","v":0},null,428.13712378056368,405.84276768872809,0.6015366012752984,93.826730217633553,0.95399239120854995,0.36977876456750697,0.96659144277295295,null,20,null,0,19.536841241580657,null,19.536841241580657,{"$f":"IF(J508=0,1,1000)*AVERAGE(C$63:C508)","v":232.52694758994832},null,{"$f":"(F508+G508)*SUM(F$63:G508)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.165582298061915,19.536841241580657,0,0,0,{"$f":"IF(SUM(I$63:I508)<($F$40-1),IF((F509+G509)*H509>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B509<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B509),0)","v":0},null,428.13712378056368,405.84276768872809,0.6015366012752984,93.826730217633553,0.95399239120854995,0.36977876456750697,0.96659144277295295,null,20,null,0,19.536841241580657,null,19.536841241580657,{"$f":"IF(J509=0,1,1000)*AVERAGE(C$63:C509)","v":232.51280372633263},null,{"$f":"(F509+G509)*SUM(F$63:G509)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.165582298061915,19.536841241580657,0,0,0,{"$f":"IF(SUM(I$63:I509)<($F$40-1),IF((F510+G510)*H510>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B510<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B510),0)","v":0},null,428.13712378056368,405.84276768872809,0.6015366012752984,93.826730217633553,0.95399239120854995,0.36977876456750697,0.96659144277295295,null,20,null,0,19.536841241580657,null,19.536841241580657,{"$f":"IF(J510=0,1,1000)*AVERAGE(C$63:C510)","v":232.49872300496526},null,{"$f":"(F510+G510)*SUM(F$63:G510)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.165582298061915,19.536841241580657,0,0,0,{"$f":"IF(SUM(I$63:I510)<($F$40-1),IF((F511+G511)*H511>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B511<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B511),0)","v":0},null,428.13712378056368,{"$f":"R$9*$Q511^6+S$9*$Q511^5+T$9*$Q511^4+U$9*$Q511^3+V$9*$Q511^2+W$9*$Q511+X$9","v":405.84276768872809},{"$f":"R$10*$Q511^6+S$10*$Q511^5+T$10*$Q511^4+U$10*$Q511^3+V$10*$Q511^2+W$10*$Q511+X$10","v":0.6015366012752984},93.826730217633553,0.95399239120854995,{"$f":"(1.1-0.1*U511^($R$24*($F$24+273)^4 +$S$24*($F$24+273)^3 + $T$24*($F$24+273)^2 + $U$24*($F$24+273) + $V$24))*V$59","v":0.36977876456750697},0.96659144277295295,null,20,null,0,19.536841241580657,null,19.536841241580657,{"$f":"IF(J511=0,1,1000)*AVERAGE(C$63:C511)","v":232.4847050039603},null,{"$f":"(F511+G511)*SUM(F$63:G511)","v":0},{"$f":"IF((F511+G511)=0,0,B511)","v":0},0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.165582298061915,19.536841241580657,0,0,0,{"$f":"IF(SUM(I$63:I511)<($F$40-1),IF((F512+G512)*H512>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B512<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B512),0)","v":0},null,428.13712378056368,405.84276768872809,0.6015366012752984,93.826730217633553,0.95399239120854995,0.36977876456750697,0.96659144277295295,null,20,null,{"$f":"IF(AA511>0,AA511,IF(K512=0,0,B512))","v":0},{"$f":"IF(AA511>0,AB511,E512)","v":19.536841241580657},null,{"$f":"IF(B512<=AD$59,E512,AD511)","v":19.536841241580657},{"$f":"IF(J512=0,1,1000)*AVERAGE(C$63:C512)","v":232.47074930518204},null,{"$f":"(F512+G512)*SUM(F$63:G512)","v":0},0,{"$f":"IF($AG512=1,$AH512,0)","v":0},{"$f":"IF($AG512=2,$AH512,0)","v":0},{"$f":"IF($AG512=3,$AH512,0)","v":0},{"$f":"IF($AG512=4,$AH512,0)","v":0},{"$f":"IF($AG512=5,$AH512,0)","v":0},{"$f":"IF($AG512=6,$AH512,0)","v":0},{"$f":"IF($AG512=7,$AH512,0)","v":0},0]
[null,{"$f":"IF(ROUND(B512,1)=F$48,F$48,IF(B512<$F$48,B512+1/12,B512))","v":20},{"$f":"IF(B512<F$48,IF(I512<1,C512*(1-$F$22/12), $C$63),C512)","v":226.20464055373324},{"$f":"V513*T513/3.413","v":10.165582298061915},{"$f":"D513*F$23/1000000-F$32/1000","v":19.536841241580657},{"$f":"IF(B513>F$48-5,0,IF(C513 <= $C$63- $F$35,1,0))","v":0},{"$f":"IF(ROUND(B513,1)=F$48-5,IF(E513-(E512-E513)*60<1,1,0),IF(E513-(E512-E513)<0,1,0))","v":0},{"$f":"IF(ROUND(F$48-B513,2)<5,0,1)","v":0},{"$f":"IF(SUM(I$63:I512)<($F$40-1),IF((F513+G513)*H513>0,1,0),0)","v":0},{"$f":"IF(OR(I513=1,J512 =1), 1,0)","v":0},{"$f":"I513/(1+$F$38)^B513","v":0},{"$f":"IF(B513<F$48,E513/((1+$F$38)^B513),0)","v":0},{"$f":"IF(B513<F$48,($F$33/1000)/((1+$F$38)^B513),0)","v":0},{"$f":"IF(J513<1, B513,N512)","v":20},{"$f":"IF(B513<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B513),0)","v":0},null,428.13712378056368,405.84276768872809,0.6015366012752984,93.826730217633553,0.95399239120854995,0.36977876456750697,0.96659144277295295,null,20,null,0,19.536841241580657,null,19.536841241580657,{"$f":"IF(J513=0,1,1000)*AVERAGE(C$63:C513)","v":232.45685549420321},null,{"$f":"(F513+G513)*SUM(F$63:G513)","v":0},0,0,0,0,0,0,0,0,{"$f":"IF($AG513=8,$AH513,0)","v":0}]
[null,20,226.20464055373324,10.165582298061915,19.536841241580657,0,0,0,{"$f":"IF(SUM(I$63:I513)<($F$40-1),IF((F514+G514)*H514>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B514<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B514),0)","v":0},null,428.13712378056368,405.84276768872809,0.6015366012752984,93.826730217633553,0.95399239120854995,0.36977876456750697,0.96659144277295295,null,20,null,0,19.536841241580657,null,19.536841241580657,{"$f":"IF(J514=0,1,1000)*AVERAGE(C$63:C514)","v":232.44302316026415},null,{"$f":"(F514+G514)*SUM(F$63:G514)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.165582298061915,19.536841241580657,0,0,0,{"$f":"IF(SUM(I$63:I514)<($F$40-1),IF((F515+G515)*H515>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B515<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B515),0)","v":0},null,428.13712378056368,405.84276768872809,0.6015366012752984,93.826730217633553,0.95399239120854995,0.36977876456750697,0.96659144277295295,null,20,null,0,19.536841241580657,null,19.536841241580657,{"$f":"IF(J515=0,1,1000)*AVERAGE(C$63:C515)","v":232.42925189623207},null,{"$f":"(F515+G515)*SUM(F$63:G515)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.165582298061915,19.536841241580657,0,0,0,{"$f":"IF(SUM(I$63:I515)<($F$40-1),IF((F516+G516)*H516>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B516<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B516),0)","v":0},null,428.13712378056368,405.84276768872809,0.6015366012752984,93.826730217633553,0.95399239120854995,0.36977876456750697,0.96659144277295295,null,20,null,0,19.536841241580657,null,19.536841241580657,{"$f":"IF(J516=0,1,1000)*AVERAGE(C$63:C516)","v":232.41554129856141},null,{"$f":"(F516+G516)*SUM(F$63:G516)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.165582298061915,19.536841241580657,0,0,0,{"$f":"IF(SUM(I$63:I516)<($F$40-1),IF((F517+G517)*H517>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B517<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B517),0)","v":0},null,428.13712378056368,405.84276768872809,0.6015366012752984,93.826730217633553,0.95399239120854995,0.36977876456750697,0.96659144277295295,null,20,null,0,19.536841241580657,null,19.536841241580657,{"$f":"IF(J517=0,1,1000)*AVERAGE(C$63:C517)","v":232.4018909672541},null,{"$f":"(F517+G517)*SUM(F$63:G517)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.165582298061915,19.536841241580657,0,0,0,{"$f":"IF(SUM(I$63:I517)<($F$40-1),IF((F518+G518)*H518>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B518<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B518),0)","v":0},null,428.13712378056368,405.84276768872809,0.6015366012752984,93.826730217633553,0.95399239120854995,0.36977876456750697,0.96659144277295295,null,20,null,0,19.536841241580657,null,19.536841241580657,{"$f":"IF(J518=0,1,1000)*AVERAGE(C$63:C518)","v":232.38830050582095},null,{"$f":"(F518+G518)*SUM(F$63:G518)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.165582298061915,19.536841241580657,0,0,0,{"$f":"IF(SUM(I$63:I518)<($F$40-1),IF((F519+G519)*H519>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B519<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B519),0)","v":0},null,428.13712378056368,405.84276768872809,0.6015366012752984,93.826730217633553,0.95399239120854995,0.36977876456750697,0.96659144277295295,null,20,null,0,19.536841241580657,null,19.536841241580657,{"$f":"IF(J519=0,1,1000)*AVERAGE(C$63:C519)","v":232.37476952124308},null,{"$f":"(F519+G519)*SUM(F$63:G519)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.165582298061915,19.536841241580657,0,0,0,{"$f":"IF(SUM(I$63:I519)<($F$40-1),IF((F520+G520)*H520>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B520<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B520),0)","v":0},null,428.13712378056368,405.84276768872809,0.6015366012752984,93.826730217633553,0.95399239120854995,0.36977876456750697,0.96659144277295295,null,20,null,0,19.536841241580657,null,19.536841241580657,{"$f":"IF(J520=0,1,1000)*AVERAGE(C$63:C520)","v":232.36129762393415},null,{"$f":"(F520+G520)*SUM(F$63:G520)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.165582298061915,19.536841241580657,0,0,0,{"$f":"IF(SUM(I$63:I520)<($F$40-1),IF((F521+G521)*H521>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B521<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B521),0)","v":0},null,428.13712378056368,405.84276768872809,0.6015366012752984,93.826730217633553,0.95399239120854995,0.36977876456750697,0.96659144277295295,null,20,null,0,19.536841241580657,null,19.536841241580657,{"$f":"IF(J521=0,1,1000)*AVERAGE(C$63:C521)","v":232.34788442770278},null,{"$f":"(F521+G521)*SUM(F$63:G521)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.165582298061915,19.536841241580657,0,0,0,{"$f":"IF(SUM(I$63:I521)<($F$40-1),IF((F522+G522)*H522>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B522<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B522),0)","v":0},null,428.13712378056368,405.84276768872809,0.6015366012752984,93.826730217633553,0.95399239120854995,0.36977876456750697,0.96659144277295295,null,20,null,0,19.536841241580657,null,19.536841241580657,{"$f":"IF(J522=0,1,1000)*AVERAGE(C$63:C522)","v":232.33452954971591},null,{"$f":"(F522+G522)*SUM(F$63:G522)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.165582298061915,19.536841241580657,0,0,0,{"$f":"IF(SUM(I$63:I522)<($F$40-1),IF((F523+G523)*H523>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B523<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B523),0)","v":0},null,428.13712378056368,405.84276768872809,0.6015366012752984,93.826730217633553,0.95399239120854995,0.36977876456750697,0.96659144277295295,null,20,null,0,19.536841241580657,null,19.536841241580657,{"$f":"IF(J523=0,1,1000)*AVERAGE(C$63:C523)","v":232.32123261046215},null,{"$f":"(F523+G523)*SUM(F$63:G523)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.165582298061915,19.536841241580657,0,0,0,{"$f":"IF(SUM(I$63:I523)<($F$40-1),IF((F524+G524)*H524>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B524<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B524),0)","v":0},null,428.13712378056368,405.84276768872809,0.6015366012752984,93.826730217633553,0.95399239120854995,0.36977876456750697,0.96659144277295295,null,20,null,0,19.536841241580657,null,19.536841241580657,{"$f":"IF(J524=0,1,1000)*AVERAGE(C$63:C524)","v":232.30799323371602},null,{"$f":"(F524+G524)*SUM(F$63:G524)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.165582298061915,19.536841241580657,0,0,0,{"$f":"IF(SUM(I$63:I524)<($F$40-1),IF((F525+G525)*H525>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B525<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B525),0)","v":0},null,428.13712378056368,405.84276768872809,0.6015366012752984,93.826730217633553,0.95399239120854995,0.36977876456750697,0.96659144277295295,null,20,null,0,19.536841241580657,null,19.536841241580657,{"$f":"IF(J525=0,1,1000)*AVERAGE(C$63:C525)","v":232.29481104650225},null,{"$f":"(F525+G525)*SUM(F$63:G525)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.165582298061915,19.536841241580657,0,0,0,{"$f":"IF(SUM(I$63:I525)<($F$40-1),IF((F526+G526)*H526>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B526<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B526),0)","v":0},null,428.13712378056368,405.84276768872809,0.6015366012752984,93.826730217633553,0.95399239120854995,0.36977876456750697,0.96659144277295295,null,20,null,0,19.536841241580657,null,19.536841241580657,{"$f":"IF(J526=0,1,1000)*AVERAGE(C$63:C526)","v":232.28168567906093},null,{"$f":"(F526+G526)*SUM(F$63:G526)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.165582298061915,19.536841241580657,0,0,0,{"$f":"IF(SUM(I$63:I526)<($F$40-1),IF((F527+G527)*H527>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B527<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B527),0)","v":0},null,428.13712378056368,405.84276768872809,0.6015366012752984,93.826730217633553,0.95399239120854995,0.36977876456750697,0.96659144277295295,null,20,null,0,19.536841241580657,null,19.536841241580657,{"$f":"IF(J527=0,1,1000)*AVERAGE(C$63:C527)","v":232.26861676481295},null,{"$f":"(F527+G527)*SUM(F$63:G527)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.165582298061915,19.536841241580657,0,0,0,{"$f":"IF(SUM(I$63:I527)<($F$40-1),IF((F528+G528)*H528>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B528<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B528),0)","v":0},null,428.13712378056368,405.84276768872809,0.6015366012752984,93.826730217633553,0.95399239120854995,0.36977876456750697,0.96659144277295295,null,20,null,0,19.536841241580657,null,19.536841241580657,{"$f":"IF(J528=0,1,1000)*AVERAGE(C$63:C528)","v":232.25560394032567},null,{"$f":"(F528+G528)*SUM(F$63:G528)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.165582298061915,19.536841241580657,0,0,0,{"$f":"IF(SUM(I$63:I528)<($F$40-1),IF((F529+G529)*H529>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B529<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B529),0)","v":0},null,428.13712378056368,405.84276768872809,0.6015366012752984,93.826730217633553,0.95399239120854995,0.36977876456750697,0.96659144277295295,null,20,null,0,19.536841241580657,null,19.536841241580657,{"$f":"IF(J529=0,1,1000)*AVERAGE(C$63:C529)","v":232.24264684527944},null,{"$f":"(F529+G529)*SUM(F$63:G529)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.165582298061915,19.536841241580657,0,0,0,{"$f":"IF(SUM(I$63:I529)<($F$40-1),IF((F530+G530)*H530>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B530<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B530),0)","v":0},null,428.13712378056368,405.84276768872809,0.6015366012752984,93.826730217633553,0.95399239120854995,0.36977876456750697,0.96659144277295295,null,20,null,0,19.536841241580657,null,19.536841241580657,{"$f":"IF(J530=0,1,1000)*AVERAGE(C$63:C530)","v":232.22974512243428},null,{"$f":"(F530+G530)*SUM(F$63:G530)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.165582298061915,19.536841241580657,0,0,0,{"$f":"IF(SUM(I$63:I530)<($F$40-1),IF((F531+G531)*H531>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B531<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B531),0)","v":0},null,428.13712378056368,405.84276768872809,0.6015366012752984,93.826730217633553,0.95399239120854995,0.36977876456750697,0.96659144277295295,null,20,null,0,19.536841241580657,null,19.536841241580657,{"$f":"IF(J531=0,1,1000)*AVERAGE(C$63:C531)","v":232.21689841759698},null,{"$f":"(F531+G531)*SUM(F$63:G531)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.165582298061915,19.536841241580657,0,0,0,{"$f":"IF(SUM(I$63:I531)<($F$40-1),IF((F532+G532)*H532>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B532<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B532),0)","v":0},null,428.13712378056368,405.84276768872809,0.6015366012752984,93.826730217633553,0.95399239120854995,0.36977876456750697,0.96659144277295295,null,20,null,0,19.536841241580657,null,19.536841241580657,{"$f":"IF(J532=0,1,1000)*AVERAGE(C$63:C532)","v":232.20410637958875},null,{"$f":"(F532+G532)*SUM(F$63:G532)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.165582298061915,19.536841241580657,0,0,0,{"$f":"IF(SUM(I$63:I532)<($F$40-1),IF((F533+G533)*H533>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B533<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B533),0)","v":0},null,428.13712378056368,405.84276768872809,0.6015366012752984,93.826730217633553,0.95399239120854995,0.36977876456750697,0.96659144277295295,null,20,null,0,19.536841241580657,null,19.536841241580657,{"$f":"IF(J533=0,1,1000)*AVERAGE(C$63:C533)","v":232.1913686602133},null,{"$f":"(F533+G533)*SUM(F$63:G533)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.165582298061915,19.536841241580657,0,0,0,{"$f":"IF(SUM(I$63:I533)<($F$40-1),IF((F534+G534)*H534>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B534<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B534),0)","v":0},null,428.13712378056368,405.84276768872809,0.6015366012752984,93.826730217633553,0.95399239120854995,0.36977876456750697,0.96659144277295295,null,20,null,0,19.536841241580657,null,19.536841241580657,{"$f":"IF(J534=0,1,1000)*AVERAGE(C$63:C534)","v":232.17868491422499},null,{"$f":"(F534+G534)*SUM(F$63:G534)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.165582298061915,19.536841241580657,0,0,0,{"$f":"IF(SUM(I$63:I534)<($F$40-1),IF((F535+G535)*H535>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B535<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B535),0)","v":0},null,428.13712378056368,405.84276768872809,0.6015366012752984,93.826730217633553,0.95399239120854995,0.36977876456750697,0.96659144277295295,null,20,null,0,19.536841241580657,null,19.536841241580657,{"$f":"IF(J535=0,1,1000)*AVERAGE(C$63:C535)","v":232.16605479929797},null,{"$f":"(F535+G535)*SUM(F$63:G535)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.165582298061915,19.536841241580657,0,0,0,{"$f":"IF(SUM(I$63:I535)<($F$40-1),IF((F536+G536)*H536>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B536<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B536),0)","v":0},null,428.13712378056368,405.84276768872809,0.6015366012752984,93.826730217633553,0.95399239120854995,0.36977876456750697,0.96659144277295295,null,20,null,0,19.536841241580657,null,19.536841241580657,{"$f":"IF(J536=0,1,1000)*AVERAGE(C$63:C536)","v":232.15347797599512},null,{"$f":"(F536+G536)*SUM(F$63:G536)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.165582298061915,19.536841241580657,0,0,0,{"$f":"IF(SUM(I$63:I536)<($F$40-1),IF((F537+G537)*H537>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B537<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B537),0)","v":0},null,428.13712378056368,405.84276768872809,0.6015366012752984,93.826730217633553,0.95399239120854995,0.36977876456750697,0.96659144277295295,null,20,null,0,19.536841241580657,null,19.536841241580657,{"$f":"IF(J537=0,1,1000)*AVERAGE(C$63:C537)","v":232.14095410773771},null,{"$f":"(F537+G537)*SUM(F$63:G537)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.165582298061915,19.536841241580657,0,0,0,{"$f":"IF(SUM(I$63:I537)<($F$40-1),IF((F538+G538)*H538>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B538<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B538),0)","v":0},null,428.13712378056368,405.84276768872809,0.6015366012752984,93.826730217633553,0.95399239120854995,0.36977876456750697,0.96659144277295295,null,20,null,0,19.536841241580657,null,19.536841241580657,{"$f":"IF(J538=0,1,1000)*AVERAGE(C$63:C538)","v":232.12848286077553},null,{"$f":"(F538+G538)*SUM(F$63:G538)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.165582298061915,19.536841241580657,0,0,0,{"$f":"IF(SUM(I$63:I538)<($F$40-1),IF((F539+G539)*H539>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B539<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B539),0)","v":0},null,428.13712378056368,405.84276768872809,0.6015366012752984,93.826730217633553,0.95399239120854995,0.36977876456750697,0.96659144277295295,null,20,null,0,19.536841241580657,null,19.536841241580657,{"$f":"IF(J539=0,1,1000)*AVERAGE(C$63:C539)","v":232.11606390415702},null,{"$f":"(F539+G539)*SUM(F$63:G539)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.165582298061915,19.536841241580657,0,0,0,{"$f":"IF(SUM(I$63:I539)<($F$40-1),IF((F540+G540)*H540>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B540<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B540),0)","v":0},null,428.13712378056368,405.84276768872809,0.6015366012752984,93.826730217633553,0.95399239120854995,0.36977876456750697,0.96659144277295295,null,20,null,0,19.536841241580657,null,19.536841241580657,{"$f":"IF(J540=0,1,1000)*AVERAGE(C$63:C540)","v":232.10369690970009},null,{"$f":"(F540+G540)*SUM(F$63:G540)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.165582298061915,19.536841241580657,0,0,0,{"$f":"IF(SUM(I$63:I540)<($F$40-1),IF((F541+G541)*H541>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B541<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B541),0)","v":0},null,428.13712378056368,405.84276768872809,0.6015366012752984,93.826730217633553,0.95399239120854995,0.36977876456750697,0.96659144277295295,null,20,null,0,19.536841241580657,null,19.536841241580657,{"$f":"IF(J541=0,1,1000)*AVERAGE(C$63:C541)","v":232.09138155196322},null,{"$f":"(F541+G541)*SUM(F$63:G541)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.165582298061915,19.536841241580657,0,0,0,{"$f":"IF(SUM(I$63:I541)<($F$40-1),IF((F542+G542)*H542>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B542<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B542),0)","v":0},null,428.13712378056368,405.84276768872809,0.6015366012752984,93.826730217633553,0.95399239120854995,0.36977876456750697,0.96659144277295295,null,20,null,0,19.536841241580657,null,19.536841241580657,{"$f":"IF(J542=0,1,1000)*AVERAGE(C$63:C542)","v":232.07911750821691},null,{"$f":"(F542+G542)*SUM(F$63:G542)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.165582298061915,19.536841241580657,0,0,0,{"$f":"IF(SUM(I$63:I542)<($F$40-1),IF((F543+G543)*H543>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B543<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B543),0)","v":0},null,428.13712378056368,405.84276768872809,0.6015366012752984,93.826730217633553,0.95399239120854995,0.36977876456750697,0.96659144277295295,null,20,null,0,19.536841241580657,null,19.536841241580657,{"$f":"IF(J543=0,1,1000)*AVERAGE(C$63:C543)","v":232.06690445841551},null,{"$f":"(F543+G543)*SUM(F$63:G543)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,"SUMS:",{"$f":"SUM(I63:I543)","v":0},null,{"$f":"SUM(K63:K543)","v":0},{"$f":"SUM(L63:L543)","v":3005.8279857518564},{"$f":"SUM(M63:M543)","v":3297.4656330114231},{"$f":"N543","v":20},{"$f":"SUM(O63:O543)","v":10.811242037567913}]
[]
[]
[]
[null,null,"P90%"]
[null,null,null,null,null,"Criteria for Replacing Reservoir",null,null,null,null,"Sums of Discounted Amounts"]
[null,null,null,null,null,"I","II","III","Final","Logic:",null,null,null,"System",null,null,null,null,null,null,"eff/eff,design",{"$f":"H$26","v":0.38255952639792401},null,null,null,null,null,null,null,{"$f":"H48","v":20}]
[null,null,"[u]","Plant Be,","Sales","T <","Power <","No change","Replace","Reservoir","N.","Actual","Design","Initial",null,null,{"$f":"V12","v":60},{"$f":"W12","v":28.093532960000005},{"$f":"X12","v":5.5531784907809009E-2},"   <------","ambient condition",null,null,null,null,null,"Power at replacement",null,null,"Power at plant life"]
[null,null,"Prd Fluid T","fn(DD Rate, ","Power,","T.o - max"," Pwr.o/2","in final","Reservoir","has been","Reservoirs","Power","Power","Life, ","Unit",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(MAX(AA554:AA1035)=0,1000,MAX(AA554:AA1035))","v":1000},{"$f":"MIN(AB554:AB1035)","v":19.536841241580657},null,{"$f":"MIN(AD554:AD1034)","v":19.536841241580657},{"$f":"MIN(AE554:AE1034)","v":232.06690445841576}]
[null,"Year","Deg C","2nd law η)","MWe","?","?","5 years","?","rplc'd.","Added","Output","Output","Years","Value",null,"T,F","h","s","ae","T/T,design","2nd law eff",null,null,null,null,"first ","replacement",null,null,null,null,"# replacements","Replacement","1st","2nd","3rd","4th","5th","6th","7th","8th"]
[null,0,{"$f":"H17","v":250},{"$f":"V554*T554/3.413","v":12.870838657836503},{"$f":"(D554*$H$23/1000-H$32)/1000","v":24.999788929073411},{"$f":"IF(C554 <= $C$554- $H$35,1,0)","v":0},{"$f":"IF(E554<=($H$30-$H$32-$H$37)/1000,1,0)*0","v":0},{"$f":"IF(H$48-B554<5,0,1)","v":1},0,0,{"$f":"I554/(1+$H$38)^B554","v":0},{"$f":"E554/((1+$H$38)^B554)","v":24.999788929073411},{"$f":"($H$33/1000)/((1+$H$38)^B554)","v":25},{"$f":"IF(J554<1, B554,N553)","v":0},{"$f":"(1/12)/(1+$H$38)^B554","v":8.3333333333333329E-2},null,{"$f":"C554*1.8+32-H$20","v":470.96877078384387},{"$f":"R$9*$Q554^6+S$9*$Q554^5+T$9*$Q554^4+U$9*$Q554^3+V$9*$Q554^2+W$9*$Q554+X$9","v":454.02799003223902},{"$f":"R$10*$Q554^6+S$10*$Q554^5+T$10*$Q554^4+U$10*$Q554^3+V$10*$Q554^2+W$10*$Q554+X$10","v":0.65381530793507825},{"$f":"(R554-R$60)-(Q$60+460)*(S554-S$60)","v":114.82702509805898},{"$f":"((Q554+460)/(H$24*1.8+32+460))","v":1},{"$f":"(1.1-0.1*U554^($R$24*($H$24+273)^4 +$S$24*($H$24+273)^3 + $T$24*($H$24+273)^2 + $U$24*($H$24+273) + $V$24))*V$550","v":0.38255952639792401},{"$f":"E554-E63","v":0},null,null,null,{"$f":"IF(J554=0,0,B554)","v":0},{"$f":"E554","v":24.999788929073411},null,{"$f":"IF(B554<=AD550,E554,AB554)","v":24.999788929073411},{"$f":"IF(J554=0,1,1000)*AVERAGE(C$63:C554)","v":232.10411005082543},null,{"$f":"(F554+G554)*SUM(F$554:G554)","v":0},{"$f":"IF((F554+G554)=0,0,B554)","v":0},{"$f":"IF($AG554=1,$AH554,0)","v":0},{"$f":"IF($AG554=2,$AH554,0)","v":0},{"$f":"IF($AG554=3,$AH554,0)","v":0},{"$f":"IF($AG554=4,$AH554,0)","v":0},{"$f":"IF($AG554=5,$AH554,0)","v":0},{"$f":"IF($AG554=6,$AH554,0)","v":0},{"$f":"IF($AG554=7,$AH554,0)","v":0},{"$f":"IF($AG554=8,$AH554,0)","v":0}]
[null,{"$f":"IF(ROUND(B554,1)=H$48,H$48,IF(B554<$H$48,B554+1/12,B554))","v":8.3333333333333329E-2},{"$f":"IF(B554<H$48,IF(I554<1,C554*(1-$H$22/12), $C$63),C554)","v":249.89583333333334},12.858394964676867,24.974660351323401,{"$f":"IF(B555>H$48-5,0,IF(C555 <= $C$554- $H$35,1,0))","v":0},{"$f":"IF(ROUND(B555,1)=H$48-5,IF(E555-(E554-E555)*60<1,1,0),IF(E555-(E554-E555)<0,1,0))","v":0},{"$f":"IF(ROUND(H$48-B555,2)<5,0,1)","v":1},{"$f":"IF(SUM(I$554:I554)<($H$40-1),IF((F555+G555)*H555>0,1,0),0)","v":0},{"$f":"IF(OR(I555=1,J554 =1), 1,0)","v":0},0,{"$f":"IF(B555<H$48,E555/((1+$H$38)^B555),0)","v":24.834243925581873},{"$f":"IF(B555<H$48,($H$33/1000)/((1+$H$38)^B555),0)","v":24.859441105738515},{"$f":"IF(J555<1, B555,N554)","v":8.3333333333333329E-2},{"$f":"IF(B555<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B555),0)","v":8.2850041425020712E-2},null,{"$f":"C555*1.8+32-H$20","v":470.78127078384387},453.81278343588878,0.65358772752200311,114.73016031650781,{"$f":"((Q555+460)/(H$24*1.8+32+460))","v":0.99979859689617501},0.38251233933059975,0,null,null,null,{"$f":"IF(AA554>0,AA554,IF(K555=0,0,B555))","v":0},{"$f":"IF(AA554>0,AB554,E555)","v":24.974660351323401},null,{"$f":"IF(B555<=AD$59,E555,AD554)","v":24.974660351323401},{"$f":"IF(J555=0,1,1000)*AVERAGE(C$63:C555)","v":232.14094591683477},null,{"$f":"(F555+G555)*SUM(F$554:G555)","v":0},{"$f":"IF((F555+G555)=0,0,B555)","v":0},{"$f":"IF($AG555=1,$AH555,0)","v":0},{"$f":"IF($AG555=2,$AH555,0)","v":0},{"$f":"IF($AG555=3,$AH555,0)","v":0},{"$f":"IF($AG555=4,$AH555,0)","v":0},{"$f":"IF($AG555=5,$AH555,0)","v":0},{"$f":"IF($AG555=6,$AH555,0)","v":0},{"$f":"IF($AG555=7,$AH555,0)","v":0},{"$f":"IF($AG555=8,$AH555,0)","v":0}]
[null,{"$f":"IF(ROUND(B555,1)=H$48,H$48,IF(B555<$H$48,B555+1/12,B555))","v":0.16666666666666666},{"$f":"IF(B555<H$48,IF(I555<1,C555*(1-$H$22/12), $C$63),C555)","v":249.79171006944446},{"$f":"V556*T556/3.413","v":12.845961923037713},{"$f":"(D556*$H$23/1000-H$32)/1000","v":24.949553283068774},{"$f":"IF(B556>H$48-5,0,IF(C556 <= $C$554- $H$35,1,0))","v":0},{"$f":"IF(ROUND(B556,1)=H$48-5,IF(E556-(E555-E556)*60<1,1,0),IF(E556-(E555-E556)<0,1,0))","v":0},{"$f":"IF(ROUND(H$48-B556,2)<5,0,1)","v":1},{"$f":"IF(SUM(I$554:I555)<($H$40-1),IF((F556+G556)*H556>0,1,0),0)","v":0},{"$f":"IF(OR(I556=1,J555 =1), 1,0)","v":0},{"$f":"I556/(1+$H$38)^B556","v":0},{"$f":"IF(B556<H$48,E556/((1+$H$38)^B556),0)","v":24.669791430770786},{"$f":"IF(B556<H$48,($H$33/1000)/((1+$H$38)^B556),0)","v":24.719672483587271},{"$f":"IF(J556<1, B556,N555)","v":0.16666666666666666},{"$f":"IF(B556<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B556),0)","v":8.2369552369531779E-2},null,470.59384890884388,453.59770783589704,0.65336023451918179,114.63338107798319,0.99959727771031004,0.38246510423959196,0,null,null,null,0,24.949553283068774,null,24.949553283068774,{"$f":"IF(J556=0,1,1000)*AVERAGE(C$63:C556)","v":232.17741443781122},null,{"$f":"(F556+G556)*SUM(F$554:G556)","v":0},0,0,0,0,0,0,0,0,0]
[null,0.25,249.68763019024888,12.833539521053435,24.924467700348337,0,0,1,{"$f":"IF(SUM(I$554:I556)<($H$40-1),IF((F557+G557)*H557>0,1,0),0)","v":0},0,0,24.506424249581848,24.580689690355307,0.25,{"$f":"IF(B557<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B557),0)","v":8.189184991171343E-2},null,470.40650512629185,453.38276308952828,0.65313282884519019,114.53668728209004,0.99939604240743918,0.38241782109062677,0,null,null,null,0,24.924467700348337,null,24.924467700348337,{"$f":"IF(J557=0,1,1000)*AVERAGE(C$63:C557)","v":232.21351797544514},null,{"$f":"(F557+G557)*SUM(F$554:G557)","v":0},0,0,0,0,0,0,0,0,0]
[null,0.33333333333333331,249.58359367766963,12.821127746881217,24.899403579246911,0,0,1,{"$f":"IF(SUM(I$554:I557)<($H$40-1),IF((F558+G558)*H558>0,1,0),0)","v":0},0,0,24.34413523431018,24.442488307832868,0.33333333333333331,{"$f":"IF(B558<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B558),0)","v":8.1416917890684448E-2},null,470.21923940364923,453.16794905431175,0.65290551041875788,114.44007882861831,0.99919489095261105,0.38237048984942495,0,null,null,null,0,24.899403579246911,null,24.899403579246911,{"$f":"IF(J558=0,1,1000)*AVERAGE(C$63:C558)","v":232.24925887195178},null,{"$f":"(F558+G558)*SUM(F$554:G558)","v":0},0,0,0,0,0,0,0,0,0]
[null,0.41666666666666663,249.47960051363728,12.808726588700953,24.874360895895173,0,0,1,{"$f":"IF(SUM(I$554:I558)<($H$40-1),IF((F559+G559)*H559>0,1,0),0)","v":0},0,0,24.18291728429233,24.305063942650939,0.41666666666666663,{"$f":"IF(B559<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B559),0)","v":8.094474023928859E-2},null,470.03205170839095,452.95326558804089,0.6526782791587673,114.34355561754256,0.99899382331088915,0.38232311048170192,0,null,null,null,0,24.874360895895173,null,24.874360895895173,{"$f":"IF(J559=0,1,1000)*AVERAGE(C$63:C559)","v":232.28463945027144},null,{"$f":"(F559+G559)*SUM(F$554:G559)","v":0},0,0,0,0,0,0,0,0,0]
[null,0.49999999999999994,249.37565068008993,12.796336034715219,24.849339626469618,0,0,1,{"$f":"IF(SUM(I$554:I559)<($H$40-1),IF((F560+G560)*H560>0,1,0),0)","v":0},0,0,24.02276334559652,24.168412226141591,0.49999999999999994,{"$f":"IF(B560<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B560),0)","v":8.0475300983551212E-2},null,469.84494200800577,452.73871254877287,0.65245113498425378,114.24711754902154,0.99879283944735131,0.38227568295316772,0,null,null,null,0,24.849339626469618,null,24.849339626469618,{"$f":"IF(J560=0,1,1000)*AVERAGE(C$63:C560)","v":232.31966201426695},null,{"$f":"(F560+G560)*SUM(F$554:G560)","v":0},0,0,0,0,0,0,0,0,0]
[null,0.58333333333333326,249.27174415897323,12.783956073149204,24.824339747192393,0,0,1,{"$f":"IF(SUM(I$554:I560)<($H$40-1),IF((F561+G561)*H561>0,1,0),0)","v":0},0,0,23.863666410714767,24.0325288141991,0.58333333333333326,{"$f":"IF(B561<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B561),0)","v":8.0008584242138733E-2},null,469.65791026999568,452.52428979482789,0.65222407781440539,114.15076452339775,0.99859193932708989,0.38222820722952711,0,null,null,null,0,24.824339747192393,null,24.824339747192393,{"$f":"IF(J561=0,1,1000)*AVERAGE(C$63:C561)","v":232.35432884891873},null,{"$f":"(F561+G561)*SUM(F$554:G561)","v":0},0,0,0,0,0,0,0,0,0]
[null,0.66666666666666663,249.16788093224034,12.771586692250617,24.799361234331126,0,0,1,{"$f":"IF(SUM(I$554:I561)<($H$40-1),IF((F562+G562)*H562>0,1,0),0)","v":0},0,0,23.705619518257063,23.89740938714186,0.66666666666666663,{"$f":"IF(B562<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B562),0)","v":7.9544574225821438E-2},null,469.47095646187648,452.30999718478841,0.65199710756856233,114.05449644119665,0.99839112291521204,0.38218068327647969,0,null,null,null,0,24.799361234331126,null,24.799361234331126,{"$f":"IF(J562=0,1,1000)*AVERAGE(C$63:C562)","v":232.38864222051734},null,{"$f":"(F562+G562)*SUM(F$554:G562)","v":0},0,0,0,0,0,0,0,0,0]
[null,0.75,249.06406098185192,12.759227880289693,24.774404064198933,0,0,1,{"$f":"IF(SUM(I$554:I562)<($H$40-1),IF((F563+G563)*H563>0,1,0),0)","v":0},0,0,23.548615752647706,23.763049649575027,0.75,{"$f":"IF(B563<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B563),0)","v":7.9083255236939279E-2},null,469.28408055117734,452.09583457749886,0.65177022416621699,113.95831320312669,0.99819039017683908,0.38213311105971959,0,null,null,null,0,24.774404064198933,null,24.774404064198933,{"$f":"IF(J563=0,1,1000)*AVERAGE(C$63:C563)","v":232.42260437685408},null,{"$f":"(F563+G563)*SUM(F$554:G563)","v":0},0,0,0,0,0,0,0,0,0]
[null,0.83333333333333337,248.96028428977615,12.74687962555913,24.749468213154294,0,0,1,{"$f":"IF(SUM(I$554:I563)<($H$40-1),IF((F564+G564)*H564>0,1,0),0)","v":0},0,0,23.392648243823569,23.629445330254029,0.83333333333333337,{"$f":"IF(B564<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B564),0)","v":7.8624611668870872E-2},null,469.09728250544094,451.8818018320647,0.65154342752701233,113.86221471007894,0.99798974107710703,0.38208549054493574,0,null,null,null,0,24.749468213154294,null,24.749468213154294,{"$f":"IF(J564=0,1,1000)*AVERAGE(C$63:C564)","v":232.45621754740878},null,{"$f":"(F564+G564)*SUM(F$554:G564)","v":0},0,0,0,0,0,0,0,0,0]
[null,0.91666666666666674,248.85655083798875,12.734541916373948,24.724553657600762,0,0,1,{"$f":"IF(SUM(I$554:I564)<($H$40-1),IF((F565+G565)*H565>0,1,0),0)","v":0},0,0,23.237710166934146,23.496592181948721,0.91666666666666674,{"$f":"IF(B565<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B565),0)","v":7.8168628005505419E-2},null,468.91056229222363,451.66789880785205,0.65131671757074427,113.76620086312568,0.99778917558116664,0.38203782169781203,0,null,null,null,0,24.724553657600762,null,24.724553657600762,{"$f":"IF(J565=0,1,1000)*AVERAGE(C$63:C565)","v":232.48948394353573},null,{"$f":"(F565+G565)*SUM(F$554:G565)","v":0},0,0,0,0,0,0,0,0,0]
[null,1,248.75286060847293,12.72221474107153,24.699660373987054,0,0,1,{"$f":"IF(SUM(I$554:I565)<($H$40-1),IF((F566+G566)*H566>0,1,0),0)","v":0},0,0,23.083794742043974,23.364485981308409,1,{"$f":"IF(B566<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B566),0)","v":7.7715288820717904E-2},null,468.72391987909515,451.45412536448703,0.65109009421735886,113.67027156352106,0.99758869365418279,0.38199010448402704,0,null,null,null,0,24.699660373987054,null,24.699660373987054,{"$f":"IF(J566=0,1,1000)*AVERAGE(C$63:C566)","v":232.52240575864693},null,{"$f":"(F566+G566)*SUM(F$554:G566)","v":0},0,0,0,0,0,0,0,0,0]
[null,1.0833333333333333,248.64921358321942,12.709898088011572,24.674788338806938,0,0,1,{"$f":"IF(SUM(I$554:I566)<($H$40-1),IF((F567+G567)*H567>0,1,0),0)","v":0},0,0,22.930895233836807,23.233122528727584,1.0833333333333333,{"$f":"IF(B567<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B567),0)","v":7.726457877784712E-2},null,468.53735523363883,451.24048136185507,0.65086355738695256,113.57442671270042,0.99738829526133532,0.38194233886925416,0,null,null,null,0,24.674788338806938,null,24.674788338806938,{"$f":"IF(J567=0,1,1000)*AVERAGE(C$63:C567)","v":232.55498516839353},null,{"$f":"(F567+G567)*SUM(F$554:G567)","v":0},0,0,0,0,0,0,0,0,0]
[null,1.1666666666666665,248.54560974422643,12.697591945575883,24.649937528598841,0,0,1,{"$f":"IF(SUM(I$554:I567)<($H$40-1),IF((F568+G568)*H568>0,1,0),0)","v":0},0,0,22.779004951321493,23.102497648212402,1.1666666666666665,{"$f":"IF(B568<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B568),0)","v":7.681648262917691E-2},null,468.35086832345144,451.02696666010047,0.65063710699977362,113.47866621227882,0.99718798036781808,0.38189452481916175,0,null,null,null,0,24.649937528598841,null,24.649937528598841,{"$f":"IF(J568=0,1,1000)*AVERAGE(C$63:C568)","v":232.5872243308448},null,{"$f":"(F568+G568)*SUM(F$554:G568)","v":0},0,0,0,0,0,0,0,0,0]
[null,1.2499999999999998,248.44204907349967,12.685296302168515,24.62510791994611,0,0,1,{"$f":"IF(SUM(I$554:I568)<($H$40-1),IF((F569+G569)*H569>0,1,0),0)","v":0},0,0,22.628117247540416,22.972607187247952,1.2499999999999998,{"$f":"IF(B569<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B569),0)","v":7.6370985215420309E-2},null,468.16445911614329,450.8135811196255,0.65041074297621926,113.38298996405211,0.99698774893883979,0.381846662299413,0,null,null,null,0,24.62510791994611,null,24.62510791994611,{"$f":"IF(J569=0,1,1000)*AVERAGE(C$63:C569)","v":232.61912538666505},null,{"$f":"(F569+G569)*SUM(F$554:G569)","v":0},0,0,0,0,0,0,0,0,0]
[null,1.333333333333333,248.33853155305241,12.673011146215631,24.600299489476736,0,0,1,{"$f":"IF(SUM(I$554:I569)<($H$40-1),IF((F570+G570)*H570>0,1,0),0)","v":0},0,0,22.478225519279324,22.843447016666229,1.333333333333333,{"$f":"IF(B570<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B570),0)","v":7.5928071465206595E-2},null,467.97812757933821,450.60032460109039,0.65018446523683704,113.2873978699958,0.99678760093962371,0.38179875127566604,0,null,null,null,0,24.600299489476736,null,24.600299489476736,{"$f":"IF(J570=0,1,1000)*AVERAGE(C$63:C570)","v":232.65069045928831},null,{"$f":"(F570+G570)*SUM(F$554:G570)","v":0},0,0,0,0,0,0,0,0,0]
[null,1.4166666666666663,248.2350571649053,12.660736466165361,24.575512213863075,0,0,1,{"$f":"IF(SUM(I$554:I570)<($H$40-1),IF((F571+G571)*H571>0,1,0),0)","v":0},0,0,22.329323206779108,22.715013030514893,1.4166666666666663,{"$f":"IF(B571<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B571),0)","v":7.5487726394571589E-2},null,467.7918736806734,450.38719696541199,0.64995827370232451,113.19188983226388,0.99658753633540731,0.3817507917135739,0,null,null,null,0,24.575512213863075,null,24.575512213863075,{"$f":"IF(J571=0,1,1000)*AVERAGE(C$63:C571)","v":232.68192165509114},null,{"$f":"(F571+G571)*SUM(F$554:G571)","v":0},0,0,0,0,0,0,0,0,0]
[null,1.4999999999999996,248.1316258910866,12.648472250487909,24.550746069822065,0,0,1,{"$f":"IF(SUM(I$554:I571)<($H$40-1),IF((F572+G572)*H572>0,1,0),0)","v":0},0,0,22.18140379344991,22.587301145926716,1.4999999999999996,{"$f":"IF(B572<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B572),0)","v":7.5049935106450638E-2},null,467.60569738779975,450.17419807376376,0.64973216829352809,113.09646575318982,0.9963875550914425,0.38170278357878451,0,null,null,null,0,24.550746069822065,null,24.550746069822065,{"$f":"IF(J572=0,1,1000)*AVERAGE(C$63:C572)","v":232.7128210635631},null,{"$f":"(F572+G572)*SUM(F$554:G572)","v":0},0,0,0,0,0,0,0,0,0]
[null,1.5833333333333328,248.028237713632,12.636218487675356,24.526001034114802,0,0,1,{"$f":"IF(SUM(I$554:I572)<($H$40-1),IF((F573+G573)*H573>0,1,0),0)","v":0},0,0,22.034460805586576,22.460307302989811,1.5833333333333328,{"$f":"IF(B573<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B573),0)","v":7.4614682790174608E-2},null,467.41959866838147,449.96132778757482,0.64950614893144365,113.00112553528476,0.99618765717299618,0.38165472683694102,0,null,null,null,0,24.526001034114802,null,24.526001034114802,{"$f":"IF(J573=0,1,1000)*AVERAGE(C$63:C573)","v":232.74339075747542},null,{"$f":"(F573+G573)*SUM(F$554:G573)","v":0},0,0,0,0,0,0,0,0,0]
[null,1.6666666666666661,247.92489261458465,12.62397516624171,24.501277083546679,0,0,1,{"$f":"IF(SUM(I$554:I573)<($H$40-1),IF((F574+G574)*H574>0,1,0),0)","v":0},0,0,21.888487812086431,22.334027464618558,1.6666666666666661,{"$f":"IF(B574<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B574),0)","v":7.4181954720968959E-2},null,467.23357749009625,449.7485859685296,0.6492802155372156,112.90586908123817,0.995987842545349,0.38160662145368129,0,null,null,null,0,24.501277083546679,null,24.501277083546679,{"$f":"IF(J574=0,1,1000)*AVERAGE(C$63:C574)","v":232.77363279304734},null,{"$f":"(F574+G574)*SUM(F$554:G574)","v":0},0,0,0,0,0,0,0,0,0]
[null,1.7499999999999993,247.82159057599526,12.611742274722809,24.476574194967164,0,0,1,{"$f":"IF(SUM(I$554:I574)<($H$40-1),IF((F575+G575)*H575>0,1,0),0)","v":0},0,0,21.743478424168657,22.20845761642526,1.7499999999999993,{"$f":"IF(B575<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B575),0)","v":7.3751736259455455E-2},null,467.04763382063533,449.53597247856726,0.64905436803213667,112.81069629391686,0.99578811117379695,0.38155846739463856,0,null,null,null,0,24.476574194967164,null,24.476574194967164,{"$f":"IF(J575=0,1,1000)*AVERAGE(C$63:C575)","v":232.80354921011087},null,{"$f":"(F575+G575)*SUM(F$554:G575)","v":0},0,0,0,0,0,0,0,0,0]
[null,1.8333333333333326,247.71833157992194,12.599519801676216,24.451892345269602,0,0,1,{"$f":"IF(SUM(I$554:I575)<($H$40-1),IF((F576+G576)*H576>0,1,0),0)","v":0},0,0,21.599426295095515,22.08359376659255,1.8333333333333326,{"$f":"IF(B576<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B576),0)","v":7.3324012851157042E-2},null,466.86176762770339,449.32348717988071,0.64882860633764838,112.71560707636422,0.99558846302364945,0.3815102646254408,0,null,null,null,0,24.451892345269602,null,24.451892345269602,{"$f":"IF(J576=0,1,1000)*AVERAGE(C$63:C576)","v":232.8331420322732},null,{"$f":"(F576+G576)*SUM(F$554:G576)","v":0},0,0,0,0,0,0,0,0,0]
[null,1.9166666666666659,247.6151156084303,12.587307735681247,24.427231511391263,0,0,1,{"$f":"IF(SUM(I$554:I576)<($H$40-1),IF((F577+G577)*H577>0,1,0),0)","v":0},0,0,21.456325119895602,21.95943194574647,1.9166666666666659,{"$f":"IF(B577<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B577),0)","v":7.2898770026005352E-2},null,466.67597887901843,449.11112993491639,0.64860293037533945,112.62060133180051,0.99538889806023134,0.38146201311171124,0,null,null,null,0,24.427231511391263,null,24.427231511391263,{"$f":"IF(J577=0,1,1000)*AVERAGE(C$63:C577)","v":232.86241326707744},null,{"$f":"(F577+G577)*SUM(F$554:G577)","v":0},0,0,0,0,0,0,0,0,0]
[null,1.9999999999999991,247.51194264359347,12.575106065338897,24.402591670313189,0,0,1,{"$f":"IF(SUM(I$554:I577)<($H$40-1),IF((F578+G578)*H578>0,1,0),0)","v":0},0,0,21.314168635088819,21.835968206830291,1.9999999999999991,{"$f":"IF(B578<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B578),0)","v":7.2475993397851213E-2},null,466.4902675423121,448.89890060637384,0.64837734006694681,112.52567896362217,0.99518941624888113,0.38141371281906827,0,null,null,null,0,24.402591670313189,null,24.402591670313189,{"$f":"IF(J578=0,1,1000)*AVERAGE(C$63:C578)","v":232.8913649061615},null,{"$f":"(F578+G578)*SUM(F$554:G578)","v":0},0,0,0,0,0,0,0,0,0]
[null,2.0833333333333326,247.40881266749199,12.562914779271741,24.377972799060011,0,0,1,{"$f":"IF(SUM(I$554:I578)<($H$40-1),IF((F579+G579)*H579>0,1,0),0)","v":0},0,0,21.172950618413058,21.71319862497905,2.0833333333333326,{"$f":"IF(B579<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B579),0)","v":7.2055668663978001E-2},null,466.30463358532944,448.68679905720467,0.6481518353343545,112.43083987540098,0.99499001755495253,0.38136536371312535,0,null,null,null,0,24.377972799060011,null,24.377972799060011,{"$f":"IF(J579=0,1,1000)*AVERAGE(C$63:C579)","v":232.9199989254146},null,{"$f":"(F579+G579)*SUM(F$554:G579)","v":0},0,0,0,0,0,0,0,0,0]
[null,2.1666666666666661,247.30572566221389,12.550733866123915,24.353374874699895,0,0,1,{"$f":"IF(SUM(I$554:I579)<($H$40-1),IF((F580+G580)*H580>0,1,0),0)","v":0},0,0,21.032664888552869,21.591119297394766,2.1666666666666661,{"$f":"IF(B580<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B580),0)","v":7.1637781604617742E-2},null,466.11907697582888,448.47482515061222,0.64792641609959378,112.33608397088409,0.99479070194381314,0.38131696575949103,0,null,null,null,0,24.353374874699895,null,24.353374874699895,{"$f":"IF(J580=0,1,1000)*AVERAGE(C$63:C580)","v":232.9483172851327},null,{"$f":"(F580+G580)*SUM(F$554:G580)","v":0},0,0,0,0,0,0,0,0,0]
[null,2.2499999999999996,247.20268160985464,12.538563314561067,24.328797874344438,0,0,1,{"$f":"IF(SUM(I$554:I580)<($H$40-1),IF((F581+G581)*H581>0,1,0),0)","v":0},0,0,20.89330530486982,21.469726343222383,2.2499999999999996,{"$f":"IF(B581<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B581),0)","v":7.1222318082469996E-2},null,465.93359768158223,448.26297875005088,0.64770108228484236,112.24141115399351,0.99459146938084486,0.38126851892376912,0,null,null,null,0,24.328797874344438,null,24.328797874344438,{"$f":"IF(J581=0,1,1000)*AVERAGE(C$63:C581)","v":232.97632193017145},null,{"$f":"(F581+G581)*SUM(F$554:G581)","v":0},0,0,0,0,0,0,0,0,0]
[null,2.333333333333333,247.09968049251719,12.526403113270256,24.304241775148494,0,0,1,{"$f":"IF(SUM(I$554:I581)<($H$40-1),IF((F582+G582)*H582>0,1,0),0)","v":0},0,0,20.7548657671346,21.34901590342638,2.333333333333333,{"$f":"IF(B582<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B582),0)","v":7.0809264042223694E-2},null,465.7481956703748,448.05125971922558,0.64747583381242513,112.14682132882518,0.99439231983144449,0.38122002317155862,0,null,null,null,0,24.304241775148494,null,24.304241775148494,{"$f":"IF(J582=0,1,1000)*AVERAGE(C$63:C582)","v":233.00401479009761},null,{"$f":"(F582+G582)*SUM(F$554:G582)","v":0},0,0,0,0,0,0,0,0,0]
[null,2.4166666666666665,246.996722292312,12.514253250959992,24.279706554310227,0,0,1,{"$f":"IF(SUM(I$554:I582)<($H$40-1),IF((F583+G583)*H583>0,1,0),0)","v":0},0,0,20.617340215261109,21.228984140668125,2.4166666666666665,{"$f":"IF(B583<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B583),0)","v":7.0398605510081536E-2},null,465.56287091000547,447.83966792209145,0.64725067060481256,112.05231439964956,0.99419325326102315,0.38117147846845389,0,null,null,null,0,24.279706554310227,null,24.279706554310227,{"$f":"IF(J583=0,1,1000)*AVERAGE(C$63:C583)","v":233.03139777933876},null,{"$f":"(F583+G583)*SUM(F$554:G583)","v":0},0,0,0,0,0,0,0,0,0]
[null,2.5,246.89380699135688,12.502113716360096,24.255192189070819,0,0,1,{"$f":"IF(SUM(I$554:I583)<($H$40-1),IF((F584+G584)*H584>0,1,0),0)","v":0},0,0,20.480722629041946,21.109627239183848,2.5,{"$f":"IF(B584<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B584),0)","v":6.9990328593287368E-2},null,465.37762336828627,447.62820322285268,0.64702559258462122,111.9578902709103,0.99399426963500614,0.38112288478004447,0,null,null,null,0,24.255192189070819,null,24.255192189070819,{"$f":"IF(J584=0,1,1000)*AVERAGE(C$63:C584)","v":233.05847279733098},null,{"$f":"(F584+G584)*SUM(F$554:G584)","v":0},0,0,0,0,0,0,0,0,0]
[null,2.5833333333333335,246.79093457177717,12.489984498221682,24.230698656714473,0,0,1,{"$f":"IF(SUM(I$554:I584)<($H$40-1),IF((F585+G585)*H585>0,1,0),0)","v":0},0,0,20.345007027885963,20.990941404663378,2.5833333333333335,{"$f":"IF(B585<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B585),0)","v":6.9584419479656046E-2},null,465.19245301304278,447.41686548596249,0.64680059967461334,111.86354884722419,0.99379536891883313,0.38107424207191498,0,null,null,null,0,24.230698656714473,null,24.230698656714473,{"$f":"IF(J585=0,1,1000)*AVERAGE(C$63:C585)","v":233.08524172866518},null,{"$f":"(F585+G585)*SUM(F$554:G585)","v":0},0,0,0,0,0,0,0,0,0]
[null,2.666666666666667,246.68810501570562,12.477865585317071,24.206225934568209,0,0,1,{"$f":"IF(SUM(I$554:I585)<($H$40-1),IF((F586+G586)*H586>0,1,0),0)","v":0},0,0,20.210187470557322,20.872922864129492,2.666666666666667,{"$f":"IF(B586<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B586),0)","v":6.9180864437106249E-2},null,465.00735981211398,447.20565457612201,0.64657569179769669,111.7692900333804,0.99359655107795863,0.38102555030964569,0,null,null,null,0,24.206225934568209,null,24.206225934568209,{"$f":"IF(J586=0,1,1000)*AVERAGE(C$63:C586)","v":233.11170644323141},null,{"$f":"(F586+G586)*SUM(F$554:G586)","v":0},0,0,0,0,0,0,0,0,0]
[null,2.7500000000000004,246.58531830528241,12.465756966439789,24.181774000001869,0,0,1,{"$f":"IF(SUM(I$554:I586)<($H$40-1),IF((F587+G587)*H587>0,1,0),0)","v":0},0,0,20.076258054916476,20.755567865817998,2.7500000000000004,{"$f":"IF(B587<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B587),0)","v":6.8779649813195953E-2},null,464.82234373335223,446.99457035828055,0.6463508688769245,111.67511373434047,0.99339781607785127,0.38097680945881207,0,null,null,null,0,24.181774000001869,null,24.181774000001869,{"$f":"IF(J587=0,1,1000)*AVERAGE(C$63:C587)","v":233.1378687963616},null,{"$f":"(F587+G587)*SUM(F$554:G587)","v":0},0,0,0,0,0,0,0,0,0]
[null,2.8333333333333339,246.48257442265523,12.453658630404499,24.157342830427986,0,0,1,{"$f":"IF(SUM(I$554:I587)<($H$40-1),IF((F588+G588)*H588>0,1,0),0)","v":0},0,0,19.943212917662752,20.638872679058455,2.8333333333333339,{"$f":"IF(B588<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B588),0)","v":6.8380762034660425E-2},null,464.63740474462327,446.78361269763406,0.64612613083549386,111.58101985523791,0.99319916388399387,0.38092801948498489,0,null,null,null,0,24.157342830427986,null,24.157342830427986,{"$f":"IF(J588=0,1,1000)*AVERAGE(C$63:C588)","v":233.16373062897071},null,{"$f":"(F588+G588)*SUM(F$554:G588)","v":0},0,0,0,0,0,0,0,0,0]
[null,2.9166666666666674,246.37987334997914,12.441570566046931,24.132932403301606,0,0,1,{"$f":"IF(SUM(I$554:I588)<($H$40-1),IF((F589+G589)*H589>0,1,0),0)","v":0},0,0,19.81104623407855,20.522833594155571,2.9166666666666674,{"$f":"IF(B589<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B589),0)","v":6.7984187606953198E-2},null,464.4525428138063,446.57278145962516,0.64590147759674688,111.48700830137744,0.99300059446188393,0.38087918035373036,0,null,null,null,0,24.132932403301606,null,24.132932403301606,{"$f":"IF(J589=0,1,1000)*AVERAGE(C$63:C589)","v":233.18929376769609},null,{"$f":"(F589+G589)*SUM(F$554:G589)","v":0},0,0,0,0,0,0,0,0,0]
[null,3.0000000000000009,246.27721506941666,12.429492762223797,24.108542696120185,0,0,1,{"$f":"IF(SUM(I$554:I589)<($H$40-1),IF((F590+G590)*H590>0,1,0),0)","v":0},0,0,19.679752217775359,20.407446922271294,3.0000000000000009,{"$f":"IF(B590<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B590),0)","v":6.7589913113789424E-2},null,464.26775790879384,446.36207650994243,0.64567690908417064,111.39307897823437,0.99280210777703315,0.38083029203061014,0,null,null,null,0,24.108542696120185,null,24.108542696120185,{"$f":"IF(J590=0,1,1000)*AVERAGE(C$63:C590)","v":233.21456002503533},null,{"$f":"(F590+G590)*SUM(F$554:G590)","v":0},0,0,0,0,0,0,0,0,0]
[null,3.0833333333333344,246.17459956313775,12.41742520781283,24.084173686423604,0,0,1,{"$f":"IF(SUM(I$554:I590)<($H$40-1),IF((F591+G591)*H591>0,1,0),0)","v":0},0,0,19.549325120441477,20.292708995307521,3.0833333333333344,{"$f":"IF(B591<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B591),0)","v":6.7197925216692059E-2},null,464.0830499974918,446.15149771451979,0.64545242522139512,111.29923179145499,0.99260370379496776,0.38078135448118128,0,null,null,null,0,24.084173686423604,null,24.084173686423604,{"$f":"IF(J591=0,1,1000)*AVERAGE(C$63:C591)","v":233.23953119948251},null,{"$f":"(F591+G591)*SUM(F$554:G591)","v":0},0,0,0,0,0,0,0,0,0]
[null,3.1666666666666679,246.07202681331978,12.40536789171267,24.059825351793972,0,0,1,{"$f":"IF(SUM(I$554:I591)<($H$40-1),IF((F592+G592)*H592>0,1,0),0)","v":0},0,0,19.419759231591275,20.178616165789499,3.1666666666666679,{"$f":"IF(B592<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B592),0)","v":6.6808210654540554E-2},null,463.89841904781946,445.94104493953614,0.64522802593219464,111.2054666468556,0.99240538248122834,0.38073236767099633,0,null,null,null,0,24.059825351793972,null,24.059825351793972,{"$f":"IF(J592=0,1,1000)*AVERAGE(C$63:C592)","v":233.26420907566296},null,{"$f":"(F592+G592)*SUM(F$554:G592)","v":0},0,0,0,0,0,0,0,0,0]
[null,3.2500000000000013,245.96949680214757,12.393320802842812,24.035497669855502,0,0,1,{"$f":"IF(SUM(I$554:I592)<($H$40-1),IF((F593+G593)*H593>0,1,0),0)","v":0},0,0,19.29104887831614,20.065164806749888,3.2500000000000013,{"$f":"IF(B593<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B593),0)","v":6.6420756243122353E-2},null,463.71386502770952,445.73071805141439,0.6450037111404866,111.11178345042202,0.99220714380136943,0.38068333156560324,0,null,null,null,0,24.035497669855502,null,24.035497669855502,{"$f":"IF(J593=0,1,1000)*AVERAGE(C$63:C593)","v":233.28859542446622},null,{"$f":"(F593+G593)*SUM(F$554:G593)","v":0},0,0,0,0,0,0,0,0,0]
[null,3.3333333333333348,245.86700951181336,12.381283930143534,24.011190618274391,0,0,1,{"$f":"IF(SUM(I$554:I593)<($H$40-1),IF((F594+G594)*H594>0,1,0),0)","v":0},0,0,19.163188425037092,19.952351311613437,3.3333333333333348,{"$f":"IF(B594<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B594),0)","v":6.603554887468667E-2},null,463.52938790510791,445.52051691682129,0.64477948077033231,111.01818210830913,0.99200898772096058,0.38063424613054564,0,null,null,null,0,24.011190618274391,null,24.011190618274391,{"$f":"IF(J594=0,1,1000)*AVERAGE(C$63:C594)","v":233.3126920031776},null,{"$f":"(F594+G594)*SUM(F$554:G594)","v":0},0,0,0,0,0,0,0,0,0]
[null,3.4166666666666683,245.76456492451678,12.369257262575944,23.986904174758898,0,0,1,{"$f":"IF(SUM(I$554:I594)<($H$40-1),IF((F595+G595)*H595>0,1,0),0)","v":0},0,0,19.036172273259162,19.840172094082355,3.4166666666666683,{"$f":"IF(B595<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B595),0)","v":6.5652575517501241E-2},null,463.34498764797405,445.31044140266658,0.64455533474593463,110.92466252684125,0.99181091420558509,0.38058511133136258,0,null,null,null,0,23.986904174758898,null,23.986904174758898,{"$f":"IF(J595=0,1,1000)*AVERAGE(C$63:C595)","v":233.33650055560844},null,{"$f":"(F595+G595)*SUM(F$554:G595)","v":0},0,0,0,0,0,0,0,0,0]
[null,3.5000000000000018,245.66216302246491,12.357240789121796,23.962638317058953,0,0,1,{"$f":"IF(SUM(I$554:I595)<($H$40-1),IF((F596+G596)*H596>0,1,0),0)","v":0},0,0,18.909994861327032,19.72862358802228,3.5000000000000018,{"$f":"IF(B596<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B596),0)","v":6.5271823215411348E-2},null,463.16066422428071,445.10049137610281,0.64433127299164039,110.83122461251048,0.99161292322084127,0.38053592713358869,0,null,null,null,0,23.962638317058953,null,23.962638317058953,{"$f":"IF(J596=0,1,1000)*AVERAGE(C$63:C596)","v":233.3600228122246},null,{"$f":"(F596+G596)*SUM(F$554:G596)","v":0},0,0,0,0,0,0,0,0,0]
[null,3.5833333333333353,245.55980378787223,12.345234498783537,23.938393022966299,0,0,1,{"$f":"IF(SUM(I$554:I596)<($H$40-1),IF((F597+G597)*H597>0,1,0),0)","v":0},0,0,18.784650664182731,19.617702247348944,3.5833333333333353,{"$f":"IF(B597<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B597),0)","v":6.4893279087401501E-2},null,462.9764176020139,444.89066670452439,0.6441072954319379,110.73786827197733,0.99141501473234095,0.38048669350275416,0,null,null,null,0,23.938393022966299,null,23.938393022966299,{"$f":"IF(J597=0,1,1000)*AVERAGE(C$63:C597)","v":233.38326049027344},null,{"$f":"(F597+G597)*SUM(F$554:G597)","v":0},0,0,0,0,0,0,0,0,0]
[null,3.6666666666666687,245.45748720296064,12.333238380584181,23.914168270314196,0,0,1,{"$f":"IF(SUM(I$554:I597)<($H$40-1),IF((F598+G598)*H598>0,1,0),0)","v":0},0,0,18.660134193124527,19.507404545915406,3.6666666666666687,{"$f":"IF(B598<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B598),0)","v":6.4516930327159744E-2},null,462.79224774917304,444.68096725556717,0.64388340199145822,110.64459341206958,0.99121718870571085,0.38043741040438483,0,null,null,null,0,23.914168270314196,null,23.914168270314196,{"$f":"IF(J598=0,1,1000)*AVERAGE(C$63:C598)","v":233.40621529390972},null,{"$f":"(F598+G598)*SUM(F$554:G598)","v":0},0,0,0,0,0,0,0,0,0]
[null,3.7500000000000022,245.35521324995941,12.321252423567337,23.889964036977503,0,0,1,{"$f":"IF(SUM(I$554:I598)<($H$40-1),IF((F599+G599)*H599>0,1,0),0)","v":0},0,0,18.536439995567765,19.397726977399994,3.7500000000000022,{"$f":"IF(B599<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B599),0)","v":6.4142764202644295E-2},null,462.60815463377082,444.47139289710782,0.64365959259497318,110.55139993978241,0.99101944510659179,0.38038807780400224,0,null,null,null,0,23.889964036977503,null,23.889964036977503,{"$f":"IF(J599=0,1,1000)*AVERAGE(C$63:C599)","v":233.42888891431969},null,{"$f":"(F599+G599)*SUM(F$554:G599)","v":0},0,0,0,0,0,0,0,0,0]
[null,3.8333333333333357,245.25298191110528,12.309276616797108,23.865780300872462,0,0,1,{"$f":"IF(SUM(I$554:I599)<($H$40-1),IF((F600+G600)*H600>0,1,0),0)","v":0},0,0,18.413562654807027,19.288666055194813,3.8333333333333357,{"$f":"IF(B600<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B600),0)","v":6.3770768055652988E-2},null,462.42413822383338,444.26194349726359,0.64343586716739698,110.45828776227779,0.99082178390063902,0.38033869566712353,0,null,null,null,0,23.865780300872462,null,23.865780300872462,{"$f":"IF(J600=0,1,1000)*AVERAGE(C$63:C600)","v":233.45128302984392},null,{"$f":"(F600+G600)*SUM(F$554:G600)","v":0},0,0,0,0,0,0,0,0,0]
[null,3.9166666666666692,245.15079316864234,12.29731094935803,23.841617039956564,0,0,1,{"$f":"IF(SUM(I$554:I600)<($H$40-1),IF((F601+G601)*H601>0,1,0),0)","v":0},0,0,18.291496789779902,19.180218312294922,3.9166666666666692,{"$f":"IF(B601<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B601),0)","v":6.3400929301394862E-2},null,462.24019848740011,444.05261892439137,0.643212225633785,110.36525678688383,0.99062420505352222,0.38028926395926155,0,null,null,null,0,23.841617039956564,null,23.841617039956564,{"$f":"IF(J601=0,1,1000)*AVERAGE(C$63:C601)","v":233.47339930609871},null,{"$f":"(F601+G601)*SUM(F$554:G601)","v":0},0,0,0,0,0,0,0,0,0]
[null,4.0000000000000027,245.04864700482207,12.285355410355058,23.817474232228552,0,0,1,{"$f":"IF(SUM(I$554:I601)<($H$40-1),IF((F602+G602)*H602>0,1,0),0)","v":0},0,0,18.170237054832462,19.072380301188122,4.0000000000000027,{"$f":"IF(B602<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B602),0)","v":6.3033235428064494E-2},null,462.05633539252358,443.84341904708725,0.64298866791933285,110.27230692109481,0.99042670853092496,0.3802397826459249,0,null,null,null,0,23.817474232228552,null,23.817474232228552,{"$f":"IF(J602=0,1,1000)*AVERAGE(C$63:C602)","v":233.49523939609631},null,{"$f":"(F602+G602)*SUM(F$554:G602)","v":0},0,0,0,0,0,0,0,0,0]
[null,4.0833333333333357,244.9465434019034,12.273409988913478,23.793351855728222,0,0,1,{"$f":"IF(SUM(I$554:I602)<($H$40-1),IF((F603+G603)*H603>0,1,0),0)","v":0},0,0,18.04977813948609,18.965148593745344,4.0833333333333357,{"$f":"IF(B603<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B603),0)","v":6.2667673996418705E-2},null,461.87254890727002,443.63434373418607,0.64276519394937781,110.17943807257029,0.99022929429854545,0.38019025169261783,0,null,null,null,0,23.793351855728222,null,23.793351855728222,{"$f":"IF(J603=0,1,1000)*AVERAGE(C$63:C603)","v":233.51680494036336},null,{"$f":"(F603+G603)*SUM(F$554:G603)","v":0},0,0,0,0,0,0,0,0,0]
[null,4.1666666666666687,244.84448234215262,12.261474674178874,23.769249888536347,0,0,1,{"$f":"IF(SUM(I$554:I603)<($H$40-1),IF((F604+G604)*H604>0,1,0),0)","v":0},0,0,17.930114768205971,18.858519781111678,4.1666666666666687,{"$f":"IF(B604<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B604),0)","v":6.2304232639355792E-2},null,461.6888389997186,443.4253928547609,0.64254180364939717,110.08665014913504,0.99003196232209612,0.38014067106484034,0,null,null,null,0,23.769249888536347,null,23.769249888536347,{"$f":"IF(J604=0,1,1000)*AVERAGE(C$63:C604)","v":233.53809756705849},null,{"$f":"(F604+G604)*SUM(F$554:G604)","v":0},0,0,0,0,0,0,0,0,0]
[null,4.2500000000000018,244.74246380784339,12.249549455317092,23.745168308774623,0,0,1,{"$f":"IF(SUM(I$554:I604)<($H$40-1),IF((F605+G605)*H605>0,1,0),0)","v":0},0,0,17.811241700171113,18.752490473598023,4.2500000000000018,{"$f":"IF(B605<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B605),0)","v":6.194289906149706E-2},null,461.50520563796198,443.21656627812217,0.6423184969450082,109.99394305877854,0.9898347125673036,0.38009104072808847,0,null,null,null,0,23.745168308774623,null,23.745168308774623,{"$f":"IF(J605=0,1,1000)*AVERAGE(C$63:C605)","v":233.55911889208807},null,{"$f":"(F605+G605)*SUM(F$554:G605)","v":0},0,0,0,0,0,0,0,0,0]
[null,4.3333333333333348,244.64048778125681,12.237634321514218,23.721107094605625,0,0,1,{"$f":"IF(SUM(I$554:I605)<($H$40-1),IF((F606+G606)*H606>0,1,0),0)","v":0},0,0,17.693153729045882,18.647057300573305,4.3333333333333348,{"$f":"IF(B606<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B606),0)","v":6.1583661038770901E-2},null,461.32164879010611,443.00786387381771,0.64209527376196784,109.90131670965508,0.98963754499990886,0.38004136064785377,0,null,null,null,0,23.721107094605625,null,23.721107094605625,{"$f":"IF(J606=0,1,1000)*AVERAGE(C$63:C606)","v":233.57987051922134},null,{"$f":"(F606+G606)*SUM(F$554:G606)","v":0},0,0,0,0,0,0,0,0,0]
[null,4.4166666666666679,244.53855424468131,12.225729261976403,23.69706622423244,0,0,1,{"$f":"IF(SUM(I$554:I606)<($H$40-1),IF((F607+G607)*H607>0,1,0),0)","v":0},0,0,17.575845682752821,18.54221691035734,4.4166666666666679,{"$f":"IF(B607<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B607),0)","v":6.1226506417999232E-2},null,461.13816842427025,442.79928551163147,0.64187213402617316,109.80877101008207,0.98944045958566729,0.37999163078962389,0,null,null,null,0,23.69706622423244,null,23.69706622423244,{"$f":"IF(J607=0,1,1000)*AVERAGE(C$63:C607)","v":233.60035404020351},null,{"$f":"(F607+G607)*SUM(F$554:G607)","v":0},0,0,0,0,0,0,0,0,0]
[null,4.5000000000000009,244.43666318041269,12.213834265929918,23.673045675898791,0,0,1,{"$f":"IF(SUM(I$554:I607)<($H$40-1),IF((F608+G608)*H608>0,1,0),0)","v":0},0,0,17.459312423247319,18.437965970114284,4.5000000000000009,{"$f":"IF(B608<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B608),0)","v":6.0871423116486384E-2},null,460.95476450858672,442.59083106158346,0.64164907766366053,109.71630586854064,0.98924345629034838,0.37994185111888218,0,null,null,null,0,23.673045675898791,null,23.673045675898791,{"$f":"IF(J608=0,1,1000)*AVERAGE(C$63:C608)","v":233.62057103486808},null,{"$f":"(F608+G608)*SUM(F$554:G608)","v":0},0,0,0,0,0,0,0,0,0]
[null,4.5833333333333339,244.33481457075419,12.201949322621132,23.649045427888982,0,0,1,{"$f":"IF(SUM(I$554:I608)<($H$40-1),IF((F609+G609)*H609>0,1,0),0)","v":0},0,0,17.343548846293643,18.334301165746677,4.5833333333333339,{"$f":"IF(B609<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B609),0)","v":6.051839912161034E-2},null,460.77143701120144,442.38250039392932,0.64142610460060479,109.62392119367547,0.98904653507973572,0.37989202160110797,0,null,null,null,0,23.649045427888982,null,23.649045427888982,{"$f":"IF(J609=0,1,1000)*AVERAGE(C$63:C609)","v":233.64052307124777},null,{"$f":"(F609+G609)*SUM(F$554:G609)","v":0},0,0,0,0,0,0,0,0,0]
[null,4.666666666666667,244.23300839801638,12.190074421316353,23.625065458527569,0,0,1,{"$f":"IF(SUM(I$554:I609)<($H$40-1),IF((F610+G610)*H610>0,1,0),0)","v":0},0,0,17.228549881242238,18.231219201790104,4.666666666666667,{"$f":"IF(B610<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B610),0)","v":6.0167422490416241E-2},null,460.58818590027334,442.17429337915934,0.64120321476332032,109.53161689429345,0.98884969591962746,0.37984214220177642,0,null,null,null,0,23.625065458527569,null,23.625065458527569,{"$f":"IF(J610=0,1,1000)*AVERAGE(C$63:C610)","v":233.66021170568413},null,{"$f":"(F610+G610)*SUM(F$554:G610)","v":0},0,0,0,0,0,0,0,0,0]
[null,4.75,244.13124464451721,12.178209551301853,23.601105746179453,0,0,1,{"$f":"IF(SUM(I$554:I610)<($H$40-1),IF((F611+G611)*H611>0,1,0),0)","v":0},0,0,17.114310490808794,18.128716801308411,4.75,{"$f":"IF(B611<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B611),0)","v":5.9818481349212492E-2},null,460.40501114397483,441.96620988799822,0.64098040807825962,109.43939287936388,0.98865293877583604,0.37979221288635878,0,null,null,null,0,23.601105746179453,null,23.601105746179453,{"$f":"IF(J611=0,1,1000)*AVERAGE(C$63:C611)","v":233.67963848293616},null,{"$f":"(F611+G611)*SUM(F$554:G611)","v":0},0,0,0,0,0,0,0,0,0]
[null,4.833333333333333,244.02952329258201,12.166354701883833,23.577166269249755,0,0,1,{"$f":"IF(SUM(I$554:I611)<($H$40-1),IF((F612+G612)*H612>0,1,0),0)","v":0},0,0,17.000825670854653,18.026790705789548,4.833333333333333,{"$f":"IF(B612<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B612),0)","v":5.9471563893169016E-2},null,460.22191271049149,441.75824979140458,0.64075768447201342,109.34724905801824,0.98845626361418781,0.37974223362032222,0,null,null,null,0,23.577166269249755,null,23.577166269249755,{"$f":"IF(J612=0,1,1000)*AVERAGE(C$63:C612)","v":233.69880493628736},null,{"$f":"(F612+G612)*SUM(F$554:G612)","v":0},0,0,0,0,0,0,0,0,0]
[null,4.9166666666666661,243.92784432454346,12.154509862388288,23.553247006183572,0,0,1,{"$f":"IF(SUM(I$554:I612)<($H$40-1),IF((F613+G613)*H613>0,1,0),0)","v":0},0,0,16.888090450168519,17.925437675041991,4.9166666666666661,{"$f":"IF(B613<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B613),0)","v":5.9126658385917817E-2},null,460.03889056802211,441.55041296057004,0.64053504387131077,109.25518533954909,0.98825967040052354,0.37969220436912982,0,null,null,null,0,23.553247006183572,null,23.553247006183572,{"$f":"IF(J613=0,1,1000)*AVERAGE(C$63:C613)","v":233.71771258765199},null,{"$f":"(F613+G613)*SUM(F$554:G613)","v":0},0,0,0,0,0,0,0,0,0]
[null,4.9999999999999991,243.82620772274157,12.142675022161082,23.529347935466131,0,0,1,{"$f":"IF(SUM(I$554:I613)<($H$40-1),IF((F614+G614)*H614>0,1,0),0)","v":0},0,0,16.776099890249935,17.824654487091706,4.9999999999999991,{"$f":"IF(B614<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B614),0)","v":5.8783753159156078E-2},null,459.85594468477871,441.34269926691911,0.64031248620301751,109.16320163341067,0.98806315910069831,0.37964212509824075,0,null,null,null,0,23.529347935466131,null,23.529347935466131,{"$f":"IF(J614=0,1,1000)*AVERAGE(C$63:C614)","v":233.73636294767982},null,{"$f":"(F614+G614)*SUM(F$554:G614)","v":0},0,0,0,0,0,0,0,0,0]
[null,5.0833333333333321,243.72461346952377,12.130850170567758,23.50546903562239,0,0,1,{"$f":"IF(SUM(I$554:I614)<($H$40-1),IF((F615+G615)*H615>0,1,0),0)","v":0},0,0,16.664849085093785,17.724437938079763,5.0833333333333321,{"$f":"IF(B615<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B615),0)","v":5.8442836612251275E-2},null,459.67307502898666,441.13510858210844,0.64009001139413801,109.07129784921733,0.98786672968058142,0.37959199577311026,0,null,null,null,0,23.50546903562239,null,23.50546903562239,{"$f":"IF(J615=0,1,1000)*AVERAGE(C$63:C615)","v":233.75475751586004},null,{"$f":"(F615+G615)*SUM(F$554:G615)","v":0},0,0,0,0,0,0,0,0,0]
[null,5.1666666666666652,243.62306154724482,12.119035296993598,23.48161028521718,0,0,1,{"$f":"IF(SUM(I$554:I615)<($H$40-1),IF((F616+G616)*H616>0,1,0),0)","v":0},0,0,16.554333160976586,17.624784842160448,5.1666666666666652,{"$f":"IF(B616<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B616),0)","v":5.8103897211848818E-2},null,459.49028156888454,440.92764077802644,0.63986761937181347,108.97947389674408,0.98767038210605618,0.37954181635918965,0,null,null,null,0,23.48161028521718,null,23.48161028521718,{"$f":"IF(J616=0,1,1000)*AVERAGE(C$63:C616)","v":233.77289778062359},null,{"$f":"(F616+G616)*SUM(F$554:G616)","v":0},0,0,0,0,0,0,0,0,0]
[null,5.2499999999999982,243.52155193826681,12.107230390843531,23.457771662854988,0,0,1,{"$f":"IF(SUM(I$554:I616)<($H$40-1),IF((F617+G617)*H617>0,1,0),0)","v":0},0,0,16.444547276243959,17.525692031400023,5.2499999999999982,{"$f":"IF(B617<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B617),0)","v":5.7766923491481853E-2},null,459.30756427272411,440.72029572679253,0.63964531006332181,108.88772968592582,0.9874741163430204,0.37949158682192641,0,null,null,null,0,23.457771662854988,null,23.457771662854988,{"$f":"IF(J617=0,1,1000)*AVERAGE(C$63:C617)","v":233.79078521944496},null,{"$f":"(F617+G617)*SUM(F$554:G617)","v":0},0,0,0,0,0,0,0,0,0]
[null,5.3333333333333313,243.4200846249592,12.095435441542092,23.433953147179913,0,0,1,{"$f":"IF(SUM(I$554:I617)<($H$40-1),IF((F618+G618)*H618>0,1,0),0)","v":0},0,0,16.335486621099591,17.42715635567599,5.3333333333333313,{"$f":"IF(B618<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B618),0)","v":5.7431904051183286E-2},null,459.12492310877042,{"$f":"R$9*$Q618^6+S$9*$Q618^5+T$9*$Q618^4+U$9*$Q618^3+V$9*$Q618^2+W$9*$Q618+X$9","v":440.51307330075673},{"$f":"R$10*$Q618^6+S$10*$Q618^5+T$10*$Q618^4+U$10*$Q618^3+V$10*$Q618^2+W$10*$Q618+X$10","v":0.63942308339607767},{"$f":"(R618-R$60)-(Q$60+460)*(S618-S$60)","v":108.796065126857},0.98727793235738581,{"$f":"(1.1-0.1*U618^($R$24*($H$24+273)^4 +$S$24*($H$24+273)^3 + $T$24*($H$24+273)^2 + $U$24*($H$24+273) + $V$24))*V$550","v":0.37944130712676394},{"$f":"E618-E127","v":0},null,null,null,0,23.433953147179913,null,23.433953147179913,{"$f":"IF(J618=0,1,1000)*AVERAGE(C$63:C618)","v":233.80842129894222},null,{"$f":"(F618+G618)*SUM(F$554:G618)","v":0},0,0,0,0,0,0,0,0,0]
[null,5.4166666666666643,243.31865958969883,12.083650438533356,23.4101547168755,0,0,1,{"$f":"IF(SUM(I$554:I618)<($H$40-1),IF((F619+G619)*H619>0,1,0),0)","v":0},0,0,16.227146417395538,17.329174682576955,5.4166666666666643,{"$f":"IF(B619<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B619),0)","v":5.7098827557100204E-2},null,{"$f":"C619*1.8+32-H$20","v":458.94235804530177},440.30597337249924,0.63920093929763222,108.70448012979114,{"$f":"((Q619+460)/(H$24*1.8+32+460))","v":0.98708183011507855},0.37939097723914195,0,null,null,null,{"$f":"IF(AA618>0,AA618,IF(K619=0,0,B619))","v":0},{"$f":"IF(AA618>0,AB618,E619)","v":23.4101547168755},null,{"$f":"IF(B619<=AD$59,E619,AD618)","v":23.4101547168755},{"$f":"IF(J619=0,1,1000)*AVERAGE(C$63:C619)","v":233.82580747497653},null,{"$f":"(F619+G619)*SUM(F$554:G619)","v":0},{"$f":"IF((F619+G619)=0,0,B619)","v":0},{"$f":"IF($AG619=1,$AH619,0)","v":0},{"$f":"IF($AG619=2,$AH619,0)","v":0},{"$f":"IF($AG619=3,$AH619,0)","v":0},{"$f":"IF($AG619=4,$AH619,0)","v":0},{"$f":"IF($AG619=5,$AH619,0)","v":0},{"$f":"IF($AG619=6,$AH619,0)","v":0},{"$f":"IF($AG619=7,$AH619,0)","v":0},{"$f":"IF($AG619=8,$AH619,0)","v":0}]
[null,{"$f":"IF(ROUND(B619,1)=H$48,H$48,IF(B619<$H$48,B619+1/12,B619))","v":5.4999999999999973},{"$f":"IF(B619<H$48,IF(I619<1,C619*(1-$H$22/12), $C$63),C619)","v":243.21727681486979},{"$f":"V620*T620/3.413","v":12.071875371280923},{"$f":"(D620*$H$23/1000-H$32)/1000","v":23.386376350664722},{"$f":"IF(B620>H$48-5,0,IF(C620 <= $C$554- $H$35,1,0))","v":0},{"$f":"IF(ROUND(B620,1)=H$48-5,IF(E620-(E619-E620)*60<1,1,0),IF(E620-(E619-E620)<0,1,0))","v":0},{"$f":"IF(ROUND(H$48-B620,2)<5,0,1)","v":1},{"$f":"IF(SUM(I$554:I619)<($H$40-1),IF((F620+G620)*H620>0,1,0),0)","v":0},{"$f":"IF(OR(I620=1,J619 =1), 1,0)","v":0},{"$f":"I620/(1+$H$38)^B620","v":0},{"$f":"IF(B620<H$48,E620/((1+$H$38)^B620),0)","v":16.119521918423988},{"$f":"IF(B620<H$48,($H$33/1000)/((1+$H$38)^B620),0)","v":17.231743897303069},{"$f":"IF(J620<1, B620,N619)","v":5.4999999999999973},{"$f":"IF(B620<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B620),0)","v":5.6767682741110388E-2},null,458.7598690506095,440.09899581482961,0.63897887769567252,108.61297460514055,0.98688580958203909,0.37934059712449647,0,null,null,null,0,23.386376350664722,null,23.386376350664722,{"$f":"IF(J620=0,1,1000)*AVERAGE(C$63:C620)","v":233.84294519275005},null,{"$f":"(F620+G620)*SUM(F$554:G620)","v":0},0,0,0,0,0,0,0,0,0]
[null,5.5833333333333304,243.1159362828636,12.060110229267837,23.362618027309825,0,0,1,{"$f":"IF(SUM(I$554:I620)<($H$40-1),IF((F621+G621)*H621>0,1,0),0)","v":0},0,0,16.012608408710317,17.134860902566992,5.5833333333333304,{"$f":"IF(B621<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B621),0)","v":5.6438458400441142E-2},null,458.57745609299837,439.89214050078658,0.63875689851802164,108.52154846347599,0.98668987072422154,0.37929016674825938,0,null,null,null,0,23.362618027309825,null,23.362618027309825,{"$f":"IF(J621=0,1,1000)*AVERAGE(C$63:C621)","v":233.85983588690326},null,{"$f":"(F621+G621)*SUM(F$554:G621)","v":0},0,0,0,0,0,0,0,0,0]
[null,5.6666666666666634,243.01463797607909,12.04835500199655,23.338879725612244,0,0,1,{"$f":"IF(SUM(I$554:I621)<($H$40-1),IF((F622+G622)*H622>0,1,0),0)","v":0},0,0,15.90640120380754,17.038522618495424,5.6666666666666634,{"$f":"IF(B622<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B622),0)","v":5.6111143397290286E-2},null,458.39511914078622,439.68540730363725,0.6385350016926381,108.43020161552607,0.9864940135075948,0.37923968607585912,0,null,null,null,0,23.338879725612244,null,23.338879725612244,{"$f":"IF(J622=0,1,1000)*AVERAGE(C$63:C622)","v":233.87648098161088},null,{"$f":"(F622+G622)*SUM(F$554:G622)","v":0},0,0,0,0,0,0,0,0,0]
[null,5.7499999999999964,242.91338187692239,12.036609678988885,23.315161424412533,0,0,1,{"$f":"IF(SUM(I$554:I622)<($H$40-1),IF((F623+G623)*H623>0,1,0),0)","v":0},0,0,15.80089565009216,16.942725982531226,5.7499999999999964,{"$f":"IF(B623<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B623),0)","v":5.5785726658449324E-2},null,458.21285816230414,439.47879609687675,0.63831318714761587,108.33893397217713,0.98629823789814175,0.37918915507272016,0,null,null,null,0,23.315161424412533,null,23.315161424412533,{"$f":"IF(J623=0,1,1000)*AVERAGE(C$63:C623)","v":233.89288189067676},null,{"$f":"(F623+G623)*SUM(F$554:G623)","v":0},0,0,0,0,0,0,0,0,0]
[null,5.8333333333333295,242.812167967807,12.024874249786,23.291463102590281,0,0,1,{"$f":"IF(SUM(I$554:I623)<($H$40-1),IF((F624+G624)*H624>0,1,0),0)","v":0},0,0,15.696087124561299,16.847467949336028,5.8333333333333295,{"$f":"IF(B624<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B624),0)","v":5.5462197174928909E-2},null,458.0306731258965,439.27230675422777,0.63809145481118379,108.24774544447286,0.98610254386185925,0.3791385737042634,0,null,null,null,0,23.291463102590281,null,23.291463102590281,{"$f":"IF(J624=0,1,1000)*AVERAGE(C$63:C624)","v":233.90904001762809},null,{"$f":"(F624+G624)*SUM(F$554:G624)","v":0},0,0,0,0,0,0,0,0,0]
[null,5.9166666666666625,242.71099623115376,12.013148703948252,23.267784739063853,0,0,1,{"$f":"IF(SUM(I$554:I624)<($H$40-1),IF((F625+G625)*H625>0,1,0),0)","v":0},0,0,15.591971034631113,16.752745490693449,5.9166666666666625,{"$f":"IF(B625<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B625),0)","v":5.5140544001586328E-2},null,457.84856399992066,439.06593914963969,0.63786980461170595,108.15663594361325,0.98590693136475838,0.379087941935906,0,null,null,null,0,23.267784739063853,null,23.267784739063853,{"$f":"IF(J625=0,1,1000)*AVERAGE(C$63:C625)","v":233.92495675580804},null,{"$f":"(F625+G625)*SUM(F$554:G625)","v":0},0,0,0,0,0,0,0,0,0]
[null,5.9999999999999956,242.6098666493908,12.001433031055271,23.244126312790542,0,0,1,{"$f":"IF(SUM(I$554:I625)<($H$40-1),IF((F626+G626)*H626>0,1,0),0)","v":0},0,0,15.488542817936763,16.658555595412814,5.9999999999999956,{"$f":"IF(B626<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B626),0)","v":5.482075625675524E-2},null,457.66653075274729,438.85969315728835,0.63764823647768043,108.06560538095516,0.98571140037286487,0.37903725973306157,0,null,null,null,0,23.244126312790542,null,23.244126312790542,{"$f":"IF(J626=0,1,1000)*AVERAGE(C$63:C626)","v":233.94063348846794},null,{"$f":"(F626+G626)*SUM(F$554:G626)","v":0},0,0,0,0,0,0,0,0,0]
[null,6.0833333333333286,242.50877920495356,11.989727220705861,23.22048780276635,0,0,1,{"$f":"IF(SUM(I$554:I626)<($H$40-1),IF((F627+G627)*H627>0,1,0),0)","v":0},0,0,15.38579794213347,16.564895269233425,6.0833333333333286,{"$f":"IF(B627<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B627),0)","v":5.4502823121877618E-2},null,457.48457335276026,438.65356865157554,0.63742675033773943,107.97465366801168,0.98551595085221766,0.37898652706113972,0,null,null,null,0,23.22048780276635,null,23.22048780276635,{"$f":"IF(J627=0,1,1000)*AVERAGE(C$63:C627)","v":233.95607158885801},null,{"$f":"(F627+G627)*SUM(F$554:G627)","v":0},0,0,0,0,0,0,0,0,0]
[null,6.1666666666666616,242.40773388028484,11.978031262517906,23.196869188025815,0,0,1,{"$f":"IF(SUM(I$554:I627)<($H$40-1),IF((F628+G628)*H628>0,1,0),0)","v":0},0,0,15.283731904698925,16.471761534729396,6.1666666666666616,{"$f":"IF(B628<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B628),0)","v":5.4186733841137653E-2},null,457.30269176835657,438.4475655071285,0.63720534612065027,107.88378071645104,0.98532058276887102,0.37893574388554702,0,null,null,null,0,23.196869188025815,null,23.196869188025815,{"$f":"IF(J628=0,1,1000)*AVERAGE(C$63:C628)","v":233.97127242031743},null,{"$f":"(F628+G628)*SUM(F$554:G628)","v":0},0,0,0,0,0,0,0,0,0]
[null,6.2499999999999947,242.30673065783472,11.96634514612839,23.173270447642036,0,0,1,{"$f":"IF(SUM(I$554:I628)<($H$40-1),IF((F629+G629)*H629>0,1,0),0)","v":0},0,0,15.182340232737115,16.379151431214979,6.2499999999999947,{"$f":"IF(B629<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B629),0)","v":5.3872477721097919E-2},null,457.12088596794638,438.24168359879906,0.6369840237553126,107.79298643809716,0.98512529608889243,0.37888491017168585,0,null,null,null,0,23.173270447642036,null,23.173270447642036,{"$f":"IF(J629=0,1,1000)*AVERAGE(C$63:C629)","v":233.98623733636325},null,{"$f":"(F629+G629)*SUM(F$554:G629)","v":0},0,0,0,0,0,0,0,0,0]
[null,6.3333333333333277,242.20576952006064,11.954668861193321,23.149691560726549,0,0,1,{"$f":"IF(SUM(I$554:I629)<($H$40-1),IF((F630+G630)*H630>0,1,0),0)","v":0},0,0,15.081618482783348,16.287062014650463,6.3333333333333277,{"$f":"IF(B630<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B630),0)","v":5.3560044130337617E-2},null,456.93915591995301,438.03592280166362,0.63676278317076074,107.70227074492868,0.98493009077836369,0.37883402588495552,0,null,null,null,0,23.149691560726549,null,23.149691560726549,{"$f":"IF(J630=0,1,1000)*AVERAGE(C$63:C630)","v":234.00096768077847},null,{"$f":"(F630+G630)*SUM(F$554:G630)","v":0},0,0,0,0,0,0,0,0,0]
[null,6.4166666666666607,242.10485044942729,11.943002397387705,23.126132506429226,0,0,1,{"$f":"IF(SUM(I$554:I630)<($H$40-1),IF((F631+G631)*H631>0,1,0),0)","v":0},0,0,14.981562240610595,16.195490357548561,6.4166666666666607,{"$f":"IF(B631<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B631),0)","v":5.3249422499092897E-2},null,456.75750159281301,437.83028299102222,0.63654162429616112,107.6116335490791,0.98473496680338113,0.37878309099075147,0,null,null,null,0,23.126132506429226,null,23.126132506429226,{"$f":"IF(J631=0,1,1000)*AVERAGE(C$63:C631)","v":234.01546478769913},null,{"$f":"(F631+G631)*SUM(F$554:G631)","v":0},0,0,0,0,0,0,0,0,0]
[null,6.4999999999999938,242.00397342840671,11.931345744405478,23.102593263938182,0,0,1,{"$f":"IF(SUM(I$554:I631)<($H$40-1),IF((F632+G632)*H632>0,1,0),0)","v":0},0,0,14.882167121037082,16.104433548881381,6.4999999999999938,{"$f":"IF(B632<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B632),0)","v":5.2940602318899313E-2},null,456.57592295497597,437.6247640423984,0.63632054706081365,107.52107476283595,0.98453992413005476,0.37873210545446584,0,null,null,null,0,23.102593263938182,null,23.102593263938182,{"$f":"IF(J632=0,1,1000)*AVERAGE(C$63:C632)","v":234.0297299817004},null,{"$f":"(F632+G632)*SUM(F$554:G632)","v":0},0,0,0,0,0,0,0,0,0]
[null,6.5833333333333268,241.90313843947823,11.91969889195941,23.079073812479571,0,0,1,{"$f":"IF(SUM(I$554:I632)<($H$40-1),IF((F633+G633)*H633>0,1,0),0)","v":0},0,0,14.783428767735103,16.013888693987845,6.5833333333333268,{"$f":"IF(B633<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B633),0)","v":5.2633573142236281E-2},null,456.39441997490468,437.4193658315383,0.63609955139415164,107.43059429864013,0.98434496272450889,0.3786810692414872,0,null,null,null,0,23.079073812479571,null,23.079073812479571,{"$f":"IF(J633=0,1,1000)*AVERAGE(C$63:C633)","v":234.04376457788183},null,{"$f":"(F633+G633)*SUM(F$554:G633)","v":0},0,0,0,0,0,0,0,0,0]
[null,6.6666666666666599,241.80234546512847,11.908061829781179,23.055574131317723,0,0,1,{"$f":"IF(SUM(I$554:I633)<($H$40-1),IF((F634+G634)*H634>0,1,0),0)","v":0},0,0,14.685342853041314,15.92385291448171,6.6666666666666599,{"$f":"IF(B634<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B634),0)","v":5.2328324582173597E-2},null,456.2129926210751,437.21408823441044,0.63587863722573956,107.34019206908653,0.98415008255288206,0.37862998231720074,0,null,null,null,0,23.055574131317723,null,23.055574131317723,{"$f":"IF(J634=0,1,1000)*AVERAGE(C$63:C634)","v":234.05756988195168},null,{"$f":"(F634+G634)*SUM(F$554:G634)","v":0},0,0,0,0,0,0,0,0,0]
[null,6.7499999999999929,241.70159448785134,11.896434547621253,23.032094199754901,0,0,1,{"$f":"IF(SUM(I$554:I634)<($H$40-1),IF((F635+G635)*H635>0,1,0),0)","v":0},0,0,14.587905077768006,15.834323348160027,6.7499999999999929,{"$f":"IF(B635<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B635),0)","v":5.2024846312020138E-2},null,456.03164086197626,437.00893112720519,0.63565780448527465,107.24986798692305,0.98395528358132678,0.37857884464698816,0,null,null,null,0,23.032094199754901,null,23.032094199754901,{"$f":"IF(J635=0,1,1000)*AVERAGE(C$63:C635)","v":234.07114719031031},null,{"$f":"(F635+G635)*SUM(F$554:G635)","v":0},0,0,0,0,0,0,0,0,0]
[null,6.8333333333333259,241.60088549014807,11.88481703524876,23.008633997131067,0,0,1,{"$f":"IF(SUM(I$554:I635)<($H$40-1),IF((F636+G636)*H636>0,1,0),0)","v":0},0,0,14.491111171015666,15.745297148912181,6.8333333333333259,{"$f":"IF(B636<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B636),0)","v":5.1723128064974463E-2},null,455.85036466611041,436.80389438633404,0.63543705310258669,107.15962196504961,0.98376056577600957,0.37852765619622764,0,null,null,null,0,23.008633997131067,null,23.008633997131067,{"$f":"IF(J636=0,1,1000)*AVERAGE(C$63:C636)","v":234.08449779013273},null,{"$f":"(F636+G636)*SUM(F$554:G636)","v":0},0,0,0,0,0,0,0,0,0]
[null,6.916666666666659,241.50021845452719,11.873209282451652,22.985193502824185,0,0,1,{"$f":"IF(SUM(I$554:I636)<($H$40-1),IF((F637+G637)*H637>0,1,0),0)","v":0},0,0,14.394956889987077,15.656771486629395,6.916666666666659,{"$f":"IF(B637<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B637),0)","v":5.1423159633777416E-2},null,455.66916400199278,436.59897788842932,0.63521638300763594,107.06945391651931,0.98356592910311125,0.37847641693029427,0,null,null,null,0,22.985193502824185,null,22.985193502824185,{"$f":"IF(J637=0,1,1000)*AVERAGE(C$63:C637)","v":234.09762295945023},null,{"$f":"(F637+G637)*SUM(F$554:G637)","v":0},0,0,0,0,0,0,0,0,0]
[null,6.999999999999992,241.39959336350447,11.861611279036458,22.961772696249739,0,0,1,{"$f":"IF(SUM(I$554:I637)<($H$40-1),IF((F638+G638)*H638>0,1,0),0)","v":0},0,0,14.29943801980218,15.568743547114781,6.999999999999992,{"$f":"IF(B638<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B638),0)","v":5.1124930870366951E-2},null,455.48803883815191,436.39418151034369,0.63499579413051477,106.97936375453668,0.98337137352882653,0.37842512681455948,0,null,null,null,0,22.961772696249739,null,22.961772696249739,{"$f":"IF(J638=0,1,1000)*AVERAGE(C$63:C638)","v":234.11052396723125},null,{"$f":"(F638+G638)*SUM(F$554:G638)","v":0},0,0,0,0,0,0,0,0,0]
[null,7.083333333333325,241.299010199603,11.850023014828345,22.938371556860854,0,0,1,{"$f":"IF(SUM(I$554:I638)<($H$40-1),IF((F639+G639)*H639>0,1,0),0)","v":0},0,0,14.204550373314506,15.48121053199386,7.083333333333325,{"$f":"IF(B639<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B639),0)","v":5.082843168553465E-2},null,455.30698914312927,436.18950512914944,0.63477528640144643,106.88935139245797,0.98317689901936467,0.37837378581439168,0,null,null,null,0,22.938371556860854,null,22.938371556860854,{"$f":"IF(J639=0,1,1000)*AVERAGE(C$63:C639)","v":234.12320207346121},null,{"$f":"(F639+G639)*SUM(F$554:G639)","v":0},0,0,0,0,0,0,0,0,0]
[null,7.1666666666666581,241.19846894535317,11.838444479671001,22.914990064148036,0,0,1,{"$f":"IF(SUM(I$554:I639)<($H$40-1),IF((F640+G640)*H640>0,1,0),0)","v":0},0,0,14.110289790928597,15.394169658625605,7.1666666666666581,{"$f":"IF(B640<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B640),0)","v":5.0533652048584579E-2},null,455.12601488547961,435.98494862213818,0.63455485975078563,106.79941674379029,0.98298250554094835,0.37832239389515582,0,null,null,null,0,22.914990064148036,null,22.914990064148036,{"$f":"IF(J640=0,1,1000)*AVERAGE(C$63:C640)","v":234.13565852922162},null,{"$f":"(F640+G640)*SUM(F$554:G640)","v":0},0,0,0,0,0,0,0,0,0]
[null,7.2499999999999911,241.09796958329261,11.8268756634267,22.891628197639349,0,0,1,{"$f":"IF(SUM(I$554:I640)<($H$40-1),IF((F641+G641)*H641>0,1,0),0)","v":0},0,0,14.016652140418909,15.307618160014004,7.2499999999999911,{"$f":"IF(B641<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B641),0)","v":5.0240581986993792E-2},null,454.94511603377055,435.78051186682018,0.63433451410901665,106.70955972219218,0.98278819305981446,0.37827095102221348,0,null,null,null,0,22.891628197639349,null,22.891628197639349,{"$f":"IF(J641=0,1,1000)*AVERAGE(C$63:C641)","v":234.14789457676829},null,{"$f":"(F641+G641)*SUM(F$554:G641)","v":0},0,0,0,0,0,0,0,0,0]
[null,7.3333333333333242,240.99751209596624,11.815316555976127,22.868285936900019,0,0,1,{"$f":"IF(SUM(I$554:I641)<($H$40-1),IF((F642+G642)*H642>0,1,0),0)","v":0},0,0,13.92363331674952,15.221553284720057,7.3333333333333242,{"$f":"IF(B642<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B642),0)","v":4.9949211586075015E-2},null,454.76429255658309,435.57619474092417,0.6341142494067552,106.61978024147214,0.98259396154221457,0.3782194571609232,0,null,null,null,0,22.868285936900019,null,22.868285936900019,{"$f":"IF(J642=0,1,1000)*AVERAGE(C$63:C642)","v":234.15991144960898},null,{"$f":"(F642+G642)*SUM(F$554:G642)","v":0},0,0,0,0,0,0,0,0,0]
[null,7.4166666666666572,240.89709646592627,11.803767147218428,22.844963261532556,0,0,1,{"$f":"IF(SUM(I$554:I642)<($H$40-1),IF((F643+G643)*H643>0,1,0),0)","v":0},0,0,13.831229241895389,15.135972296774359,7.4166666666666572,{"$f":"IF(B643<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B643),0)","v":4.9659530988641266E-2},null,454.58354442251118,435.37199712239646,0.63389406557474637,106.53007821558901,0.98239981095441375,0.37816791227664026,0,null,null,null,0,22.844963261532556,null,22.844963261532556,{"$f":"IF(J643=0,1,1000)*AVERAGE(C$63:C643)","v":234.17171037257975},null,{"$f":"(F643+G643)*SUM(F$554:G643)","v":0},0,0,0,0,0,0,0,0,0]
[null,7.4999999999999902,240.79672267573216,11.79222742707111,22.821660151176555,0,0,1,{"$f":"IF(SUM(I$554:I643)<($H$40-1),IF((F644+G644)*H644>0,1,0),0)","v":0},0,0,13.739435864664562,15.050872475590076,7.4999999999999902,{"$f":"IF(B644<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B644),0)","v":4.9371530394672354E-2},null,454.40287160016175,435.16791888940065,0.63367396254386554,106.44045355865126,0.98220574126269111,0.37811631633471665,0,null,null,null,0,22.821660151176555,null,22.821660151176555,{"$f":"IF(J644=0,1,1000)*AVERAGE(C$63:C644)","v":234.18329256192095},null,{"$f":"(F644+G644)*SUM(F$554:G644)","v":0},0,0,0,0,0,0,0,0,0]
[null,7.5833333333333233,240.6963907079506,11.780697385469995,22.798376585508588,0,0,1,{"$f":"IF(SUM(I$554:I644)<($H$40-1),IF((F645+G645)*H645>0,1,0),0)","v":0},0,0,13.648249160521617,14.966251115876492,7.5833333333333233,{"$f":"IF(B645<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B645),0)","v":4.9085200060983276E-2},null,454.22227405815494,434.963959920317,0.63345394024511747,106.35090618491654,0.98201175243333994,0.37806466930050114,0,null,null,null,0,22.798376585508588,null,22.798376585508588,{"$f":"IF(J645=0,1,1000)*AVERAGE(C$63:C645)","v":234.19465922535204},null,{"$f":"(F645+G645)*SUM(F$554:G645)","v":0},0,0,0,0,0,0,0,0,0]
[null,7.6666666666666563,240.59610054515562,11.769177012369266,22.775112544242301,0,0,1,{"$f":"IF(SUM(I$554:I645)<($H$40-1),IF((F646+G646)*H646>0,1,0),0)","v":0},0,0,13.557665131412401,14.882105527553001,7.6666666666666563,{"$f":"IF(B646<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B646),0)","v":4.8800530300894727E-2},null,454.04175176512399,434.76012009374239,0.63323399860963658,106.26143600879203,0.98181784443266784,0.37801297113933974,0,null,null,null,0,22.775112544242301,null,22.775112544242301,{"$f":"IF(J646=0,1,1000)*AVERAGE(C$63:C646)","v":234.20581156214615},null,{"$f":"(F646+G646)*SUM(F$554:G646)","v":0},0,0,0,0,0,0,0,0,0]
[null,7.7499999999999893,240.4958521699285,11.75766629774126,22.751868007128007,0,0,1,{"$f":"IF(SUM(I$554:I646)<($H$40-1),IF((F647+G647)*H647>0,1,0),0)","v":0},0,0,13.467679805589613,14.798433035663578,7.7499999999999893,{"$f":"IF(B647<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B647),0)","v":4.8517511483905276E-2},null,453.86130468971515,434.55639928848905,0.63301413756868607,106.17204294483292,0.98162401722699588,0.37796122181657493,0,null,null,null,0,22.751868007128007,null,22.751868007128007,{"$f":"IF(J647=0,1,1000)*AVERAGE(C$63:C647)","v":234.21675076320318},null,{"$f":"(F647+G647)*SUM(F$554:G647)","v":0},0,0,0,0,0,0,0,0,0]
[null,7.8333333333333224,240.39564556485772,11.746165231576601,22.728642953952949,0,0,1,{"$f":"IF(SUM(I$554:I647)<($H$40-1),IF((F648+G648)*H648>0,1,0),0)","v":0},0,0,13.378289237439937,14.715230980291759,7.8333333333333224,{"$f":"IF(B648<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B648),0)","v":4.8236134035365641E-2},null,453.68093280058775,434.35279738358474,0.63279435705365772,106.08272690774339,0.98143027078265965,0.37790942129754618,0,null,null,null,0,22.728642953952949,null,22.728642953952949,{"$f":"IF(J648=0,1,1000)*AVERAGE(C$63:C648)","v":234.22747801112271},null,{"$f":"(F648+G648)*SUM(F$554:G648)","v":0},0,0,0,0,0,0,0,0,0]
[null,7.9166666666666554,240.29548071253905,11.734673803883988,22.705437364540867,0,0,1,{"$f":"IF(SUM(I$554:I648)<($H$40-1),IF((F649+G649)*H649>0,1,0),0)","v":0},0,0,13.289489507311895,14.632496716476075,7.9166666666666554,{"$f":"IF(B649<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B649),0)","v":4.7956388436154747E-2},null,453.50063606641413,434.14931425827189,0.63257465699607263,105.99348781237478,0.98123660506600863,0.37785756954759014,0,null,null,null,0,22.705437364540867,null,22.705437364540867,{"$f":"IF(J649=0,1,1000)*AVERAGE(C$63:C649)","v":234.23799448027597},null,{"$f":"(F649+G649)*SUM(F$554:G649)","v":0},0,0,0,0,0,0,0,0,0]
[null,7.9999999999999885,240.1953575955755,11.72319200469029,22.682251218752196,0,0,1,{"$f":"IF(SUM(I$554:I649)<($H$40-1),IF((F650+G650)*H650>0,1,0),0)","v":0},0,0,13.201276721345222,14.550227614125967,7.9999999999999885,{"$f":"IF(B650<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B650),0)","v":4.7678265222357651E-2},null,453.32041445587976,433.9459497920073,0.63235503732757958,105.90432557372657,0.98104302004340616,0.37780566653204023,0,null,null,null,0,22.682251218752196,null,22.682251218752196,{"$f":"IF(J650=0,1,1000)*AVERAGE(C$63:C650)","v":234.24830133687681},null,{"$f":"(F650+G650)*SUM(F$554:G650)","v":0},0,0,0,0,0,0,0,0,0]
[null,8.0833333333333215,240.09527619657734,11.711719824040403,22.659084496483764,0,0,1,{"$f":"IF(SUM(I$554:I650)<($H$40-1),IF((F651+G651)*H651>0,1,0),0)","v":0},0,0,13.113647011301056,14.468421057938189,8.0833333333333215,{"$f":"IF(B651<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B651),0)","v":4.740175498494547E-2},null,453.14026793768312,433.74270386446153,0.63213549797995594,105.81524010694511,0.9808495156812298,0.37775371221622683,0,null,null,null,0,22.659084496483764,null,22.659084496483764,{"$f":"IF(J651=0,1,1000)*AVERAGE(C$63:C651)","v":234.25839973905246},null,{"$f":"(F651+G651)*SUM(F$554:G651)","v":0},0,0,0,0,0,0,0,0,0]
[null,8.1666666666666554,239.99523649816211,11.700257251997266,22.635937177668854,0,0,1,{"$f":"IF(SUM(I$554:I651)<($H$40-1),IF((F652+G652)*H652>0,1,0),0)","v":0},0,0,13.026596534393468,14.387074447313653,8.1666666666666554,{"$f":"IF(B652<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B652),0)","v":4.7126848369456971E-2},null,452.96019648053567,433.53957635551848,0.63191603888510639,105.72623132732383,0.98065609194587089,0.37770170656547752,0,null,null,null,0,22.635937177668854,null,22.635937177668854,{"$f":"IF(J652=0,1,1000)*AVERAGE(C$63:C652)","v":234.268290836913},null,{"$f":"(F652+G652)*SUM(F$554:G652)","v":0},0,0,0,0,0,0,0,0,0]
[null,8.2499999999999893,239.89523848295457,11.688804278641761,22.612809242276963,0,0,1,{"$f":"IF(SUM(I$554:I652)<($H$40-1),IF((F653+G653)*H653>0,1,0),0)","v":0},0,0,12.940121473121918,14.306185196274768,8.2499999999999893,{"$f":"IF(B653<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B653),0)","v":4.6853536075682156E-2},null,452.7802000531621,433.3365671452749,0.63169665997506397,105.63729915030228,0.9804627488037353,0.37764964954511687,0,null,null,null,0,22.612809242276963,null,22.612809242276963,{"$f":"IF(J653=0,1,1000)*AVERAGE(C$63:C653)","v":234.27797577262044},null,{"$f":"(F653+G653)*SUM(F$554:G653)","v":0},0,0,0,0,0,0,0,0,0]
[null,8.3333333333333233,239.79528213358668,11.677360894072768,22.589700670313942,0,0,1,{"$f":"IF(SUM(I$554:I653)<($H$40-1),IF((F654+G654)*H654>0,1,0),0)","v":0},0,0,12.854218035105049,14.225750733383231,8.3333333333333233,{"$f":"IF(B654<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B654),0)","v":4.6581808857347626E-2},null,452.6002786242999,433.13367611403987,0.63147736118198794,105.5484434914668,0.9802694862212421,0.37759754112046634,0,null,null,null,0,22.589700670313942,null,22.589700670313942,{"$f":"IF(J654=0,1,1000)*AVERAGE(C$63:C654)","v":234.28745568045716},null,{"$f":"(F654+G654)*SUM(F$554:G654)","v":0},0,0,0,0,0,0,0,0,0]
[null,8.4166666666666572,239.69536743269771,11.665927088406994,22.566611441821642,0,0,1,{"$f":"IF(SUM(I$554:I654)<($H$40-1),IF((F655+G655)*H655>0,1,0),0)","v":0},0,0,12.768882452915275,14.145768501658278,8.4166666666666572,{"$f":"IF(B655<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B655),0)","v":4.6311657521803773E-2},null,452.42043216269974,432.93090314233433,0.63125814243816547,105.45966426654894,0.98007630416482494,0.37754538125684478,0,null,null,null,0,22.566611441821642,null,22.566611441821642,{"$f":"IF(J655=0,1,1000)*AVERAGE(C$63:C655)","v":234.29673168689325},null,{"$f":"(F655+G655)*SUM(F$554:G655)","v":0},0,0,0,0,0,0,0,0,0]
[null,8.4999999999999911,239.59549436293409,11.654502851779007,22.543541536877978,0,0,1,{"$f":"IF(SUM(I$554:I655)<($H$40-1),IF((F656+G656)*H656>0,1,0),0)","v":0},0,0,12.684110983914703,14.066235958495396,8.4999999999999911,{"$f":"IF(B656<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B656),0)","v":4.6043072929713769E-2},null,452.24066063712525,432.72824811089066,0.63103900367601051,105.37096139142585,0.97988320260093131,0.37749316991956794,0,null,null,null,0,22.543541536877978,null,22.543541536877978,{"$f":"IF(J656=0,1,1000)*AVERAGE(C$63:C656)","v":234.30580491065359},null,{"$f":"(F656+G656)*SUM(F$554:G656)","v":0},0,0,0,0,0,0,0,0,0]
[null,8.583333333333325,239.49566290694955,11.643088174341182,22.520490935596836,0,0,1,{"$f":"IF(SUM(I$554:I656)<($H$40-1),IF((F657+G657)*H657>0,1,0),0)","v":0},0,0,12.599899910092057,13.987150575585504,8.583333333333325,{"$f":"IF(B657<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B657),0)","v":4.5776045994744434E-2},null,452.06096401635307,432.52571090065192,0.63081994482806303,105.28233478211979,0.97969018149602261,0.37744090707394889,0,null,null,null,0,22.520490935596836,null,22.520490935596836,{"$f":"IF(J657=0,1,1000)*AVERAGE(C$63:C657)","v":234.31467646278404},null,{"$f":"(F657+G657)*SUM(F$554:G657)","v":0},0,0,0,0,0,0,0,0,0]
[null,8.666666666666659,239.39587304740499,11.631683046263648,22.497459618127941,0,0,1,{"$f":"IF(SUM(I$554:I657)<($H$40-1),IF((F658+G658)*H658>0,1,0),0)","v":0},0,0,12.516245537900643,13.908509838834577,8.666666666666659,{"$f":"IF(B658<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B658),0)","v":4.551056768325875E-2},null,451.88134226917288,432.32329139277198,0.6306009658269901,105.1937843547978,0.97949724081657419,0.37738859268529767,0,null,null,null,0,22.497459618127941,null,22.497459618127941,{"$f":"IF(J658=0,1,1000)*AVERAGE(C$63:C658)","v":234.32334744671687},null,{"$f":"(F658+G658)*SUM(F$554:G658)","v":0},0,0,0,0,0,0,0,0,0]
[null,8.7499999999999929,239.29612476696857,11.620287457734271,22.474447564656835,0,0,1,{"$f":"IF(SUM(I$554:I658)<($H$40-1),IF((F659+G659)*H659>0,1,0),0)","v":0},0,0,12.433144198097438,13.830311248283714,8.7499999999999929,{"$f":"IF(B659<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B659),0)","v":4.5246629014010359E-2},null,451.70179536438729,432.12098946861437,0.63038206660558382,105.10531002577142,0.97930438052907576,0.37733622671892197,0,null,null,null,0,22.474447564656835,null,22.474447564656835,{"$f":"IF(J659=0,1,1000)*AVERAGE(C$63:C659)","v":234.33181895833567},null,{"$f":"(F659+G659)*SUM(F$554:G659)","v":0},0,0,0,0,0,0,0,0,0]
[null,8.8333333333333268,239.19641804831568,11.608901398958519,22.451454755404615,0,0,1,{"$f":"IF(SUM(I$554:I659)<($H$40-1),IF((F660+G660)*H660>0,1,0),0)","v":0},0,0,12.350592245583126,13.752552318029677,8.8333333333333268,{"$f":"IF(B660<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B660),0)","v":4.4984221057839634E-2},null,451.52232327081208,431.91880500975202,0.63016324709676341,105.01691171149571,0.97911160060003033,0.3772838091401261,0,null,null,null,0,22.451454755404615,null,22.451454755404615,{"$f":"IF(J660=0,1,1000)*AVERAGE(C$63:C660)","v":234.3400920860397},null,{"$f":"(F660+G660)*SUM(F$554:G660)","v":0},0,0,0,0,0,0,0,0,0]
[null,8.9166666666666607,239.0967528741289,11.597524860159549,22.428481170628093,0,0,1,{"$f":"IF(SUM(I$554:I660)<($H$40-1),IF((F661+G661)*H661>0,1,0),0)","v":0},0,0,12.268586059243397,13.675230576145857,8.9166666666666607,{"$f":"IF(B661<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B661),0)","v":4.4723334937371621E-2},null,451.3429259572759,431.71673789796716,0.62994450723357287,104.92858932856996,0.97891890099595524,0.37723133991421209,0,null,null,null,0,22.428481170628093,null,22.428481170628093,{"$f":"IF(J661=0,1,1000)*AVERAGE(C$63:C661)","v":234.34816791080726},null,{"$f":"(F661+G661)*SUM(F$554:G661)","v":0},0,0,0,0,0,0,0,0,0]
[null,8.9999999999999947,238.99712922709801,11.586157831578085,22.405526790619557,0,0,1,{"$f":"IF(SUM(I$554:I661)<($H$40-1),IF((F662+G662)*H662>0,1,0),0)","v":0},0,0,12.18712204179109,13.598343564603701,8.9999999999999947,{"$f":"IF(B662<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B662),0)","v":4.4463961826715782E-2},null,451.1636033926203,431.51478801525019,0.62972584694918132,104.84034279373657,0.97872628168338205,0.3771788190064792,0,null,null,null,0,22.405526790619557,null,22.405526790619557,{"$f":"IF(J662=0,1,1000)*AVERAGE(C$63:C662)","v":234.35604750625859},null,{"$f":"(F662+G662)*SUM(F$554:G662)","v":0},0,0,0,0,0,0,0,0,0]
[null,9.0833333333333286,238.89754708992007,11.574800303472374,22.382591595706682,0,0,1,{"$f":"IF(SUM(I$554:I662)<($H$40-1),IF((F663+G663)*H663>0,1,0),0)","v":0},0,0,12.106196619609445,13.52188883919456,9.0833333333333286,{"$f":"IF(B663<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B663),0)","v":4.42060929511673E-2},null,450.9843555457,431.31295524379976,0.62950726617688368,104.75217202388092,0.97853374262885573,0.37712624638222386,0,null,null,null,0,22.382591595706682,null,22.382591595706682,{"$f":"IF(J663=0,1,1000)*AVERAGE(C$63:C663)","v":234.36373193871827},null,{"$f":"(F663+G663)*SUM(F$554:G663)","v":0},0,0,0,0,0,0,0,0,0]
[null,9.1666666666666625,238.79800644529928,11.563452266118174,22.359675566252502,0,0,1,{"$f":"IF(SUM(I$554:I663)<($H$40-1),IF((F664+G664)*H664>0,1,0),0)","v":0},0,0,12.025806242596435,13.445863969452004,9.1666666666666625,{"$f":"IF(B664<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B664),0)","v":4.3949719586910324E-2},null,450.80518238538258,431.11123946602197,0.6292887648500991,104.66407693603111,0.97834128379893526,0.37707362200673983,0,null,null,null,0,22.359675566252502,null,22.359675566252502,{"$f":"IF(J664=0,1,1000)*AVERAGE(C$63:C664)","v":234.37122226727666},null,{"$f":"(F664+G664)*SUM(F$554:G664)","v":0},0,0,0,0,0,0,0,0,0]
[null,9.2499999999999964,238.69850727594709,11.552113709808713,22.336778682655329,0,0,1,{"$f":"IF(SUM(I$554:I664)<($H$40-1),IF((F665+G665)*H665>0,1,0),0)","v":0},0,0,11.945947384010069,13.370266538574542,9.2499999999999964,{"$f":"IF(B665<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B665),0)","v":4.3694833060722783E-2},null,450.62608388054866,430.90964056453015,0.62907034290237152,104.57605744735764,0.97814890516019415,0.37702094584531848,0,null,null,null,0,22.336778682655329,null,22.336778682655329,{"$f":"IF(J665=0,1,1000)*AVERAGE(C$63:C665)","v":234.37851954385116},null,{"$f":"(F665+G665)*SUM(F$554:G665)","v":0},0,0,0,0,0,0,0,0,0]
[null,9.3333333333333304,238.59904956458212,11.540784624854583,22.313900925348534,0,0,1,{"$f":"IF(SUM(I$554:I665)<($H$40-1),IF((F666+G666)*H666>0,1,0),0)","v":0},0,0,11.866616540314675,13.295094143348809,9.3333333333333304,{"$f":"IF(B666<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B666),0)","v":4.3441424749682961E-2},null,450.44706000009171,430.70815842214398,0.62885200026736932,104.48811347517261,0.97795660667921913,0.37696821786324836,0,null,null,null,0,22.313900925348534,null,22.313900925348534,{"$f":"IF(J666=0,1,1000)*AVERAGE(C$63:C666)","v":234.38562481324635},null,{"$f":"(F666+G666)*SUM(F$554:G666)","v":0},0,0,0,0,0,0,0,0,0]
[null,9.4166666666666643,238.49963329393023,11.529465001583779,22.291042274800649,0,0,1,{"$f":"IF(SUM(I$554:I666)<($H$40-1),IF((F667+G667)*H667>0,1,0),0)","v":0},0,0,11.787810231028335,13.22034439407315,9.4166666666666643,{"$f":"IF(B667<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B667),0)","v":4.3189486080877831E-2},null,450.26811071291831,430.50679292188954,0.6286337368788848,104.40024493693011,0.97776438832261114,0.37691543802581551,0,null,null,null,0,22.291042274800649,null,22.291042274800649,{"$f":"IF(J667=0,1,1000)*AVERAGE(C$63:C667)","v":234.39253911321387},null,{"$f":"(F667+G667)*SUM(F$554:G667)","v":0},0,0,0,0,0,0,0,0,0]
[null,9.4999999999999982,238.40025844672445,11.518154830341622,22.268202711515183,0,0,1,{"$f":"IF(SUM(I$554:I667)<($H$40-1),IF((F668+G668)*H668>0,1,0),0)","v":0},0,0,11.709524998571192,13.146014914481672,9.4999999999999982,{"$f":"IF(B668<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B668),0)","v":4.2939008531113008E-2},null,450.08923598794786,430.30554394699851,0.62841555267083427,104.31245175022536,0.97757225005698511,0.37686260629830343,0,null,null,null,0,22.268202711515183,null,22.268202711515183,{"$f":"IF(J668=0,1,1000)*AVERAGE(C$63:C668)","v":234.39926347451171},null,{"$f":"(F668+G668)*SUM(F$554:G668)","v":0},0,0,0,0,0,0,0,0,0]
[null,9.5833333333333321,238.30092500570498,11.506854101490701,22.245382216030507,0,0,1,{"$f":"IF(SUM(I$554:I668)<($H$40-1),IF((F669+G669)*H669>0,1,0),0)","v":0},0,0,11.631757408114785,13.07210334166869,9.5833333333333321,{"$f":"IF(B669<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B669),0)","v":4.2689983626624364E-2},null,449.91043579411286,430.10441138090778,0.62819744757725748,104.22473383279453,0.97738019184896974,0.37680972264599311,0,null,null,null,0,22.245382216030507,null,22.245382216030507,{"$f":"IF(J669=0,1,1000)*AVERAGE(C$63:C669)","v":234.40579892096258},null,{"$f":"(F669+G669)*SUM(F$554:G669)","v":0},0,0,0,0,0,0,0,0,0]
[null,9.6666666666666661,238.20163295361928,11.495562805410852,22.22258076891984,0,0,1,{"$f":"IF(SUM(I$554:I669)<($H$40-1),IF((F670+G670)*H670>0,1,0),0)","v":0},0,0,11.554504047432431,12.998607326013618,9.6666666666666661,{"$f":"IF(B670<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B670),0)","v":4.2442402942791418E-2},null,449.73171010035855,429.90339510725892,0.62797942153231767,104.13709110251438,0.97718821366520769,0.37675678703416299,0,null,null,null,0,22.22258076891984,null,22.22258076891984,{"$f":"IF(J670=0,1,1000)*AVERAGE(C$63:C670)","v":234.41214646951221},null,{"$f":"(F670+G670)*SUM(F$554:G670)","v":0},0,0,0,0,0,0,0,0,0]
[null,9.75,238.10238227322196,11.484280932499116,22.199798350791124,0,0,1,{"$f":"IF(SUM(I$554:I670)<($H$40-1),IF((F671+G671)*H671>0,1,0),0)","v":0},0,0,11.477761526750527,12.925524531106269,9.75,{"$f":"IF(B671<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B671),0)","v":4.2196258103852274E-2},null,449.55305887564339,429.70249500989792,0.62776147447030117,104.04952347740198,0.97699631547235555,0.37670379942808913,0,null,null,null,0,22.199798350791124,null,22.199798350791124,{"$f":"IF(J671=0,1,1000)*AVERAGE(C$63:C671)","v":234.41830713028631},null,{"$f":"(F671+G671)*SUM(F$554:G671)","v":0},0,0,0,0,0,0,0,0,0]
[null,9.8333333333333339,238.00317294727481,11.473008473169681,22.177034942286937,0,0,1,{"$f":"IF(SUM(I$554:I671)<($H$40-1),IF((F672+G672)*H672>0,1,0),0)","v":0},0,0,11.401526478600866,12.852852633672587,9.8333333333333339,{"$f":"IF(B672<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B672),0)","v":4.1951540782620318E-2},null,449.37448208893852,429.50171097287449,0.62754360632561712,103.96203087561423,0.97680449723708385,0.37665075979304513,0,null,null,null,0,22.177034942286937,null,22.177034942286937,{"$f":"IF(J672=0,1,1000)*AVERAGE(C$63:C672)","v":234.42428190664796},null,{"$f":"(F672+G672)*SUM(F$554:G672)","v":0},0,0,0,0,0,0,0,0,0]
[null,9.9166666666666679,237.90400495854678,11.461745417853848,22.15429052408442,0,0,1,{"$f":"IF(SUM(I$554:I672)<($H$40-1),IF((F673+G673)*H673>0,1,0),0)","v":0},0,0,11.325795557673926,12.780589323500795,9.9166666666666679,{"$f":"IF(B673<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B673),0)","v":4.1708242700202479E-2},null,449.19597970922808,429.30104288044163,0.62732581703279722,103.87461321544771,0.9766127589260768,0.37659766809430212,0,null,null,null,0,22.15429052408442,null,22.15429052408442,{"$f":"IF(J673=0,1,1000)*AVERAGE(C$63:C673)","v":234.43007179525344},null,{"$f":"(F673+G673)*SUM(F$554:G673)","v":0},0,0,0,0,0,0,0,0,0]
[null,10.000000000000002,237.80487828981407,11.450491756999993,22.131565076895182,0,0,1,{"$f":"IF(SUM(I$554:I673)<($H$40-1),IF((F674+G674)*H674>0,1,0),0)","v":0},0,0,11.250565440673101,12.708732303367938,10.000000000000002,{"$f":"IF(B674<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B674),0)","v":4.1466355625719119E-2},null,449.01755170550922,429.1004906170553,0.62710810652649585,103.78727041533813,0.97642110050603259,0.37654452429712892,0,null,null,null,0,22.131565076895182,null,22.131565076895182,{"$f":"IF(J674=0,1,1000)*AVERAGE(C$63:C674)","v":234.43567778610819},null,{"$f":"(F674+G674)*SUM(F$554:G674)","v":0},0,0,0,0,0,0,0,0,0]
[null,10.083333333333336,237.70579292386,11.439247481073526,22.108858581465249,0,0,1,{"$f":"IF(SUM(I$554:I674)<($H$40-1),IF((F675+G675)*H675>0,1,0),0)","v":0},0,0,11.175832826169932,12.637279288966873,10.083333333333336,{"$f":"IF(B675<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B675),0)","v":4.1225871376025625E-2},null,448.83919804679186,428.9000540673739,0.62689047474148907,103.70000239386025,0.9762295219436633,0.37649132836679183,0,null,null,null,0,22.108858581465249,null,22.108858581465249,{"$f":"IF(J675=0,1,1000)*AVERAGE(C$63:C675)","v":234.44110086262188},null,{"$f":"(F675+G675)*SUM(F$554:G675)","v":0},0,0,0,0,0,0,0,0,0]
[null,10.16666666666667,237.60674884347506,11.428012580556851,22.086171018574948,0,0,1,{"$f":"IF(SUM(I$554:I675)<($H$40-1),IF((F676+G676)*H676>0,1,0),0)","v":0},0,0,11.101594434460255,12.566228008833642,10.16666666666667,{"$f":"IF(B676<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B676),0)","v":4.0986781815435594E-2},null,448.66091870209897,428.69973311625779,0.62667292161267507,103.6128090697274,0.97603802320569533,0.37643808026855519,0,null,null,null,0,22.086171018574948,null,22.086171018574948,{"$f":"IF(J676=0,1,1000)*AVERAGE(C$63:C676)","v":234.44634200166303},null,{"$f":"(F676+G676)*SUM(F$554:G676)","v":0},0,0,0,0,0,0,0,0,0]
[null,10.250000000000004,237.50774603145695,11.416787045949313,22.063502369038815,0,0,1,{"$f":"IF(SUM(I$554:I676)<($H$40-1),IF((F677+G677)*H677>0,1,0),0)","v":0},0,0,11.027847007421299,12.495576204275268,10.250000000000004,{"$f":"IF(B677<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B677),0)","v":4.0749078855445486E-2},null,448.48271364046639,428.49952764876889,0.62645544707507372,103.52569036179119,0.97584660425886793,0.37638477996768055,0,null,null,null,0,22.063502369038815,null,22.063502369038815,{"$f":"IF(J677=0,1,1000)*AVERAGE(C$63:C677)","v":234.4514021736131},null,{"$f":"(F677+G677)*SUM(F$554:G677)","v":0},0,0,0,0,0,0,0,0,0]
[null,10.333333333333337,237.40878447061053,11.405570867767144,22.040852613705503,0,0,1,{"$f":"IF(SUM(I$554:I677)<($H$40-1),IF((F678+G678)*H678>0,1,0),0)","v":0},0,0,10.954587308369726,12.425321629297946,10.333333333333337,{"$f":"IF(B678<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B678),0)","v":4.0512754454461126E-2},null,448.30458283094282,428.29943755017007,0.62623805106382668,103.43864618904087,0.97565526506993505,0.37633142742942755,0,null,null,null,0,22.040852613705503,null,22.040852613705503,{"$f":"IF(J678=0,1,1000)*AVERAGE(C$63:C678)","v":234.45628234242002},null,{"$f":"(F678+G678)*SUM(F$554:G678)","v":0},0,0,0,0,0,0,0,0,0]
[null,10.416666666666671,237.30986414374777,11.394364036543472,22.018221733457764,0,0,1,{"$f":"IF(SUM(I$554:I678)<($H$40-1),IF((F679+G679)*H679>0,1,0),0)","v":0},0,0,10.881812121920664,12.355462050535648,10.416666666666671,{"$f":"IF(B679<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B679),0)","v":4.0277800617525561E-2},null,448.12652624258988,428.09946270592479,0.62602073351419585,103.35167647060359,0.97546400560566426,0.37627802261905341,0,null,null,null,0,22.018221733457764,null,22.018221733457764,{"$f":"IF(J679=0,1,1000)*AVERAGE(C$63:C679)","v":234.46098346565122},null,{"$f":"(F679+G679)*SUM(F$554:G679)","v":0},0,0,0,0,0,0,0,0,0]
[null,10.500000000000005,237.21098503368788,11.383166542828237,21.995609709212324,0,0,1,{"$f":"IF(SUM(I$554:I679)<($H$40-1),IF((F680+G680)*H680>0,1,0),0)","v":0},0,0,10.809518253847585,12.285995247179127,10.500000000000005,{"$f":"IF(B680<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B680),0)","v":4.0044209396048608E-2},null,447.94854384448206,427.89960300169673,0.62580349436156479,103.2647811257437,0.97527282583283692,0.37622456550181321,0,null,null,null,0,21.995609709212324,null,21.995609709212324,{"$f":"IF(J680=0,1,1000)*AVERAGE(C$63:C680)","v":234.46550649454602},null,{"$f":"(F680+G680)*SUM(F$554:G680)","v":0},0,0,0,0,0,0,0,0,0]
[null,10.583333333333339,237.11214712325719,11.371978377188148,21.973016521919753,0,0,1,{"$f":"IF(SUM(I$554:I680)<($H$40-1),IF((F681+G681)*H681>0,1,0),0)","v":0},0,0,10.737702530943118,12.216919010905311,10.583333333333339,{"$f":"IF(B681<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B681),0)","v":3.9811972887537982E-2},null,447.77063560570679,427.69985832334925,0.62558633354143767,103.17796007386232,0.97508172571824825,0.37617105604295992,0,null,null,null,0,21.973016521919753,null,21.973016521919753,{"$f":"IF(J681=0,1,1000)*AVERAGE(C$63:C681)","v":234.4698523740677},null,{"$f":"(F681+G681)*SUM(F$554:G681)","v":0},0,0,0,0,0,0,0,0,0]
[null,10.666666666666673,237.01335039528917,11.360799530206686,21.950442152564495,0,0,1,{"$f":"IF(SUM(I$554:I681)<($H$40-1),IF((F682+G682)*H682>0,1,0),0)","v":0},0,0,10.666361800880852,12.148231145807111,10.666666666666673,{"$f":"IF(B682<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B682),0)","v":3.9581083235331875E-2},null,447.59280149536437,{"$f":"R$9*$Q682^6+S$9*$Q682^5+T$9*$Q682^4+U$9*$Q682^3+V$9*$Q682^2+W$9*$Q682+X$9","v":427.50022855694499},{"$f":"R$10*$Q682^6+S$10*$Q682^5+T$10*$Q682^4+U$10*$Q682^3+V$10*$Q682^2+W$10*$Q682+X$10","v":0.62536925098943874},{"$f":"(R682-R$60)-(Q$60+460)*(S682-S$60)","v":103.0912132344975},0.97489070522870735,{"$f":"(1.1-0.1*U682^($R$24*($H$24+273)^4 +$S$24*($H$24+273)^3 + $T$24*($H$24+273)^2 + $U$24*($H$24+273) + $V$24))*V$550","v":0.37611749420774399},{"$f":"E682-E191","v":0},null,null,null,0,21.950442152564495,null,21.950442152564495,{"$f":"IF(J682=0,1,1000)*AVERAGE(C$63:C682)","v":234.47402204295494},null,{"$f":"(F682+G682)*SUM(F$554:G682)","v":0},0,0,0,0,0,0,0,0,0]
[null,10.750000000000007,236.91459483262446,11.349629992483985,21.927886582164625,0,0,1,{"$f":"IF(SUM(I$554:I682)<($H$40-1),IF((F683+G683)*H683>0,1,0),0)","v":0},0,0,10.595492932077933,12.079929468323611,10.750000000000007,{"$f":"IF(B683<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B683),0)","v":3.9351532628333255E-2},null,{"$f":"C683*1.8+32-H$20","v":447.41504148256791},427.30071358874517,0.62515224664131297,103.00454052732306,{"$f":"((Q683+460)/(H$24*1.8+32+460))","v":0.974699764331037},0.3760638799614141,0,null,null,null,{"$f":"IF(AA682>0,AA682,IF(K683=0,0,B683))","v":0},{"$f":"IF(AA682>0,AB682,E683)","v":21.927886582164625},null,{"$f":"IF(B683<=AD$59,E683,AD682)","v":21.927886582164625},{"$f":"IF(J683=0,1,1000)*AVERAGE(C$63:C683)","v":234.47801643377275},null,{"$f":"(F683+G683)*SUM(F$554:G683)","v":0},{"$f":"IF((F683+G683)=0,0,B683)","v":0},{"$f":"IF($AG683=1,$AH683,0)","v":0},{"$f":"IF($AG683=2,$AH683,0)","v":0},{"$f":"IF($AG683=3,$AH683,0)","v":0},{"$f":"IF($AG683=4,$AH683,0)","v":0},{"$f":"IF($AG683=5,$AH683,0)","v":0},{"$f":"IF($AG683=6,$AH683,0)","v":0},{"$f":"IF($AG683=7,$AH683,0)","v":0},{"$f":"IF($AG683=8,$AH683,0)","v":0}]
[null,{"$f":"IF(ROUND(B683,1)=H$48,H$48,IF(B683<$H$48,B683+1/12,B683))","v":10.833333333333341},{"$f":"IF(B683<H$48,IF(I683<1,C683*(1-$H$22/12), $C$63),C683)","v":236.81588041811088},{"$f":"V684*T684/3.413","v":11.338469754636899},{"$f":"(D684*$H$23/1000-H$32)/1000","v":21.905349791771979},{"$f":"IF(B684>H$48-5,0,IF(C684 <= $C$554- $H$35,1,0))","v":0},{"$f":"IF(ROUND(B684,1)=H$48-5,IF(E684-(E683-E684)*60<1,1,0),IF(E684-(E683-E684)<0,1,0))","v":0},{"$f":"IF(ROUND(H$48-B684,2)<5,0,1)","v":1},{"$f":"IF(SUM(I$554:I683)<($H$40-1),IF((F684+G684)*H684>0,1,0),0)","v":0},{"$f":"IF(OR(I684=1,J683 =1), 1,0)","v":0},{"$f":"I684/(1+$H$38)^B684","v":0},{"$f":"IF(B684<H$48,E684/((1+$H$38)^B684),0)","v":10.525092813558715},{"$f":"IF(B684<H$48,($H$33/1000)/((1+$H$38)^B684),0)","v":12.012011807170637},{"$f":"IF(J684<1, B684,N683)","v":10.833333333333341},{"$f":"IF(B684<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B684),0)","v":3.9123313300745581E-2},null,447.23735553644343,427.10131330520949,0.62493532043292455,102.91794187214936,0.97450890299207416,0.37601021326921674,0,null,null,null,0,21.905349791771979,null,21.905349791771979,{"$f":"IF(J684=0,1,1000)*AVERAGE(C$63:C684)","v":234.48183647296284},null,{"$f":"(F684+G684)*SUM(F$554:G684)","v":0},0,0,0,0,0,0,0,0,0]
[null,10.916666666666675,236.71720713460334,11.327318807298852,21.882831762471863,0,0,1,{"$f":"IF(SUM(I$554:I684)<($H$40-1),IF((F685+G685)*H685>0,1,0),0)","v":0},0,0,10.455158354819133,11.944476003271765,10.916666666666675,{"$f":"IF(B685<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B685),0)","v":3.8896417531810015E-2},null,447.05974362612989,426.90202759299558,0.62471847230025823,102.83141718892193,0.97431812117866912,0.3759564940963962,0,null,null,null,0,21.882831762471863,null,21.882831762471863,{"$f":"IF(J685=0,1,1000)*AVERAGE(C$63:C685)","v":234.48548308089377},null,{"$f":"(F685+G685)*SUM(F$554:G685)","v":0},0,0,0,0,0,0,0,0,0]
[null,11.000000000000009,236.61857496496393,11.316177141119873,21.860332475383096,0,0,1,{"$f":"IF(SUM(I$554:I685)<($H$40-1),IF((F686+G686)*H686>0,1,0),0)","v":0},0,0,10.385686485692121,11.877319909689657,11.000000000000009,{"$f":"IF(B686<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B686),0)","v":3.867083764554434E-2},null,446.88220572077893,426.70285633895838,0.62450170217941781,102.74496639772178,0.9741274188576865,0.37590272240819489,0,null,null,null,0,21.860332475383096,null,21.860332475383096,{"$f":"IF(J686=0,1,1000)*AVERAGE(C$63:C686)","v":234.48895717191016},null,{"$f":"(F686+G686)*SUM(F$554:G686)","v":0},0,0,0,0,0,0,0,0,0]
[null,11.083333333333343,236.51998389206187,11.305044746766507,21.837851911657875,0,0,1,{"$f":"IF(SUM(I$554:I686)<($H$40-1),IF((F687+G687)*H687>0,1,0),0)","v":0},0,0,10.316674156213816,11.81054139155782,11.083333333333343,{"$f":"IF(B687<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B687),0)","v":3.8446566010483185E-2},null,446.70474178955527,426.50379943015002,0.62428501000662662,102.65858941876485,0.97393679599600413,0.37584889816985284,0,null,null,null,0,21.837851911657875,null,21.837851911657875,{"$f":"IF(J687=0,1,1000)*AVERAGE(C$63:C687)","v":234.49225965438197},null,{"$f":"(F687+G687)*SUM(F$554:G687)","v":0},0,0,0,0,0,0,0,0,0]
[null,11.166666666666677,236.42143389877353,11.293921614921812,21.815390052481721,0,0,1,{"$f":"IF(SUM(I$554:I687)<($H$40-1),IF((F688+G688)*H688>0,1,0),0)","v":0},0,0,10.248118336490711,11.744138326012745,11.166666666666677,{"$f":"IF(B688<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B688),0)","v":3.8223595039419904E-2},null,446.5273518016362,426.30485675381874,0.62406839571822625,102.57228617240173,0.97374625256051406,0.37579502134660853,0,null,null,null,0,21.815390052481721,null,21.815390052481721,{"$f":"IF(J688=0,1,1000)*AVERAGE(C$63:C688)","v":234.4953914307527},null,{"$f":"(F688+G688)*SUM(F$554:G688)","v":0},0,0,0,0,0,0,0,0,0]
[null,11.250000000000011,236.32292496798237,11.282807736285299,21.792946879073387,0,0,1,{"$f":"IF(SUM(I$554:I688)<($H$40-1),IF((F689+G689)*H689>0,1,0),0)","v":0},0,0,10.180016016567635,11.678108602126413,11.250000000000011,{"$f":"IF(B689<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B689),0)","v":3.8001917189149866E-2},null,446.35003572621213,426.10602819740927,0.6238518592506781,102.4860565791173,0.9735557885181223,0.3757410919036982,0,null,null,null,0,21.792946879073387,null,21.792946879073387,{"$f":"IF(J689=0,1,1000)*AVERAGE(C$63:C689)","v":234.49835339758775},null,{"$f":"(F689+G689)*SUM(F$554:G689)","v":0},0,0,0,0,0,0,0,0,0]
[null,11.333333333333345,236.22445708257905,11.271703101572909,21.770522372684812,0,0,1,{"$f":"IF(SUM(I$554:I689)<($H$40-1),IF((F690+G690)*H690>0,1,0),0)","v":0},0,0,10.112364206296645,11.612450120839195,11.333333333333345,{"$f":"IF(B690<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B690),0)","v":3.7781524960215279E-2},null,446.17279353248614,425.90731364856197,0.62363540054056155,102.39990055953064,0.97336540383574799,0.37568710980635617,0,null,null,null,0,21.770522372684812,null,21.770522372684812,{"$f":"IF(J690=0,1,1000)*AVERAGE(C$63:C690)","v":234.50114644562171},null,{"$f":"(F690+G690)*SUM(F$554:G690)","v":0},0,0,0,0,0,0,0,0,0]
[null,11.416666666666679,236.12603022546131,11.260607701516928,21.74811651460093,0,0,1,{"$f":"IF(SUM(I$554:I690)<($H$40-1),IF((F691+G691)*H691>0,1,0),0)","v":0},0,0,10.045159935206701,11.547160794893122,11.416666666666679,{"$f":"IF(B691<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B691),0)","v":3.7562410896651473E-2},null,445.99562518967423,425.70871299511219,0.62341901952457446,102.31381803439416,0.97317509848032491,0.37563307501981491,0,null,null,null,0,21.74811651460093,null,21.74811651460093,{"$f":"IF(J691=0,1,1000)*AVERAGE(C$63:C691)","v":234.50377145980559},null,{"$f":"(F691+G691)*SUM(F$554:G691)","v":0},0,0,0,0,0,0,0,0,0]
[null,11.500000000000012,236.02764437953405,11.249521526866028,21.725729286139771,0,0,1,{"$f":"IF(SUM(I$554:I691)<($H$40-1),IF((F692+G692)*H692>0,1,0),0)","v":0},0,0,9.9784002523743318,11.482238548765531,11.500000000000012,{"$f":"IF(B692<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B692),0)","v":3.7344567585734692E-2},null,445.81853066700518,425.51022612509024,0.62320271613953226,102.22780892459411,0.97298487241879983,0.37557898750930496,0,null,null,null,0,21.725729286139771,null,21.725729286139771,{"$f":"IF(J692=0,1,1000)*AVERAGE(C$63:C692)","v":234.50622931935354},null,{"$f":"(F692+G692)*SUM(F$554:G692)","v":0},0,0,0,0,0,0,0,0,0]
[null,11.583333333333346,235.92929952770925,11.238444568385136,21.703360668652188,0,0,1,{"$f":"IF(SUM(I$554:I692)<($H$40-1),IF((F693+G693)*H693>0,1,0),0)","v":0},0,0,9.9120822262950057,11.417681318603089,11.583333333333346,{"$f":"IF(B693<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B693),0)","v":3.7127987657731253E-2},null,445.6415099337205,425.31185292672052,0.62298649032236864,102.14187315114947,0.97279472561813363,0.37552484724005492,0,null,null,null,0,21.703360668652188,null,21.703360668652188,{"$f":"IF(J693=0,1,1000)*AVERAGE(C$63:C693)","v":234.50852089778891},null,{"$f":"(F693+G693)*SUM(F$554:G693)","v":0},0,0,0,0,0,0,0,0,0]
[null,11.66666666666668,235.83099565290604,11.227376816855436,21.681010643521869,0,0,1,{"$f":"IF(SUM(I$554:I693)<($H$40-1),IF((F694+G694)*H694>0,1,0),0)","v":0},0,0,9.8462029447554276,11.353487052156172,11.66666666666668,{"$f":"IF(B694<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B694),0)","v":3.6912663785648309E-2},null,445.46456295907473,425.1135932884215,0.62277034201013537,102.05601063521175,0.97260465804530116,0.37547065417729181,0,null,null,null,0,21.681010643521869,null,21.681010643521869,{"$f":"IF(J694=0,1,1000)*AVERAGE(C$63:C694)","v":234.51064706299007},null,{"$f":"(F694+G694)*SUM(F$554:G694)","v":0},0,0,0,0,0,0,0,0,0]
[null,11.750000000000014,235.73273273805069,11.216318263074394,21.658679192165376,0,0,1,{"$f":"IF(SUM(I$554:I694)<($H$40-1),IF((F695+G695)*H695>0,1,0),0)","v":0},0,0,9.780759514706757,11.289653708713647,11.750000000000014,{"$f":"IF(B695<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B695),0)","v":3.6698588684985878E-2},null,445.28768971233512,424.91544709880532,0.62255427114000061,101.97022129806567,0.97241466966729062,0.3754164082862404,0,null,null,null,0,21.658679192165376,null,21.658679192165376,{"$f":"IF(J695=0,1,1000)*AVERAGE(C$63:C695)","v":234.51260867723576},null,{"$f":"(F695+G695)*SUM(F$554:G695)","v":0},0,0,0,0,0,0,0,0,0]
[null,11.833333333333348,235.63451076607652,11.205268897855557,21.636366296031738,0,0,1,{"$f":"IF(SUM(I$554:I695)<($H$40-1),IF((F696+G696)*H696>0,1,0),0)","v":0},0,0,9.7157490621383893,11.226179259037972,11.833333333333348,{"$f":"IF(B696<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B696),0)","v":3.6485755113490517E-2},null,445.11089016278163,424.71741424667653,0.62233827764925032,101.88450506112702,0.97222476045110429,0.37536210953212418,0,null,null,null,0,21.636366296031738,null,21.636366296031738,{"$f":"IF(J696=0,1,1000)*AVERAGE(C$63:C696)","v":234.51440659724992},null,{"$f":"(F696+G696)*SUM(F$554:G696)","v":0},0,0,0,0,0,0,0,0,0]
[null,11.916666666666682,235.536329719924,11.194228712028698,21.614071936602766,0,0,1,{"$f":"IF(SUM(I$554:I696)<($H$40-1),IF((F697+G697)*H697>0,1,0),0)","v":0},0,0,9.6511687319529447,11.163061685300708,11.916666666666682,{"$f":"IF(B697<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B697),0)","v":3.6274155870910214E-2},null,444.93416427970709,424.51949462103266,0.62212236147528677,101.7988618459442,0.9720349303637581,0.37530775788016457,0,null,null,null,0,21.614071936602766,null,21.614071936602766,{"$f":"IF(J697=0,1,1000)*AVERAGE(C$63:C697)","v":234.51604167424622},null,{"$f":"(F697+G697)*SUM(F$554:G697)","v":0},0,0,0,0,0,0,0,0,0]
[null,12.000000000000016,235.4381895825407,11.183197696439635,21.591796095392663,0,0,1,{"$f":"IF(SUM(I$554:I697)<($H$40-1),IF((F698+G698)*H698>0,1,0),0)","v":0},0,0,9.5870156878417365,11.100298981018362,12.000000000000016,{"$f":"IF(B698<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B698),0)","v":3.6063783798750838E-2},null,444.75751203241714,424.32168811106328,0.6219065225556295,101.7132915741966,0.97184517937228143,0.37525335329558129,0,null,null,null,0,21.591796095392663,null,21.591796095392663,{"$f":"IF(J698=0,1,1000)*AVERAGE(C$63:C698)","v":234.51751475397194},null,{"$f":"(F698+G698)*SUM(F$554:G698)","v":0},0,0,0,0,0,0,0,0,0]
[null,12.08333333333335,235.34009033688133,11.172175841950279,21.569538753948123,0,0,1,{"$f":"IF(SUM(I$554:I698)<($H$40-1),IF((F699+G699)*H699>0,1,0),0)","v":0},0,0,9.5232871121612934,11.037889150988608,12.08333333333335,{"$f":"IF(B699<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B699),0)","v":3.5854631780033966E-2},null,444.58093339023026,424.12399460614972,0.62169076082791408,101.62779416769507,0.97165550744371809,0.3751988957435925,0,null,null,null,0,21.569538753948123,null,21.569538753948123,{"$f":"IF(J699=0,1,1000)*AVERAGE(C$63:C699)","v":234.51882667675173},null,{"$f":"(F699+G699)*SUM(F$554:G699)","v":0},0,0,0,0,0,0,0,0,0]
[null,12.166666666666684,235.24203196590764,11.161163139438518,21.54729989384812,0,0,1,{"$f":"IF(SUM(I$554:I699)<($H$40-1),IF((F700+G700)*H700>0,1,0),0)","v":0},0,0,9.4599802058105382,10.975830211226857,12.166666666666684,{"$f":"IF(B700<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B700),0)","v":3.5646692739056143E-2},null,444.40442832247766,423.92641399586455,0.62147507622989295,101.54236954838086,0.97146591454512488,0.37514438518941445,0,null,null,null,0,21.54729989384812,null,21.54729989384812,{"$f":"IF(J700=0,1,1000)*AVERAGE(C$63:C700)","v":234.51997827753061},null,{"$f":"(F700+G700)*SUM(F$554:G700)","v":0},0,0,0,0,0,0,0,0,0]
[null,12.250000000000018,235.14401445258852,11.150159579798318,21.525079496704084,0,0,1,{"$f":"IF(SUM(I$554:I700)<($H$40-1),IF((F701+G701)*H701>0,1,0),0)","v":0},0,0,9.3970921881089602,10.914120188903183,12.250000000000018,{"$f":"IF(B701<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B701),0)","v":3.5439959641149432E-2},null,444.22799679850323,423.72894616997115,0.62125946869943316,101.45701763832659,0.97127640064357279,0.37508982159826215,0,null,null,null,0,21.525079496704084,null,21.525079496704084,{"$f":"IF(J701=0,1,1000)*AVERAGE(C$63:C701)","v":234.52097038591702},null,{"$f":"(F701+G701)*SUM(F$554:G701)","v":0},0,0,0,0,0,0,0,0,0]
[null,12.333333333333352,235.04603777989996,11.139165153939475,21.502877544159414,0,0,1,{"$f":"IF(SUM(I$554:I701)<($H$40-1),IF((F702+G702)*H702>0,1,0),0)","v":0},0,0,9.3346202966752987,10.852757122279616,12.333333333333352,{"$f":"IF(B702<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B702),0)","v":3.5234425492443516E-2},null,444.05163878766382,423.53159101842317,0.62104393817451864,101.37173835973414,0.97108696570614639,0.37503520493534859,0,null,null,null,0,21.502877544159414,null,21.502877544159414,{"$f":"IF(J702=0,1,1000)*AVERAGE(C$63:C702)","v":234.52180382622493},null,{"$f":"(F702+G702)*SUM(F$554:G702)","v":0},0,0,0,0,0,0,0,0,0]
[null,12.416666666666686,234.948101930825,11.128179852787758,21.480694017889771,0,0,1,{"$f":"IF(SUM(I$554:I702)<($H$40-1),IF((F703+G703)*H703>0,1,0),0)","v":0},0,0,9.2725617873073585,10.791739060647773,12.416666666666686,{"$f":"IF(B703<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B703),0)","v":3.5030083339629002E-2},null,443.8753542593289,423.33434843136445,0.62082848459324858,101.28653163493584,0.97089760969994376,0.37498053516588531,0,null,null,null,0,21.480694017889771,null,21.480694017889771,{"$f":"IF(J703=0,1,1000)*AVERAGE(C$63:C703)","v":234.52247941751588},null,{"$f":"(F703+G703)*SUM(F$554:G703)","v":0},0,0,0,0,0,0,0,0,0]
[null,12.50000000000002,234.85020688835382,11.117203667284816,21.458528899602872,0,0,1,{"$f":"IF(SUM(I$554:I703)<($H$40-1),IF((F704+G704)*H704>0,1,0),0)","v":0},0,0,9.2109139338623987,10.731064064266846,12.50000000000002,{"$f":"IF(B704<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B704),0)","v":3.4826926269722294E-2},null,443.69914318288073,423.13721829912822,0.62061310789383672,101.20139738639381,0.97070833259207723,0.37492581225508242,0,null,null,null,0,21.458528899602872,null,21.458528899602872,{"$f":"IF(J704=0,1,1000)*AVERAGE(C$63:C704)","v":234.52299797364063},null,{"$f":"(F704+G704)*SUM(F$554:G704)","v":0},0,0,0,0,0,0,0,0,0]
[null,12.583333333333353,234.75235263548367,11.106236588388056,21.436382171038264,0,0,1,{"$f":"IF(SUM(I$554:I704)<($H$40-1),IF((F705+G705)*H705>0,1,0),0)","v":0},0,0,9.1496740281383087,10.670730204301945,12.583333333333353,{"$f":"IF(B705<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B705),0)","v":3.4624947409831609E-2},null,443.52300552771447,422.94020051223703,0.62039780801461331,101.11633553669878,0.97051913434967219,0.37487103616814832,0,null,null,null,0,21.436382171038264,null,21.436382171038264,{"$f":"IF(J705=0,1,1000)*AVERAGE(C$63:C705)","v":234.52336030328021},null,{"$f":"(F705+G705)*SUM(F$554:G705)","v":0},0,0,0,0,0,0,0,0,0]
[null,12.666666666666687,234.65453915521891,11.095278607070744,21.41425381396752,0,0,1,{"$f":"IF(SUM(I$554:I705)<($H$40-1),IF((F706+G706)*H706>0,1,0),0)","v":0},0,0,9.0888393797557399,10.610735562762773,12.666666666666687,{"$f":"IF(B706<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B706),0)","v":3.442413992692455E-2},null,443.34694126323791,422.74329496140194,0.62018258489402212,101.03134600857112,0.97033001493986815,0.37481620687029005,0,null,null,null,0,21.41425381396752,null,21.41425381396752,{"$f":"IF(J706=0,1,1000)*AVERAGE(C$63:C706)","v":234.52356720998674},null,{"$f":"(F706+G706)*SUM(F$554:G706)","v":0},0,0,0,0,0,0,0,0,0]
[null,12.750000000000021,234.55676643057092,11.084329714321873,21.392143810193968,0,0,1,{"$f":"IF(SUM(I$554:I706)<($H$40-1),IF((F707+G707)*H707>0,1,0),0)","v":0},0,0,9.028407316040818,10.551078232442654,12.750000000000021,{"$f":"IF(B707<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B707),0)","v":3.4224497027596897E-2},null,443.17095035887155,422.5465015375222,0.61996743847062163,100.94642872485963,0.97014097432981827,0.37476132432671311,0,null,null,null,0,21.392143810193968,null,21.392143810193968,{"$f":"IF(J707=0,1,1000)*AVERAGE(C$63:C707)","v":234.5236194922239},null,{"$f":"(F707+G707)*SUM(F$554:G707)","v":0},0,0,0,0,0,0,0,0,0]
[null,12.833333333333355,234.4590344445582,11.073389901146129,21.37005214155262,0,0,1,{"$f":"IF(SUM(I$554:I707)<($H$40-1),IF((F708+G708)*H708>0,1,0),0)","v":0},0,0,8.968375181908705,10.491756316857911,12.833333333333355,{"$f":"IF(B708<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B708),0)","v":3.4026011957842814E-2},null,442.99503278404865,422.34982013168508,0.61975236868308536,100.86158360854137,0.96995201248668916,0.37470638850262145,0,null,null,null,0,21.37005214155262,null,21.37005214155262,{"$f":"IF(J708=0,1,1000)*AVERAGE(C$63:C708)","v":234.52351794340683},null,{"$f":"(F708+G708)*SUM(F$554:G708)","v":0},0,0,0,0,0,0,0,0,0]
[null,12.916666666666689,234.36134318020632,11.062459158563914,21.34797878991024,0,0,1,{"$f":"IF(SUM(I$554:I708)<($H$40-1),IF((F709+G709)*H709>0,1,0),0)","v":0},0,0,8.9087403397480021,10.432767930187572,12.916666666666689,{"$f":"IF(B709<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B709),0)","v":3.382867800282633E-2},null,442.81918850821523,422.15325063516514,0.61953737547020016,100.77681058272174,0.9697631293776614,0.37465139936321779,0,null,null,null,0,21.34797878991024,null,21.34797878991024,{"$f":"IF(J709=0,1,1000)*AVERAGE(C$63:C709)","v":234.52326335194184},null,{"$f":"(F709+G709)*SUM(F$554:G709)","v":0},0,0,0,0,0,0,0,0,0]
[null,13.000000000000023,234.26369262054791,11.051537477611234,21.325923737165088,0,0,1,{"$f":"IF(SUM(I$554:I709)<($H$40-1),IF((F710+G710)*H710>0,1,0),0)","v":0},0,0,8.8495001693057489,10.374111197213418,13.000000000000023,{"$f":"IF(B710<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B710),0)","v":3.3632488486654177E-2},null,442.64341750083014,421.95679293942402,0.61932245877086722,100.6921095706337,0.96957432496992912,0.37459635687370335,0,null,null,null,0,21.325923737165088,null,21.325923737165088,{"$f":"IF(J710=0,1,1000)*AVERAGE(C$63:C710)","v":234.52285650126569},null,{"$f":"(F710+G710)*SUM(F$554:G710)","v":0},0,0,0,0,0,0,0,0,0]
[null,13.083333333333357,234.1660827486227,11.040624849339743,21.303886965247038,0,0,1,{"$f":"IF(SUM(I$554:I710)<($H$40-1),IF((F711+G711)*H711>0,1,0),0)","v":0},0,0,8.7906520675733759,10.315784253260377,13.083333333333357,{"$f":"IF(B711<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B711),0)","v":3.343743677214997E-2},null,442.46771973136475,421.76044693610982,0.6191076185241009,100.60748049563801,0.9693855992307,0.37454126099927809,0,null,null,null,0,21.303886965247038,null,21.303886965247038,{"$f":"IF(J711=0,1,1000)*AVERAGE(C$63:C711)","v":234.52229816988441},null,{"$f":"(F711+G711)*SUM(F$554:G711)","v":0},0,0,0,0,0,0,0,0,0]
[null,13.166666666666691,234.06851354747744,11.029721264816565,21.281868456117195,0,0,1,{"$f":"IF(SUM(I$554:I711)<($H$40-1),IF((F712+G712)*H712>0,1,0),0)","v":0},0,0,8.7321934486731543,10.257785244137244,13.166666666666691,{"$f":"IF(B712<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B712),0)","v":3.3243516260629623E-2},null,442.29209516930325,421.56421251705677,0.61889285466902977,100.52292328122195,0.96919695212719559,0.37448611170514035,0,null,null,null,0,21.281868456117195,null,21.281868456117195,{"$f":"IF(J712=0,1,1000)*AVERAGE(C$63:C712)","v":234.52158913141187},null,{"$f":"(F712+G712)*SUM(F$554:G712)","v":0},0,0,0,0,0,0,0,0,0]
[null,13.250000000000025,233.970985000166,11.018826715124451,21.259868191768209,0,0,1,{"$f":"IF(SUM(I$554:I712)<($H$40-1),IF((F713+G713)*H713>0,1,0),0)","v":0},0,0,8.6741217437457152,10.200112326077734,13.250000000000025,{"$f":"IF(B713<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B713),0)","v":3.3050720391678175E-2},null,442.11654378414266,421.36808957428508,0.61867816714489499,100.43843785100034,0.96900838362665098,0.37443090895648762,0,null,null,null,0,21.259868191768209,null,21.259868191768209,{"$f":"IF(J713=0,1,1000)*AVERAGE(C$63:C713)","v":234.52073015460806},null,{"$f":"(F713+G713)*SUM(F$554:G713)","v":0},0,0,0,0,0,0,0,0,0]
[null,13.333333333333359,233.87349708974926,11.007941191361564,21.237886154223872,0,0,1,{"$f":"IF(SUM(I$554:I713)<($H$40-1),IF((F714+G714)*H714>0,1,0),0)","v":0},0,0,8.6164344008380063,10.14276366568188,13.333333333333359,{"$f":"IF(B714<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B714),0)","v":3.2859042642927758E-2},null,441.94106554539258,421.172078,0.61846355589105106,100.35402412871412,0.96881989369631494,0.37437565271851569,0,null,null,null,0,21.237886154223872,null,21.237886154223872,{"$f":"IF(J714=0,1,1000)*AVERAGE(C$63:C714)","v":234.51972200341669},null,{"$f":"(F714+G714)*SUM(F$554:G714)","v":0},0,0,0,0,0,0,0,0,0]
[null,13.416666666666693,233.77604979929521,10.997064684641572,21.215922325539285,0,0,1,{"$f":"IF(SUM(I$554:I714)<($H$40-1),IF((F715+G715)*H715>0,1,0),0)","v":0},0,0,8.559128884792198,10.085737439857725,13.416666666666693,{"$f":"IF(B715<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B715),0)","v":3.2668476529837051E-2},null,441.76566042257525,420.97617768659177,0.61824902084696465,100.26968203823083,0.96863148230344975,0.37432034295641931,0,null,null,null,0,21.215922325539285,null,21.215922325539285,{"$f":"IF(J715=0,1,1000)*AVERAGE(C$63:C715)","v":234.51856543700282},null,{"$f":"(F715+G715)*SUM(F$554:G715)","v":0},0,0,0,0,0,0,0,0,0]
[null,13.500000000000027,233.67864311187884,10.986197186093488,21.193976687800529,0,0,1,{"$f":"IF(SUM(I$554:I715)<($H$40-1),IF((F716+G716)*H716>0,1,0),0)","v":0},0,0,8.5022026771351555,10.029031835763403,13.500000000000027,{"$f":"IF(B716<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B716),0)","v":3.2479015605471791E-2},null,441.5903283852258,420.78038852663502,0.61803456195221573,100.18541150354349,0.96844314941533172,0.37426497963539201,0,null,null,null,0,21.193976687800529,null,21.193976687800529,{"$f":"IF(J716=0,1,1000)*AVERAGE(C$63:C716)","v":234.51726120978987},null,{"$f":"(F716+G716)*SUM(F$554:G716)","v":0},0,0,0,0,0,0,0,0,0]
[null,13.583333333333361,233.58127701058223,10.975338686861772,21.172049223124876,0,0,1,{"$f":"IF(SUM(I$554:I716)<($H$40-1),IF((F717+G717)*H717>0,1,0),0)","v":0},0,0,8.4456532759688248,9.9726450507494775,13.583333333333361,{"$f":"IF(B717<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B717),0)","v":3.2290653460286783E-2},null,441.4150694028919,420.58471041288857,0.6178201791464959,100.10121244877138,0.96825489499925044,0.37420956272062605,0,null,null,null,0,21.172049223124876,null,21.172049223124876,{"$f":"IF(J717=0,1,1000)*AVERAGE(C$63:C717)","v":234.51581007149653},null,{"$f":"(F717+G717)*SUM(F$554:G717)","v":0},0,0,0,0,0,0,0,0,0]
[null,13.666666666666694,233.4839514784945,10.964489178106188,21.150139913660507,0,0,1,{"$f":"IF(SUM(I$554:I717)<($H$40-1),IF((F718+G718)*H718>0,1,0),0)","v":0},0,0,8.38947819586115,9.9165752923016512,13.666666666666694,{"$f":"IF(B718<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B718),0)","v":3.2103383721908983E-2},null,441.23988344513396,420.38914323829482,0.61760587236960884,100.01708479815886,0.96806671902250896,0.37415409217731255,0,null,null,null,0,21.150139913660507,null,21.150139913660507,{"$f":"IF(J718=0,1,1000)*AVERAGE(C$63:C718)","v":234.51421276717301},null,{"$f":"(F718+G718)*SUM(F$554:G718)","v":0},0,0,0,0,0,0,0,0,0]
[null,13.750000000000028,233.3866664987118,10.953648651001783,21.128248741586468,0,0,1,{"$f":"IF(SUM(I$554:I718)<($H$40-1),IF((F719+G719)*H719>0,1,0),0)","v":0},0,0,8.3336749677378226,9.8608207779837844,13.750000000000028,{"$f":"IF(B719<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B719),0)","v":3.1917200054921935E-2},null,441.0647704815251,420.1936868959794,0.61739164156147086,99.933028476075208,0.96787862145242465,0.37409856797064156,0,null,null,null,0,21.128248741586468,null,21.128248741586468,{"$f":"IF(J719=0,1,1000)*AVERAGE(C$63:C719)","v":234.51247003723719},null,{"$f":"(F719+G719)*SUM(F$554:G719)","v":0},0,0,0,0,0,0,0,0,0]
[null,13.833333333333362,233.28942205433736,10.942817096738905,21.106375689112699,0,0,1,{"$f":"IF(SUM(I$554:I719)<($H$40-1),IF((F720+G720)*H720>0,1,0),0)","v":0},0,0,8.2782411387747405,9.8053797353812211,13.833333333333362,{"$f":"IF(B720<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B720),0)","v":3.1732096160651466E-2},null,440.88973048165116,419.99834127925084,0.61717748666210892,99.849043407014847,0.96769060225632797,0.37404299006580188,0,null,null,null,0,21.106375689112699,null,21.106375689112699,{"$f":"IF(J720=0,1,1000)*AVERAGE(C$63:C720)","v":234.51058261751049},null,{"$f":"(F720+G720)*SUM(F$554:G720)","v":0},0,0,0,0,0,0,0,0,0]
[null,13.916666666666696,233.19221812848141,10.931994506523088,21.084520738479817,0,0,1,{"$f":"IF(SUM(I$554:I720)<($H$40-1),IF((F721+G721)*H721>0,1,0),0)","v":0},0,0,8.2231742722911001,9.7502504020444558,13.916666666666696,{"$f":"IF(B721<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B721),0)","v":3.1548065776952579E-2},null,440.71476341511044,419.80310628159981,0.61696340761166191,99.7651295155963,0.96750266140156271,0.37398735842798136,0,null,null,null,0,21.084520738479817,null,21.084520738479817,{"$f":"IF(J721=0,1,1000)*AVERAGE(C$63:C721)","v":234.50855123925311},null,{"$f":"(F721+G721)*SUM(F$554:G721)","v":0},0,0,0,0,0,0,0,0,0]
[null,14.00000000000003,233.09505470426123,10.921180871575078,21.062683871959134,0,0,1,{"$f":"IF(SUM(I$554:I721)<($H$40-1),IF((F722+G722)*H722>0,1,0),0)","v":0},0,0,8.1684719476432743,9.6954310254330949,14.00000000000003,{"$f":"IF(B722<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B722),0)","v":3.1365102677997594E-2},null,440.53986925151406,419.60798179669911,0.61674940435037939,99.681286726562462,0.96731479885548721,0.37393167302236674,0,null,null,null,0,21.062683871959134,null,21.062683871959134,{"$f":"IF(J722=0,1,1000)*AVERAGE(C$63:C722)","v":234.50637662919928},null,{"$f":"(F722+G722)*SUM(F$554:G722)","v":0},0,0,0,0,0,0,0,0,0]
[null,14.083333333333364,232.99793176480114,10.910376183130801,21.040865071852636,0,0,1,{"$f":"IF(SUM(I$554:I722)<($H$40-1),IF((F723+G723)*H723>0,1,0),0)","v":0},0,0,8.1141317601193865,9.6409198628601604,14.083333333333364,{"$f":"IF(B723<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B723),0)","v":3.1183200674065537E-2},null,440.36504796048592,419.41296771840342,0.61653547681862253,99.597514964780373,0.96712701458547257,0.37387593381414375,0,null,null,null,0,21.040865071852636,null,21.040865071852636,{"$f":"IF(J723=0,1,1000)*AVERAGE(C$63:C723)","v":234.50405950959191},null,{"$f":"(F723+G723)*SUM(F$554:G723)","v":0},0,0,0,0,0,0,0,0,0]
[null,14.166666666666698,232.90084929323248,10.89958043244123,21.019064320492699,0,0,1,{"$f":"IF(SUM(I$554:I723)<($H$40-1),IF((F724+G724)*H724>0,1,0),0)","v":0},0,0,8.06015132083445,9.5867151814366718,14.166666666666698,{"$f":"IF(B724<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B724),0)","v":3.1002353611332769E-2},null,440.19029951166232,419.2180639407481,0.61632162495686271,99.513814155240141,0.96693930855890342,0.37382014076849696,0,null,null,null,0,21.019064320492699,null,21.019064320492699,{"$f":"IF(J724=0,1,1000)*AVERAGE(C$63:C724)","v":234.50160059821712},null,{"$f":"(F724+G724)*SUM(F$554:G724)","v":0},0,0,0,0,0,0,0,0,0]
[null,14.250000000000032,232.80380727269366,10.888793610772472,20.997281600242243,0,0,1,{"$f":"IF(SUM(I$554:I724)<($H$40-1),IF((F725+G725)*H725>0,1,0),0)","v":0},0,0,8.0065282566263942,9.532815258016571,14.250000000000032,{"$f":"IF(B725<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B725),0)","v":3.0822555371664725E-2},null,440.01562387469244,419.02327035794968,0.61610784870568236,99.430184223055505,0.96675168074317908,0.37376429385061044,0,null,null,null,0,20.997281600242243,null,20.997281600242243,{"$f":"IF(J725=0,1,1000)*AVERAGE(C$63:C725)","v":234.49900060843837},null,{"$f":"(F725+G725)*SUM(F$554:G725)","v":0},0,0,0,0,0,0,0,0,0]
[null,14.333333333333366,232.70680568633006,10.878015709405663,20.975516893494547,0,0,1,{"$f":"IF(SUM(I$554:I725)<($H$40-1),IF((F726+G726)*H726>0,1,0),0)","v":0},0,0,7.9532602099526271,9.4792183791419369,14.333333333333366,{"$f":"IF(B726<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B726),0)","v":3.0643799872409005E-2},null,439.84102101923799,418.82858686440477,0.61589414800577347,99.346625093463217,0.96656413110571116,0.37370839302566677,0,null,null,null,0,20.975516893494547,null,20.975516893494547,{"$f":"IF(J726=0,1,1000)*AVERAGE(C$63:C726)","v":234.49626024923023},null,{"$f":"(F726+G726)*SUM(F$554:G726)","v":0},0,0,0,0,0,0,0,0,0]
[null,14.4166666666667,232.60984451729411,10.867246719636972,20.953770182673246,0,0,1,{"$f":"IF(SUM(I$554:I726)<($H$40-1),IF((F727+G727)*H727>0,1,0),0)","v":0},0,0,7.9003448387873592,9.4259228409885214,14.4166666666667,{"$f":"IF(B727<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B727),0)","v":3.046608106618956E-2},null,439.66649091497328,418.63401335469013,0.61568052279793795,99.263136691823036,0.96637665961392549,0.37365243825884786,0,null,null,null,0,20.953770182673246,null,20.953770182673246,{"$f":"IF(J727=0,1,1000)*AVERAGE(C$63:C727)","v":234.49338022521201},null,{"$f":"(F727+G727)*SUM(F$554:G727)","v":0},0,0,0,0,0,0,0,0,0]
[null,14.500000000000034,232.51292374874524,10.856486632777457,20.932041450232042,0,0,1,{"$f":"IF(SUM(I$554:I727)<($H$40-1),IF((F728+G728)*H728>0,1,0),0)","v":0},0,0,7.8477798165194823,9.3729269493115854,14.500000000000034,{"$f":"IF(B728<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B728),0)","v":3.0289392940702129E-2},null,439.49203353158532,418.43954972356187,0.61546697302308884,99.179718943616308,0.96618926623526136,0.37359642951533478,0,null,null,null,0,20.932041450232042,null,20.932041450232042,{"$f":"IF(J728=0,1,1000)*AVERAGE(C$63:C728)","v":234.4903612366808},null,{"$f":"(F728+G728)*SUM(F$554:G728)","v":0},0,0,0,0,0,0,0,0,0]
[null,14.583333333333368,232.41604336384995,10.845735440153232,20.91033067865504,0,0,1,{"$f":"IF(SUM(I$554:I728)<($H$40-1),IF((F729+G729)*H729>0,1,0),0)","v":0},0,0,7.795562831851365,9.3202290193920287,14.583333333333368,{"$f":"IF(B729<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B729),0)","v":3.011372951851082E-2},null,439.31764883877378,418.24519586595545,0.6152534986222471,99.096371774447618,0.96600195093717167,0.37354036676030777,0,null,null,null,0,20.91033067865504,null,20.91033067865504,{"$f":"IF(J729=0,1,1000)*AVERAGE(C$63:C729)","v":234.48720397964456},null,{"$f":"(F729+G729)*SUM(F$554:G729)","v":0},0,0,0,0,0,0,0,0,0]
[null,14.666666666666702,232.31920334578169,10.834993133105193,20.888637850456195,0,0,1,{"$f":"IF(SUM(I$554:I729)<($H$40-1),IF((F730+G730)*H730>0,1,0),0)","v":0},0,0,7.7436915886979776,9.2678273759828471,14.666666666666702,{"$f":"IF(B730<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B730),0)","v":2.9939084856845887E-2},null,439.14333680625089,418.05095167698499,0.61504009953654448,99.013095110042514,0.96581471368712291,0.37348424995894608,0,null,null,null,0,20.888637850456195,null,20.888637850456195,{"$f":"IF(J730=0,1,1000)*AVERAGE(C$63:C730)","v":234.48390914585448},null,{"$f":"(F730+G730)*SUM(F$554:G730)","v":0},0,0,0,0,0,0,0,0,0]
[null,14.750000000000036,232.22240367772096,10.824259702989178,20.866962948179637,0,0,1,{"$f":"IF(SUM(I$554:I730)<($H$40-1),IF((F731+G731)*H731>0,1,0),0)","v":0},0,0,7.6921638060870059,9.2157203532558682,14.750000000000036,{"$f":"IF(B731<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B731),0)","v":2.9765453047402697E-2},null,438.96909740374161,417.85681705194298,0.614826775707221,98.929888876248697,0.96562755445259507,0.37342807907642828,0,null,null,null,0,20.866962948179637,null,20.866962948179637,{"$f":"IF(J731=0,1,1000)*AVERAGE(C$63:C731)","v":234.48047742283759},null,{"$f":"(F731+G731)*SUM(F$554:G731)","v":0},0,0,0,0,0,0,0,0,0]
[null,14.833333333333369,232.12564434285525,10.813535141175826,20.845305954399386,0,0,1,{"$f":"IF(SUM(I$554:I731)<($H$40-1),IF((F732+G732)*H732>0,1,0),0)","v":0},0,0,7.6409772180594082,9.1639062947488004,14.833333333333369,{"$f":"IF(B732<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B732),0)","v":2.9592828216141873E-2},null,438.79493060098332,417.66279188629977,0.61461352707562578,98.846752999035004,0.96544047320108139,0.37337185407793211,0,null,null,null,0,20.845305954399386,null,20.845305954399386,{"$f":"IF(J732=0,1,1000)*AVERAGE(C$63:C732)","v":234.47690949392853},null,{"$f":"(F732+G732)*SUM(F$554:G732)","v":0},0,0,0,0,0,0,0,0,0]
[null,14.916666666666703,232.02892532437909,10.802819439050545,20.823666851719281,0,0,1,{"$f":"IF(SUM(I$554:I732)<($H$40-1),IF((F733+G733)*H733>0,1,0),0)","v":0},0,0,7.5901295735706764,9.1123835533125703,14.916666666666703,{"$f":"IF(B733<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B733),0)","v":2.9421204523090508E-2},null,438.62083636772621,417.46887607570329,0.61440035358321721,98.763687404491009,0.96525346990008942,0.3733155749286346,0,null,null,null,0,20.823666851719281,null,20.823666851719281,{"$f":"IF(J733=0,1,1000)*AVERAGE(C$63:C733)","v":234.47320603830138},null,{"$f":"(F733+G733)*SUM(F$554:G733)","v":0},0,0,0,0,0,0,0,0,0]
[null,15.000000000000037,231.93224660549393,10.792112588013536,20.802045622773043,0,0,1,{"$f":"IF(SUM(I$554:I733)<($H$40-1),IF((F734+G734)*H734>0,1,0),0)","v":0},0,0,7.539618636392837,9.0611504910589638,15.000000000000037,{"$f":"IF(B734<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B734),0)","v":2.925057616214467E-2},null,438.44681467373294,417.27506951597871,0.61418725517156147,98.680692018827415,0.96506654451713925,0.3732592415937121,0,null,null,null,0,20.802045622773043,null,20.802045622773043,{"$f":"IF(J734=0,1,1000)*AVERAGE(C$63:C734)","v":234.46936773100106},null,{"$f":"(F734+G734)*SUM(F$554:G734)","v":0},0,0,0,0,0,0,0,0,0]
[null,15.083333333333371,231.83560816940832,10.781414579479712,20.780442250224088,0,0,0,{"$f":"IF(SUM(I$554:I734)<($H$40-1),IF((F735+G735)*H735>0,1,0),0)","v":0},0,0,7.4894421850169639,9.0102054793085564,15.083333333333371,{"$f":"IF(B735<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B735),0)","v":2.9080937360872906E-2},null,438.27286548877885,417.08137210312782,0.61397423178233324,98.597766768375209,0.96487969701976561,0.3732028540383403,0,null,null,null,0,20.780442250224088,null,20.780442250224088,{"$f":"IF(J735=0,1,1000)*AVERAGE(C$63:C735)","v":234.46539524297452},null,{"$f":"(F735+G735)*SUM(F$554:G735)","v":0},0,0,0,0,0,0,0,0,0]
[null,15.166666666666705,231.73900999933775,10.770725404878638,20.75885671676544,0,0,0,{"$f":"IF(SUM(I$554:I735)<($H$40-1),IF((F736+G736)*H736>0,1,0),0)","v":0},0,0,7.4395980125564023,8.9595468985389406,15.166666666666705,{"$f":"IF(B736<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B736),0)","v":2.8912282380321029E-2},null,438.09898878265182,416.88778373332872,0.61376128335731539,98.514911579585373,0.9646929273755156,0.37314641222769401,0,null,null,null,0,20.75885671676544,null,20.75885671676544,{"$f":"IF(J736=0,1,1000)*AVERAGE(C$63:C736)","v":234.46128924110161},null,{"$f":"(F736+G736)*SUM(F$554:G736)","v":0},0,0,0,0,0,0,0,0,0]
[null,15.250000000000039,231.6424520785047,10.760045055654579,20.737289005119788,0,0,0,{"$f":"IF(SUM(I$554:I736)<($H$40-1),IF((F737+G737)*H737>0,1,0),0)","v":0},0,0,7.3900839266506564,8.9091731383332373,15.250000000000039,{"$f":"IF(B737<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B737),0)","v":2.8744605514817931E-2},null,437.92518452515236,416.69430430293568,0.61354840983839865,98.432126379029057,0.96450623555195103,0.37308991612694781,0,null,null,null,0,20.737289005119788,null,20.737289005119788,{"$f":"IF(J737=0,1,1000)*AVERAGE(C$63:C737)","v":234.4570503882255},null,{"$f":"(F737+G737)*SUM(F$554:G737)","v":0},0,0,0,0,0,0,0,0,0]
[null,15.333333333333373,231.54593439013868,10.749373523266382,20.715739098039272,0,0,0,{"$f":"IF(SUM(I$554:I737)<($H$40-1),IF((F738+G738)*H738>0,1,0),0)","v":0},0,0,7.3408977493698311,8.8590825973289089,15.333333333333373,{"$f":"IF(B738<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B738),0)","v":2.8577901091782529E-2},null,437.7514526860935,416.50093370847833,0.61333561116758106,98.349411093396839,0.96431962151664596,0.37303336570127527,0,null,null,null,0,20.715739098039272,null,20.715739098039272,{"$f":"IF(J738=0,1,1000)*AVERAGE(C$63:C738)","v":234.45267934318332},null,{"$f":"(F738+G738)*SUM(F$554:G738)","v":0},0,0,0,0,0,0,0,0,0]
[null,15.416666666666707,231.44945691747614,10.738710799187475,20.694206978305491,0,0,0,{"$f":"IF(SUM(I$554:I738)<($H$40-1),IF((F739+G739)*H739>0,1,0),0)","v":0},0,0,7.2920373171197648,8.8092736831668397,15.416666666666707,{"$f":"IF(B739<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B739),0)","v":2.8412163471531922E-2},null,437.57779323530093,416.30767184666144,0.6131228872869684,98.266765649498552,0.96413308523718921,0.37297676091584969,0,null,null,null,0,20.694206978305491,null,20.694206978305491,{"$f":"IF(J739=0,1,1000)*AVERAGE(C$63:C739)","v":234.44817676083593},null,{"$f":"(F739+G739)*SUM(F$554:G739)","v":0},0,0,0,0,0,0,0,0,0]
[null,15.500000000000041,231.35301964376055,10.728056874905837,20.672692628729415,0,0,0,{"$f":"IF(SUM(I$554:I739)<($H$40-1),IF((F740+G740)*H740>0,1,0),0)","v":0},0,0,7.2435004805477687,8.7597448124407311,15.500000000000041,{"$f":"IF(B740<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B740),0)","v":2.8247387047090563E-2},null,437.40420614261285,416.11451861436478,0.61291023813877354,98.184189974263177,0.96394662668118192,0.37292010173584356,0,null,null,null,0,20.672692628729415,null,20.672692628729415,{"$f":"IF(J740=0,1,1000)*AVERAGE(C$63:C740)","v":234.44354329209776},null,{"$f":"(F740+G740)*SUM(F$554:G740)","v":0},0,0,0,0,0,0,0,0,0]
[null,15.583333333333375,231.25662255224233,10.71741174192395,20.651196032151304,0,0,0,{"$f":"IF(SUM(I$554:I740)<($H$40-1),IF((F741+G741)*H741>0,1,0),0)","v":0},0,0,7.1952851044489723,8.710494410646751,15.583333333333375,{"$f":"IF(B741<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B741),0)","v":2.808356624400056E-2},null,437.23069137788008,415.92147390864221,0.61269766366531631,98.10168399473838,0.96376024581623987,0.37286338812642916,0,null,null,null,0,20.651196032151304,null,20.651196032151304,{"$f":"IF(J741=0,1,1000)*AVERAGE(C$63:C741)","v":234.43877958396644},null,{"$f":"(F741+G741)*SUM(F$554:G741)","v":0},0,0,0,0,0,0,0,0,0]
[null,15.666666666666709,231.1602656261789,10.706775391758788,20.629717171440674,0,0,0,{"$f":"IF(SUM(I$554:I741)<($H$40-1),IF((F742+G742)*H742>0,1,0),0)","v":0},0,0,7.1473890676733172,8.6615209121334988,15.666666666666709,{"$f":"IF(B742<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B742),0)","v":2.7920695520133119E-2},null,437.05724891096588,415.72853762672179,0.61248516380902318,98.019247638090405,0.96357394260999152,0.37280662005277815,0,null,null,null,0,20.629717171440674,null,20.629717171440674,{"$f":"IF(J742=0,1,1000)*AVERAGE(C$63:C742)","v":234.43388627955181},null,{"$f":"(F742+G742)*SUM(F$554:G742)","v":0},0,0,0,0,0,0,0,0,0]
[null,15.750000000000043,231.06394884883466,10.69614781594175,20.608256029496193,0,0,0,{"$f":"IF(SUM(I$554:I742)<($H$40-1),IF((F743+G743)*H743>0,1,0),0)","v":0},0,0,7.0998102630331195,8.6128227600522091,15.750000000000043,{"$f":"IF(B743<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B743),0)","v":2.7758769365501024E-2},null,436.88387871174626,415.53570966600512,0.61227273851242714,97.936880831603673,0.96338771703007908,0.37274979748006154,0,null,null,null,0,20.608256029496193,null,20.608256029496193,{"$f":"IF(J743=0,1,1000)*AVERAGE(C$63:C743)","v":234.42886401810514},null,{"$f":"(F743+G743)*SUM(F$554:G743)","v":0},0,0,0,0,0,0,0,0,0]
[null,15.833333333333377,230.96767220348099,10.685529006018637,20.586812589245586,0,0,0,{"$f":"IF(SUM(I$554:I743)<($H$40-1),IF((F744+G744)*H744>0,1,0),0)","v":0},0,0,7.0525465972112649,8.5643984063072836,15.833333333333377,{"$f":"IF(B744<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B744),0)","v":2.7597782302072268E-2},null,436.71058075010967,415.34298992406696,0.61206038771816773,97.854583502680384,0.96320156904415821,0.37269292037345031,0,null,null,null,0,20.586812589245586,null,20.586812589245586,{"$f":"IF(J744=0,1,1000)*AVERAGE(C$63:C744)","v":234.42371343504769},null,{"$f":"(F744+G744)*SUM(F$554:G744)","v":0},0,0,0,0,0,0,0,0,0]
[null,15.91666666666671,230.87143567339621,10.67491895354963,20.565386833645636,0,0,0,{"$f":"IF(SUM(I$554:I744)<($H$40-1),IF((F745+G745)*H745>0,1,0),0)","v":0},0,0,7.0055959906700283,8.5162463115070697,15.91666666666671,{"$f":"IF(B745<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B745),0)","v":2.7437728883584696E-2},null,436.53735499595706,415.15037829865497,0.61184811136899053,97.772355578840575,0.9630154986198981,0.37263598869811465,0,null,null,null,0,20.565386833645636,null,20.565386833645636,{"$f":"IF(J745=0,1,1000)*AVERAGE(C$63:C745)","v":234.41843516199916},null,{"$f":"(F745+G745)*SUM(F$554:G745)","v":0},0,0,0,0,0,0,0,0,0]
[null,16.000000000000043,230.77523924186565,10.664317650109226,20.543978745682029,0,0,0,{"$f":"IF(SUM(I$554:I745)<($H$40-1),IF((F746+G746)*H746>0,1,0),0)","v":0},0,0,6.9589563775604315,8.4683649449149154,16.000000000000043,{"$f":"IF(B746<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B746),0)","v":2.7278603695361753E-2},null,436.36420141920206,{"$f":"R$9*$Q746^6+S$9*$Q746^5+T$9*$Q746^4+U$9*$Q746^3+V$9*$Q746^2+W$9*$Q746+X$9","v":414.95787468768913},{"$f":"R$10*$Q746^6+S$10*$Q746^5+T$10*$Q746^4+U$10*$Q746^3+V$10*$Q746^2+W$10*$Q746+X$10","v":0.61163590940774692},{"$f":"(R746-R$60)-(Q$60+460)*(S746-S$60)","v":97.690196987721379},0.9628295057249816,{"$f":"(1.1-0.1*U746^($R$24*($H$24+273)^4 +$S$24*($H$24+273)^3 + $T$24*($H$24+273)^2 + $U$24*($H$24+273) + $V$24))*V$550","v":0.3725790024192247},{"$f":"E746-E255","v":0},null,null,null,0,20.543978745682029,null,20.543978745682029,{"$f":"IF(J746=0,1,1000)*AVERAGE(C$63:C746)","v":234.41302982680608},null,{"$f":"(F746+G746)*SUM(F$554:G746)","v":0},0,0,0,0,0,0,0,0,0]
[null,16.083333333333375,230.67908289218155,10.653725087286254,20.522588308369389,0,0,0,{"$f":"IF(SUM(I$554:I746)<($H$40-1),IF((F747+G747)*H747>0,1,0),0)","v":0},0,0,6.9126257056322817,8.4207527844005181,16.083333333333375,{"$f":"IF(B747<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B747),0)","v":2.7120401354129332E-2},null,{"$f":"C747*1.8+32-H$20","v":436.1911199897707},414.76547898926157,0.61142378177739387,97.608107657077426,{"$f":"((Q747+460)/(H$24*1.8+32+460))","v":0.96264359032710445},0.37252196150194994,0,null,null,null,{"$f":"IF(AA746>0,AA746,IF(K747=0,0,B747))","v":0},{"$f":"IF(AA746>0,AB746,E747)","v":20.522588308369389},null,{"$f":"IF(B747<=AD$59,E747,AD746)","v":20.522588308369389},{"$f":"IF(J747=0,1,1000)*AVERAGE(C$63:C747)","v":234.40749805356961},null,{"$f":"(F747+G747)*SUM(F$554:G747)","v":0},{"$f":"IF((F747+G747)=0,0,B747)","v":0},{"$f":"IF($AG747=1,$AH747,0)","v":0},{"$f":"IF($AG747=2,$AH747,0)","v":0},{"$f":"IF($AG747=3,$AH747,0)","v":0},{"$f":"IF($AG747=4,$AH747,0)","v":0},{"$f":"IF($AG747=5,$AH747,0)","v":0},{"$f":"IF($AG747=6,$AH747,0)","v":0},{"$f":"IF($AG747=7,$AH747,0)","v":0},{"$f":"IF($AG747=8,$AH747,0)","v":0}]
[null,{"$f":"IF(ROUND(B747,1)=H$48,H$48,IF(B747<$H$48,B747+1/12,B747))","v":16.166666666666707},{"$f":"IF(B747<H$48,IF(I747<1,C747*(1-$H$22/12), $C$63),C747)","v":230.58296660764316},{"$f":"V748*T748/3.413","v":10.643141256683792},{"$f":"(D748*$H$23/1000-H$32)/1000","v":20.501215504751123},{"$f":"IF(B748>H$48-5,0,IF(C748 <= $C$554- $H$35,1,0))","v":0},{"$f":"IF(ROUND(B748,1)=H$48-5,IF(E748-(E747-E748)*60<1,1,0),IF(E748-(E747-E748)<0,1,0))","v":0},{"$f":"IF(ROUND(H$48-B748,2)<5,0,1)","v":0},{"$f":"IF(SUM(I$554:I747)<($H$40-1),IF((F748+G748)*H748>0,1,0),0)","v":0},{"$f":"IF(OR(I748=1,J747 =1), 1,0)","v":0},{"$f":"I748/(1+$H$38)^B748","v":0},{"$f":"IF(B748<H$48,E748/((1+$H$38)^B748),0)","v":6.8666019361447228},{"$f":"IF(B748<H$48,($H$33/1000)/((1+$H$38)^B748),0)","v":8.3734083163915312},{"$f":"IF(J748<1, B748,N747)","v":16.166666666666707},{"$f":"IF(B748<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B748),0)","v":2.6963116507833639E-2},null,436.01811067760156,414.57319110163604,0.61121172842099403,97.526087514779817,0.96245775239397657,0.37246486591146,0,null,null,null,0,20.501215504751123,null,20.501215504751123,{"$f":"IF(J748=0,1,1000)*AVERAGE(C$63:C748)","v":234.40184046267328},null,{"$f":"(F748+G748)*SUM(F$554:G748)","v":0},0,0,0,0,0,0,0,0,0]
[null,16.250000000000039,230.48689037155665,10.632566149919141,20.479860317899345,0,0,0,{"$f":"IF(SUM(I$554:I748)<($H$40-1),IF((F749+G749)*H749>0,1,0),0)","v":0},0,0,6.8208830437774068,8.3263300358254551,16.250000000000039,{"$f":"IF(B749<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B749),0)","v":2.6806743835460119E-2},null,435.84517345264584,414.38101092324752,0.61099974928171519,97.444136488816298,0.96227199189332091,0.37240771561292368,0,null,null,null,0,20.479860317899345,null,20.479860317899345,{"$f":"IF(J749=0,1,1000)*AVERAGE(C$63:C749)","v":234.39605767081051},null,{"$f":"(F749+G749)*SUM(F$554:G749)","v":0},0,0,0,0,0,0,0,0,0]
[null,16.333333333333371,230.39085416723518,10.621999758623831,20.458522730914922,0,0,0,{"$f":"IF(SUM(I$554:I749)<($H$40-1),IF((F750+G750)*H750>0,1,0),0)","v":0},0,0,6.775467016542291,8.2795164461017841,16.333333333333371,{"$f":"IF(B750<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B750),0)","v":2.6651278046853473E-2},null,435.6723082848672,414.188938352702,0.61078784430282984,97.362254507291141,0.9620863087928736,0.37235051057150981,0,null,null,null,0,20.458522730914922,null,20.458522730914922,{"$f":"IF(J750=0,1,1000)*AVERAGE(C$63:C750)","v":234.39015029101171},null,{"$f":"(F750+G750)*SUM(F$554:G750)","v":0},0,0,0,0,0,0,0,0,0]
[null,16.416666666666703,230.29485797799884,10.611442074443536,20.437202726927268,0,0,0,{"$f":"IF(SUM(I$554:I750)<($H$40-1),IF((F751+G751)*H751>0,1,0),0)","v":0},0,0,6.7303518556959236,8.23296605903443,16.416666666666703,{"$f":"IF(B751<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B751),0)","v":2.6496713882538662E-2},null,435.4995151442418,413.99697328877591,0.61057601342771606,97.280441498424238,0.96190070306038489,0.37229325075238717,0,null,null,null,0,20.437202726927268,null,20.437202726927268,{"$f":"IF(J751=0,1,1000)*AVERAGE(C$63:C751)","v":234.3841189326715},null,{"$f":"(F751+G751)*SUM(F$554:G751)","v":0},0,0,0,0,0,0,0,0,0]
[null,16.500000000000036,230.19890178717469,10.600893089038053,20.415900289094321,0,0,0,{"$f":"IF(SUM(I$554:I751)<($H$40-1),IF((F752+G752)*H752>0,1,0),0)","v":0},0,0,6.6855355756523824,8.1866773948044234,16.500000000000036,{"$f":"IF(B752<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B752),0)","v":2.6343046113542993E-2},null,435.3267940007583,413.80511563041568,0.61036425659985571,97.198697390551388,0.96171517466361822,0.37223593612072403,0,null,null,null,0,20.415900289094321,null,20.415900289094321,{"$f":"IF(J752=0,1,1000)*AVERAGE(C$63:C752)","v":234.37796420157517},null,{"$f":"(F752+G752)*SUM(F$554:G752)","v":0},0,0,0,0,0,0,0,0,0]
[null,16.583333333333368,230.10298557809671,10.590352794081298,20.394615400602536,0,0,0,{"$f":"IF(SUM(I$554:I752)<($H$40-1),IF((F753+G753)*H753>0,1,0),0)","v":0},0,0,6.6410162038967702,8.1406489819128556,16.583333333333368,{"$f":"IF(B753<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B753),0)","v":2.6190269541219217E-2},null,435.15414482441793,413.6133652767378,0.6101525737628356,97.117022112123948,0.96152972357035005,0.37217856664168858,0,null,null,null,0,20.394615400602536,null,20.394615400602536,{"$f":"IF(J753=0,1,1000)*AVERAGE(C$63:C753)","v":234.37168669992542},null,{"$f":"(F753+G753)*SUM(F$554:G753)","v":0},0,0,0,0,0,0,0,0,0]
[null,16.6666666666667,230.00710933410585,10.579821181261249,20.373348044666756,0,0,0,{"$f":"IF(SUM(I$554:I753)<($H$40-1),IF((F754+G754)*H754>0,1,0),0)","v":0},0,0,6.5967917808992631,8.0948793571341149,16.6666666666667,{"$f":"IF(B754<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B754),0)","v":2.6038378997069636E-2},null,434.98156758523442,413.42172212702792,0.60994096486034632,97.0354155917085,0.9613443497483708,0.37212114228044885,0,null,null,null,0,20.373348044666756,null,20.373348044666756,{"$f":"IF(J754=0,1,1000)*AVERAGE(C$63:C754)","v":234.36528702636849},null,{"$f":"(F754+G754)*SUM(F$554:G754)","v":0},0,0,0,0,0,0,0,0,0]
[null,16.750000000000032,229.91127303854998,10.569298242279876,20.352098204530087,0,0,0,{"$f":"IF(SUM(I$554:I754)<($H$40-1),IF((F755+G755)*H755>0,1,0),0)","v":0},0,0,6.552860360029702,8.0493670654693581,16.750000000000032,{"$f":"IF(B755<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B755),0)","v":2.5887369342571305E-2},null,434.80906225323383,413.23018608074057,0.60972942983618295,96.953877757986106,0.961159053165484,0.37206366300217297,0,null,null,null,0,20.352098204530087,null,20.352098204530087,{"$f":"IF(J755=0,1,1000)*AVERAGE(C$63:C755)","v":234.35876577602028},null,{"$f":"(F755+G755)*SUM(F$554:G755)","v":0},0,0,0,0,0,0,0,0,0]
[null,16.833333333333364,229.81547667478392,10.558783968853193,20.330865863463991,0,0,0,{"$f":"IF(SUM(I$554:I755)<($H$40-1),IF((F756+G756)*H756>0,1,0),0)","v":0},0,0,6.5092200074728339,8.0041106601002721,16.833333333333364,{"$f":"IF(B756<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B756),0)","v":2.5737235469002126E-2},null,434.63662879845492,413.03875703749912,0.60951796863424368,96.872408539753053,0.96097383378950674,0.37200612877202871,0,null,null,null,0,20.330865863463991,null,20.330865863463991,{"$f":"IF(J756=0,1,1000)*AVERAGE(C$63:C756)","v":234.35212354049216},null,{"$f":"(F756+G756)*SUM(F$554:G756)","v":0},0,0,0,0,0,0,0,0,0]
[null,16.916666666666696,229.71972022616944,10.548278352711161,20.309651004768089,0,0,0,{"$f":"IF(SUM(I$554:I756)<($H$40-1),IF((F757+G757)*H757>0,1,0),0)","v":0},0,0,6.4658688021440085,7.9591087023430616,16.916666666666696,{"$f":"IF(B757<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B757),0)","v":2.5587972297268061E-2},null,434.46426719094887,412.84743489709507,0.60930658119853065,96.791007865919767,0.96078869158826952,0.37194853955518403,0,null,null,null,0,20.309651004768089,null,20.309651004768089,{"$f":"IF(J757=0,1,1000)*AVERAGE(C$63:C757)","v":234.3453609079165},null,{"$f":"(F757+G757)*SUM(F$554:G757)","v":0},0,0,0,0,0,0,0,0,0]
[null,17.000000000000028,229.6240036760752,10.537781385597651,20.288453611770105,0,0,0,{"$f":"IF(SUM(I$554:I757)<($H$40-1),IF((F758+G758)*H758>0,1,0),0)","v":0},0,0,6.4228048356054765,7.9143597616027304,17.000000000000028,{"$f":"IF(B758<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B758),0)","v":2.5439574777731299E-2},null,434.29197740077922,412.65621955948779,0.60909526747314946,96.709675665510758,0.96060362652961595,0.37189089531680664,0,null,null,null,0,20.288453611770105,null,20.288453611770105,{"$f":"IF(J758=0,1,1000)*AVERAGE(C$63:C758)","v":234.33847846297215},null,{"$f":"(F758+G758)*SUM(F$554:G758)","v":0},0,0,0,0,0,0,0,0,0]
[null,17.083333333333361,229.52832700787684,10.527293059270454,20.267273667825865,0,0,0,{"$f":"IF(SUM(I$554:I758)<($H$40-1),IF((F759+G759)*H759>0,1,0),0)","v":0},0,0,6.3800262119832558,7.8698624153275931,17.083333333333361,{"$f":"IF(B759<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B759),0)","v":2.5292037890039396E-2},null,434.11975939802221,412.46511092480421,0.60888402740230851,96.628411867664454,0.96041863858140375,0.37183319602206444,0,null,null,null,0,20.267273667825865,null,20.267273667825865,{"$f":"IF(J759=0,1,1000)*AVERAGE(C$63:C759)","v":234.33147678690941},null,{"$f":"(F759+G759)*SUM(F$554:G759)","v":0},0,0,0,0,0,0,0,0,0]
[null,17.166666666666693,229.43269020495691,10.516813365501232,20.246111156319198,0,0,0,{"$f":"IF(SUM(I$554:I759)<($H$40-1),IF((F760+G760)*H760>0,1,0),0)","v":0},0,0,6.3375310478845117,7.8256152489640547,17.166666666666693,{"$f":"IF(B760<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B760),0)","v":2.5145356642955488E-2},null,433.94761315276634,412.27410889333828,0.6086728609303188,96.547216401633136,0.96023372771150306,0.37177544163612514,0,null,null,null,0,20.246111156319198,null,20.246111156319198,{"$f":"IF(J760=0,1,1000)*AVERAGE(C$63:C760)","v":234.32435645757516},null,{"$f":"(F760+G760)*SUM(F$554:G760)","v":0},0,0,0,0,0,0,0,0,0]
[null,17.250000000000025,229.33709325070487,10.506342296075426,20.224966060661782,0,0,0,{"$f":"IF(SUM(I$554:I760)<($H$40-1),IF((F761+G761)*H761>0,1,0),0)","v":0},0,0,6.2953174723154683,7.7816168559116479,17.250000000000025,{"$f":"IF(B761<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B761),0)","v":2.4999526074189388E-2},null,433.77553863511264,412.08321336555048,0.60846176800159502,96.466089196781752,0.96004889388779846,0.37171763212415693,0,null,null,null,0,20.224966060661782,null,20.224966060661782,{"$f":"IF(J761=0,1,1000)*AVERAGE(C$63:C761)","v":234.31711804943748},null,{"$f":"(F761+G761)*SUM(F$554:G761)","v":0},0,0,0,0,0,0,0,0,0]
[null,17.333333333333357,229.24153612851708,10.495879842792329,20.20383836429323,0,0,0,{"$f":"IF(SUM(I$554:I761)<($H$40-1),IF((F762+G762)*H762>0,1,0),0)","v":0},0,0,6.2533836265999287,7.7378658374783091,17.333333333333357,{"$f":"IF(B762<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B762),0)","v":2.4854541250229713E-2},null,433.60353581517461,411.89242424206816,0.60825074856065353,96.385030182588991,0.95986413707818685,0.37165976745132762,0,null,null,null,0,20.20383836429323,null,20.20383836429323,{"$f":"IF(J762=0,1,1000)*AVERAGE(C$63:C762)","v":234.30976213361006},null,{"$f":"(F762+G762)*SUM(F$554:G762)","v":0},0,0,0,0,0,0,0,0,0]
[null,17.416666666666689,229.14601882179687,10.485425997464962,20.182728050680918,0,0,0,{"$f":"IF(SUM(I$554:I762)<($H$40-1),IF((F763+G763)*H763>0,1,0),0)","v":0},0,0,6.2117276642982526,7.6943608028359227,17.416666666666689,{"$f":"IF(B763<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B763),0)","v":2.4710397266177013E-2},null,433.43160466307825,411.70174142368421,0.60803980255211332,96.304039288645924,0.95967945725057935,0.37160184758280546,0,null,null,null,0,20.182728050680918,null,20.182728050680918,{"$f":"IF(J763=0,1,1000)*AVERAGE(C$63:C763)","v":234.30228927787661},null,{"$f":"(F763+G763)*SUM(F$554:G763)","v":0},0,0,0,0,0,0,0,0,0]
[null,17.500000000000021,229.05054131395445,10.474980751920111,20.161635103319995,0,0,0,{"$f":"IF(SUM(I$554:I763)<($H$40-1),IF((F764+G764)*H764>0,1,0),0)","v":0},0,0,6.1703477511269273,7.6511003689761043,17.500000000000021,{"$f":"IF(B764<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B764),0)","v":2.4567089245577812E-2},null,433.25974514896188,411.51116481135739,0.60782892992069515,96.223116444656569,0.95949485437289983,0.37154387248375859,0,null,null,null,0,20.161635103319995,null,20.161635103319995,{"$f":"IF(J764=0,1,1000)*AVERAGE(C$63:C764)","v":234.29470004671487},null,{"$f":"(F764+G764)*SUM(F$554:G764)","v":0},0,0,0,0,0,0,0,0,0]
[null,17.583333333333353,228.95510358840698,10.464544097998226,20.140559505733204,0,0,0,{"$f":"IF(SUM(I$554:I764)<($H$40-1),IF((F765+G765)*H765>0,1,0),0)","v":0},0,0,6.1292420648785964,7.6080831606662276,17.583333333333353,{"$f":"IF(B765<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B765),0)","v":2.4424612340259624E-2},null,433.08795724297647,411.32069430621158,0.60761813061122194,96.142261580436809,0.95931032841308628,0.3714858421193557,0,null,null,null,0,20.140559505733204,null,20.140559505733204,{"$f":"IF(J765=0,1,1000)*AVERAGE(C$63:C765)","v":234.28699500132049},null,{"$f":"(F765+G765)*SUM(F$554:G765)","v":0},0,0,0,0,0,0,0,0,0]
[null,17.666666666666686,228.8597056285785,10.454116027553436,20.11950124147091,0,0,0,{"$f":"IF(SUM(I$554:I765)<($H$40-1),IF((F766+G766)*H766>0,1,0),0)","v":0},0,0,6.0884087953426995,7.565307810405721,17.666666666666686,{"$f":"IF(B766<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B766),0)","v":2.4282961730166988E-2},null,432.91624091528519,411.13032980953562,0.6074074045686183,96.061474625914741,0.95912587933908922,0.37142775645476533,0,null,null,null,0,20.11950124147091,null,20.11950124147091,{"$f":"IF(J766=0,1,1000)*AVERAGE(C$63:C766)","v":234.27917469963063},null,{"$f":"(F766+G766)*SUM(F$554:G766)","v":0},0,0,0,0,0,0,0,0,0]
[null,17.750000000000018,228.76434741789993,10.443696532453519,20.098460294111053,0,0,0,{"$f":"IF(SUM(I$554:I766)<($H$40-1),IF((F767+G767)*H767>0,1,0),0)","v":0},0,0,6.0478461442265905,7.5227729583825864,17.750000000000018,{"$f":"IF(B767<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B767),0)","v":2.4142132623198326E-2},null,432.74459613606376,410.94007122278282,0.60719675173790988,95.980755511130326,0.95894150711887294,0.37136961545515645,0,null,null,null,0,20.098460294111053,null,20.098460294111053,{"$f":"IF(J767=0,1,1000)*AVERAGE(C$63:C767)","v":234.27123969634755},null,{"$f":"(F767+G767)*SUM(F$554:G767)","v":0},0,0,0,0,0,0,0,0,0]
[null,17.83333333333335,228.66902893980915,10.433285604579821,20.07743664725896,0,0,0,{"$f":"IF(SUM(I$554:I767)<($H$40-1),IF((F768+G768)*H768>0,1,0),0)","v":0},0,0,6.007552325077139,7.4804772524301679,17.83333333333335,{"$f":"IF(B768<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B768),0)","v":2.4002120255043904E-2},null,432.57302287550033,410.74991844757068,0.60698617206422412,95.900104166234769,0.95875721172041506,0.37131141908569831,0,null,null,null,0,20.07743664725896,null,20.07743664725896,{"$f":"IF(J768=0,1,1000)*AVERAGE(C$63:C768)","v":234.26319054296172},null,{"$f":"(F768+G768)*SUM(F$554:G768)","v":0},0,0,0,0,0,0,0,0,0]
[null,17.916666666666682,228.5737501777509,10.422883235827275,20.056430284547403,0,0,0,{"$f":"IF(SUM(I$554:I768)<($H$40-1),IF((F769+G769)*H769>0,1,0),0)","v":0},0,0,5.9675255632029289,7.438419347984178,17.916666666666682,{"$f":"IF(B769<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B769),0)","v":2.38629198890246E-2},null,432.40152110379546,410.55987138568037,0.60677566549278905,95.819520521490745,0.95857299311170652,0.37125316731156022,0,null,null,null,0,20.056430284547403,null,20.056430284547403,{"$f":"IF(J769=0,1,1000)*AVERAGE(C$63:C769)","v":234.25502778777488},null,{"$f":"(F769+G769)*SUM(F$554:G769)","v":0},0,0,0,0,0,0,0,0,0]
[null,18.000000000000014,228.47851111517684,10.412489418104339,20.035441189636469,0,0,0,{"$f":"IF(SUM(I$554:I769)<($H$40-1),IF((F770+G770)*H770>0,1,0),0)","v":0},0,0,5.9277640955968964,7.3965979080399435,18.000000000000014,{"$f":"IF(B770<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B770),0)","v":2.3724526815931662E-2},null,432.23009079116218,410.36992993905676,0.60656523196893408,95.739004507271716,0.95838885126075168,0.37119486009791219,0,null,null,null,0,20.035441189636469,null,20.035441189636469,{"$f":"IF(J770=0,1,1000)*AVERAGE(C$63:C770)","v":234.24675197592305},null,{"$f":"(F770+G770)*SUM(F$554:G770)","v":0},0,0,0,0,0,0,0,0,0]
[null,18.083333333333346,228.38331173554553,10.402104143332998,20.014469346213538,0,0,0,{"$f":"IF(SUM(I$554:I770)<($H$40-1),IF((F771+G771)*H771>0,1,0),0)","v":0},0,0,5.8882661708595254,7.3550116031099071,18.083333333333346,{"$f":"IF(B771<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B771),0)","v":2.3586936353867431E-2},null,432.05873190782586,410.18009400980748,0.60635487143808853,95.658556054062103,0.95820478613556814,0.37113649740992438,0,null,null,null,0,20.014469346213538,null,20.014469346213538,{"$f":"IF(J771=0,1,1000)*AVERAGE(C$63:C771)","v":234.23836364939891},null,{"$f":"(F771+G771)*SUM(F$554:G771)","v":0},0,0,0,0,0,0,0,0,0]
[null,18.166666666666679,228.28815202232241,10.39172740344868,19.993514737993166,0,0,0,{"$f":"IF(SUM(I$554:I771)<($H$40-1),IF((F772+G772)*H772>0,1,0),0)","v":0},0,0,5.849030049122506,7.3136591111813667,18.166666666666679,{"$f":"IF(B772<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B772),0)","v":2.3450143848086927E-2},null,431.88744442402418,409.99036350020282,0.6061445838457824,95.578175092456604,0.95802079770418658,0.3710780792127672,0,null,null,null,0,19.993514737993166,null,19.993514737993166,{"$f":"IF(J772=0,1,1000)*AVERAGE(C$63:C772)","v":234.22986334707451},null,{"$f":"(F772+G772)*SUM(F$554:G772)","v":0},0,0,0,0,0,0,0,0,0]
[null,18.250000000000011,228.19303195897979,10.38135919040027,19.972577348717063,0,0,0,{"$f":"IF(SUM(I$554:I772)<($H$40-1),IF((F773+G773)*H773>0,1,0),0)","v":0},0,0,5.8100540019729356,7.2725391176744445,18.250000000000011,{"$f":"IF(B773<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B773),0)","v":2.3314144670840354E-2},null,431.71622831000747,409.80073831267566,0.60593436913764631,95.497861553160249,0.95783688593465155,0.37101960547161178,0,null,null,null,0,19.972577348717063,null,19.972577348717063,{"$f":"IF(J773=0,1,1000)*AVERAGE(C$63:C773)","v":234.22125160472345},null,{"$f":"(F773+G773)*SUM(F$554:G773)","v":0},0,0,0,0,0,0,0,0,0]
[null,18.333333333333343,228.0979515289969,10.370999496150054,19.951657162154017,0,0,0,{"$f":"IF(SUM(I$554:I773)<($H$40-1),IF((F774+G774)*H774>0,1,0),0)","v":0},0,0,5.7713363123779873,7.2316503154002962,18.333333333333343,{"$f":"IF(B774<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B774),0)","v":2.3178934221216592E-2},null,431.54508353603831,409.61121834982077,0.60572422725941044,95.417615366988002,0.95765305079502061,0.37096107615162954,0,null,null,null,0,19.951657162154017,null,19.951657162154017,{"$f":"IF(J774=0,1,1000)*AVERAGE(C$63:C774)","v":234.2125289550429},null,{"$f":"(F774+G774)*SUM(F$554:G774)","v":0},0,0,0,0,0,0,0,0,0]
[null,18.416666666666675,228.00291071585983,10.360648312673694,19.93075416209982,0,0,0,{"$f":"IF(SUM(I$554:I774)<($H$40-1),IF((F775+G775)*H775>0,1,0),0)","v":0},0,0,5.7328752746100919,7.1909914045195622,18.416666666666675,{"$f":"IF(B775<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B775),0)","v":2.3044507924987499E-2},null,431.37401007239157,409.4218035143943,0.60551415815690468,95.337436464864538,0.9574692922533643,0.37090249121799224,0,null,null,null,0,19.93075416209982,null,19.93075416209982,{"$f":"IF(J775=0,1,1000)*AVERAGE(C$63:C775)","v":234.20369592767562},null,{"$f":"(F775+G775)*SUM(F$554:G775)","v":0},0,0,0,0,0,0,0,0,0]
[null,18.500000000000007,227.90790950306157,10.350305631960191,19.909868332377194,0,0,0,{"$f":"IF(SUM(I$554:I775)<($H$40-1),IF((F776+G776)*H776>0,1,0),0)","v":0},0,0,5.6946691941725955,7.1505610925010377,18.500000000000007,{"$f":"IF(B776<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B776),0)","v":2.2910861234453184E-2},null,431.20300788935469,409.23249370931399,0.60530416177605906,95.257324777823953,0.95728561027776715,0.37084385063587239,0,null,null,null,0,19.909868332377194,null,19.909868332377194,{"$f":"IF(J776=0,1,1000)*AVERAGE(C$63:C776)","v":234.19475304923159},null,{"$f":"(F776+G776)*SUM(F$554:G776)","v":0},0,0,0,0,0,0,0,0,0]
[null,18.583333333333339,227.81294787410198,10.339971446011855,19.888999656835743,0,0,0,{"$f":"IF(SUM(I$554:I776)<($H$40-1),IF((F777+G777)*H777>0,1,0),0)","v":0},0,0,5.6567163877259263,7.1103580940805928,18.583333333333339,{"$f":"IF(B777<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B777),0)","v":2.2777989628288177E-2},null,431.03207695722745,409.04328883765811,0.60509423806290252,95.177280237009484,0.95710200483632646,0.37078515437044285,0,null,null,null,0,19.888999656835743,null,19.888999656835743,{"$f":"IF(J777=0,1,1000)*AVERAGE(C$63:C777)","v":234.18570084330941},null,{"$f":"(F777+G777)*SUM(F$554:G777)","v":0},0,0,0,0,0,0,0,0,0]
[null,18.666666666666671,227.71802581248778,10.329645746844299,19.868148119351936,0,0,0,{"$f":"IF(SUM(I$554:I777)<($H$40-1),IF((F778+G778)*H778>0,1,0),0)","v":0},0,0,5.6190151830142456,7.0703811312203069,18.666666666666671,{"$f":"IF(B778<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B778),0)","v":2.2645888611388405E-2},null,430.86121724632187,408.85418880266576,0.60488438696356317,95.097302773673562,0.95691847589715306,0.37072640238687715,0,null,null,null,0,19.868148119351936,null,19.868148119351936,{"$f":"IF(J778=0,1,1000)*AVERAGE(C$63:C778)","v":234.1765398305179},null,{"$f":"(F778+G778)*SUM(F$554:G778)","v":0},0,0,0,0,0,0,0,0,0]
[null,18.750000000000004,227.6231433017326,10.319328526486354,19.847313703828927,0,0,0,{"$f":"IF(SUM(I$554:I778)<($H$40-1),IF((F779+G779)*H779>0,1,0),0)","v":0},0,0,5.5815639187925425,7.0306289330678435,18.750000000000004,{"$f":"IF(B779<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B779),0)","v":2.2514553714719211E-2},null,430.69042872696252,408.66519350773603,0.60467460842426857,95.01739231917702,0.95673502342837091,0.37066759465034937,0,null,null,null,0,19.847313703828927,null,19.847313703828927,{"$f":"IF(J779=0,1,1000)*AVERAGE(C$63:C779)","v":234.16727052849697},null,{"$f":"(F779+G779)*SUM(F$554:G779)","v":0},0,0,0,0,0,0,0,0,0]
[null,18.833333333333336,227.52830032535689,10.309019776980097,19.826496394196642,0,0,0,{"$f":"IF(SUM(I$554:I779)<($H$40-1),IF((F780+G780)*H780>0,1,0),0)","v":0},0,0,5.5443609447542759,6.9911002359160515,18.833333333333336,{"$f":"IF(B780<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B780),0)","v":2.2383980495164085E-2},null,430.51971136948629,408.47630285642799,0.60446490239134465,94.937548804989433,0.95655164739811749,0.37060873112603415,0,null,null,null,0,19.826496394196642,null,19.826496394196642,{"$f":"IF(J780=0,1,1000)*AVERAGE(C$63:C780)","v":234.15789345193886},null,{"$f":"(F780+G780)*SUM(F$554:G780)","v":0},0,0,0,0,0,0,0,0,0]
[null,18.916666666666668,227.43349686688802,10.298719490380758,19.805696174411533,0,0,0,{"$f":"IF(SUM(I$554:I780)<($H$40-1),IF((F781+G781)*H781>0,1,0),0)","v":0},0,0,5.5074046214594059,6.9517937831627892,18.916666666666668,{"$f":"IF(B781<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B781),0)","v":2.2254164535374404E-2},null,430.34906514424233,408.28751675245991,0.60425526881121605,94.857772162688207,0.95636834777454338,0.37054981177910695,0,null,null,null,0,19.805696174411533,null,19.805696174411533,{"$f":"IF(J781=0,1,1000)*AVERAGE(C$63:C781)","v":234.14840911260876},null,{"$f":"(F781+G781)*SUM(F$554:G781)","v":0},0,0,0,0,0,0,0,0,0]
[null,19,227.33873290986017,10.288427658756747,19.784913028456693,0,0,0,{"$f":"IF(SUM(I$554:I781)<($H$40-1),IF((F782+G782)*H782>0,1,0),0)","v":0},0,0,5.4706933202629999,6.9127083252709873,19,{"$f":"IF(B782<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B782),0)","v":2.2125101443619954E-2},null,430.17849002159215,408.09883509970933,0.60404570763040566,94.778062323959034,0.95618512452581228,0.37049083657474369,0,null,null,null,0,19.784913028456693,null,19.784913028456693,{"$f":"IF(J782=0,1,1000)*AVERAGE(C$63:C782)","v":234.13881801936543},null,{"$f":"(F782+G782)*SUM(F$554:G782)","v":0},0,0,0,0,0,0,0,0,0]
[null,19.083333333333332,227.24400843781441,10.278144274189593,19.7641469403417,0,0,0,{"$f":"IF(SUM(I$554:I782)<($H$40-1),IF((F783+G783)*H783>0,1,0),0)","v":0},0,0,5.4342254232442055,6.8738426197288911,19.083333333333332,{"$f":"IF(B783<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B783),0)","v":2.1996786853640385E-2},null,430.00798597190982,407.91025780221264,0.60383621879553484,94.698419220595156,0.95600197762010164,0.37043180547812121,0,null,null,null,0,19.7641469403417,null,19.7641469403417,{"$f":"IF(J783=0,1,1000)*AVERAGE(C$63:C783)","v":234.12912067818183},null,{"$f":"(F783+G783)*SUM(F$554:G783)","v":0},0,0,0,0,0,0,0,0,0]
[null,19.166666666666664,227.14932343429868,10.267869328773893,19.743397894102511,0,0,0,{"$f":"IF(SUM(I$554:I783)<($H$40-1),IF((F784+G784)*H784>0,1,0),0)","v":0},0,0,5.3979993231357746,6.8351954310106287,19.166666666666664,{"$f":"IF(B784<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B784),0)","v":2.1869216424497479E-2},null,429.83755296558149,407.7217847641644,0.60362680225332288,94.618842784497133,0.95581890702560168,0.37037271845441694,0,null,null,null,0,19.743397894102511,null,19.743397894102511,{"$f":"IF(J784=0,1,1000)*AVERAGE(C$63:C784)","v":234.11931759216515},null,{"$f":"(F784+G784)*SUM(F$554:G784)","v":0},0,0,0,0,0,0,0,0,0]
[null,19.249999999999996,227.05467788286774,10.257602814617337,19.722665873801546,0,0,0,{"$f":"IF(SUM(I$554:I784)<($H$40-1),IF((F785+G785)*H785>0,1,0),0)","v":0},0,0,5.3620134232540071,6.7967655305368693,19.249999999999996,{"$f":"IF(B785<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B785),0)","v":2.1742385840428317E-2},null,429.6671909730058,407.53341588991731,0.60341745795058643,94.539332947673017,0.95563591271051596,0.370313575468809,0,null,null,null,0,19.722665873801546,null,19.722665873801546,{"$f":"IF(J785=0,1,1000)*AVERAGE(C$63:C785)","v":234.10940926157707},null,{"$f":"(F785+G785)*SUM(F$554:G785)","v":0},0,0,0,0,0,0,0,0,0]
[null,19.333333333333329,226.96007176708321,10.247344723840643,19.701950863527507,0,0,0,{"$f":"IF(SUM(I$554:I785)<($H$40-1),IF((F786+G786)*H786>0,1,0),0)","v":0},0,0,5.3262661374291573,6.7585516966357968,19.333333333333329,{"$f":"IF(B786<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B786),0)","v":2.1616290810699237E-2},null,429.49689996459364,407.34515108398188,0.60320818583424007,94.45988964223767,0.95545299464306166,0.37025437648647669,0,null,null,null,0,19.701950863527507,null,19.701950863527507,{"$f":"IF(J786=0,1,1000)*AVERAGE(C$63:C786)","v":234.09939618385368},null,{"$f":"(F786+G786)*SUM(F$554:G786)","v":0},0,0,0,0,0,0,0,0,0]
[null,19.416666666666661,226.86550507051359,10.237095048577496,19.681252847395307,0,0,0,{"$f":"IF(SUM(I$554:I786)<($H$40-1),IF((F787+G787)*H787>0,1,0),0)","v":0},0,0,5.2907558899362961,6.7205527145042687,19.416666666666661,{"$f":"IF(B787<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B787),0)","v":2.1490927069460715E-2},null,429.32667991076835,407.15699025102577,0.60299898585129585,94.380512800412589,0.95527015279146876,0.3701951214725997,0,null,null,null,0,19.681252847395307,null,19.681252847395307,{"$f":"IF(J787=0,1,1000)*AVERAGE(C$63:C787)","v":234.08927885362525},null,{"$f":"(F787+G787)*SUM(F$554:G787)","v":0},0,0,0,0,0,0,0,0,0]
[null,19.499999999999993,226.77097777673421,10.226853780974578,19.660571809546081,0,0,0,{"$f":"IF(SUM(I$554:I787)<($H$40-1),IF((F788+G788)*H788>0,1,0),0)","v":0},0,0,5.2554811154266554,6.682767376169199,19.499999999999993,{"$f":"IF(B788<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B788),0)","v":2.1366290375603031E-2},null,429.15653078196544,406.9689332958738,0.60278985794886264,94.301202354525856,0.95508738712398056,0.37013581039235871,0,null,null,null,0,19.660571809546081,null,19.660571809546081,{"$f":"IF(J788=0,1,1000)*AVERAGE(C$63:C788)","v":234.07905776273572},null,{"$f":"(F788+G788)*SUM(F$554:G788)","v":0},0,0,0,0,0,0,0,0,0]
[null,19.583333333333325,226.67648986932724,10.2166209131915,19.639907734147087,0,0,0,{"$f":"IF(SUM(I$554:I788)<($H$40-1),IF((F789+G789)*H789>0,1,0),0)","v":0},0,0,5.2204402588593979,6.6451944804491578,19.583333333333325,{"$f":"IF(B789<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B789),0)","v":2.1242376512612786E-2},null,428.98645254863288,406.78098012350728,0.60258080207414666,94.221958237011677,0.95490469760885399,0.37007644321093547,0,null,null,null,0,19.639907734147087,null,19.639907734147087,{"$f":"IF(J789=0,1,1000)*AVERAGE(C$63:C789)","v":234.06873340026235},null,{"$f":"(F789+G789)*SUM(F$554:G789)","v":0},0,0,0,0,0,0,0,0,0]
[null,19.666666666666657,226.5820413318817,10.206396437400787,19.619260605391659,0,0,0,{"$f":"IF(SUM(I$554:I789)<($H$40-1),IF((F790+G790)*H790>0,1,0),0)","v":0},0,0,5.1856317754338388,6.6078328329161797,19.666666666666657,{"$f":"IF(B790<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B790),0)","v":2.111918128843028E-2},null,428.8164451812309,406.59313063906404,0.60237181817445062,94.142780380410386,0.95472208421435856,0.37001701989351243,0,null,null,null,0,19.619260605391659,null,19.619260605391659,{"$f":"IF(J790=0,1,1000)*AVERAGE(C$63:C790)","v":234.05830625253481},null,{"$f":"(F790+G790)*SUM(F$554:G790)","v":0},0,0,0,0,0,0,0,0,0]
[null,19.749999999999989,226.48763214799342,10.196180345787829,19.598630407499112,0,0,0,{"$f":"IF(SUM(I$554:I790)<($H$40-1),IF((F791+G791)*H791>0,1,0),0)","v":0},0,0,5.1510541305221151,6.570681245857803,19.749999999999989,{"$f":"IF(B791<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B791),0)","v":2.0996700535307646E-2},null,428.64650865023202,406.40538474783767,0.60216290619717394,94.063668717367875,0.95453954690877763,0.36995754040527318,0,null,null,null,0,19.598630407499112,null,19.598630407499112,{"$f":"IF(J791=0,1,1000)*AVERAGE(C$63:C791)","v":234.04777680315436},null,{"$f":"(F791+G791)*SUM(F$554:G791)","v":0},0,0,0,0,0,0,0,0,0]
[null,19.833333333333321,226.39326230126511,10.185972630550863,19.578017124714702,0,0,0,{"$f":"IF(SUM(I$554:I791)<($H$40-1),IF((F792+G792)*H792>0,1,0),0)","v":0},0,0,5.1167057996023013,6.5337385382393061,19.833333333333321,{"$f":"IF(B792<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B792),0)","v":2.0874930109667917E-2},null,428.47664292612109,406.21774235527744,0.6019540660898125,93.984623180635595,0.95435708566040733,0.36989800471140205,0,null,null,null,0,19.578017124714702,null,19.578017124714702,{"$f":"IF(J792=0,1,1000)*AVERAGE(C$63:C792)","v":234.03714553301285},null,{"$f":"(F792+G792)*SUM(F$554:G792)","v":0},0,0,0,0,0,0,0,0,0]
[null,19.916666666666654,226.29893177530627,10.175773283900945,19.557420741309564,0,0,0,{"$f":"IF(SUM(I$554:I792)<($H$40-1),IF((F793+G793)*H793>0,1,0),0)","v":0},0,0,5.0825852681919601,6.4970035356661642,19.916666666666654,{"$f":"IF(B793<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B793),0)","v":2.0753865891964794E-2},null,428.30684797939517,406.03020336698773,0.60174529779995789,93.905643703070268,0.95417470043755725,0.36983841277708446,0,null,null,null,0,19.557420741309564,null,19.557420741309564,{"$f":"IF(J793=0,1,1000)*AVERAGE(C$63:C793)","v":234.02641292031143},null,{"$f":"(F793+G793)*SUM(F$554:G793)","v":0},0,0,0,0,0,0,0,0,0]
[null,19.999999999999986,226.20464055373324,10.165582298061915,19.536841241580657,0,0,0,{"$f":"IF(SUM(I$554:I793)<($H$40-1),IF((F794+G794)*H794>0,1,0),0)","v":0},0,0,0,0,19.999999999999986,{"$f":"IF(B794<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B794),0)","v":0},null,428.13712378056368,405.84276768872809,0.6015366012752984,93.826730217633553,0.95399239120854995,0.36977876456750697,0,null,null,null,0,19.536841241580657,null,19.536841241580657,{"$f":"IF(J794=0,1,1000)*AVERAGE(C$63:C794)","v":234.01557944057933},null,{"$f":"(F794+G794)*SUM(F$554:G794)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.165582298061915,19.536841241580657,0,0,0,{"$f":"IF(SUM(I$554:I794)<($H$40-1),IF((F795+G795)*H795>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B795<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B795),0)","v":0},null,428.13712378056368,405.84276768872809,0.6015366012752984,93.826730217633553,0.95399239120854995,0.36977876456750697,0,null,null,null,0,19.536841241580657,null,19.536841241580657,{"$f":"IF(J795=0,1,1000)*AVERAGE(C$63:C795)","v":234.00477592897929},null,{"$f":"(F795+G795)*SUM(F$554:G795)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.165582298061915,19.536841241580657,0,0,0,{"$f":"IF(SUM(I$554:I795)<($H$40-1),IF((F796+G796)*H796>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B796<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B796),0)","v":0},null,428.13712378056368,405.84276768872809,0.6015366012752984,93.826730217633553,0.95399239120854995,0.36977876456750697,0,null,null,null,0,19.536841241580657,null,19.536841241580657,{"$f":"IF(J796=0,1,1000)*AVERAGE(C$63:C796)","v":233.99400226133392},null,{"$f":"(F796+G796)*SUM(F$554:G796)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.165582298061915,19.536841241580657,0,0,0,{"$f":"IF(SUM(I$554:I796)<($H$40-1),IF((F797+G797)*H797>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B797<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B797),0)","v":0},null,428.13712378056368,405.84276768872809,0.6015366012752984,93.826730217633553,0.95399239120854995,0.36977876456750697,0,null,null,null,0,19.536841241580657,null,19.536841241580657,{"$f":"IF(J797=0,1,1000)*AVERAGE(C$63:C797)","v":233.98325831415104},null,{"$f":"(F797+G797)*SUM(F$554:G797)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.165582298061915,19.536841241580657,0,0,0,{"$f":"IF(SUM(I$554:I797)<($H$40-1),IF((F798+G798)*H798>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B798<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B798),0)","v":0},null,428.13712378056368,405.84276768872809,0.6015366012752984,93.826730217633553,0.95399239120854995,0.36977876456750697,0,null,null,null,0,19.536841241580657,null,19.536841241580657,{"$f":"IF(J798=0,1,1000)*AVERAGE(C$63:C798)","v":233.97254396461878},null,{"$f":"(F798+G798)*SUM(F$554:G798)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.165582298061915,19.536841241580657,0,0,0,{"$f":"IF(SUM(I$554:I798)<($H$40-1),IF((F799+G799)*H799>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B799<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B799),0)","v":0},null,428.13712378056368,405.84276768872809,0.6015366012752984,93.826730217633553,0.95399239120854995,0.36977876456750697,0,null,null,null,0,19.536841241580657,null,19.536841241580657,{"$f":"IF(J799=0,1,1000)*AVERAGE(C$63:C799)","v":233.96185909060108},null,{"$f":"(F799+G799)*SUM(F$554:G799)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.165582298061915,19.536841241580657,0,0,0,{"$f":"IF(SUM(I$554:I799)<($H$40-1),IF((F800+G800)*H800>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B800<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B800),0)","v":0},null,428.13712378056368,405.84276768872809,0.6015366012752984,93.826730217633553,0.95399239120854995,0.36977876456750697,0,null,null,null,0,19.536841241580657,null,19.536841241580657,{"$f":"IF(J800=0,1,1000)*AVERAGE(C$63:C800)","v":233.95120357063286},null,{"$f":"(F800+G800)*SUM(F$554:G800)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.165582298061915,19.536841241580657,0,0,0,{"$f":"IF(SUM(I$554:I800)<($H$40-1),IF((F801+G801)*H801>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B801<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B801),0)","v":0},null,428.13712378056368,405.84276768872809,0.6015366012752984,93.826730217633553,0.95399239120854995,0.36977876456750697,0,null,null,null,0,19.536841241580657,null,19.536841241580657,{"$f":"IF(J801=0,1,1000)*AVERAGE(C$63:C801)","v":233.94057728391559},null,{"$f":"(F801+G801)*SUM(F$554:G801)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.165582298061915,19.536841241580657,0,0,0,{"$f":"IF(SUM(I$554:I801)<($H$40-1),IF((F802+G802)*H802>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B802<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B802),0)","v":0},null,428.13712378056368,405.84276768872809,0.6015366012752984,93.826730217633553,0.95399239120854995,0.36977876456750697,0,null,null,null,0,19.536841241580657,null,19.536841241580657,{"$f":"IF(J802=0,1,1000)*AVERAGE(C$63:C802)","v":233.92998011031261},null,{"$f":"(F802+G802)*SUM(F$554:G802)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.165582298061915,19.536841241580657,0,0,0,{"$f":"IF(SUM(I$554:I802)<($H$40-1),IF((F803+G803)*H803>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B803<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B803),0)","v":0},null,428.13712378056368,405.84276768872809,0.6015366012752984,93.826730217633553,0.95399239120854995,0.36977876456750697,0,null,null,null,0,19.536841241580657,null,19.536841241580657,{"$f":"IF(J803=0,1,1000)*AVERAGE(C$63:C803)","v":233.91941193034467},null,{"$f":"(F803+G803)*SUM(F$554:G803)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.165582298061915,19.536841241580657,0,0,0,{"$f":"IF(SUM(I$554:I803)<($H$40-1),IF((F804+G804)*H804>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B804<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B804),0)","v":0},null,428.13712378056368,405.84276768872809,0.6015366012752984,93.826730217633553,0.95399239120854995,0.36977876456750697,0,null,null,null,0,19.536841241580657,null,19.536841241580657,{"$f":"IF(J804=0,1,1000)*AVERAGE(C$63:C804)","v":233.90887262518535},null,{"$f":"(F804+G804)*SUM(F$554:G804)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.165582298061915,19.536841241580657,0,0,0,{"$f":"IF(SUM(I$554:I804)<($H$40-1),IF((F805+G805)*H805>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B805<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B805),0)","v":0},null,428.13712378056368,405.84276768872809,0.6015366012752984,93.826730217633553,0.95399239120854995,0.36977876456750697,0,null,null,null,0,19.536841241580657,null,19.536841241580657,{"$f":"IF(J805=0,1,1000)*AVERAGE(C$63:C805)","v":233.89836207665678},null,{"$f":"(F805+G805)*SUM(F$554:G805)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.165582298061915,19.536841241580657,0,0,0,{"$f":"IF(SUM(I$554:I805)<($H$40-1),IF((F806+G806)*H806>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B806<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B806),0)","v":0},null,428.13712378056368,405.84276768872809,0.6015366012752984,93.826730217633553,0.95399239120854995,0.36977876456750697,0,null,null,null,0,19.536841241580657,null,19.536841241580657,{"$f":"IF(J806=0,1,1000)*AVERAGE(C$63:C806)","v":233.88788016722501},null,{"$f":"(F806+G806)*SUM(F$554:G806)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.165582298061915,19.536841241580657,0,0,0,{"$f":"IF(SUM(I$554:I806)<($H$40-1),IF((F807+G807)*H807>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B807<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B807),0)","v":0},null,428.13712378056368,405.84276768872809,0.6015366012752984,93.826730217633553,0.95399239120854995,0.36977876456750697,0,null,null,null,0,19.536841241580657,null,19.536841241580657,{"$f":"IF(J807=0,1,1000)*AVERAGE(C$63:C807)","v":233.8774267799958},null,{"$f":"(F807+G807)*SUM(F$554:G807)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.165582298061915,19.536841241580657,0,0,0,{"$f":"IF(SUM(I$554:I807)<($H$40-1),IF((F808+G808)*H808>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B808<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B808),0)","v":0},null,428.13712378056368,405.84276768872809,0.6015366012752984,93.826730217633553,0.95399239120854995,0.36977876456750697,0,null,null,null,0,19.536841241580657,null,19.536841241580657,{"$f":"IF(J808=0,1,1000)*AVERAGE(C$63:C808)","v":233.86700179871011},null,{"$f":"(F808+G808)*SUM(F$554:G808)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.165582298061915,19.536841241580657,0,0,0,{"$f":"IF(SUM(I$554:I808)<($H$40-1),IF((F809+G809)*H809>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B809<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B809),0)","v":0},null,428.13712378056368,405.84276768872809,0.6015366012752984,93.826730217633553,0.95399239120854995,0.36977876456750697,0,null,null,null,0,19.536841241580657,null,19.536841241580657,{"$f":"IF(J809=0,1,1000)*AVERAGE(C$63:C809)","v":233.85660510773999},null,{"$f":"(F809+G809)*SUM(F$554:G809)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.165582298061915,19.536841241580657,0,0,0,{"$f":"IF(SUM(I$554:I809)<($H$40-1),IF((F810+G810)*H810>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B810<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B810),0)","v":0},null,428.13712378056368,{"$f":"R$9*$Q810^6+S$9*$Q810^5+T$9*$Q810^4+U$9*$Q810^3+V$9*$Q810^2+W$9*$Q810+X$9","v":405.84276768872809},{"$f":"R$10*$Q810^6+S$10*$Q810^5+T$10*$Q810^4+U$10*$Q810^3+V$10*$Q810^2+W$10*$Q810+X$10","v":0.6015366012752984},{"$f":"(R810-R$60)-(Q$60+460)*(S810-S$60)","v":93.826730217633553},0.95399239120854995,{"$f":"(1.1-0.1*U810^($R$24*($H$24+273)^4 +$S$24*($H$24+273)^3 + $T$24*($H$24+273)^2 + $U$24*($H$24+273) + $V$24))*V$550","v":0.36977876456750697},{"$f":"E810-E319","v":0},null,null,null,0,19.536841241580657,null,19.536841241580657,{"$f":"IF(J810=0,1,1000)*AVERAGE(C$63:C810)","v":233.84623659208418},null,{"$f":"(F810+G810)*SUM(F$554:G810)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.165582298061915,19.536841241580657,0,0,0,{"$f":"IF(SUM(I$554:I810)<($H$40-1),IF((F811+G811)*H811>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B811<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B811),0)","v":0},null,{"$f":"C811*1.8+32-H$20","v":428.13712378056368},405.84276768872809,0.6015366012752984,93.826730217633553,{"$f":"((Q811+460)/(H$24*1.8+32+460))","v":0.95399239120854995},0.36977876456750697,0,null,null,null,{"$f":"IF(AA810>0,AA810,IF(K811=0,0,B811))","v":0},{"$f":"IF(AA810>0,AB810,E811)","v":19.536841241580657},null,{"$f":"IF(B811<=AD$59,E811,AD810)","v":19.536841241580657},{"$f":"IF(J811=0,1,1000)*AVERAGE(C$63:C811)","v":233.83589613736382},null,{"$f":"(F811+G811)*SUM(F$554:G811)","v":0},{"$f":"IF((F811+G811)=0,0,B811)","v":0},{"$f":"IF($AG811=1,$AH811,0)","v":0},{"$f":"IF($AG811=2,$AH811,0)","v":0},{"$f":"IF($AG811=3,$AH811,0)","v":0},{"$f":"IF($AG811=4,$AH811,0)","v":0},{"$f":"IF($AG811=5,$AH811,0)","v":0},{"$f":"IF($AG811=6,$AH811,0)","v":0},{"$f":"IF($AG811=7,$AH811,0)","v":0},{"$f":"IF($AG811=8,$AH811,0)","v":0}]
[null,{"$f":"IF(ROUND(B811,1)=H$48,H$48,IF(B811<$H$48,B811+1/12,B811))","v":20},{"$f":"IF(B811<H$48,IF(I811<1,C811*(1-$H$22/12), $C$63),C811)","v":226.20464055373324},{"$f":"V812*T812/3.413","v":10.165582298061915},{"$f":"(D812*$H$23/1000-H$32)/1000","v":19.536841241580657},{"$f":"IF(B812>H$48-5,0,IF(C812 <= $C$554- $H$35,1,0))","v":0},{"$f":"IF(ROUND(B812,1)=H$48-5,IF(E812-(E811-E812)*60<1,1,0),IF(E812-(E811-E812)<0,1,0))","v":0},{"$f":"IF(ROUND(H$48-B812,2)<5,0,1)","v":0},{"$f":"IF(SUM(I$554:I811)<($H$40-1),IF((F812+G812)*H812>0,1,0),0)","v":0},{"$f":"IF(OR(I812=1,J811 =1), 1,0)","v":0},{"$f":"I812/(1+$H$38)^B812","v":0},{"$f":"IF(B812<H$48,E812/((1+$H$38)^B812),0)","v":0},{"$f":"IF(B812<H$48,($H$33/1000)/((1+$H$38)^B812),0)","v":0},{"$f":"IF(J812<1, B812,N811)","v":20},{"$f":"IF(B812<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B812),0)","v":0},null,428.13712378056368,405.84276768872809,0.6015366012752984,93.826730217633553,0.95399239120854995,0.36977876456750697,0,null,null,null,0,19.536841241580657,null,19.536841241580657,{"$f":"IF(J812=0,1,1000)*AVERAGE(C$63:C812)","v":233.8255836298184},null,{"$f":"(F812+G812)*SUM(F$554:G812)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.165582298061915,19.536841241580657,0,0,0,{"$f":"IF(SUM(I$554:I812)<($H$40-1),IF((F813+G813)*H813>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B813<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B813),0)","v":0},null,428.13712378056368,405.84276768872809,0.6015366012752984,93.826730217633553,0.95399239120854995,0.36977876456750697,0,null,null,null,0,19.536841241580657,null,19.536841241580657,{"$f":"IF(J813=0,1,1000)*AVERAGE(C$63:C813)","v":233.8152989563014},null,{"$f":"(F813+G813)*SUM(F$554:G813)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.165582298061915,19.536841241580657,0,0,0,{"$f":"IF(SUM(I$554:I813)<($H$40-1),IF((F814+G814)*H814>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B814<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B814),0)","v":0},null,428.13712378056368,405.84276768872809,0.6015366012752984,93.826730217633553,0.95399239120854995,0.36977876456750697,0,null,null,null,0,19.536841241580657,null,19.536841241580657,{"$f":"IF(J814=0,1,1000)*AVERAGE(C$63:C814)","v":233.8050420042764},null,{"$f":"(F814+G814)*SUM(F$554:G814)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.165582298061915,19.536841241580657,0,0,0,{"$f":"IF(SUM(I$554:I814)<($H$40-1),IF((F815+G815)*H815>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B815<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B815),0)","v":0},null,428.13712378056368,405.84276768872809,0.6015366012752984,93.826730217633553,0.95399239120854995,0.36977876456750697,0,null,null,null,0,19.536841241580657,null,19.536841241580657,{"$f":"IF(J815=0,1,1000)*AVERAGE(C$63:C815)","v":233.7948126618127},null,{"$f":"(F815+G815)*SUM(F$554:G815)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.165582298061915,19.536841241580657,0,0,0,{"$f":"IF(SUM(I$554:I815)<($H$40-1),IF((F816+G816)*H816>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B816<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B816),0)","v":0},null,428.13712378056368,405.84276768872809,0.6015366012752984,93.826730217633553,0.95399239120854995,0.36977876456750697,0,null,null,null,0,19.536841241580657,null,19.536841241580657,{"$f":"IF(J816=0,1,1000)*AVERAGE(C$63:C816)","v":233.78461081758141},null,{"$f":"(F816+G816)*SUM(F$554:G816)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.165582298061915,19.536841241580657,0,0,0,{"$f":"IF(SUM(I$554:I816)<($H$40-1),IF((F817+G817)*H817>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B817<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B817),0)","v":0},null,428.13712378056368,405.84276768872809,0.6015366012752984,93.826730217633553,0.95399239120854995,0.36977876456750697,0,null,null,null,0,19.536841241580657,null,19.536841241580657,{"$f":"IF(J817=0,1,1000)*AVERAGE(C$63:C817)","v":233.77443636085141},null,{"$f":"(F817+G817)*SUM(F$554:G817)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.165582298061915,19.536841241580657,0,0,0,{"$f":"IF(SUM(I$554:I817)<($H$40-1),IF((F818+G818)*H818>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B818<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B818),0)","v":0},null,428.13712378056368,405.84276768872809,0.6015366012752984,93.826730217633553,0.95399239120854995,0.36977876456750697,0,null,null,null,0,19.536841241580657,null,19.536841241580657,{"$f":"IF(J818=0,1,1000)*AVERAGE(C$63:C818)","v":233.76428918148531},null,{"$f":"(F818+G818)*SUM(F$554:G818)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.165582298061915,19.536841241580657,0,0,0,{"$f":"IF(SUM(I$554:I818)<($H$40-1),IF((F819+G819)*H819>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B819<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B819),0)","v":0},null,428.13712378056368,405.84276768872809,0.6015366012752984,93.826730217633553,0.95399239120854995,0.36977876456750697,0,null,null,null,0,19.536841241580657,null,19.536841241580657,{"$f":"IF(J819=0,1,1000)*AVERAGE(C$63:C819)","v":233.75416916993547},null,{"$f":"(F819+G819)*SUM(F$554:G819)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.165582298061915,19.536841241580657,0,0,0,{"$f":"IF(SUM(I$554:I819)<($H$40-1),IF((F820+G820)*H820>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B820<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B820),0)","v":0},null,428.13712378056368,405.84276768872809,0.6015366012752984,93.826730217633553,0.95399239120854995,0.36977876456750697,0,null,null,null,0,19.536841241580657,null,19.536841241580657,{"$f":"IF(J820=0,1,1000)*AVERAGE(C$63:C820)","v":233.74407621724001},null,{"$f":"(F820+G820)*SUM(F$554:G820)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.165582298061915,19.536841241580657,0,0,0,{"$f":"IF(SUM(I$554:I820)<($H$40-1),IF((F821+G821)*H821>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B821<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B821),0)","v":0},null,428.13712378056368,405.84276768872809,0.6015366012752984,93.826730217633553,0.95399239120854995,0.36977876456750697,0,null,null,null,0,19.536841241580657,null,19.536841241580657,{"$f":"IF(J821=0,1,1000)*AVERAGE(C$63:C821)","v":233.73401021501905},null,{"$f":"(F821+G821)*SUM(F$554:G821)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.165582298061915,19.536841241580657,0,0,0,{"$f":"IF(SUM(I$554:I821)<($H$40-1),IF((F822+G822)*H822>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B822<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B822),0)","v":0},null,428.13712378056368,405.84276768872809,0.6015366012752984,93.826730217633553,0.95399239120854995,0.36977876456750697,0,null,null,null,0,19.536841241580657,null,19.536841241580657,{"$f":"IF(J822=0,1,1000)*AVERAGE(C$63:C822)","v":233.72397105547068},null,{"$f":"(F822+G822)*SUM(F$554:G822)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.165582298061915,19.536841241580657,0,0,0,{"$f":"IF(SUM(I$554:I822)<($H$40-1),IF((F823+G823)*H823>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B823<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B823),0)","v":0},null,428.13712378056368,405.84276768872809,0.6015366012752984,93.826730217633553,0.95399239120854995,0.36977876456750697,0,null,null,null,0,19.536841241580657,null,19.536841241580657,{"$f":"IF(J823=0,1,1000)*AVERAGE(C$63:C823)","v":233.71395863136718},null,{"$f":"(F823+G823)*SUM(F$554:G823)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.165582298061915,19.536841241580657,0,0,0,{"$f":"IF(SUM(I$554:I823)<($H$40-1),IF((F824+G824)*H824>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B824<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B824),0)","v":0},null,428.13712378056368,405.84276768872809,0.6015366012752984,93.826730217633553,0.95399239120854995,0.36977876456750697,0,null,null,null,0,19.536841241580657,null,19.536841241580657,{"$f":"IF(J824=0,1,1000)*AVERAGE(C$63:C824)","v":233.70397283605118},null,{"$f":"(F824+G824)*SUM(F$554:G824)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.165582298061915,19.536841241580657,0,0,0,{"$f":"IF(SUM(I$554:I824)<($H$40-1),IF((F825+G825)*H825>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B825<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B825),0)","v":0},null,428.13712378056368,405.84276768872809,0.6015366012752984,93.826730217633553,0.95399239120854995,0.36977876456750697,0,null,null,null,0,19.536841241580657,null,19.536841241580657,{"$f":"IF(J825=0,1,1000)*AVERAGE(C$63:C825)","v":233.69401356343192},null,{"$f":"(F825+G825)*SUM(F$554:G825)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.165582298061915,19.536841241580657,0,0,0,{"$f":"IF(SUM(I$554:I825)<($H$40-1),IF((F826+G826)*H826>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B826<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B826),0)","v":0},null,428.13712378056368,405.84276768872809,0.6015366012752984,93.826730217633553,0.95399239120854995,0.36977876456750697,0,null,null,null,0,19.536841241580657,null,19.536841241580657,{"$f":"IF(J826=0,1,1000)*AVERAGE(C$63:C826)","v":233.68408070798139},null,{"$f":"(F826+G826)*SUM(F$554:G826)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.165582298061915,19.536841241580657,0,0,0,{"$f":"IF(SUM(I$554:I826)<($H$40-1),IF((F827+G827)*H827>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B827<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B827),0)","v":0},null,428.13712378056368,405.84276768872809,0.6015366012752984,93.826730217633553,0.95399239120854995,0.36977876456750697,0,null,null,null,0,19.536841241580657,null,19.536841241580657,{"$f":"IF(J827=0,1,1000)*AVERAGE(C$63:C827)","v":233.67417416473074},null,{"$f":"(F827+G827)*SUM(F$554:G827)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.165582298061915,19.536841241580657,0,0,0,{"$f":"IF(SUM(I$554:I827)<($H$40-1),IF((F828+G828)*H828>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B828<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B828),0)","v":0},null,428.13712378056368,405.84276768872809,0.6015366012752984,93.826730217633553,0.95399239120854995,0.36977876456750697,0,null,null,null,0,19.536841241580657,null,19.536841241580657,{"$f":"IF(J828=0,1,1000)*AVERAGE(C$63:C828)","v":233.66429382926646},null,{"$f":"(F828+G828)*SUM(F$554:G828)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.165582298061915,19.536841241580657,0,0,0,{"$f":"IF(SUM(I$554:I828)<($H$40-1),IF((F829+G829)*H829>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B829<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B829),0)","v":0},null,428.13712378056368,405.84276768872809,0.6015366012752984,93.826730217633553,0.95399239120854995,0.36977876456750697,0,null,null,null,0,19.536841241580657,null,19.536841241580657,{"$f":"IF(J829=0,1,1000)*AVERAGE(C$63:C829)","v":233.65443959772679},null,{"$f":"(F829+G829)*SUM(F$554:G829)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.165582298061915,19.536841241580657,0,0,0,{"$f":"IF(SUM(I$554:I829)<($H$40-1),IF((F830+G830)*H830>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B830<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B830),0)","v":0},null,428.13712378056368,405.84276768872809,0.6015366012752984,93.826730217633553,0.95399239120854995,0.36977876456750697,0,null,null,null,0,19.536841241580657,null,19.536841241580657,{"$f":"IF(J830=0,1,1000)*AVERAGE(C$63:C830)","v":233.64461136679807},null,{"$f":"(F830+G830)*SUM(F$554:G830)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.165582298061915,19.536841241580657,0,0,0,{"$f":"IF(SUM(I$554:I830)<($H$40-1),IF((F831+G831)*H831>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B831<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B831),0)","v":0},null,428.13712378056368,405.84276768872809,0.6015366012752984,93.826730217633553,0.95399239120854995,0.36977876456750697,0,null,null,null,0,19.536841241580657,null,19.536841241580657,{"$f":"IF(J831=0,1,1000)*AVERAGE(C$63:C831)","v":233.63480903371104},null,{"$f":"(F831+G831)*SUM(F$554:G831)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.165582298061915,19.536841241580657,0,0,0,{"$f":"IF(SUM(I$554:I831)<($H$40-1),IF((F832+G832)*H832>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B832<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B832),0)","v":0},null,428.13712378056368,405.84276768872809,0.6015366012752984,93.826730217633553,0.95399239120854995,0.36977876456750697,0,null,null,null,0,19.536841241580657,null,19.536841241580657,{"$f":"IF(J832=0,1,1000)*AVERAGE(C$63:C832)","v":233.6250324962374},null,{"$f":"(F832+G832)*SUM(F$554:G832)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.165582298061915,19.536841241580657,0,0,0,{"$f":"IF(SUM(I$554:I832)<($H$40-1),IF((F833+G833)*H833>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B833<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B833),0)","v":0},null,428.13712378056368,405.84276768872809,0.6015366012752984,93.826730217633553,0.95399239120854995,0.36977876456750697,0,null,null,null,0,19.536841241580657,null,19.536841241580657,{"$f":"IF(J833=0,1,1000)*AVERAGE(C$63:C833)","v":233.61528165268615},null,{"$f":"(F833+G833)*SUM(F$554:G833)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.165582298061915,19.536841241580657,0,0,0,{"$f":"IF(SUM(I$554:I833)<($H$40-1),IF((F834+G834)*H834>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B834<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B834),0)","v":0},null,428.13712378056368,405.84276768872809,0.6015366012752984,93.826730217633553,0.95399239120854995,0.36977876456750697,0,null,null,null,0,19.536841241580657,null,19.536841241580657,{"$f":"IF(J834=0,1,1000)*AVERAGE(C$63:C834)","v":233.60555640190012},null,{"$f":"(F834+G834)*SUM(F$554:G834)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.165582298061915,19.536841241580657,0,0,0,{"$f":"IF(SUM(I$554:I834)<($H$40-1),IF((F835+G835)*H835>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B835<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B835),0)","v":0},null,428.13712378056368,405.84276768872809,0.6015366012752984,93.826730217633553,0.95399239120854995,0.36977876456750697,0,null,null,null,0,19.536841241580657,null,19.536841241580657,{"$f":"IF(J835=0,1,1000)*AVERAGE(C$63:C835)","v":233.59585664325246},null,{"$f":"(F835+G835)*SUM(F$554:G835)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.165582298061915,19.536841241580657,0,0,0,{"$f":"IF(SUM(I$554:I835)<($H$40-1),IF((F836+G836)*H836>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B836<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B836),0)","v":0},null,428.13712378056368,405.84276768872809,0.6015366012752984,93.826730217633553,0.95399239120854995,0.36977876456750697,0,null,null,null,0,19.536841241580657,null,19.536841241580657,{"$f":"IF(J836=0,1,1000)*AVERAGE(C$63:C836)","v":233.58618227664317},null,{"$f":"(F836+G836)*SUM(F$554:G836)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.165582298061915,19.536841241580657,0,0,0,{"$f":"IF(SUM(I$554:I836)<($H$40-1),IF((F837+G837)*H837>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B837<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B837),0)","v":0},null,428.13712378056368,405.84276768872809,0.6015366012752984,93.826730217633553,0.95399239120854995,0.36977876456750697,0,null,null,null,0,19.536841241580657,null,19.536841241580657,{"$f":"IF(J837=0,1,1000)*AVERAGE(C$63:C837)","v":233.57653320249557},null,{"$f":"(F837+G837)*SUM(F$554:G837)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.165582298061915,19.536841241580657,0,0,0,{"$f":"IF(SUM(I$554:I837)<($H$40-1),IF((F838+G838)*H838>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B838<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B838),0)","v":0},null,428.13712378056368,405.84276768872809,0.6015366012752984,93.826730217633553,0.95399239120854995,0.36977876456750697,0,null,null,null,0,19.536841241580657,null,19.536841241580657,{"$f":"IF(J838=0,1,1000)*AVERAGE(C$63:C838)","v":233.56690932175309},null,{"$f":"(F838+G838)*SUM(F$554:G838)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.165582298061915,19.536841241580657,0,0,0,{"$f":"IF(SUM(I$554:I838)<($H$40-1),IF((F839+G839)*H839>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B839<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B839),0)","v":0},null,428.13712378056368,405.84276768872809,0.6015366012752984,93.826730217633553,0.95399239120854995,0.36977876456750697,0,null,null,null,0,19.536841241580657,null,19.536841241580657,{"$f":"IF(J839=0,1,1000)*AVERAGE(C$63:C839)","v":233.55731053587562},null,{"$f":"(F839+G839)*SUM(F$554:G839)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.165582298061915,19.536841241580657,0,0,0,{"$f":"IF(SUM(I$554:I839)<($H$40-1),IF((F840+G840)*H840>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B840<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B840),0)","v":0},null,428.13712378056368,405.84276768872809,0.6015366012752984,93.826730217633553,0.95399239120854995,0.36977876456750697,0,null,null,null,0,19.536841241580657,null,19.536841241580657,{"$f":"IF(J840=0,1,1000)*AVERAGE(C$63:C840)","v":233.54773674683636},null,{"$f":"(F840+G840)*SUM(F$554:G840)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.165582298061915,19.536841241580657,0,0,0,{"$f":"IF(SUM(I$554:I840)<($H$40-1),IF((F841+G841)*H841>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B841<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B841),0)","v":0},null,428.13712378056368,405.84276768872809,0.6015366012752984,93.826730217633553,0.95399239120854995,0.36977876456750697,0,null,null,null,0,19.536841241580657,null,19.536841241580657,{"$f":"IF(J841=0,1,1000)*AVERAGE(C$63:C841)","v":233.53818785711843},null,{"$f":"(F841+G841)*SUM(F$554:G841)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.165582298061915,19.536841241580657,0,0,0,{"$f":"IF(SUM(I$554:I841)<($H$40-1),IF((F842+G842)*H842>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B842<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B842),0)","v":0},null,428.13712378056368,405.84276768872809,0.6015366012752984,93.826730217633553,0.95399239120854995,0.36977876456750697,0,null,null,null,0,19.536841241580657,null,19.536841241580657,{"$f":"IF(J842=0,1,1000)*AVERAGE(C$63:C842)","v":233.52866376971144},null,{"$f":"(F842+G842)*SUM(F$554:G842)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.165582298061915,19.536841241580657,0,0,0,{"$f":"IF(SUM(I$554:I842)<($H$40-1),IF((F843+G843)*H843>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B843<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B843),0)","v":0},null,428.13712378056368,405.84276768872809,0.6015366012752984,93.826730217633553,0.95399239120854995,0.36977876456750697,0,null,null,null,0,19.536841241580657,null,19.536841241580657,{"$f":"IF(J843=0,1,1000)*AVERAGE(C$63:C843)","v":233.51916438810838},null,{"$f":"(F843+G843)*SUM(F$554:G843)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.165582298061915,19.536841241580657,0,0,0,{"$f":"IF(SUM(I$554:I843)<($H$40-1),IF((F844+G844)*H844>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B844<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B844),0)","v":0},null,428.13712378056368,405.84276768872809,0.6015366012752984,93.826730217633553,0.95399239120854995,0.36977876456750697,0,null,null,null,0,19.536841241580657,null,19.536841241580657,{"$f":"IF(J844=0,1,1000)*AVERAGE(C$63:C844)","v":233.50968961630221},null,{"$f":"(F844+G844)*SUM(F$554:G844)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.165582298061915,19.536841241580657,0,0,0,{"$f":"IF(SUM(I$554:I844)<($H$40-1),IF((F845+G845)*H845>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B845<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B845),0)","v":0},null,428.13712378056368,405.84276768872809,0.6015366012752984,93.826730217633553,0.95399239120854995,0.36977876456750697,0,null,null,null,0,19.536841241580657,null,19.536841241580657,{"$f":"IF(J845=0,1,1000)*AVERAGE(C$63:C845)","v":233.50023935878272},null,{"$f":"(F845+G845)*SUM(F$554:G845)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.165582298061915,19.536841241580657,0,0,0,{"$f":"IF(SUM(I$554:I845)<($H$40-1),IF((F846+G846)*H846>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B846<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B846),0)","v":0},null,428.13712378056368,405.84276768872809,0.6015366012752984,93.826730217633553,0.95399239120854995,0.36977876456750697,0,null,null,null,0,19.536841241580657,null,19.536841241580657,{"$f":"IF(J846=0,1,1000)*AVERAGE(C$63:C846)","v":233.49081352053329},null,{"$f":"(F846+G846)*SUM(F$554:G846)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.165582298061915,19.536841241580657,0,0,0,{"$f":"IF(SUM(I$554:I846)<($H$40-1),IF((F847+G847)*H847>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B847<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B847),0)","v":0},null,428.13712378056368,405.84276768872809,0.6015366012752984,93.826730217633553,0.95399239120854995,0.36977876456750697,0,null,null,null,0,19.536841241580657,null,19.536841241580657,{"$f":"IF(J847=0,1,1000)*AVERAGE(C$63:C847)","v":233.48141200702776},null,{"$f":"(F847+G847)*SUM(F$554:G847)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.165582298061915,19.536841241580657,0,0,0,{"$f":"IF(SUM(I$554:I847)<($H$40-1),IF((F848+G848)*H848>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B848<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B848),0)","v":0},null,428.13712378056368,405.84276768872809,0.6015366012752984,93.826730217633553,0.95399239120854995,0.36977876456750697,0,null,null,null,0,19.536841241580657,null,19.536841241580657,{"$f":"IF(J848=0,1,1000)*AVERAGE(C$63:C848)","v":233.47203472422714},null,{"$f":"(F848+G848)*SUM(F$554:G848)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.165582298061915,19.536841241580657,0,0,0,{"$f":"IF(SUM(I$554:I848)<($H$40-1),IF((F849+G849)*H849>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B849<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B849),0)","v":0},null,428.13712378056368,405.84276768872809,0.6015366012752984,93.826730217633553,0.95399239120854995,0.36977876456750697,0,null,null,null,0,19.536841241580657,null,19.536841241580657,{"$f":"IF(J849=0,1,1000)*AVERAGE(C$63:C849)","v":233.46268157857656},null,{"$f":"(F849+G849)*SUM(F$554:G849)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.165582298061915,19.536841241580657,0,0,0,{"$f":"IF(SUM(I$554:I849)<($H$40-1),IF((F850+G850)*H850>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B850<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B850),0)","v":0},null,428.13712378056368,405.84276768872809,0.6015366012752984,93.826730217633553,0.95399239120854995,0.36977876456750697,0,null,null,null,0,19.536841241580657,null,19.536841241580657,{"$f":"IF(J850=0,1,1000)*AVERAGE(C$63:C850)","v":233.45335247700223},null,{"$f":"(F850+G850)*SUM(F$554:G850)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.165582298061915,19.536841241580657,0,0,0,{"$f":"IF(SUM(I$554:I850)<($H$40-1),IF((F851+G851)*H851>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B851<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B851),0)","v":0},null,428.13712378056368,405.84276768872809,0.6015366012752984,93.826730217633553,0.95399239120854995,0.36977876456750697,0,null,null,null,0,19.536841241580657,null,19.536841241580657,{"$f":"IF(J851=0,1,1000)*AVERAGE(C$63:C851)","v":233.44404732690819},null,{"$f":"(F851+G851)*SUM(F$554:G851)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.165582298061915,19.536841241580657,0,0,0,{"$f":"IF(SUM(I$554:I851)<($H$40-1),IF((F852+G852)*H852>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B852<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B852),0)","v":0},null,428.13712378056368,405.84276768872809,0.6015366012752984,93.826730217633553,0.95399239120854995,0.36977876456750697,0,null,null,null,0,19.536841241580657,null,19.536841241580657,{"$f":"IF(J852=0,1,1000)*AVERAGE(C$63:C852)","v":233.43476603617336},null,{"$f":"(F852+G852)*SUM(F$554:G852)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.165582298061915,19.536841241580657,0,0,0,{"$f":"IF(SUM(I$554:I852)<($H$40-1),IF((F853+G853)*H853>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B853<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B853),0)","v":0},null,428.13712378056368,405.84276768872809,0.6015366012752984,93.826730217633553,0.95399239120854995,0.36977876456750697,0,null,null,null,0,19.536841241580657,null,19.536841241580657,{"$f":"IF(J853=0,1,1000)*AVERAGE(C$63:C853)","v":233.42550851314849},null,{"$f":"(F853+G853)*SUM(F$554:G853)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.165582298061915,19.536841241580657,0,0,0,{"$f":"IF(SUM(I$554:I853)<($H$40-1),IF((F854+G854)*H854>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B854<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B854),0)","v":0},null,428.13712378056368,405.84276768872809,0.6015366012752984,93.826730217633553,0.95399239120854995,0.36977876456750697,0,null,null,null,0,19.536841241580657,null,19.536841241580657,{"$f":"IF(J854=0,1,1000)*AVERAGE(C$63:C854)","v":233.41627466665307},null,{"$f":"(F854+G854)*SUM(F$554:G854)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.165582298061915,19.536841241580657,0,0,0,{"$f":"IF(SUM(I$554:I854)<($H$40-1),IF((F855+G855)*H855>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B855<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B855),0)","v":0},null,428.13712378056368,405.84276768872809,0.6015366012752984,93.826730217633553,0.95399239120854995,0.36977876456750697,0,null,null,null,0,19.536841241580657,null,19.536841241580657,{"$f":"IF(J855=0,1,1000)*AVERAGE(C$63:C855)","v":233.40706440597248},null,{"$f":"(F855+G855)*SUM(F$554:G855)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.165582298061915,19.536841241580657,0,0,0,{"$f":"IF(SUM(I$554:I855)<($H$40-1),IF((F856+G856)*H856>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B856<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B856),0)","v":0},null,428.13712378056368,405.84276768872809,0.6015366012752984,93.826730217633553,0.95399239120854995,0.36977876456750697,0,null,null,null,0,19.536841241580657,null,19.536841241580657,{"$f":"IF(J856=0,1,1000)*AVERAGE(C$63:C856)","v":233.39787764085483},null,{"$f":"(F856+G856)*SUM(F$554:G856)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.165582298061915,19.536841241580657,0,0,0,{"$f":"IF(SUM(I$554:I856)<($H$40-1),IF((F857+G857)*H857>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B857<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B857),0)","v":0},null,428.13712378056368,405.84276768872809,0.6015366012752984,93.826730217633553,0.95399239120854995,0.36977876456750697,0,null,null,null,0,19.536841241580657,null,19.536841241580657,{"$f":"IF(J857=0,1,1000)*AVERAGE(C$63:C857)","v":233.38871428150819},null,{"$f":"(F857+G857)*SUM(F$554:G857)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.165582298061915,19.536841241580657,0,0,0,{"$f":"IF(SUM(I$554:I857)<($H$40-1),IF((F858+G858)*H858>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B858<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B858),0)","v":0},null,428.13712378056368,405.84276768872809,0.6015366012752984,93.826730217633553,0.95399239120854995,0.36977876456750697,0,null,null,null,0,19.536841241580657,null,19.536841241580657,{"$f":"IF(J858=0,1,1000)*AVERAGE(C$63:C858)","v":233.37957423859754},null,{"$f":"(F858+G858)*SUM(F$554:G858)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.165582298061915,19.536841241580657,0,0,0,{"$f":"IF(SUM(I$554:I858)<($H$40-1),IF((F859+G859)*H859>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B859<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B859),0)","v":0},null,428.13712378056368,405.84276768872809,0.6015366012752984,93.826730217633553,0.95399239120854995,0.36977876456750697,0,null,null,null,0,19.536841241580657,null,19.536841241580657,{"$f":"IF(J859=0,1,1000)*AVERAGE(C$63:C859)","v":233.37045742324193},null,{"$f":"(F859+G859)*SUM(F$554:G859)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.165582298061915,19.536841241580657,0,0,0,{"$f":"IF(SUM(I$554:I859)<($H$40-1),IF((F860+G860)*H860>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B860<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B860),0)","v":0},null,428.13712378056368,405.84276768872809,0.6015366012752984,93.826730217633553,0.95399239120854995,0.36977876456750697,0,null,null,null,0,19.536841241580657,null,19.536841241580657,{"$f":"IF(J860=0,1,1000)*AVERAGE(C$63:C860)","v":233.36136374701161},null,{"$f":"(F860+G860)*SUM(F$554:G860)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.165582298061915,19.536841241580657,0,0,0,{"$f":"IF(SUM(I$554:I860)<($H$40-1),IF((F861+G861)*H861>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B861<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B861),0)","v":0},null,428.13712378056368,405.84276768872809,0.6015366012752984,93.826730217633553,0.95399239120854995,0.36977876456750697,0,null,null,null,0,19.536841241580657,null,19.536841241580657,{"$f":"IF(J861=0,1,1000)*AVERAGE(C$63:C861)","v":233.35229312192507},null,{"$f":"(F861+G861)*SUM(F$554:G861)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.165582298061915,19.536841241580657,0,0,0,{"$f":"IF(SUM(I$554:I861)<($H$40-1),IF((F862+G862)*H862>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B862<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B862),0)","v":0},null,428.13712378056368,405.84276768872809,0.6015366012752984,93.826730217633553,0.95399239120854995,0.36977876456750697,0,null,null,null,0,19.536841241580657,null,19.536841241580657,{"$f":"IF(J862=0,1,1000)*AVERAGE(C$63:C862)","v":233.34324546044635},null,{"$f":"(F862+G862)*SUM(F$554:G862)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.165582298061915,19.536841241580657,0,0,0,{"$f":"IF(SUM(I$554:I862)<($H$40-1),IF((F863+G863)*H863>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B863<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B863),0)","v":0},null,428.13712378056368,405.84276768872809,0.6015366012752984,93.826730217633553,0.95399239120854995,0.36977876456750697,0,null,null,null,0,19.536841241580657,null,19.536841241580657,{"$f":"IF(J863=0,1,1000)*AVERAGE(C$63:C863)","v":233.33422067548213},null,{"$f":"(F863+G863)*SUM(F$554:G863)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.165582298061915,19.536841241580657,0,0,0,{"$f":"IF(SUM(I$554:I863)<($H$40-1),IF((F864+G864)*H864>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B864<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B864),0)","v":0},null,428.13712378056368,405.84276768872809,0.6015366012752984,93.826730217633553,0.95399239120854995,0.36977876456750697,0,null,null,null,0,19.536841241580657,null,19.536841241580657,{"$f":"IF(J864=0,1,1000)*AVERAGE(C$63:C864)","v":233.32521868037892},null,{"$f":"(F864+G864)*SUM(F$554:G864)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.165582298061915,19.536841241580657,0,0,0,{"$f":"IF(SUM(I$554:I864)<($H$40-1),IF((F865+G865)*H865>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B865<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B865),0)","v":0},null,428.13712378056368,405.84276768872809,0.6015366012752984,93.826730217633553,0.95399239120854995,0.36977876456750697,0,null,null,null,0,19.536841241580657,null,19.536841241580657,{"$f":"IF(J865=0,1,1000)*AVERAGE(C$63:C865)","v":233.31623938892037},null,{"$f":"(F865+G865)*SUM(F$554:G865)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.165582298061915,19.536841241580657,0,0,0,{"$f":"IF(SUM(I$554:I865)<($H$40-1),IF((F866+G866)*H866>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B866<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B866),0)","v":0},null,428.13712378056368,405.84276768872809,0.6015366012752984,93.826730217633553,0.95399239120854995,0.36977876456750697,0,null,null,null,0,19.536841241580657,null,19.536841241580657,{"$f":"IF(J866=0,1,1000)*AVERAGE(C$63:C866)","v":233.30728271532442},null,{"$f":"(F866+G866)*SUM(F$554:G866)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.165582298061915,19.536841241580657,0,0,0,{"$f":"IF(SUM(I$554:I866)<($H$40-1),IF((F867+G867)*H867>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B867<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B867),0)","v":0},null,428.13712378056368,405.84276768872809,0.6015366012752984,93.826730217633553,0.95399239120854995,0.36977876456750697,0,null,null,null,0,19.536841241580657,null,19.536841241580657,{"$f":"IF(J867=0,1,1000)*AVERAGE(C$63:C867)","v":233.29834857424066},null,{"$f":"(F867+G867)*SUM(F$554:G867)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.165582298061915,19.536841241580657,0,0,0,{"$f":"IF(SUM(I$554:I867)<($H$40-1),IF((F868+G868)*H868>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B868<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B868),0)","v":0},null,428.13712378056368,405.84276768872809,0.6015366012752984,93.826730217633553,0.95399239120854995,0.36977876456750697,0,null,null,null,0,19.536841241580657,null,19.536841241580657,{"$f":"IF(J868=0,1,1000)*AVERAGE(C$63:C868)","v":233.28943688074756},null,{"$f":"(F868+G868)*SUM(F$554:G868)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.165582298061915,19.536841241580657,0,0,0,{"$f":"IF(SUM(I$554:I868)<($H$40-1),IF((F869+G869)*H869>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B869<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B869),0)","v":0},null,428.13712378056368,405.84276768872809,0.6015366012752984,93.826730217633553,0.95399239120854995,0.36977876456750697,0,null,null,null,0,19.536841241580657,null,19.536841241580657,{"$f":"IF(J869=0,1,1000)*AVERAGE(C$63:C869)","v":233.28054755034981},null,{"$f":"(F869+G869)*SUM(F$554:G869)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.165582298061915,19.536841241580657,0,0,0,{"$f":"IF(SUM(I$554:I869)<($H$40-1),IF((F870+G870)*H870>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B870<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B870),0)","v":0},null,428.13712378056368,405.84276768872809,0.6015366012752984,93.826730217633553,0.95399239120854995,0.36977876456750697,0,null,null,null,0,19.536841241580657,null,19.536841241580657,{"$f":"IF(J870=0,1,1000)*AVERAGE(C$63:C870)","v":233.27168049897563},null,{"$f":"(F870+G870)*SUM(F$554:G870)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.165582298061915,19.536841241580657,0,0,0,{"$f":"IF(SUM(I$554:I870)<($H$40-1),IF((F871+G871)*H871>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B871<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B871),0)","v":0},null,428.13712378056368,405.84276768872809,0.6015366012752984,93.826730217633553,0.95399239120854995,0.36977876456750697,0,null,null,null,0,19.536841241580657,null,19.536841241580657,{"$f":"IF(J871=0,1,1000)*AVERAGE(C$63:C871)","v":233.26283564297407},null,{"$f":"(F871+G871)*SUM(F$554:G871)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.165582298061915,19.536841241580657,0,0,0,{"$f":"IF(SUM(I$554:I871)<($H$40-1),IF((F872+G872)*H872>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B872<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B872),0)","v":0},null,428.13712378056368,405.84276768872809,0.6015366012752984,93.826730217633553,0.95399239120854995,0.36977876456750697,0,null,null,null,0,19.536841241580657,null,19.536841241580657,{"$f":"IF(J872=0,1,1000)*AVERAGE(C$63:C872)","v":233.25401289911252},null,{"$f":"(F872+G872)*SUM(F$554:G872)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.165582298061915,19.536841241580657,0,0,0,{"$f":"IF(SUM(I$554:I872)<($H$40-1),IF((F873+G873)*H873>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B873<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B873),0)","v":0},null,428.13712378056368,405.84276768872809,0.6015366012752984,93.826730217633553,0.95399239120854995,0.36977876456750697,0,null,null,null,0,19.536841241580657,null,19.536841241580657,{"$f":"IF(J873=0,1,1000)*AVERAGE(C$63:C873)","v":233.245212184574},null,{"$f":"(F873+G873)*SUM(F$554:G873)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.165582298061915,19.536841241580657,0,0,0,{"$f":"IF(SUM(I$554:I873)<($H$40-1),IF((F874+G874)*H874>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B874<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B874),0)","v":0},null,428.13712378056368,{"$f":"R$9*$Q874^6+S$9*$Q874^5+T$9*$Q874^4+U$9*$Q874^3+V$9*$Q874^2+W$9*$Q874+X$9","v":405.84276768872809},{"$f":"R$10*$Q874^6+S$10*$Q874^5+T$10*$Q874^4+U$10*$Q874^3+V$10*$Q874^2+W$10*$Q874+X$10","v":0.6015366012752984},{"$f":"(R874-R$60)-(Q$60+460)*(S874-S$60)","v":93.826730217633553},0.95399239120854995,{"$f":"(1.1-0.1*U874^($R$24*($H$24+273)^4 +$S$24*($H$24+273)^3 + $T$24*($H$24+273)^2 + $U$24*($H$24+273) + $V$24))*V$550","v":0.36977876456750697},{"$f":"E874-E383","v":0},null,null,null,0,19.536841241580657,null,19.536841241580657,{"$f":"IF(J874=0,1,1000)*AVERAGE(C$63:C874)","v":233.2364334169545},null,{"$f":"(F874+G874)*SUM(F$554:G874)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.165582298061915,19.536841241580657,0,0,0,{"$f":"IF(SUM(I$554:I874)<($H$40-1),IF((F875+G875)*H875>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B875<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B875),0)","v":0},null,{"$f":"C875*1.8+32-H$20","v":428.13712378056368},405.84276768872809,0.6015366012752984,93.826730217633553,{"$f":"((Q875+460)/(H$24*1.8+32+460))","v":0.95399239120854995},0.36977876456750697,0,null,null,null,{"$f":"IF(AA874>0,AA874,IF(K875=0,0,B875))","v":0},{"$f":"IF(AA874>0,AB874,E875)","v":19.536841241580657},null,{"$f":"IF(B875<=AD$59,E875,AD874)","v":19.536841241580657},{"$f":"IF(J875=0,1,1000)*AVERAGE(C$63:C875)","v":233.22767651426059},null,{"$f":"(F875+G875)*SUM(F$554:G875)","v":0},{"$f":"IF((F875+G875)=0,0,B875)","v":0},{"$f":"IF($AG875=1,$AH875,0)","v":0},{"$f":"IF($AG875=2,$AH875,0)","v":0},{"$f":"IF($AG875=3,$AH875,0)","v":0},{"$f":"IF($AG875=4,$AH875,0)","v":0},{"$f":"IF($AG875=5,$AH875,0)","v":0},{"$f":"IF($AG875=6,$AH875,0)","v":0},{"$f":"IF($AG875=7,$AH875,0)","v":0},{"$f":"IF($AG875=8,$AH875,0)","v":0}]
[null,{"$f":"IF(ROUND(B875,1)=H$48,H$48,IF(B875<$H$48,B875+1/12,B875))","v":20},{"$f":"IF(B875<H$48,IF(I875<1,C875*(1-$H$22/12), $C$63),C875)","v":226.20464055373324},{"$f":"V876*T876/3.413","v":10.165582298061915},{"$f":"(D876*$H$23/1000-H$32)/1000","v":19.536841241580657},{"$f":"IF(B876>H$48-5,0,IF(C876 <= $C$554- $H$35,1,0))","v":0},{"$f":"IF(ROUND(B876,1)=H$48-5,IF(E876-(E875-E876)*60<1,1,0),IF(E876-(E875-E876)<0,1,0))","v":0},{"$f":"IF(ROUND(H$48-B876,2)<5,0,1)","v":0},{"$f":"IF(SUM(I$554:I875)<($H$40-1),IF((F876+G876)*H876>0,1,0),0)","v":0},{"$f":"IF(OR(I876=1,J875 =1), 1,0)","v":0},{"$f":"I876/(1+$H$38)^B876","v":0},{"$f":"IF(B876<H$48,E876/((1+$H$38)^B876),0)","v":0},{"$f":"IF(B876<H$48,($H$33/1000)/((1+$H$38)^B876),0)","v":0},{"$f":"IF(J876<1, B876,N875)","v":20},{"$f":"IF(B876<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B876),0)","v":0},null,428.13712378056368,405.84276768872809,0.6015366012752984,93.826730217633553,0.95399239120854995,0.36977876456750697,0,null,null,null,0,19.536841241580657,null,19.536841241580657,{"$f":"IF(J876=0,1,1000)*AVERAGE(C$63:C876)","v":233.21894139490669},null,{"$f":"(F876+G876)*SUM(F$554:G876)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.165582298061915,19.536841241580657,0,0,0,{"$f":"IF(SUM(I$554:I876)<($H$40-1),IF((F877+G877)*H877>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B877<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B877),0)","v":0},null,428.13712378056368,405.84276768872809,0.6015366012752984,93.826730217633553,0.95399239120854995,0.36977876456750697,0,null,null,null,0,19.536841241580657,null,19.536841241580657,{"$f":"IF(J877=0,1,1000)*AVERAGE(C$63:C877)","v":233.21022797771269},null,{"$f":"(F877+G877)*SUM(F$554:G877)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.165582298061915,19.536841241580657,0,0,0,{"$f":"IF(SUM(I$554:I877)<($H$40-1),IF((F878+G878)*H878>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B878<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B878),0)","v":0},null,428.13712378056368,405.84276768872809,0.6015366012752984,93.826730217633553,0.95399239120854995,0.36977876456750697,0,null,null,null,0,19.536841241580657,null,19.536841241580657,{"$f":"IF(J878=0,1,1000)*AVERAGE(C$63:C878)","v":233.20153618190133},null,{"$f":"(F878+G878)*SUM(F$554:G878)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.165582298061915,19.536841241580657,0,0,0,{"$f":"IF(SUM(I$554:I878)<($H$40-1),IF((F879+G879)*H879>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B879<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B879),0)","v":0},null,428.13712378056368,405.84276768872809,0.6015366012752984,93.826730217633553,0.95399239120854995,0.36977876456750697,0,null,null,null,0,19.536841241580657,null,19.536841241580657,{"$f":"IF(J879=0,1,1000)*AVERAGE(C$63:C879)","v":233.19286592709568},null,{"$f":"(F879+G879)*SUM(F$554:G879)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.165582298061915,19.536841241580657,0,0,0,{"$f":"IF(SUM(I$554:I879)<($H$40-1),IF((F880+G880)*H880>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B880<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B880),0)","v":0},null,428.13712378056368,405.84276768872809,0.6015366012752984,93.826730217633553,0.95399239120854995,0.36977876456750697,0,null,null,null,0,19.536841241580657,null,19.536841241580657,{"$f":"IF(J880=0,1,1000)*AVERAGE(C$63:C880)","v":233.18421713331676},null,{"$f":"(F880+G880)*SUM(F$554:G880)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.165582298061915,19.536841241580657,0,0,0,{"$f":"IF(SUM(I$554:I880)<($H$40-1),IF((F881+G881)*H881>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B881<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B881),0)","v":0},null,428.13712378056368,405.84276768872809,0.6015366012752984,93.826730217633553,0.95399239120854995,0.36977876456750697,0,null,null,null,0,19.536841241580657,null,19.536841241580657,{"$f":"IF(J881=0,1,1000)*AVERAGE(C$63:C881)","v":233.17558972098107},null,{"$f":"(F881+G881)*SUM(F$554:G881)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.165582298061915,19.536841241580657,0,0,0,{"$f":"IF(SUM(I$554:I881)<($H$40-1),IF((F882+G882)*H882>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B882<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B882),0)","v":0},null,428.13712378056368,405.84276768872809,0.6015366012752984,93.826730217633553,0.95399239120854995,0.36977876456750697,0,null,null,null,0,19.536841241580657,null,19.536841241580657,{"$f":"IF(J882=0,1,1000)*AVERAGE(C$63:C882)","v":233.16698361089806},null,{"$f":"(F882+G882)*SUM(F$554:G882)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.165582298061915,19.536841241580657,0,0,0,{"$f":"IF(SUM(I$554:I882)<($H$40-1),IF((F883+G883)*H883>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B883<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B883),0)","v":0},null,428.13712378056368,405.84276768872809,0.6015366012752984,93.826730217633553,0.95399239120854995,0.36977876456750697,0,null,null,null,0,19.536841241580657,null,19.536841241580657,{"$f":"IF(J883=0,1,1000)*AVERAGE(C$63:C883)","v":233.15839872426778},null,{"$f":"(F883+G883)*SUM(F$554:G883)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.165582298061915,19.536841241580657,0,0,0,{"$f":"IF(SUM(I$554:I883)<($H$40-1),IF((F884+G884)*H884>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B884<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B884),0)","v":0},null,428.13712378056368,405.84276768872809,0.6015366012752984,93.826730217633553,0.95399239120854995,0.36977876456750697,0,null,null,null,0,19.536841241580657,null,19.536841241580657,{"$f":"IF(J884=0,1,1000)*AVERAGE(C$63:C884)","v":233.14983498267847},null,{"$f":"(F884+G884)*SUM(F$554:G884)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.165582298061915,19.536841241580657,0,0,0,{"$f":"IF(SUM(I$554:I884)<($H$40-1),IF((F885+G885)*H885>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B885<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B885),0)","v":0},null,428.13712378056368,405.84276768872809,0.6015366012752984,93.826730217633553,0.95399239120854995,0.36977876456750697,0,null,null,null,0,19.536841241580657,null,19.536841241580657,{"$f":"IF(J885=0,1,1000)*AVERAGE(C$63:C885)","v":233.14129230810411},null,{"$f":"(F885+G885)*SUM(F$554:G885)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.165582298061915,19.536841241580657,0,0,0,{"$f":"IF(SUM(I$554:I885)<($H$40-1),IF((F886+G886)*H886>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B886<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B886),0)","v":0},null,428.13712378056368,405.84276768872809,0.6015366012752984,93.826730217633553,0.95399239120854995,0.36977876456750697,0,null,null,null,0,19.536841241580657,null,19.536841241580657,{"$f":"IF(J886=0,1,1000)*AVERAGE(C$63:C886)","v":233.1327706229022},null,{"$f":"(F886+G886)*SUM(F$554:G886)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.165582298061915,19.536841241580657,0,0,0,{"$f":"IF(SUM(I$554:I886)<($H$40-1),IF((F887+G887)*H887>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B887<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B887),0)","v":0},null,428.13712378056368,405.84276768872809,0.6015366012752984,93.826730217633553,0.95399239120854995,0.36977876456750697,0,null,null,null,0,19.536841241580657,null,19.536841241580657,{"$f":"IF(J887=0,1,1000)*AVERAGE(C$63:C887)","v":233.12426984981121},null,{"$f":"(F887+G887)*SUM(F$554:G887)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.165582298061915,19.536841241580657,0,0,0,{"$f":"IF(SUM(I$554:I887)<($H$40-1),IF((F888+G888)*H888>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B888<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B888),0)","v":0},null,428.13712378056368,405.84276768872809,0.6015366012752984,93.826730217633553,0.95399239120854995,0.36977876456750697,0,null,null,null,0,19.536841241580657,null,19.536841241580657,{"$f":"IF(J888=0,1,1000)*AVERAGE(C$63:C888)","v":233.11578991194838},null,{"$f":"(F888+G888)*SUM(F$554:G888)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.165582298061915,19.536841241580657,0,0,0,{"$f":"IF(SUM(I$554:I888)<($H$40-1),IF((F889+G889)*H889>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B889<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B889),0)","v":0},null,428.13712378056368,405.84276768872809,0.6015366012752984,93.826730217633553,0.95399239120854995,0.36977876456750697,0,null,null,null,0,19.536841241580657,null,19.536841241580657,{"$f":"IF(J889=0,1,1000)*AVERAGE(C$63:C889)","v":233.10733073280736},null,{"$f":"(F889+G889)*SUM(F$554:G889)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.165582298061915,19.536841241580657,0,0,0,{"$f":"IF(SUM(I$554:I889)<($H$40-1),IF((F890+G890)*H890>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B890<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B890),0)","v":0},null,428.13712378056368,405.84276768872809,0.6015366012752984,93.826730217633553,0.95399239120854995,0.36977876456750697,0,null,null,null,0,19.536841241580657,null,19.536841241580657,{"$f":"IF(J890=0,1,1000)*AVERAGE(C$63:C890)","v":233.09889223625592},null,{"$f":"(F890+G890)*SUM(F$554:G890)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.165582298061915,19.536841241580657,0,0,0,{"$f":"IF(SUM(I$554:I890)<($H$40-1),IF((F891+G891)*H891>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B891<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B891),0)","v":0},null,428.13712378056368,405.84276768872809,0.6015366012752984,93.826730217633553,0.95399239120854995,0.36977876456750697,0,null,null,null,0,19.536841241580657,null,19.536841241580657,{"$f":"IF(J891=0,1,1000)*AVERAGE(C$63:C891)","v":233.09047434653368},null,{"$f":"(F891+G891)*SUM(F$554:G891)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.165582298061915,19.536841241580657,0,0,0,{"$f":"IF(SUM(I$554:I891)<($H$40-1),IF((F892+G892)*H892>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B892<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B892),0)","v":0},null,428.13712378056368,405.84276768872809,0.6015366012752984,93.826730217633553,0.95399239120854995,0.36977876456750697,0,null,null,null,0,19.536841241580657,null,19.536841241580657,{"$f":"IF(J892=0,1,1000)*AVERAGE(C$63:C892)","v":233.08207698824978},null,{"$f":"(F892+G892)*SUM(F$554:G892)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.165582298061915,19.536841241580657,0,0,0,{"$f":"IF(SUM(I$554:I892)<($H$40-1),IF((F893+G893)*H893>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B893<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B893),0)","v":0},null,428.13712378056368,405.84276768872809,0.6015366012752984,93.826730217633553,0.95399239120854995,0.36977876456750697,0,null,null,null,0,19.536841241580657,null,19.536841241580657,{"$f":"IF(J893=0,1,1000)*AVERAGE(C$63:C893)","v":233.07370008638071},null,{"$f":"(F893+G893)*SUM(F$554:G893)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.165582298061915,19.536841241580657,0,0,0,{"$f":"IF(SUM(I$554:I893)<($H$40-1),IF((F894+G894)*H894>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B894<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B894),0)","v":0},null,428.13712378056368,405.84276768872809,0.6015366012752984,93.826730217633553,0.95399239120854995,0.36977876456750697,0,null,null,null,0,19.536841241580657,null,19.536841241580657,{"$f":"IF(J894=0,1,1000)*AVERAGE(C$63:C894)","v":233.06534356626801},null,{"$f":"(F894+G894)*SUM(F$554:G894)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.165582298061915,19.536841241580657,0,0,0,{"$f":"IF(SUM(I$554:I894)<($H$40-1),IF((F895+G895)*H895>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B895<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B895),0)","v":0},null,428.13712378056368,405.84276768872809,0.6015366012752984,93.826730217633553,0.95399239120854995,0.36977876456750697,0,null,null,null,0,19.536841241580657,null,19.536841241580657,{"$f":"IF(J895=0,1,1000)*AVERAGE(C$63:C895)","v":233.05700735361611},null,{"$f":"(F895+G895)*SUM(F$554:G895)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.165582298061915,19.536841241580657,0,0,0,{"$f":"IF(SUM(I$554:I895)<($H$40-1),IF((F896+G896)*H896>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B896<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B896),0)","v":0},null,428.13712378056368,405.84276768872809,0.6015366012752984,93.826730217633553,0.95399239120854995,0.36977876456750697,0,null,null,null,0,19.536841241580657,null,19.536841241580657,{"$f":"IF(J896=0,1,1000)*AVERAGE(C$63:C896)","v":233.04869137449003},null,{"$f":"(F896+G896)*SUM(F$554:G896)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.165582298061915,19.536841241580657,0,0,0,{"$f":"IF(SUM(I$554:I896)<($H$40-1),IF((F897+G897)*H897>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B897<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B897),0)","v":0},null,428.13712378056368,405.84276768872809,0.6015366012752984,93.826730217633553,0.95399239120854995,0.36977876456750697,0,null,null,null,0,19.536841241580657,null,19.536841241580657,{"$f":"IF(J897=0,1,1000)*AVERAGE(C$63:C897)","v":233.04039555531338},null,{"$f":"(F897+G897)*SUM(F$554:G897)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.165582298061915,19.536841241580657,0,0,0,{"$f":"IF(SUM(I$554:I897)<($H$40-1),IF((F898+G898)*H898>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B898<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B898),0)","v":0},null,428.13712378056368,405.84276768872809,0.6015366012752984,93.826730217633553,0.95399239120854995,0.36977876456750697,0,null,null,null,0,19.536841241580657,null,19.536841241580657,{"$f":"IF(J898=0,1,1000)*AVERAGE(C$63:C898)","v":233.03211982286595},null,{"$f":"(F898+G898)*SUM(F$554:G898)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.165582298061915,19.536841241580657,0,0,0,{"$f":"IF(SUM(I$554:I898)<($H$40-1),IF((F899+G899)*H899>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B899<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B899),0)","v":0},null,428.13712378056368,405.84276768872809,0.6015366012752984,93.826730217633553,0.95399239120854995,0.36977876456750697,0,null,null,null,0,19.536841241580657,null,19.536841241580657,{"$f":"IF(J899=0,1,1000)*AVERAGE(C$63:C899)","v":233.02386410428176},null,{"$f":"(F899+G899)*SUM(F$554:G899)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.165582298061915,19.536841241580657,0,0,0,{"$f":"IF(SUM(I$554:I899)<($H$40-1),IF((F900+G900)*H900>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B900<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B900),0)","v":0},null,428.13712378056368,405.84276768872809,0.6015366012752984,93.826730217633553,0.95399239120854995,0.36977876456750697,0,null,null,null,0,19.536841241580657,null,19.536841241580657,{"$f":"IF(J900=0,1,1000)*AVERAGE(C$63:C900)","v":233.01562832704681},null,{"$f":"(F900+G900)*SUM(F$554:G900)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.165582298061915,19.536841241580657,0,0,0,{"$f":"IF(SUM(I$554:I900)<($H$40-1),IF((F901+G901)*H901>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B901<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B901),0)","v":0},null,428.13712378056368,405.84276768872809,0.6015366012752984,93.826730217633553,0.95399239120854995,0.36977876456750697,0,null,null,null,0,19.536841241580657,null,19.536841241580657,{"$f":"IF(J901=0,1,1000)*AVERAGE(C$63:C901)","v":233.00741241899698},null,{"$f":"(F901+G901)*SUM(F$554:G901)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.165582298061915,19.536841241580657,0,0,0,{"$f":"IF(SUM(I$554:I901)<($H$40-1),IF((F902+G902)*H902>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B902<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B902),0)","v":0},null,428.13712378056368,405.84276768872809,0.6015366012752984,93.826730217633553,0.95399239120854995,0.36977876456750697,0,null,null,null,0,19.536841241580657,null,19.536841241580657,{"$f":"IF(J902=0,1,1000)*AVERAGE(C$63:C902)","v":232.99921630831594},null,{"$f":"(F902+G902)*SUM(F$554:G902)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.165582298061915,19.536841241580657,0,0,0,{"$f":"IF(SUM(I$554:I902)<($H$40-1),IF((F903+G903)*H903>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B903<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B903),0)","v":0},null,428.13712378056368,405.84276768872809,0.6015366012752984,93.826730217633553,0.95399239120854995,0.36977876456750697,0,null,null,null,0,19.536841241580657,null,19.536841241580657,{"$f":"IF(J903=0,1,1000)*AVERAGE(C$63:C903)","v":232.99103992353307},null,{"$f":"(F903+G903)*SUM(F$554:G903)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.165582298061915,19.536841241580657,0,0,0,{"$f":"IF(SUM(I$554:I903)<($H$40-1),IF((F904+G904)*H904>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B904<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B904),0)","v":0},null,428.13712378056368,405.84276768872809,0.6015366012752984,93.826730217633553,0.95399239120854995,0.36977876456750697,0,null,null,null,0,19.536841241580657,null,19.536841241580657,{"$f":"IF(J904=0,1,1000)*AVERAGE(C$63:C904)","v":232.9828831935213},null,{"$f":"(F904+G904)*SUM(F$554:G904)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.165582298061915,19.536841241580657,0,0,0,{"$f":"IF(SUM(I$554:I904)<($H$40-1),IF((F905+G905)*H905>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B905<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B905),0)","v":0},null,428.13712378056368,405.84276768872809,0.6015366012752984,93.826730217633553,0.95399239120854995,0.36977876456750697,0,null,null,null,0,19.536841241580657,null,19.536841241580657,{"$f":"IF(J905=0,1,1000)*AVERAGE(C$63:C905)","v":232.97474604749513},null,{"$f":"(F905+G905)*SUM(F$554:G905)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.165582298061915,19.536841241580657,0,0,0,{"$f":"IF(SUM(I$554:I905)<($H$40-1),IF((F906+G906)*H906>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B906<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B906),0)","v":0},null,428.13712378056368,405.84276768872809,0.6015366012752984,93.826730217633553,0.95399239120854995,0.36977876456750697,0,null,null,null,0,19.536841241580657,null,19.536841241580657,{"$f":"IF(J906=0,1,1000)*AVERAGE(C$63:C906)","v":232.96662841500861},null,{"$f":"(F906+G906)*SUM(F$554:G906)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.165582298061915,19.536841241580657,0,0,0,{"$f":"IF(SUM(I$554:I906)<($H$40-1),IF((F907+G907)*H907>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B907<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B907),0)","v":0},null,428.13712378056368,405.84276768872809,0.6015366012752984,93.826730217633553,0.95399239120854995,0.36977876456750697,0,null,null,null,0,19.536841241580657,null,19.536841241580657,{"$f":"IF(J907=0,1,1000)*AVERAGE(C$63:C907)","v":232.95853022595321},null,{"$f":"(F907+G907)*SUM(F$554:G907)","v":0},0,{"$f":"IF($AG907=1,$AH907,0)","v":0},{"$f":"IF($AG907=2,$AH907,0)","v":0},{"$f":"IF($AG907=3,$AH907,0)","v":0},{"$f":"IF($AG907=4,$AH907,0)","v":0},{"$f":"IF($AG907=5,$AH907,0)","v":0},{"$f":"IF($AG907=6,$AH907,0)","v":0},{"$f":"IF($AG907=7,$AH907,0)","v":0},0]
[null,20,226.20464055373324,10.165582298061915,19.536841241580657,0,0,0,{"$f":"IF(SUM(I$554:I907)<($H$40-1),IF((F908+G908)*H908>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B908<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B908),0)","v":0},null,428.13712378056368,405.84276768872809,0.6015366012752984,93.826730217633553,0.95399239120854995,0.36977876456750697,0,null,null,null,0,19.536841241580657,null,19.536841241580657,{"$f":"IF(J908=0,1,1000)*AVERAGE(C$63:C908)","v":232.95045141055584},null,{"$f":"(F908+G908)*SUM(F$554:G908)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.165582298061915,19.536841241580657,0,0,0,{"$f":"IF(SUM(I$554:I908)<($H$40-1),IF((F909+G909)*H909>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B909<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B909),0)","v":0},null,428.13712378056368,405.84276768872809,0.6015366012752984,93.826730217633553,0.95399239120854995,0.36977876456750697,0,null,null,null,0,19.536841241580657,null,19.536841241580657,{"$f":"IF(J909=0,1,1000)*AVERAGE(C$63:C909)","v":232.94239189937684},null,{"$f":"(F909+G909)*SUM(F$554:G909)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.165582298061915,19.536841241580657,0,0,0,{"$f":"IF(SUM(I$554:I909)<($H$40-1),IF((F910+G910)*H910>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B910<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B910),0)","v":0},null,428.13712378056368,405.84276768872809,0.6015366012752984,93.826730217633553,0.95399239120854995,0.36977876456750697,0,null,null,null,0,19.536841241580657,null,19.536841241580657,{"$f":"IF(J910=0,1,1000)*AVERAGE(C$63:C910)","v":232.93435162330806},null,{"$f":"(F910+G910)*SUM(F$554:G910)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.165582298061915,19.536841241580657,0,0,0,{"$f":"IF(SUM(I$554:I910)<($H$40-1),IF((F911+G911)*H911>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B911<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B911),0)","v":0},null,428.13712378056368,405.84276768872809,0.6015366012752984,93.826730217633553,0.95399239120854995,0.36977876456750697,0,null,null,null,0,19.536841241580657,null,19.536841241580657,{"$f":"IF(J911=0,1,1000)*AVERAGE(C$63:C911)","v":232.9263305135708},null,{"$f":"(F911+G911)*SUM(F$554:G911)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.165582298061915,19.536841241580657,0,0,0,{"$f":"IF(SUM(I$554:I911)<($H$40-1),IF((F912+G912)*H912>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B912<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B912),0)","v":0},null,428.13712378056368,405.84276768872809,0.6015366012752984,93.826730217633553,0.95399239120854995,0.36977876456750697,0,null,null,null,0,19.536841241580657,null,19.536841241580657,{"$f":"IF(J912=0,1,1000)*AVERAGE(C$63:C912)","v":232.91832850171386},null,{"$f":"(F912+G912)*SUM(F$554:G912)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.165582298061915,19.536841241580657,0,0,0,{"$f":"IF(SUM(I$554:I912)<($H$40-1),IF((F913+G913)*H913>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B913<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B913),0)","v":0},null,428.13712378056368,405.84276768872809,0.6015366012752984,93.826730217633553,0.95399239120854995,0.36977876456750697,0,null,null,null,0,19.536841241580657,null,19.536841241580657,{"$f":"IF(J913=0,1,1000)*AVERAGE(C$63:C913)","v":232.91034551961164},null,{"$f":"(F913+G913)*SUM(F$554:G913)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.165582298061915,19.536841241580657,0,0,0,{"$f":"IF(SUM(I$554:I913)<($H$40-1),IF((F914+G914)*H914>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B914<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B914),0)","v":0},null,428.13712378056368,405.84276768872809,0.6015366012752984,93.826730217633553,0.95399239120854995,0.36977876456750697,0,null,null,null,0,19.536841241580657,null,19.536841241580657,{"$f":"IF(J914=0,1,1000)*AVERAGE(C$63:C914)","v":232.90238149946214},null,{"$f":"(F914+G914)*SUM(F$554:G914)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.165582298061915,19.536841241580657,0,0,0,{"$f":"IF(SUM(I$554:I914)<($H$40-1),IF((F915+G915)*H915>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B915<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B915),0)","v":0},null,{"$f":"C915*1.8+32-H$20","v":428.13712378056368},405.84276768872809,0.6015366012752984,{"$f":"(R915-R$60)-(Q$60+460)*(S915-S$60)","v":93.826730217633553},{"$f":"((Q915+460)/(H$24*1.8+32+460))","v":0.95399239120854995},0.36977876456750697,{"$f":"E915-E424","v":0},null,null,null,0,19.536841241580657,null,19.536841241580657,{"$f":"IF(J915=0,1,1000)*AVERAGE(C$63:C915)","v":232.89443637378511},null,{"$f":"(F915+G915)*SUM(F$554:G915)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.165582298061915,19.536841241580657,0,0,0,{"$f":"IF(SUM(I$554:I915)<($H$40-1),IF((F916+G916)*H916>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B916<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B916),0)","v":0},null,428.13712378056368,405.84276768872809,0.6015366012752984,93.826730217633553,0.95399239120854995,0.36977876456750697,0,null,null,null,0,19.536841241580657,null,19.536841241580657,{"$f":"IF(J916=0,1,1000)*AVERAGE(C$63:C916)","v":232.88651007542015},null,{"$f":"(F916+G916)*SUM(F$554:G916)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.165582298061915,19.536841241580657,0,0,0,{"$f":"IF(SUM(I$554:I916)<($H$40-1),IF((F917+G917)*H917>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B917<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B917),0)","v":0},null,428.13712378056368,405.84276768872809,0.6015366012752984,93.826730217633553,0.95399239120854995,0.36977876456750697,0,null,null,null,0,19.536841241580657,null,19.536841241580657,{"$f":"IF(J917=0,1,1000)*AVERAGE(C$63:C917)","v":232.87860253752467},null,{"$f":"(F917+G917)*SUM(F$554:G917)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.165582298061915,19.536841241580657,0,0,0,{"$f":"IF(SUM(I$554:I917)<($H$40-1),IF((F918+G918)*H918>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B918<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B918),0)","v":0},null,428.13712378056368,405.84276768872809,0.6015366012752984,93.826730217633553,0.95399239120854995,0.36977876456750697,0,null,null,null,0,19.536841241580657,null,19.536841241580657,{"$f":"IF(J918=0,1,1000)*AVERAGE(C$63:C918)","v":232.87071369357218},null,{"$f":"(F918+G918)*SUM(F$554:G918)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.165582298061915,19.536841241580657,0,0,0,{"$f":"IF(SUM(I$554:I918)<($H$40-1),IF((F919+G919)*H919>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B919<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B919),0)","v":0},null,428.13712378056368,405.84276768872809,0.6015366012752984,93.826730217633553,0.95399239120854995,0.36977876456750697,0,null,null,null,0,19.536841241580657,null,19.536841241580657,{"$f":"IF(J919=0,1,1000)*AVERAGE(C$63:C919)","v":232.86284347735042},null,{"$f":"(F919+G919)*SUM(F$554:G919)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.165582298061915,19.536841241580657,0,0,0,{"$f":"IF(SUM(I$554:I919)<($H$40-1),IF((F920+G920)*H920>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B920<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B920),0)","v":0},null,428.13712378056368,405.84276768872809,0.6015366012752984,93.826730217633553,0.95399239120854995,0.36977876456750697,0,null,null,null,0,19.536841241580657,null,19.536841241580657,{"$f":"IF(J920=0,1,1000)*AVERAGE(C$63:C920)","v":232.85499182295939},null,{"$f":"(F920+G920)*SUM(F$554:G920)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.165582298061915,19.536841241580657,0,0,0,{"$f":"IF(SUM(I$554:I920)<($H$40-1),IF((F921+G921)*H921>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B921<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B921),0)","v":0},null,428.13712378056368,405.84276768872809,0.6015366012752984,93.826730217633553,0.95399239120854995,0.36977876456750697,0,null,null,null,0,19.536841241580657,null,19.536841241580657,{"$f":"IF(J921=0,1,1000)*AVERAGE(C$63:C921)","v":232.84715866480954},null,{"$f":"(F921+G921)*SUM(F$554:G921)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.165582298061915,19.536841241580657,0,0,0,{"$f":"IF(SUM(I$554:I921)<($H$40-1),IF((F922+G922)*H922>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B922<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B922),0)","v":0},null,428.13712378056368,405.84276768872809,0.6015366012752984,93.826730217633553,0.95399239120854995,0.36977876456750697,0,null,null,null,0,19.536841241580657,null,19.536841241580657,{"$f":"IF(J922=0,1,1000)*AVERAGE(C$63:C922)","v":232.83934393762004},null,{"$f":"(F922+G922)*SUM(F$554:G922)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.165582298061915,19.536841241580657,0,0,0,{"$f":"IF(SUM(I$554:I922)<($H$40-1),IF((F923+G923)*H923>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B923<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B923),0)","v":0},null,428.13712378056368,405.84276768872809,0.6015366012752984,93.826730217633553,0.95399239120854995,0.36977876456750697,0,null,null,null,0,19.536841241580657,null,19.536841241580657,{"$f":"IF(J923=0,1,1000)*AVERAGE(C$63:C923)","v":232.83154757641691},null,{"$f":"(F923+G923)*SUM(F$554:G923)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.165582298061915,19.536841241580657,0,0,0,{"$f":"IF(SUM(I$554:I923)<($H$40-1),IF((F924+G924)*H924>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B924<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B924),0)","v":0},null,428.13712378056368,405.84276768872809,0.6015366012752984,93.826730217633553,0.95399239120854995,0.36977876456750697,0,null,null,null,0,19.536841241580657,null,19.536841241580657,{"$f":"IF(J924=0,1,1000)*AVERAGE(C$63:C924)","v":232.82376951653112},null,{"$f":"(F924+G924)*SUM(F$554:G924)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.165582298061915,19.536841241580657,0,0,0,{"$f":"IF(SUM(I$554:I924)<($H$40-1),IF((F925+G925)*H925>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B925<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B925),0)","v":0},null,428.13712378056368,405.84276768872809,0.6015366012752984,93.826730217633553,0.95399239120854995,0.36977876456750697,0,null,null,null,0,19.536841241580657,null,19.536841241580657,{"$f":"IF(J925=0,1,1000)*AVERAGE(C$63:C925)","v":232.81600969359701},null,{"$f":"(F925+G925)*SUM(F$554:G925)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.165582298061915,19.536841241580657,0,0,0,{"$f":"IF(SUM(I$554:I925)<($H$40-1),IF((F926+G926)*H926>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B926<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B926),0)","v":0},null,428.13712378056368,405.84276768872809,0.6015366012752984,93.826730217633553,0.95399239120854995,0.36977876456750697,0,null,null,null,0,19.536841241580657,null,19.536841241580657,{"$f":"IF(J926=0,1,1000)*AVERAGE(C$63:C926)","v":232.80826804355036},null,{"$f":"(F926+G926)*SUM(F$554:G926)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.165582298061915,19.536841241580657,0,0,0,{"$f":"IF(SUM(I$554:I926)<($H$40-1),IF((F927+G927)*H927>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B927<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B927),0)","v":0},null,428.13712378056368,405.84276768872809,0.6015366012752984,93.826730217633553,0.95399239120854995,0.36977876456750697,0,null,null,null,0,19.536841241580657,null,19.536841241580657,{"$f":"IF(J927=0,1,1000)*AVERAGE(C$63:C927)","v":232.80054450262659},null,{"$f":"(F927+G927)*SUM(F$554:G927)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.165582298061915,19.536841241580657,0,0,0,{"$f":"IF(SUM(I$554:I927)<($H$40-1),IF((F928+G928)*H928>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B928<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B928),0)","v":0},null,428.13712378056368,405.84276768872809,0.6015366012752984,93.826730217633553,0.95399239120854995,0.36977876456750697,0,null,null,null,0,19.536841241580657,null,19.536841241580657,{"$f":"IF(J928=0,1,1000)*AVERAGE(C$63:C928)","v":232.79283900735922},null,{"$f":"(F928+G928)*SUM(F$554:G928)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.165582298061915,19.536841241580657,0,0,0,{"$f":"IF(SUM(I$554:I928)<($H$40-1),IF((F929+G929)*H929>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B929<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B929),0)","v":0},null,428.13712378056368,405.84276768872809,0.6015366012752984,93.826730217633553,0.95399239120854995,0.36977876456750697,0,null,null,null,0,19.536841241580657,null,19.536841241580657,{"$f":"IF(J929=0,1,1000)*AVERAGE(C$63:C929)","v":232.78515149457786},null,{"$f":"(F929+G929)*SUM(F$554:G929)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.165582298061915,19.536841241580657,0,0,0,{"$f":"IF(SUM(I$554:I929)<($H$40-1),IF((F930+G930)*H930>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B930<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B930),0)","v":0},null,428.13712378056368,405.84276768872809,0.6015366012752984,93.826730217633553,0.95399239120854995,0.36977876456750697,0,null,null,null,0,19.536841241580657,null,19.536841241580657,{"$f":"IF(J930=0,1,1000)*AVERAGE(C$63:C930)","v":232.77748190140673},null,{"$f":"(F930+G930)*SUM(F$554:G930)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.165582298061915,19.536841241580657,0,0,0,{"$f":"IF(SUM(I$554:I930)<($H$40-1),IF((F931+G931)*H931>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B931<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B931),0)","v":0},null,428.13712378056368,405.84276768872809,0.6015366012752984,93.826730217633553,0.95399239120854995,0.36977876456750697,0,null,null,null,0,19.536841241580657,null,19.536841241580657,{"$f":"IF(J931=0,1,1000)*AVERAGE(C$63:C931)","v":232.76983016526276},null,{"$f":"(F931+G931)*SUM(F$554:G931)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.165582298061915,19.536841241580657,0,0,0,{"$f":"IF(SUM(I$554:I931)<($H$40-1),IF((F932+G932)*H932>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B932<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B932),0)","v":0},null,428.13712378056368,405.84276768872809,0.6015366012752984,93.826730217633553,0.95399239120854995,0.36977876456750697,0,null,null,null,0,19.536841241580657,null,19.536841241580657,{"$f":"IF(J932=0,1,1000)*AVERAGE(C$63:C932)","v":232.762196223854},null,{"$f":"(F932+G932)*SUM(F$554:G932)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.165582298061915,19.536841241580657,0,0,0,{"$f":"IF(SUM(I$554:I932)<($H$40-1),IF((F933+G933)*H933>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B933<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B933),0)","v":0},null,428.13712378056368,405.84276768872809,0.6015366012752984,93.826730217633553,0.95399239120854995,0.36977876456750697,0,null,null,null,0,19.536841241580657,null,19.536841241580657,{"$f":"IF(J933=0,1,1000)*AVERAGE(C$63:C933)","v":232.75458001517791},null,{"$f":"(F933+G933)*SUM(F$554:G933)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.165582298061915,19.536841241580657,0,0,0,{"$f":"IF(SUM(I$554:I933)<($H$40-1),IF((F934+G934)*H934>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B934<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B934),0)","v":0},null,428.13712378056368,405.84276768872809,0.6015366012752984,93.826730217633553,0.95399239120854995,0.36977876456750697,0,null,null,null,0,19.536841241580657,null,19.536841241580657,{"$f":"IF(J934=0,1,1000)*AVERAGE(C$63:C934)","v":232.74698147751963},null,{"$f":"(F934+G934)*SUM(F$554:G934)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.165582298061915,19.536841241580657,0,0,0,{"$f":"IF(SUM(I$554:I934)<($H$40-1),IF((F935+G935)*H935>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B935<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B935),0)","v":0},null,428.13712378056368,405.84276768872809,0.6015366012752984,93.826730217633553,0.95399239120854995,0.36977876456750697,0,null,null,null,0,19.536841241580657,null,19.536841241580657,{"$f":"IF(J935=0,1,1000)*AVERAGE(C$63:C935)","v":232.73940054945035},null,{"$f":"(F935+G935)*SUM(F$554:G935)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.165582298061915,19.536841241580657,0,0,0,{"$f":"IF(SUM(I$554:I935)<($H$40-1),IF((F936+G936)*H936>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B936<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B936),0)","v":0},null,428.13712378056368,405.84276768872809,0.6015366012752984,93.826730217633553,0.95399239120854995,0.36977876456750697,0,null,null,null,0,19.536841241580657,null,19.536841241580657,{"$f":"IF(J936=0,1,1000)*AVERAGE(C$63:C936)","v":232.7318371698257},null,{"$f":"(F936+G936)*SUM(F$554:G936)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.165582298061915,19.536841241580657,0,0,0,{"$f":"IF(SUM(I$554:I936)<($H$40-1),IF((F937+G937)*H937>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B937<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B937),0)","v":0},null,428.13712378056368,405.84276768872809,0.6015366012752984,93.826730217633553,0.95399239120854995,0.36977876456750697,0,null,null,null,0,19.536841241580657,null,19.536841241580657,{"$f":"IF(J937=0,1,1000)*AVERAGE(C$63:C937)","v":232.72429127778398},null,{"$f":"(F937+G937)*SUM(F$554:G937)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.165582298061915,19.536841241580657,0,0,0,{"$f":"IF(SUM(I$554:I937)<($H$40-1),IF((F938+G938)*H938>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B938<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B938),0)","v":0},null,428.13712378056368,{"$f":"R$9*$Q938^6+S$9*$Q938^5+T$9*$Q938^4+U$9*$Q938^3+V$9*$Q938^2+W$9*$Q938+X$9","v":405.84276768872809},{"$f":"R$10*$Q938^6+S$10*$Q938^5+T$10*$Q938^4+U$10*$Q938^3+V$10*$Q938^2+W$10*$Q938+X$10","v":0.6015366012752984},93.826730217633553,0.95399239120854995,{"$f":"(1.1-0.1*U938^($R$24*($H$24+273)^4 +$S$24*($H$24+273)^3 + $T$24*($H$24+273)^2 + $U$24*($H$24+273) + $V$24))*V$550","v":0.36977876456750697},0,null,null,null,0,19.536841241580657,null,19.536841241580657,{"$f":"IF(J938=0,1,1000)*AVERAGE(C$63:C938)","v":232.71676281274466},null,{"$f":"(F938+G938)*SUM(F$554:G938)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.165582298061915,19.536841241580657,0,0,0,{"$f":"IF(SUM(I$554:I938)<($H$40-1),IF((F939+G939)*H939>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B939<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B939),0)","v":0},null,428.13712378056368,405.84276768872809,0.6015366012752984,93.826730217633553,0.95399239120854995,0.36977876456750697,0,null,null,null,{"$f":"IF(AA938>0,AA938,IF(K939=0,0,B939))","v":0},{"$f":"IF(AA938>0,AB938,E939)","v":19.536841241580657},null,{"$f":"IF(B939<=AD$59,E939,AD938)","v":19.536841241580657},{"$f":"IF(J939=0,1,1000)*AVERAGE(C$63:C939)","v":232.70925171440672},null,{"$f":"(F939+G939)*SUM(F$554:G939)","v":0},{"$f":"IF((F939+G939)=0,0,B939)","v":0},{"$f":"IF($AG939=1,$AH939,0)","v":0},{"$f":"IF($AG939=2,$AH939,0)","v":0},{"$f":"IF($AG939=3,$AH939,0)","v":0},{"$f":"IF($AG939=4,$AH939,0)","v":0},{"$f":"IF($AG939=5,$AH939,0)","v":0},{"$f":"IF($AG939=6,$AH939,0)","v":0},{"$f":"IF($AG939=7,$AH939,0)","v":0},{"$f":"IF($AG939=8,$AH939,0)","v":0}]
[null,{"$f":"IF(ROUND(B939,1)=H$48,H$48,IF(B939<$H$48,B939+1/12,B939))","v":20},{"$f":"IF(B939<H$48,IF(I939<1,C939*(1-$H$22/12), $C$63),C939)","v":226.20464055373324},{"$f":"V940*T940/3.413","v":10.165582298061915},{"$f":"(D940*$H$23/1000-H$32)/1000","v":19.536841241580657},{"$f":"IF(B940>H$48-5,0,IF(C940 <= $C$554- $H$35,1,0))","v":0},{"$f":"IF(ROUND(B940,1)=H$48-5,IF(E940-(E939-E940)*60<1,1,0),IF(E940-(E939-E940)<0,1,0))","v":0},{"$f":"IF(ROUND(H$48-B940,2)<5,0,1)","v":0},{"$f":"IF(SUM(I$554:I939)<($H$40-1),IF((F940+G940)*H940>0,1,0),0)","v":0},{"$f":"IF(OR(I940=1,J939 =1), 1,0)","v":0},{"$f":"I940/(1+$H$38)^B940","v":0},{"$f":"IF(B940<H$48,E940/((1+$H$38)^B940),0)","v":0},{"$f":"IF(B940<H$48,($H$33/1000)/((1+$H$38)^B940),0)","v":0},{"$f":"IF(J940<1, B940,N939)","v":20},{"$f":"IF(B940<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B940),0)","v":0},null,428.13712378056368,405.84276768872809,0.6015366012752984,93.826730217633553,0.95399239120854995,0.36977876456750697,0,null,null,null,0,19.536841241580657,null,19.536841241580657,{"$f":"IF(J940=0,1,1000)*AVERAGE(C$63:C940)","v":232.70175792274696},null,{"$f":"(F940+G940)*SUM(F$554:G940)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.165582298061915,19.536841241580657,0,0,0,{"$f":"IF(SUM(I$554:I940)<($H$40-1),IF((F941+G941)*H941>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B941<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B941),0)","v":0},null,428.13712378056368,405.84276768872809,0.6015366012752984,93.826730217633553,0.95399239120854995,0.36977876456750697,0,null,null,null,0,19.536841241580657,null,19.536841241580657,{"$f":"IF(J941=0,1,1000)*AVERAGE(C$63:C941)","v":232.69428137801853},null,{"$f":"(F941+G941)*SUM(F$554:G941)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.165582298061915,19.536841241580657,0,0,0,{"$f":"IF(SUM(I$554:I941)<($H$40-1),IF((F942+G942)*H942>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B942<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B942),0)","v":0},null,428.13712378056368,405.84276768872809,0.6015366012752984,93.826730217633553,0.95399239120854995,0.36977876456750697,0,null,null,null,0,19.536841241580657,null,19.536841241580657,{"$f":"IF(J942=0,1,1000)*AVERAGE(C$63:C942)","v":232.68682202074925},null,{"$f":"(F942+G942)*SUM(F$554:G942)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.165582298061915,19.536841241580657,0,0,0,{"$f":"IF(SUM(I$554:I942)<($H$40-1),IF((F943+G943)*H943>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B943<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B943),0)","v":0},null,428.13712378056368,405.84276768872809,0.6015366012752984,93.826730217633553,0.95399239120854995,0.36977876456750697,0,null,null,null,0,19.536841241580657,null,19.536841241580657,{"$f":"IF(J943=0,1,1000)*AVERAGE(C$63:C943)","v":232.67937979174005},null,{"$f":"(F943+G943)*SUM(F$554:G943)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.165582298061915,19.536841241580657,0,0,0,{"$f":"IF(SUM(I$554:I943)<($H$40-1),IF((F944+G944)*H944>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B944<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B944),0)","v":0},null,428.13712378056368,405.84276768872809,0.6015366012752984,93.826730217633553,0.95399239120854995,0.36977876456750697,0,null,null,null,0,19.536841241580657,null,19.536841241580657,{"$f":"IF(J944=0,1,1000)*AVERAGE(C$63:C944)","v":232.67195463206346},null,{"$f":"(F944+G944)*SUM(F$554:G944)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.165582298061915,19.536841241580657,0,0,0,{"$f":"IF(SUM(I$554:I944)<($H$40-1),IF((F945+G945)*H945>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B945<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B945),0)","v":0},null,428.13712378056368,405.84276768872809,0.6015366012752984,93.826730217633553,0.95399239120854995,0.36977876456750697,0,null,null,null,0,19.536841241580657,null,19.536841241580657,{"$f":"IF(J945=0,1,1000)*AVERAGE(C$63:C945)","v":232.66454648306194},null,{"$f":"(F945+G945)*SUM(F$554:G945)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.165582298061915,19.536841241580657,0,0,0,{"$f":"IF(SUM(I$554:I945)<($H$40-1),IF((F946+G946)*H946>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B946<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B946),0)","v":0},null,428.13712378056368,405.84276768872809,0.6015366012752984,93.826730217633553,0.95399239120854995,0.36977876456750697,0,null,null,null,0,19.536841241580657,null,19.536841241580657,{"$f":"IF(J946=0,1,1000)*AVERAGE(C$63:C946)","v":232.65715528634647},null,{"$f":"(F946+G946)*SUM(F$554:G946)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.165582298061915,19.536841241580657,0,0,0,{"$f":"IF(SUM(I$554:I946)<($H$40-1),IF((F947+G947)*H947>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B947<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B947),0)","v":0},null,428.13712378056368,405.84276768872809,0.6015366012752984,93.826730217633553,0.95399239120854995,0.36977876456750697,0,null,null,null,0,19.536841241580657,null,19.536841241580657,{"$f":"IF(J947=0,1,1000)*AVERAGE(C$63:C947)","v":232.64978098379493},null,{"$f":"(F947+G947)*SUM(F$554:G947)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.165582298061915,19.536841241580657,0,0,0,{"$f":"IF(SUM(I$554:I947)<($H$40-1),IF((F948+G948)*H948>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B948<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B948),0)","v":0},null,428.13712378056368,405.84276768872809,0.6015366012752984,93.826730217633553,0.95399239120854995,0.36977876456750697,0,null,null,null,0,19.536841241580657,null,19.536841241580657,{"$f":"IF(J948=0,1,1000)*AVERAGE(C$63:C948)","v":232.64242351755055},null,{"$f":"(F948+G948)*SUM(F$554:G948)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.165582298061915,19.536841241580657,0,0,0,{"$f":"IF(SUM(I$554:I948)<($H$40-1),IF((F949+G949)*H949>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B949<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B949),0)","v":0},null,428.13712378056368,405.84276768872809,0.6015366012752984,93.826730217633553,0.95399239120854995,0.36977876456750697,0,null,null,null,0,19.536841241580657,null,19.536841241580657,{"$f":"IF(J949=0,1,1000)*AVERAGE(C$63:C949)","v":232.63508283002056},null,{"$f":"(F949+G949)*SUM(F$554:G949)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.165582298061915,19.536841241580657,0,0,0,{"$f":"IF(SUM(I$554:I949)<($H$40-1),IF((F950+G950)*H950>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B950<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B950),0)","v":0},null,428.13712378056368,405.84276768872809,0.6015366012752984,93.826730217633553,0.95399239120854995,0.36977876456750697,0,null,null,null,0,19.536841241580657,null,19.536841241580657,{"$f":"IF(J950=0,1,1000)*AVERAGE(C$63:C950)","v":232.62775886387445},null,{"$f":"(F950+G950)*SUM(F$554:G950)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.165582298061915,19.536841241580657,0,0,0,{"$f":"IF(SUM(I$554:I950)<($H$40-1),IF((F951+G951)*H951>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B951<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B951),0)","v":0},null,428.13712378056368,405.84276768872809,0.6015366012752984,93.826730217633553,0.95399239120854995,0.36977876456750697,0,null,null,null,0,19.536841241580657,null,19.536841241580657,{"$f":"IF(J951=0,1,1000)*AVERAGE(C$63:C951)","v":232.62045156204266},null,{"$f":"(F951+G951)*SUM(F$554:G951)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.165582298061915,19.536841241580657,0,0,0,{"$f":"IF(SUM(I$554:I951)<($H$40-1),IF((F952+G952)*H952>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B952<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B952),0)","v":0},null,428.13712378056368,405.84276768872809,0.6015366012752984,93.826730217633553,0.95399239120854995,0.36977876456750697,0,null,null,null,0,19.536841241580657,null,19.536841241580657,{"$f":"IF(J952=0,1,1000)*AVERAGE(C$63:C952)","v":232.61316086771507},null,{"$f":"(F952+G952)*SUM(F$554:G952)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.165582298061915,19.536841241580657,0,0,0,{"$f":"IF(SUM(I$554:I952)<($H$40-1),IF((F953+G953)*H953>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B953<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B953),0)","v":0},null,428.13712378056368,405.84276768872809,0.6015366012752984,93.826730217633553,0.95399239120854995,0.36977876456750697,0,null,null,null,0,19.536841241580657,null,19.536841241580657,{"$f":"IF(J953=0,1,1000)*AVERAGE(C$63:C953)","v":232.60588672433937},null,{"$f":"(F953+G953)*SUM(F$554:G953)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.165582298061915,19.536841241580657,0,0,0,{"$f":"IF(SUM(I$554:I953)<($H$40-1),IF((F954+G954)*H954>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B954<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B954),0)","v":0},null,428.13712378056368,405.84276768872809,0.6015366012752984,93.826730217633553,0.95399239120854995,0.36977876456750697,0,null,null,null,0,19.536841241580657,null,19.536841241580657,{"$f":"IF(J954=0,1,1000)*AVERAGE(C$63:C954)","v":232.59862907561987},null,{"$f":"(F954+G954)*SUM(F$554:G954)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.165582298061915,19.536841241580657,0,0,0,{"$f":"IF(SUM(I$554:I954)<($H$40-1),IF((F955+G955)*H955>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B955<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B955),0)","v":0},null,428.13712378056368,405.84276768872809,0.6015366012752984,93.826730217633553,0.95399239120854995,0.36977876456750697,0,null,null,null,0,19.536841241580657,null,19.536841241580657,{"$f":"IF(J955=0,1,1000)*AVERAGE(C$63:C955)","v":232.59138786551583},null,{"$f":"(F955+G955)*SUM(F$554:G955)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.165582298061915,19.536841241580657,0,0,0,{"$f":"IF(SUM(I$554:I955)<($H$40-1),IF((F956+G956)*H956>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B956<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B956),0)","v":0},null,428.13712378056368,405.84276768872809,0.6015366012752984,93.826730217633553,0.95399239120854995,0.36977876456750697,0,null,null,null,0,19.536841241580657,null,19.536841241580657,{"$f":"IF(J956=0,1,1000)*AVERAGE(C$63:C956)","v":232.58416303824006},null,{"$f":"(F956+G956)*SUM(F$554:G956)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.165582298061915,19.536841241580657,0,0,0,{"$f":"IF(SUM(I$554:I956)<($H$40-1),IF((F957+G957)*H957>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B957<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B957),0)","v":0},null,428.13712378056368,405.84276768872809,0.6015366012752984,93.826730217633553,0.95399239120854995,0.36977876456750697,0,null,null,null,0,19.536841241580657,null,19.536841241580657,{"$f":"IF(J957=0,1,1000)*AVERAGE(C$63:C957)","v":232.57695453825758},null,{"$f":"(F957+G957)*SUM(F$554:G957)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.165582298061915,19.536841241580657,0,0,0,{"$f":"IF(SUM(I$554:I957)<($H$40-1),IF((F958+G958)*H958>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B958<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B958),0)","v":0},null,428.13712378056368,405.84276768872809,0.6015366012752984,93.826730217633553,0.95399239120854995,0.36977876456750697,0,null,null,null,0,19.536841241580657,null,19.536841241580657,{"$f":"IF(J958=0,1,1000)*AVERAGE(C$63:C958)","v":232.56976231028409},null,{"$f":"(F958+G958)*SUM(F$554:G958)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.165582298061915,19.536841241580657,0,0,0,{"$f":"IF(SUM(I$554:I958)<($H$40-1),IF((F959+G959)*H959>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B959<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B959),0)","v":0},null,428.13712378056368,405.84276768872809,0.6015366012752984,93.826730217633553,0.95399239120854995,0.36977876456750697,0,null,null,null,0,19.536841241580657,null,19.536841241580657,{"$f":"IF(J959=0,1,1000)*AVERAGE(C$63:C959)","v":232.56258629928459},null,{"$f":"(F959+G959)*SUM(F$554:G959)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.165582298061915,19.536841241580657,0,0,0,{"$f":"IF(SUM(I$554:I959)<($H$40-1),IF((F960+G960)*H960>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B960<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B960),0)","v":0},null,428.13712378056368,405.84276768872809,0.6015366012752984,93.826730217633553,0.95399239120854995,0.36977876456750697,0,null,null,null,0,19.536841241580657,null,19.536841241580657,{"$f":"IF(J960=0,1,1000)*AVERAGE(C$63:C960)","v":232.55542645047205},null,{"$f":"(F960+G960)*SUM(F$554:G960)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.165582298061915,19.536841241580657,0,0,0,{"$f":"IF(SUM(I$554:I960)<($H$40-1),IF((F961+G961)*H961>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B961<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B961),0)","v":0},null,428.13712378056368,405.84276768872809,0.6015366012752984,93.826730217633553,0.95399239120854995,0.36977876456750697,0,null,null,null,0,19.536841241580657,null,19.536841241580657,{"$f":"IF(J961=0,1,1000)*AVERAGE(C$63:C961)","v":232.54828270930585},null,{"$f":"(F961+G961)*SUM(F$554:G961)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.165582298061915,19.536841241580657,0,0,0,{"$f":"IF(SUM(I$554:I961)<($H$40-1),IF((F962+G962)*H962>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B962<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B962),0)","v":0},null,428.13712378056368,405.84276768872809,0.6015366012752984,93.826730217633553,0.95399239120854995,0.36977876456750697,0,null,null,null,0,19.536841241580657,null,19.536841241580657,{"$f":"IF(J962=0,1,1000)*AVERAGE(C$63:C962)","v":232.54115502149062},null,{"$f":"(F962+G962)*SUM(F$554:G962)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.165582298061915,19.536841241580657,0,0,0,{"$f":"IF(SUM(I$554:I962)<($H$40-1),IF((F963+G963)*H963>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B963<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B963),0)","v":0},null,428.13712378056368,405.84276768872809,0.6015366012752984,93.826730217633553,0.95399239120854995,0.36977876456750697,0,null,null,null,0,19.536841241580657,null,19.536841241580657,{"$f":"IF(J963=0,1,1000)*AVERAGE(C$63:C963)","v":232.53404333297462},null,{"$f":"(F963+G963)*SUM(F$554:G963)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.165582298061915,19.536841241580657,0,0,0,{"$f":"IF(SUM(I$554:I963)<($H$40-1),IF((F964+G964)*H964>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B964<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B964),0)","v":0},null,428.13712378056368,405.84276768872809,0.6015366012752984,93.826730217633553,0.95399239120854995,0.36977876456750697,0,null,null,null,0,19.536841241580657,null,19.536841241580657,{"$f":"IF(J964=0,1,1000)*AVERAGE(C$63:C964)","v":232.52694758994858},null,{"$f":"(F964+G964)*SUM(F$554:G964)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.165582298061915,19.536841241580657,0,0,0,{"$f":"IF(SUM(I$554:I964)<($H$40-1),IF((F965+G965)*H965>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B965<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B965),0)","v":0},null,428.13712378056368,405.84276768872809,0.6015366012752984,93.826730217633553,0.95399239120854995,0.36977876456750697,0,null,null,null,0,19.536841241580657,null,19.536841241580657,{"$f":"IF(J965=0,1,1000)*AVERAGE(C$63:C965)","v":232.5198677388442},null,{"$f":"(F965+G965)*SUM(F$554:G965)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.165582298061915,19.536841241580657,0,0,0,{"$f":"IF(SUM(I$554:I965)<($H$40-1),IF((F966+G966)*H966>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B966<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B966),0)","v":0},null,428.13712378056368,405.84276768872809,0.6015366012752984,93.826730217633553,0.95399239120854995,0.36977876456750697,0,null,null,null,0,19.536841241580657,null,19.536841241580657,{"$f":"IF(J966=0,1,1000)*AVERAGE(C$63:C966)","v":232.51280372633289},null,{"$f":"(F966+G966)*SUM(F$554:G966)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.165582298061915,19.536841241580657,0,0,0,{"$f":"IF(SUM(I$554:I966)<($H$40-1),IF((F967+G967)*H967>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B967<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B967),0)","v":0},null,428.13712378056368,405.84276768872809,0.6015366012752984,93.826730217633553,0.95399239120854995,0.36977876456750697,0,null,null,null,0,19.536841241580657,null,19.536841241580657,{"$f":"IF(J967=0,1,1000)*AVERAGE(C$63:C967)","v":232.50575549932441},null,{"$f":"(F967+G967)*SUM(F$554:G967)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.165582298061915,19.536841241580657,0,0,0,{"$f":"IF(SUM(I$554:I967)<($H$40-1),IF((F968+G968)*H968>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B968<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B968),0)","v":0},null,428.13712378056368,405.84276768872809,0.6015366012752984,93.826730217633553,0.95399239120854995,0.36977876456750697,0,null,null,null,0,19.536841241580657,null,19.536841241580657,{"$f":"IF(J968=0,1,1000)*AVERAGE(C$63:C968)","v":232.49872300496551},null,{"$f":"(F968+G968)*SUM(F$554:G968)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.165582298061915,19.536841241580657,0,0,0,{"$f":"IF(SUM(I$554:I968)<($H$40-1),IF((F969+G969)*H969>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B969<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B969),0)","v":0},null,428.13712378056368,405.84276768872809,0.6015366012752984,93.826730217633553,0.95399239120854995,0.36977876456750697,0,null,null,null,0,19.536841241580657,null,19.536841241580657,{"$f":"IF(J969=0,1,1000)*AVERAGE(C$63:C969)","v":232.49170619063861},null,{"$f":"(F969+G969)*SUM(F$554:G969)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.165582298061915,19.536841241580657,0,0,0,{"$f":"IF(SUM(I$554:I969)<($H$40-1),IF((F970+G970)*H970>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B970<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B970),0)","v":0},null,428.13712378056368,405.84276768872809,0.6015366012752984,93.826730217633553,0.95399239120854995,0.36977876456750697,0,null,null,null,0,19.536841241580657,null,19.536841241580657,{"$f":"IF(J970=0,1,1000)*AVERAGE(C$63:C970)","v":232.48470500396056},null,{"$f":"(F970+G970)*SUM(F$554:G970)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.165582298061915,19.536841241580657,0,0,0,{"$f":"IF(SUM(I$554:I970)<($H$40-1),IF((F971+G971)*H971>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B971<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B971),0)","v":0},null,428.13712378056368,405.84276768872809,0.6015366012752984,93.826730217633553,0.95399239120854995,0.36977876456750697,0,null,null,null,0,19.536841241580657,null,19.536841241580657,{"$f":"IF(J971=0,1,1000)*AVERAGE(C$63:C971)","v":232.47771939278121},null,{"$f":"(F971+G971)*SUM(F$554:G971)","v":0},0,{"$f":"IF($AG971=1,$AH971,0)","v":0},{"$f":"IF($AG971=2,$AH971,0)","v":0},{"$f":"IF($AG971=3,$AH971,0)","v":0},{"$f":"IF($AG971=4,$AH971,0)","v":0},{"$f":"IF($AG971=5,$AH971,0)","v":0},{"$f":"IF($AG971=6,$AH971,0)","v":0},{"$f":"IF($AG971=7,$AH971,0)","v":0},0]
[null,20,226.20464055373324,10.165582298061915,19.536841241580657,0,0,0,{"$f":"IF(SUM(I$554:I971)<($H$40-1),IF((F972+G972)*H972>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B972<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B972),0)","v":0},null,428.13712378056368,405.84276768872809,0.6015366012752984,93.826730217633553,0.95399239120854995,0.36977876456750697,0,null,null,null,0,19.536841241580657,null,19.536841241580657,{"$f":"IF(J972=0,1,1000)*AVERAGE(C$63:C972)","v":232.4707493051823},null,{"$f":"(F972+G972)*SUM(F$554:G972)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.165582298061915,19.536841241580657,0,0,0,{"$f":"IF(SUM(I$554:I972)<($H$40-1),IF((F973+G973)*H973>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B973<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B973),0)","v":0},null,428.13712378056368,405.84276768872809,0.6015366012752984,93.826730217633553,0.95399239120854995,0.36977876456750697,0,null,null,null,0,19.536841241580657,null,19.536841241580657,{"$f":"IF(J973=0,1,1000)*AVERAGE(C$63:C973)","v":232.46379468947592},null,{"$f":"(F973+G973)*SUM(F$554:G973)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.165582298061915,19.536841241580657,0,0,0,{"$f":"IF(SUM(I$554:I973)<($H$40-1),IF((F974+G974)*H974>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B974<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B974),0)","v":0},null,428.13712378056368,405.84276768872809,0.6015366012752984,93.826730217633553,0.95399239120854995,0.36977876456750697,0,null,null,null,0,19.536841241580657,null,19.536841241580657,{"$f":"IF(J974=0,1,1000)*AVERAGE(C$63:C974)","v":232.45685549420347},null,{"$f":"(F974+G974)*SUM(F$554:G974)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.165582298061915,19.536841241580657,0,0,0,{"$f":"IF(SUM(I$554:I974)<($H$40-1),IF((F975+G975)*H975>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B975<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B975),0)","v":0},null,428.13712378056368,405.84276768872809,0.6015366012752984,93.826730217633553,0.95399239120854995,0.36977876456750697,0,null,null,null,0,19.536841241580657,null,19.536841241580657,{"$f":"IF(J975=0,1,1000)*AVERAGE(C$63:C975)","v":232.4499316681343},null,{"$f":"(F975+G975)*SUM(F$554:G975)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.165582298061915,19.536841241580657,0,0,0,{"$f":"IF(SUM(I$554:I975)<($H$40-1),IF((F976+G976)*H976>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B976<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B976),0)","v":0},null,428.13712378056368,405.84276768872809,0.6015366012752984,93.826730217633553,0.95399239120854995,0.36977876456750697,0,null,null,null,0,19.536841241580657,null,19.536841241580657,{"$f":"IF(J976=0,1,1000)*AVERAGE(C$63:C976)","v":232.4430231602644},null,{"$f":"(F976+G976)*SUM(F$554:G976)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.165582298061915,19.536841241580657,0,0,0,{"$f":"IF(SUM(I$554:I976)<($H$40-1),IF((F977+G977)*H977>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B977<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B977),0)","v":0},null,428.13712378056368,405.84276768872809,0.6015366012752984,93.826730217633553,0.95399239120854995,0.36977876456750697,0,null,null,null,0,19.536841241580657,null,19.536841241580657,{"$f":"IF(J977=0,1,1000)*AVERAGE(C$63:C977)","v":232.43612991981522},null,{"$f":"(F977+G977)*SUM(F$554:G977)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.165582298061915,19.536841241580657,0,0,0,{"$f":"IF(SUM(I$554:I977)<($H$40-1),IF((F978+G978)*H978>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B978<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B978),0)","v":0},null,428.13712378056368,405.84276768872809,0.6015366012752984,93.826730217633553,0.95399239120854995,0.36977876456750697,0,null,null,null,0,19.536841241580657,null,19.536841241580657,{"$f":"IF(J978=0,1,1000)*AVERAGE(C$63:C978)","v":232.42925189623233},null,{"$f":"(F978+G978)*SUM(F$554:G978)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.165582298061915,19.536841241580657,0,0,0,{"$f":"IF(SUM(I$554:I978)<($H$40-1),IF((F979+G979)*H979>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B979<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B979),0)","v":0},null,{"$f":"C979*1.8+32-H$20","v":428.13712378056368},405.84276768872809,0.6015366012752984,{"$f":"(R979-R$60)-(Q$60+460)*(S979-S$60)","v":93.826730217633553},{"$f":"((Q979+460)/(H$24*1.8+32+460))","v":0.95399239120854995},0.36977876456750697,{"$f":"E979-E488","v":0},null,null,null,0,19.536841241580657,null,19.536841241580657,{"$f":"IF(J979=0,1,1000)*AVERAGE(C$63:C979)","v":232.4223890391844},null,{"$f":"(F979+G979)*SUM(F$554:G979)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.165582298061915,19.536841241580657,0,0,0,{"$f":"IF(SUM(I$554:I979)<($H$40-1),IF((F980+G980)*H980>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B980<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B980),0)","v":0},null,428.13712378056368,405.84276768872809,0.6015366012752984,93.826730217633553,0.95399239120854995,0.36977876456750697,0,null,null,null,0,19.536841241580657,null,19.536841241580657,{"$f":"IF(J980=0,1,1000)*AVERAGE(C$63:C980)","v":232.41554129856166},null,{"$f":"(F980+G980)*SUM(F$554:G980)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.165582298061915,19.536841241580657,0,0,0,{"$f":"IF(SUM(I$554:I980)<($H$40-1),IF((F981+G981)*H981>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B981<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B981),0)","v":0},null,428.13712378056368,405.84276768872809,0.6015366012752984,93.826730217633553,0.95399239120854995,0.36977876456750697,0,null,null,null,0,19.536841241580657,null,19.536841241580657,{"$f":"IF(J981=0,1,1000)*AVERAGE(C$63:C981)","v":232.40870862447494},null,{"$f":"(F981+G981)*SUM(F$554:G981)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.165582298061915,19.536841241580657,0,0,0,{"$f":"IF(SUM(I$554:I981)<($H$40-1),IF((F982+G982)*H982>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B982<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B982),0)","v":0},null,428.13712378056368,405.84276768872809,0.6015366012752984,93.826730217633553,0.95399239120854995,0.36977876456750697,0,null,null,null,0,19.536841241580657,null,19.536841241580657,{"$f":"IF(J982=0,1,1000)*AVERAGE(C$63:C982)","v":232.40189096725436},null,{"$f":"(F982+G982)*SUM(F$554:G982)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.165582298061915,19.536841241580657,0,0,0,{"$f":"IF(SUM(I$554:I982)<($H$40-1),IF((F983+G983)*H983>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B983<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B983),0)","v":0},null,428.13712378056368,405.84276768872809,0.6015366012752984,93.826730217633553,0.95399239120854995,0.36977876456750697,0,null,null,null,0,19.536841241580657,null,19.536841241580657,{"$f":"IF(J983=0,1,1000)*AVERAGE(C$63:C983)","v":232.39508827744808},null,{"$f":"(F983+G983)*SUM(F$554:G983)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.165582298061915,19.536841241580657,0,0,0,{"$f":"IF(SUM(I$554:I983)<($H$40-1),IF((F984+G984)*H984>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B984<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B984),0)","v":0},null,428.13712378056368,405.84276768872809,0.6015366012752984,93.826730217633553,0.95399239120854995,0.36977876456750697,0,null,null,null,0,19.536841241580657,null,19.536841241580657,{"$f":"IF(J984=0,1,1000)*AVERAGE(C$63:C984)","v":232.38830050582121},null,{"$f":"(F984+G984)*SUM(F$554:G984)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.165582298061915,19.536841241580657,0,0,0,{"$f":"IF(SUM(I$554:I984)<($H$40-1),IF((F985+G985)*H985>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B985<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B985),0)","v":0},null,428.13712378056368,405.84276768872809,0.6015366012752984,93.826730217633553,0.95399239120854995,0.36977876456750697,0,null,null,null,0,19.536841241580657,null,19.536841241580657,{"$f":"IF(J985=0,1,1000)*AVERAGE(C$63:C985)","v":232.38152760335453},null,{"$f":"(F985+G985)*SUM(F$554:G985)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.165582298061915,19.536841241580657,0,0,0,{"$f":"IF(SUM(I$554:I985)<($H$40-1),IF((F986+G986)*H986>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B986<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B986),0)","v":0},null,428.13712378056368,405.84276768872809,0.6015366012752984,93.826730217633553,0.95399239120854995,0.36977876456750697,0,null,null,null,0,19.536841241580657,null,19.536841241580657,{"$f":"IF(J986=0,1,1000)*AVERAGE(C$63:C986)","v":232.37476952124334},null,{"$f":"(F986+G986)*SUM(F$554:G986)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.165582298061915,19.536841241580657,0,0,0,{"$f":"IF(SUM(I$554:I986)<($H$40-1),IF((F987+G987)*H987>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B987<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B987),0)","v":0},null,428.13712378056368,405.84276768872809,0.6015366012752984,93.826730217633553,0.95399239120854995,0.36977876456750697,0,null,null,null,0,19.536841241580657,null,19.536841241580657,{"$f":"IF(J987=0,1,1000)*AVERAGE(C$63:C987)","v":232.36802621089635},null,{"$f":"(F987+G987)*SUM(F$554:G987)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.165582298061915,19.536841241580657,0,0,0,{"$f":"IF(SUM(I$554:I987)<($H$40-1),IF((F988+G988)*H988>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B988<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B988),0)","v":0},null,428.13712378056368,405.84276768872809,0.6015366012752984,93.826730217633553,0.95399239120854995,0.36977876456750697,0,null,null,null,0,19.536841241580657,null,19.536841241580657,{"$f":"IF(J988=0,1,1000)*AVERAGE(C$63:C988)","v":232.36129762393438},null,{"$f":"(F988+G988)*SUM(F$554:G988)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.165582298061915,19.536841241580657,0,0,0,{"$f":"IF(SUM(I$554:I988)<($H$40-1),IF((F989+G989)*H989>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B989<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B989),0)","v":0},null,428.13712378056368,405.84276768872809,0.6015366012752984,93.826730217633553,0.95399239120854995,0.36977876456750697,0,null,null,null,0,19.536841241580657,null,19.536841241580657,{"$f":"IF(J989=0,1,1000)*AVERAGE(C$63:C989)","v":232.35458371218937},null,{"$f":"(F989+G989)*SUM(F$554:G989)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.165582298061915,19.536841241580657,0,0,0,{"$f":"IF(SUM(I$554:I989)<($H$40-1),IF((F990+G990)*H990>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B990<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B990),0)","v":0},null,428.13712378056368,405.84276768872809,0.6015366012752984,93.826730217633553,0.95399239120854995,0.36977876456750697,0,null,null,null,0,19.536841241580657,null,19.536841241580657,{"$f":"IF(J990=0,1,1000)*AVERAGE(C$63:C990)","v":232.34788442770304},null,{"$f":"(F990+G990)*SUM(F$554:G990)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.165582298061915,19.536841241580657,0,0,0,{"$f":"IF(SUM(I$554:I990)<($H$40-1),IF((F991+G991)*H991>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B991<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B991),0)","v":0},null,428.13712378056368,405.84276768872809,0.6015366012752984,93.826730217633553,0.95399239120854995,0.36977876456750697,0,null,null,null,0,19.536841241580657,null,19.536841241580657,{"$f":"IF(J991=0,1,1000)*AVERAGE(C$63:C991)","v":232.34119972272592},null,{"$f":"(F991+G991)*SUM(F$554:G991)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.165582298061915,19.536841241580657,0,0,0,{"$f":"IF(SUM(I$554:I991)<($H$40-1),IF((F992+G992)*H992>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B992<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B992),0)","v":0},null,428.13712378056368,405.84276768872809,0.6015366012752984,93.826730217633553,0.95399239120854995,0.36977876456750697,0,null,null,null,0,19.536841241580657,null,19.536841241580657,{"$f":"IF(J992=0,1,1000)*AVERAGE(C$63:C992)","v":232.33452954971617},null,{"$f":"(F992+G992)*SUM(F$554:G992)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.165582298061915,19.536841241580657,0,0,0,{"$f":"IF(SUM(I$554:I992)<($H$40-1),IF((F993+G993)*H993>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B993<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B993),0)","v":0},null,428.13712378056368,405.84276768872809,0.6015366012752984,93.826730217633553,0.95399239120854995,0.36977876456750697,0,null,null,null,0,19.536841241580657,null,19.536841241580657,{"$f":"IF(J993=0,1,1000)*AVERAGE(C$63:C993)","v":232.32787386133833},null,{"$f":"(F993+G993)*SUM(F$554:G993)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.165582298061915,19.536841241580657,0,0,0,{"$f":"IF(SUM(I$554:I993)<($H$40-1),IF((F994+G994)*H994>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B994<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B994),0)","v":0},null,428.13712378056368,405.84276768872809,0.6015366012752984,93.826730217633553,0.95399239120854995,0.36977876456750697,0,null,null,null,0,19.536841241580657,null,19.536841241580657,{"$f":"IF(J994=0,1,1000)*AVERAGE(C$63:C994)","v":232.3212326104624},null,{"$f":"(F994+G994)*SUM(F$554:G994)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.165582298061915,19.536841241580657,0,0,0,{"$f":"IF(SUM(I$554:I994)<($H$40-1),IF((F995+G995)*H995>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B995<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B995),0)","v":0},null,428.13712378056368,405.84276768872809,0.6015366012752984,93.826730217633553,0.95399239120854995,0.36977876456750697,0,null,null,null,0,19.536841241580657,null,19.536841241580657,{"$f":"IF(J995=0,1,1000)*AVERAGE(C$63:C995)","v":232.3146057501626},null,{"$f":"(F995+G995)*SUM(F$554:G995)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.165582298061915,19.536841241580657,0,0,0,{"$f":"IF(SUM(I$554:I995)<($H$40-1),IF((F996+G996)*H996>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B996<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B996),0)","v":0},null,428.13712378056368,405.84276768872809,0.6015366012752984,93.826730217633553,0.95399239120854995,0.36977876456750697,0,null,null,null,0,19.536841241580657,null,19.536841241580657,{"$f":"IF(J996=0,1,1000)*AVERAGE(C$63:C996)","v":232.30799323371625},null,{"$f":"(F996+G996)*SUM(F$554:G996)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.165582298061915,19.536841241580657,0,0,0,{"$f":"IF(SUM(I$554:I996)<($H$40-1),IF((F997+G997)*H997>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B997<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B997),0)","v":0},null,428.13712378056368,405.84276768872809,0.6015366012752984,93.826730217633553,0.95399239120854995,0.36977876456750697,0,null,null,null,0,19.536841241580657,null,19.536841241580657,{"$f":"IF(J997=0,1,1000)*AVERAGE(C$63:C997)","v":232.30139501460278},null,{"$f":"(F997+G997)*SUM(F$554:G997)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.165582298061915,19.536841241580657,0,0,0,{"$f":"IF(SUM(I$554:I997)<($H$40-1),IF((F998+G998)*H998>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B998<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B998),0)","v":0},null,428.13712378056368,405.84276768872809,0.6015366012752984,93.826730217633553,0.95399239120854995,0.36977876456750697,0,null,null,null,0,19.536841241580657,null,19.536841241580657,{"$f":"IF(J998=0,1,1000)*AVERAGE(C$63:C998)","v":232.2948110465025},null,{"$f":"(F998+G998)*SUM(F$554:G998)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.165582298061915,19.536841241580657,0,0,0,{"$f":"IF(SUM(I$554:I998)<($H$40-1),IF((F999+G999)*H999>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B999<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B999),0)","v":0},null,428.13712378056368,405.84276768872809,0.6015366012752984,93.826730217633553,0.95399239120854995,0.36977876456750697,0,null,null,null,0,19.536841241580657,null,19.536841241580657,{"$f":"IF(J999=0,1,1000)*AVERAGE(C$63:C999)","v":232.28824128329563},null,{"$f":"(F999+G999)*SUM(F$554:G999)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.165582298061915,19.536841241580657,0,0,0,{"$f":"IF(SUM(I$554:I999)<($H$40-1),IF((F1000+G1000)*H1000>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B1000<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1000),0)","v":0},null,428.13712378056368,405.84276768872809,0.6015366012752984,93.826730217633553,0.95399239120854995,0.36977876456750697,0,null,null,null,0,19.536841241580657,null,19.536841241580657,{"$f":"IF(J1000=0,1,1000)*AVERAGE(C$63:C1000)","v":232.28168567906118},null,{"$f":"(F1000+G1000)*SUM(F$554:G1000)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.165582298061915,19.536841241580657,0,0,0,{"$f":"IF(SUM(I$554:I1000)<($H$40-1),IF((F1001+G1001)*H1001>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B1001<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1001),0)","v":0},null,428.13712378056368,405.84276768872809,0.6015366012752984,93.826730217633553,0.95399239120854995,0.36977876456750697,0,null,null,null,0,19.536841241580657,null,19.536841241580657,{"$f":"IF(J1001=0,1,1000)*AVERAGE(C$63:C1001)","v":232.27514418807593},null,{"$f":"(F1001+G1001)*SUM(F$554:G1001)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.165582298061915,19.536841241580657,0,0,0,{"$f":"IF(SUM(I$554:I1001)<($H$40-1),IF((F1002+G1002)*H1002>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B1002<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1002),0)","v":0},null,428.13712378056368,{"$f":"R$9*$Q1002^6+S$9*$Q1002^5+T$9*$Q1002^4+U$9*$Q1002^3+V$9*$Q1002^2+W$9*$Q1002+X$9","v":405.84276768872809},{"$f":"R$10*$Q1002^6+S$10*$Q1002^5+T$10*$Q1002^4+U$10*$Q1002^3+V$10*$Q1002^2+W$10*$Q1002+X$10","v":0.6015366012752984},93.826730217633553,0.95399239120854995,{"$f":"(1.1-0.1*U1002^($R$24*($H$24+273)^4 +$S$24*($H$24+273)^3 + $T$24*($H$24+273)^2 + $U$24*($H$24+273) + $V$24))*V$550","v":0.36977876456750697},0,null,null,null,0,19.536841241580657,null,19.536841241580657,{"$f":"IF(J1002=0,1,1000)*AVERAGE(C$63:C1002)","v":232.2686167648132},null,{"$f":"(F1002+G1002)*SUM(F$554:G1002)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.165582298061915,19.536841241580657,0,0,0,{"$f":"IF(SUM(I$554:I1002)<($H$40-1),IF((F1003+G1003)*H1003>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B1003<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1003),0)","v":0},null,428.13712378056368,405.84276768872809,0.6015366012752984,93.826730217633553,0.95399239120854995,0.36977876456750697,0,null,null,null,{"$f":"IF(AA1002>0,AA1002,IF(K1003=0,0,B1003))","v":0},{"$f":"IF(AA1002>0,AB1002,E1003)","v":19.536841241580657},null,{"$f":"IF(B1003<=AD$59,E1003,AD1002)","v":19.536841241580657},{"$f":"IF(J1003=0,1,1000)*AVERAGE(C$63:C1003)","v":232.262103363942},null,{"$f":"(F1003+G1003)*SUM(F$554:G1003)","v":0},{"$f":"IF((F1003+G1003)=0,0,B1003)","v":0},{"$f":"IF($AG1003=1,$AH1003,0)","v":0},{"$f":"IF($AG1003=2,$AH1003,0)","v":0},{"$f":"IF($AG1003=3,$AH1003,0)","v":0},{"$f":"IF($AG1003=4,$AH1003,0)","v":0},{"$f":"IF($AG1003=5,$AH1003,0)","v":0},{"$f":"IF($AG1003=6,$AH1003,0)","v":0},{"$f":"IF($AG1003=7,$AH1003,0)","v":0},{"$f":"IF($AG1003=8,$AH1003,0)","v":0}]
[null,{"$f":"IF(ROUND(B1003,1)=H$48,H$48,IF(B1003<$H$48,B1003+1/12,B1003))","v":20},{"$f":"IF(B1003<H$48,IF(I1003<1,C1003*(1-$H$22/12), $C$63),C1003)","v":226.20464055373324},{"$f":"V1004*T1004/3.413","v":10.165582298061915},{"$f":"(D1004*$H$23/1000-H$32)/1000","v":19.536841241580657},{"$f":"IF(B1004>H$48-5,0,IF(C1004 <= $C$554- $H$35,1,0))","v":0},{"$f":"IF(ROUND(B1004,1)=H$48-5,IF(E1004-(E1003-E1004)*60<1,1,0),IF(E1004-(E1003-E1004)<0,1,0))","v":0},{"$f":"IF(ROUND(H$48-B1004,2)<5,0,1)","v":0},{"$f":"IF(SUM(I$554:I1003)<($H$40-1),IF((F1004+G1004)*H1004>0,1,0),0)","v":0},{"$f":"IF(OR(I1004=1,J1003 =1), 1,0)","v":0},{"$f":"I1004/(1+$H$38)^B1004","v":0},{"$f":"IF(B1004<H$48,E1004/((1+$H$38)^B1004),0)","v":0},{"$f":"IF(B1004<H$48,($H$33/1000)/((1+$H$38)^B1004),0)","v":0},{"$f":"IF(J1004<1, B1004,N1003)","v":20},{"$f":"IF(B1004<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1004),0)","v":0},null,428.13712378056368,405.84276768872809,0.6015366012752984,93.826730217633553,0.95399239120854995,0.36977876456750697,0,null,null,null,0,19.536841241580657,null,19.536841241580657,{"$f":"IF(J1004=0,1,1000)*AVERAGE(C$63:C1004)","v":232.2556039403259},null,{"$f":"(F1004+G1004)*SUM(F$554:G1004)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.165582298061915,19.536841241580657,0,0,0,{"$f":"IF(SUM(I$554:I1004)<($H$40-1),IF((F1005+G1005)*H1005>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B1005<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1005),0)","v":0},null,428.13712378056368,405.84276768872809,0.6015366012752984,93.826730217633553,0.95399239120854995,0.36977876456750697,0,null,null,null,0,19.536841241580657,null,19.536841241580657,{"$f":"IF(J1005=0,1,1000)*AVERAGE(C$63:C1005)","v":232.24911844902195},null,{"$f":"(F1005+G1005)*SUM(F$554:G1005)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.165582298061915,19.536841241580657,0,0,0,{"$f":"IF(SUM(I$554:I1005)<($H$40-1),IF((F1006+G1006)*H1006>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B1006<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1006),0)","v":0},null,428.13712378056368,405.84276768872809,0.6015366012752984,93.826730217633553,0.95399239120854995,0.36977876456750697,0,null,null,null,0,19.536841241580657,null,19.536841241580657,{"$f":"IF(J1006=0,1,1000)*AVERAGE(C$63:C1006)","v":232.24264684527969},null,{"$f":"(F1006+G1006)*SUM(F$554:G1006)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.165582298061915,19.536841241580657,0,0,0,{"$f":"IF(SUM(I$554:I1006)<($H$40-1),IF((F1007+G1007)*H1007>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B1007<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1007),0)","v":0},null,428.13712378056368,405.84276768872809,0.6015366012752984,93.826730217633553,0.95399239120854995,0.36977876456750697,0,null,null,null,0,19.536841241580657,null,19.536841241580657,{"$f":"IF(J1007=0,1,1000)*AVERAGE(C$63:C1007)","v":232.23618908454009},null,{"$f":"(F1007+G1007)*SUM(F$554:G1007)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.165582298061915,19.536841241580657,0,0,0,{"$f":"IF(SUM(I$554:I1007)<($H$40-1),IF((F1008+G1008)*H1008>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B1008<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1008),0)","v":0},null,428.13712378056368,405.84276768872809,0.6015366012752984,93.826730217633553,0.95399239120854995,0.36977876456750697,0,null,null,null,0,19.536841241580657,null,19.536841241580657,{"$f":"IF(J1008=0,1,1000)*AVERAGE(C$63:C1008)","v":232.22974512243451},null,{"$f":"(F1008+G1008)*SUM(F$554:G1008)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.165582298061915,19.536841241580657,0,0,0,{"$f":"IF(SUM(I$554:I1008)<($H$40-1),IF((F1009+G1009)*H1009>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B1009<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1009),0)","v":0},null,428.13712378056368,405.84276768872809,0.6015366012752984,93.826730217633553,0.95399239120854995,0.36977876456750697,0,null,null,null,0,19.536841241580657,null,19.536841241580657,{"$f":"IF(J1009=0,1,1000)*AVERAGE(C$63:C1009)","v":232.22331491478383},null,{"$f":"(F1009+G1009)*SUM(F$554:G1009)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.165582298061915,19.536841241580657,0,0,0,{"$f":"IF(SUM(I$554:I1009)<($H$40-1),IF((F1010+G1010)*H1010>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B1010<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1010),0)","v":0},null,428.13712378056368,405.84276768872809,0.6015366012752984,93.826730217633553,0.95399239120854995,0.36977876456750697,0,null,null,null,0,19.536841241580657,null,19.536841241580657,{"$f":"IF(J1010=0,1,1000)*AVERAGE(C$63:C1010)","v":232.21689841759721},null,{"$f":"(F1010+G1010)*SUM(F$554:G1010)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.165582298061915,19.536841241580657,0,0,0,{"$f":"IF(SUM(I$554:I1010)<($H$40-1),IF((F1011+G1011)*H1011>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B1011<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1011),0)","v":0},null,428.13712378056368,405.84276768872809,0.6015366012752984,93.826730217633553,0.95399239120854995,0.36977876456750697,0,null,null,null,0,19.536841241580657,null,19.536841241580657,{"$f":"IF(J1011=0,1,1000)*AVERAGE(C$63:C1011)","v":232.21049558707128},null,{"$f":"(F1011+G1011)*SUM(F$554:G1011)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.165582298061915,19.536841241580657,0,0,0,{"$f":"IF(SUM(I$554:I1011)<($H$40-1),IF((F1012+G1012)*H1012>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B1012<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1012),0)","v":0},null,428.13712378056368,405.84276768872809,0.6015366012752984,93.826730217633553,0.95399239120854995,0.36977876456750697,0,null,null,null,0,19.536841241580657,null,19.536841241580657,{"$f":"IF(J1012=0,1,1000)*AVERAGE(C$63:C1012)","v":232.20410637958901},null,{"$f":"(F1012+G1012)*SUM(F$554:G1012)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.165582298061915,19.536841241580657,0,0,0,{"$f":"IF(SUM(I$554:I1012)<($H$40-1),IF((F1013+G1013)*H1013>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B1013<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1013),0)","v":0},null,428.13712378056368,405.84276768872809,0.6015366012752984,93.826730217633553,0.95399239120854995,0.36977876456750697,0,null,null,null,0,19.536841241580657,null,19.536841241580657,{"$f":"IF(J1013=0,1,1000)*AVERAGE(C$63:C1013)","v":232.19773075171881},null,{"$f":"(F1013+G1013)*SUM(F$554:G1013)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.165582298061915,19.536841241580657,0,0,0,{"$f":"IF(SUM(I$554:I1013)<($H$40-1),IF((F1014+G1014)*H1014>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B1014<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1014),0)","v":0},null,428.13712378056368,405.84276768872809,0.6015366012752984,93.826730217633553,0.95399239120854995,0.36977876456750697,0,null,null,null,0,19.536841241580657,null,19.536841241580657,{"$f":"IF(J1014=0,1,1000)*AVERAGE(C$63:C1014)","v":232.19136866021353},null,{"$f":"(F1014+G1014)*SUM(F$554:G1014)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.165582298061915,19.536841241580657,0,0,0,{"$f":"IF(SUM(I$554:I1014)<($H$40-1),IF((F1015+G1015)*H1015>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B1015<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1015),0)","v":0},null,428.13712378056368,405.84276768872809,0.6015366012752984,93.826730217633553,0.95399239120854995,0.36977876456750697,0,null,null,null,0,19.536841241580657,null,19.536841241580657,{"$f":"IF(J1015=0,1,1000)*AVERAGE(C$63:C1015)","v":232.18502006200941},null,{"$f":"(F1015+G1015)*SUM(F$554:G1015)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.165582298061915,19.536841241580657,0,0,0,{"$f":"IF(SUM(I$554:I1015)<($H$40-1),IF((F1016+G1016)*H1016>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B1016<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1016),0)","v":0},null,428.13712378056368,405.84276768872809,0.6015366012752984,93.826730217633553,0.95399239120854995,0.36977876456750697,0,null,null,null,0,19.536841241580657,null,19.536841241580657,{"$f":"IF(J1016=0,1,1000)*AVERAGE(C$63:C1016)","v":232.17868491422524},null,{"$f":"(F1016+G1016)*SUM(F$554:G1016)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.165582298061915,19.536841241580657,0,0,0,{"$f":"IF(SUM(I$554:I1016)<($H$40-1),IF((F1017+G1017)*H1017>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B1017<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1017),0)","v":0},null,428.13712378056368,405.84276768872809,0.6015366012752984,93.826730217633553,0.95399239120854995,0.36977876456750697,0,null,null,null,0,19.536841241580657,null,19.536841241580657,{"$f":"IF(J1017=0,1,1000)*AVERAGE(C$63:C1017)","v":232.17236317416123},null,{"$f":"(F1017+G1017)*SUM(F$554:G1017)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.165582298061915,19.536841241580657,0,0,0,{"$f":"IF(SUM(I$554:I1017)<($H$40-1),IF((F1018+G1018)*H1018>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B1018<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1018),0)","v":0},null,428.13712378056368,405.84276768872809,0.6015366012752984,93.826730217633553,0.95399239120854995,0.36977876456750697,0,null,null,null,0,19.536841241580657,null,19.536841241580657,{"$f":"IF(J1018=0,1,1000)*AVERAGE(C$63:C1018)","v":232.16605479929822},null,{"$f":"(F1018+G1018)*SUM(F$554:G1018)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.165582298061915,19.536841241580657,0,0,0,{"$f":"IF(SUM(I$554:I1018)<($H$40-1),IF((F1019+G1019)*H1019>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B1019<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1019),0)","v":0},null,428.13712378056368,405.84276768872809,0.6015366012752984,93.826730217633553,0.95399239120854995,0.36977876456750697,0,null,null,null,0,19.536841241580657,null,19.536841241580657,{"$f":"IF(J1019=0,1,1000)*AVERAGE(C$63:C1019)","v":232.15975974729656},null,{"$f":"(F1019+G1019)*SUM(F$554:G1019)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.165582298061915,19.536841241580657,0,0,0,{"$f":"IF(SUM(I$554:I1019)<($H$40-1),IF((F1020+G1020)*H1020>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B1020<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1020),0)","v":0},null,428.13712378056368,405.84276768872809,0.6015366012752984,93.826730217633553,0.95399239120854995,0.36977876456750697,0,null,null,null,0,19.536841241580657,null,19.536841241580657,{"$f":"IF(J1020=0,1,1000)*AVERAGE(C$63:C1020)","v":232.15347797599534},null,{"$f":"(F1020+G1020)*SUM(F$554:G1020)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.165582298061915,19.536841241580657,0,0,0,{"$f":"IF(SUM(I$554:I1020)<($H$40-1),IF((F1021+G1021)*H1021>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B1021<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1021),0)","v":0},null,428.13712378056368,405.84276768872809,0.6015366012752984,93.826730217633553,0.95399239120854995,0.36977876456750697,0,null,null,null,0,19.536841241580657,null,19.536841241580657,{"$f":"IF(J1021=0,1,1000)*AVERAGE(C$63:C1021)","v":232.1472094434113},null,{"$f":"(F1021+G1021)*SUM(F$554:G1021)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.165582298061915,19.536841241580657,0,0,0,{"$f":"IF(SUM(I$554:I1021)<($H$40-1),IF((F1022+G1022)*H1022>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B1022<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1022),0)","v":0},null,428.13712378056368,405.84276768872809,0.6015366012752984,93.826730217633553,0.95399239120854995,0.36977876456750697,0,null,null,null,0,19.536841241580657,null,19.536841241580657,{"$f":"IF(J1022=0,1,1000)*AVERAGE(C$63:C1022)","v":232.14095410773797},null,{"$f":"(F1022+G1022)*SUM(F$554:G1022)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.165582298061915,19.536841241580657,0,0,0,{"$f":"IF(SUM(I$554:I1022)<($H$40-1),IF((F1023+G1023)*H1023>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B1023<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1023),0)","v":0},null,428.13712378056368,405.84276768872809,0.6015366012752984,93.826730217633553,0.95399239120854995,0.36977876456750697,0,null,null,null,0,19.536841241580657,null,19.536841241580657,{"$f":"IF(J1023=0,1,1000)*AVERAGE(C$63:C1023)","v":232.13471192734471},null,{"$f":"(F1023+G1023)*SUM(F$554:G1023)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.165582298061915,19.536841241580657,0,0,0,{"$f":"IF(SUM(I$554:I1023)<($H$40-1),IF((F1024+G1024)*H1024>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B1024<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1024),0)","v":0},null,428.13712378056368,405.84276768872809,0.6015366012752984,93.826730217633553,0.95399239120854995,0.36977876456750697,0,null,null,null,0,19.536841241580657,null,19.536841241580657,{"$f":"IF(J1024=0,1,1000)*AVERAGE(C$63:C1024)","v":232.12848286077579},null,{"$f":"(F1024+G1024)*SUM(F$554:G1024)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.165582298061915,19.536841241580657,0,0,0,{"$f":"IF(SUM(I$554:I1024)<($H$40-1),IF((F1025+G1025)*H1025>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B1025<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1025),0)","v":0},null,428.13712378056368,405.84276768872809,0.6015366012752984,93.826730217633553,0.95399239120854995,0.36977876456750697,0,null,null,null,0,19.536841241580657,null,19.536841241580657,{"$f":"IF(J1025=0,1,1000)*AVERAGE(C$63:C1025)","v":232.12226686674953},null,{"$f":"(F1025+G1025)*SUM(F$554:G1025)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.165582298061915,19.536841241580657,0,0,0,{"$f":"IF(SUM(I$554:I1025)<($H$40-1),IF((F1026+G1026)*H1026>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B1026<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1026),0)","v":0},null,428.13712378056368,405.84276768872809,0.6015366012752984,93.826730217633553,0.95399239120854995,0.36977876456750697,0,null,null,null,0,19.536841241580657,null,19.536841241580657,{"$f":"IF(J1026=0,1,1000)*AVERAGE(C$63:C1026)","v":232.11606390415727},null,{"$f":"(F1026+G1026)*SUM(F$554:G1026)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.165582298061915,19.536841241580657,0,0,0,{"$f":"IF(SUM(I$554:I1026)<($H$40-1),IF((F1027+G1027)*H1027>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B1027<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1027),0)","v":0},null,428.13712378056368,405.84276768872809,0.6015366012752984,93.826730217633553,0.95399239120854995,0.36977876456750697,0,null,null,null,0,19.536841241580657,null,19.536841241580657,{"$f":"IF(J1027=0,1,1000)*AVERAGE(C$63:C1027)","v":232.10987393206258},null,{"$f":"(F1027+G1027)*SUM(F$554:G1027)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.165582298061915,19.536841241580657,0,0,0,{"$f":"IF(SUM(I$554:I1027)<($H$40-1),IF((F1028+G1028)*H1028>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B1028<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1028),0)","v":0},null,428.13712378056368,405.84276768872809,0.6015366012752984,93.826730217633553,0.95399239120854995,0.36977876456750697,0,null,null,null,0,19.536841241580657,null,19.536841241580657,{"$f":"IF(J1028=0,1,1000)*AVERAGE(C$63:C1028)","v":232.10369690970032},null,{"$f":"(F1028+G1028)*SUM(F$554:G1028)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.165582298061915,19.536841241580657,0,0,0,{"$f":"IF(SUM(I$554:I1028)<($H$40-1),IF((F1029+G1029)*H1029>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B1029<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1029),0)","v":0},null,428.13712378056368,405.84276768872809,0.6015366012752984,93.826730217633553,0.95399239120854995,0.36977876456750697,0,null,null,null,0,19.536841241580657,null,19.536841241580657,{"$f":"IF(J1029=0,1,1000)*AVERAGE(C$63:C1029)","v":232.09753279647572},null,{"$f":"(F1029+G1029)*SUM(F$554:G1029)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.165582298061915,19.536841241580657,0,0,0,{"$f":"IF(SUM(I$554:I1029)<($H$40-1),IF((F1030+G1030)*H1030>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B1030<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1030),0)","v":0},null,428.13712378056368,405.84276768872809,0.6015366012752984,93.826730217633553,0.95399239120854995,0.36977876456750697,0,null,null,null,0,19.536841241580657,null,19.536841241580657,{"$f":"IF(J1030=0,1,1000)*AVERAGE(C$63:C1030)","v":232.09138155196345},null,{"$f":"(F1030+G1030)*SUM(F$554:G1030)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.165582298061915,19.536841241580657,0,0,0,{"$f":"IF(SUM(I$554:I1030)<($H$40-1),IF((F1031+G1031)*H1031>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B1031<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1031),0)","v":0},null,428.13712378056368,405.84276768872809,0.6015366012752984,93.826730217633553,0.95399239120854995,0.36977876456750697,0,null,null,null,0,19.536841241580657,null,19.536841241580657,{"$f":"IF(J1031=0,1,1000)*AVERAGE(C$63:C1031)","v":232.08524313590692},null,{"$f":"(F1031+G1031)*SUM(F$554:G1031)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.165582298061915,19.536841241580657,0,0,0,{"$f":"IF(SUM(I$554:I1031)<($H$40-1),IF((F1032+G1032)*H1032>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B1032<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1032),0)","v":0},null,428.13712378056368,405.84276768872809,0.6015366012752984,93.826730217633553,0.95399239120854995,0.36977876456750697,0,null,null,null,0,19.536841241580657,null,19.536841241580657,{"$f":"IF(J1032=0,1,1000)*AVERAGE(C$63:C1032)","v":232.07911750821717},null,{"$f":"(F1032+G1032)*SUM(F$554:G1032)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.165582298061915,19.536841241580657,0,0,0,{"$f":"IF(SUM(I$554:I1032)<($H$40-1),IF((F1033+G1033)*H1033>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B1033<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1033),0)","v":0},null,428.13712378056368,405.84276768872809,0.6015366012752984,93.826730217633553,0.95399239120854995,0.36977876456750697,0,null,null,null,0,19.536841241580657,null,19.536841241580657,{"$f":"IF(J1033=0,1,1000)*AVERAGE(C$63:C1033)","v":232.07300462897214},null,{"$f":"(F1033+G1033)*SUM(F$554:G1033)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,226.20464055373324,10.165582298061915,19.536841241580657,0,0,0,{"$f":"IF(SUM(I$554:I1033)<($H$40-1),IF((F1034+G1034)*H1034>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B1034<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1034),0)","v":0},null,{"$f":"C1034*1.8+32-H$20","v":428.13712378056368},405.84276768872809,0.6015366012752984,{"$f":"(R1034-R$60)-(Q$60+460)*(S1034-S$60)","v":93.826730217633553},{"$f":"((Q1034+460)/(H$24*1.8+32+460))","v":0.95399239120854995},0.36977876456750697,{"$f":"E1034-E543","v":0},null,null,null,0,19.536841241580657,null,19.536841241580657,{"$f":"IF(J1034=0,1,1000)*AVERAGE(C$63:C1034)","v":232.06690445841576},null,{"$f":"(F1034+G1034)*SUM(F$554:G1034)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,"SUMS:",{"$f":"SUM(I554:I1034)","v":0},null,{"$f":"SUM(K554:K1034)","v":0},{"$f":"SUM(L554:L1034)","v":3005.8279857518564},{"$f":"SUM(M554:M1034)","v":3297.4656330114231},{"$f":"N1034","v":20},{"$f":"SUM(O554:O1034)","v":10.811242037567913}]
[]
[]
[]
[null,null,"Inserted the variable delta T allowed from the fit of the NGGPP end of run.",null,null,null,null,null,null,null,"2005-05-02"]
[null,null,"Col C, Plant .Be, is function of available energy and initial 2nd law efficiency.  ",null,null,null,null,null,null,null,"2008-03-06"]
[null,null,"Change worksheet cell formatting",null,null,null,null,null,null,null,"2008-05-28"]
[null,null,"EGS Modification",null,null,null,null,null,null,null,"2008-07-28"]
[null,null,"Monthly increments",null,null,null,null,null,null,null,"2008-08-14"]
[null,null,"Modified plant efficiency vs temp",null,null,null,null,null,null,null,"2009-04-21"]
[null,null,"Modified replacement calculation; added max temp decline calc",null,null,null,null,null,null,null,"2009-07-16"]
[null,null,"Changed links to input for new user interface",null,null,null,null,null,null,null,"2010-09-17"]

{"sheet":"DrwDwn Summary 10-90s","index":47,"n_rows":98,"n_cols":22,"rows_kept":98,"cut":false,"hidden":true,"merged":[]}
[null,"THIS WORKSHEET SUMMARIZES THE EFFECT OF TEMPERATURE DECLINE ON POWER PRODUCTION AND RESERVOIR REPLACEMENT COSTS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"life",{"$f":"'EERE COE 10-90'!D7","v":20},{"$f":"'EERE COE 10-90'!D151","v":20}]
[null,null,"Well Field Replacement Cost (if necessary)",null,null,null,null,null,"Thermal Decline Defined by:",{"$f":"'Input A1'!T267","v":"Annual Decline Rate"},null,{"$f":"'Input A1'!A267","v":0},null,null,null,null,"Utilization Factor",{"$f":"'EERE COE'!D10","v":0.95}]
[null,null,null,"Reference","Improved",null,null,null,"Conversion System:",{"$f":"'Input A1'!T398","v":"Flash"},null,{"$f":"'Input A1'!A398","v":0},null,null,null,null,"UF decline rate",{"$f":"'EERE COE'!D40","v":1.2251080238974255E-2}]
[null,null,"Binary",{"$f":"'LCOE Binary 10-90s'!Q71","v":86664.410416969331},{"$f":"'LCOE Binary 10-90s'!R71","v":86664.410416969331},null,null,null,null,null,null,null,null,null,null,null,"discount rate",{"$f":"'EERE COE'!D8","v":7.0000000000000007E-2}]
[null,null,"Flash",{"$f":"'LCOE Flash 10-90s'!Q71","v":86664.410416969331},{"$f":"'LCOE Flash 10-90s'!R71","v":86664.410416969331}]
[]
[null,"10% SCENARIO",null,null,null,null,null,null,null,null,{"$f":"IF(L3=0,D5,D4)","v":86664.410416969331},"replacement cost"]
[null,"Year","Binary Avg Pwr -Decline Rate","sum of reservoirs replaced","Binary Avg Pwr- fracture system","sum of reservoirs replaced","Flash Avg Pwr - Decline Rate","sum of reservoirs replaced",null,"average power","reservoir replacement costs","Binary EOY Output","Flash EOY Output","EOY Output",null,"yr","EOY Output","Mid yr output","declining UF","EOY Output","Mid yr output","declining UF"]
[null,0,{"$f":"('Reservoir B1 10-90s'!E63)","v":25},null,null,null,{"$f":"('Reservoir F1 10-90s'!E63)","v":24.999788929073411},null,null,null,null,{"$f":"'Reservoir B1 10-90s'!E63","v":25},{"$f":"'Reservoir F1 10-90s'!E63","v":24.999788929073411},{"$f":"IF(J$3=\"Flash\",'Reservoir F1 10-90s'!E63,'Reservoir B1 10-90s'!E63)","v":24.999788929073411},null,0,{"$f":"N9/30","v":0.83332629763578037},{"$f":"C9/30","v":0.83333333333333337},{"$f":"(R9)","v":0.83333333333333337},{"$f":"(Q9*8760*$R$2)/(1+$R$4)^$P9","v":6934.9414489249639},{"$f":"(R9*8760*$R$2)/(1+$R$4)^$P9","v":6935},{"$f":"(S9*8760*$R$2)/(1+$R$4)^$P9","v":6935}]
[null,{"$f":"IF(R$1<B9+1,R$1,0.5)","v":0.5},{"$f":"IF(R$1=B10,'Reservoir B1 10-90s'!E63,AVERAGE('Reservoir B1 10-90s'!E63:E74))","v":24.858511350343047},{"$f":"SUM('Reservoir B1 10-90s'!I63:I74)","v":0},{"$f":"AVERAGE('Reservoir B2'!E65:E76)","v":{"$error":"#VALUE!"}},{"$f":"SUM('Reservoir B2'!I65:I76)","v":{"$error":"#VALUE!"}},{"$f":"IF(R1=B10, 'Reservoir F1 10-90s'!E63,AVERAGE('Reservoir F1 10-90s'!E63:E74))","v":24.861975106825266},{"$f":"SUM('Reservoir F1 10-90s'!I63:I74)","v":0},null,{"$f":"IF($L$3=0,G10,IF($L$2=0,C10,E10))","v":24.861975106825266},{"$f":"IF($J$3=\"Flash\",H10,IF($J$2=\"Annual Decline Rate\",D10,F10))*K$7","v":0},{"$f":"'Reservoir B1 10-90s'!E75","v":24.690931766518357},{"$f":"'Reservoir F1 10-90s'!E75","v":24.699660373987054},{"$f":"IF(J$3=\"Flash\",'Reservoir F1 10-90s'!E75,'Reservoir B1 10-90s'!E75)","v":24.699660373987054},null,1,0.82332201246623515,0.82861704501143485,{"$f":"S$9/(1+R$3)^P10","v":0.8232476601917762},6403.444661442998,6444.6271482104294,6402.8663814167858]
[null,{"$f":"IF(R$1<B10+1,R$1,B10+1)","v":1.5},{"$f":"IF(R$1=B11,'Reservoir B1 10-90s'!E75,AVERAGE('Reservoir B1 10-90s'!E75:E86))","v":24.548532660435594},{"$f":"SUM('Reservoir B1 10-90s'!I75:I86)","v":0},{"$f":"AVERAGE('Reservoir B2'!E77:E88)","v":{"$error":"#VALUE!"}},{"$f":"SUM('Reservoir B2'!I77:I88)","v":{"$error":"#VALUE!"}},{"$f":"IF(R2=B11, 'Reservoir F1 10-90s'!E75,AVERAGE('Reservoir F1 10-90s'!E75:E86))","v":24.563252341982523},{"$f":"SUM('Reservoir F1 10-90s'!I75:I86)","v":0},null,{"$f":"IF($L$3=0,G11,IF($L$2=0,C11,E11))","v":24.563252341982523},{"$f":"IF($J$3=\"Flash\",H11,IF($J$2=\"Annual Decline Rate\",D11,F11))*K$7","v":0},{"$f":"'Reservoir B1 10-90s'!E87","v":24.379899100624783},{"$f":"'Reservoir F1 10-90s'!E87","v":24.402591670313189},{"$f":"IF(J$3=\"Flash\",'Reservoir F1 10-90s'!E87,'Reservoir B1 10-90s'!E87)","v":24.402591670313189},null,2,0.81341972234377302,0.81828442201451979,0.81328405201348097,5912.5503793736389,5947.9106996286428,5911.5642246975176]
[null,{"$f":"IF(R$1<B11+1,R$1,B11+1)","v":2.5},{"$f":"IF(R$1=B12,'Reservoir B1 10-90s'!E87,AVERAGE('Reservoir B1 10-90s'!E87:E98))","v":24.236645102596629},{"$f":"SUM('Reservoir B1 10-90s'!I87:I98)","v":0},{"$f":"AVERAGE('Reservoir B2'!E89:E100)","v":{"$error":"#VALUE!"}},{"$f":"SUM('Reservoir B2'!I89:I100)","v":{"$error":"#VALUE!"}},{"$f":"IF(R3=B12, 'Reservoir F1 10-90s'!E87,AVERAGE('Reservoir F1 10-90s'!E87:E98))","v":24.26757096349677},{"$f":"SUM('Reservoir F1 10-90s'!I87:I98)","v":0},null,24.26757096349677,0,{"$f":"'Reservoir B1 10-90s'!E99","v":24.067022831430716},{"$f":"'Reservoir F1 10-90s'!E99","v":24.108542696120185},{"$f":"IF(J$3=\"Flash\",'Reservoir F1 10-90s'!E99,'Reservoir B1 10-90s'!E99)","v":24.108542696120185},null,3,0.80361808987067285,0.80788817008655434,0.80344103146966206,5459.1632652108847,5488.1709062133368,5457.9604666044588]
[null,3.5,{"$f":"IF(R$1=B13,'Reservoir B1 10-90s'!E99,AVERAGE('Reservoir B1 10-90s'!E99:E110))","v":23.922968488635842},{"$f":"SUM('Reservoir B1 10-90s'!I99:I110)","v":0},{"$f":"AVERAGE('Reservoir B2'!E101:E112)","v":{"$error":"#VALUE!"}},{"$f":"SUM('Reservoir B2'!I101:I112)","v":{"$error":"#VALUE!"}},{"$f":"IF(R4=B13, 'Reservoir F1 10-90s'!E99,AVERAGE('Reservoir F1 10-90s'!E99:E110))","v":23.974891265447713},{"$f":"SUM('Reservoir F1 10-90s'!I99:I110)","v":0},null,23.974891265447713,0,{"$f":"'Reservoir B1 10-90s'!E111","v":23.752421573850281},{"$f":"'Reservoir F1 10-90s'!E111","v":23.817474232228552},{"$f":"IF(J$3=\"Flash\",'Reservoir F1 10-90s'!E111,'Reservoir B1 10-90s'!E111)","v":23.817474232228552},null,4,0.79391580774095172,0.79743228295452806,0.79371713911135966,5040.4237590105267,5062.7492059176939,5039.1624488426196]
[null,4.5,{"$f":"IF(R$1=B14,'Reservoir B1 10-90s'!E111,AVERAGE('Reservoir B1 10-90s'!E111:E122))","v":23.60762042966131},{"$f":"SUM('Reservoir B1 10-90s'!I111:I122)","v":0},{"$f":"AVERAGE('Reservoir B2'!E113:E124)","v":{"$error":"#VALUE!"}},{"$f":"SUM('Reservoir B2'!I113:I124)","v":{"$error":"#VALUE!"}},{"$f":"IF(R5=B14, 'Reservoir F1 10-90s'!E111,AVERAGE('Reservoir F1 10-90s'!E111:E122))","v":23.685174432336165},{"$f":"SUM('Reservoir F1 10-90s'!I111:I122)","v":0},null,23.685174432336165,0,{"$f":"'Reservoir B1 10-90s'!E123","v":23.436211757880308},{"$f":"'Reservoir F1 10-90s'!E123","v":23.529347935466131},{"$f":"IF(J$3=\"Flash\",'Reservoir F1 10-90s'!E123,'Reservoir B1 10-90s'!E123)","v":23.529347935466131},null,5,0.78431159784887106,0.78692068098871037,0.78411093315304481,4653.6901095553321,4669.1710286647512,4652.4994714048007]
[null,5.5,{"$f":"IF(R$1=B15,'Reservoir B1 10-90s'!E123,AVERAGE('Reservoir B1 10-90s'!E123:E134))","v":23.290716364950267},{"$f":"SUM('Reservoir B1 10-90s'!I123:I134)","v":0},{"$f":"AVERAGE('Reservoir B2'!E125:E136)","v":{"$error":"#VALUE!"}},{"$f":"SUM('Reservoir B2'!I125:I136)","v":{"$error":"#VALUE!"}},{"$f":"IF(R6=B15, 'Reservoir F1 10-90s'!E123,AVERAGE('Reservoir F1 10-90s'!E123:E134))","v":23.398382512739129},{"$f":"SUM('Reservoir F1 10-90s'!I123:I134)","v":0},null,23.398382512739129,0,{"$f":"'Reservoir B1 10-90s'!E135","v":23.118507657000031},{"$f":"'Reservoir F1 10-90s'!E135","v":23.244126312790542},{"$f":"IF(J$3=\"Flash\",'Reservoir F1 10-90s'!E135,'Reservoir B1 10-90s'!E135)","v":23.244126312790542},null,6,0.77480421042635139,0.77635721216500886,0.77462098925884115,4296.5217776956579,4305.1336382162262,4295.5057613579183]
[null,6.5,{"$f":"IF(R$1=B16,'Reservoir B1 10-90s'!E135,AVERAGE('Reservoir B1 10-90s'!E135:E146))","v":22.97236958997199},{"$f":"SUM('Reservoir B1 10-90s'!I135:I146)","v":0},{"$f":"AVERAGE('Reservoir B2'!E137:E148)","v":{"$error":"#VALUE!"}},{"$f":"SUM('Reservoir B2'!I137:I148)","v":{"$error":"#VALUE!"}},{"$f":"IF(R7=B16, 'Reservoir F1 10-90s'!E135,AVERAGE('Reservoir F1 10-90s'!E135:E146))","v":23.114478393818846},{"$f":"SUM('Reservoir F1 10-90s'!I135:I146)","v":0},null,23.114478393818846,0,{"$f":"'Reservoir B1 10-90s'!E147","v":22.7994214157602},{"$f":"'Reservoir F1 10-90s'!E147","v":22.961772696249742},{"$f":"IF(J$3=\"Flash\",'Reservoir F1 10-90s'!E147,'Reservoir B1 10-90s'!E147)","v":22.961772696249742},null,7,0.76539242320832479,0.76574565299906638,0.7652459003313361,3966.6641066931243,3968.4947283322522,3965.9047484615335]
[null,7.5,{"$f":"IF(R$1=B17,'Reservoir B1 10-90s'!E147,AVERAGE('Reservoir B1 10-90s'!E147:E158))","v":22.652691283627846},{"$f":"SUM('Reservoir B1 10-90s'!I147:I158)","v":0},{"$f":"AVERAGE('Reservoir B2'!E149:E160)","v":{"$error":"#VALUE!"}},{"$f":"SUM('Reservoir B2'!I149:I160)","v":{"$error":"#VALUE!"}},{"$f":"IF(R8=B17, 'Reservoir F1 10-90s'!E147,AVERAGE('Reservoir F1 10-90s'!E147:E158))","v":22.83342577665665},{"$f":"SUM('Reservoir F1 10-90s'!I147:I158)","v":0},null,22.83342577665665,0,{"$f":"'Reservoir B1 10-90s'!E159","v":22.479063076622221},{"$f":"'Reservoir F1 10-90s'!E159","v":22.682251218752196},{"$f":"IF(J$3=\"Flash\",'Reservoir F1 10-90s'!E159,'Reservoir B1 10-90s'!E159)","v":22.682251218752196},null,8,0.75607504062507325,0.75508970945426157,0.75598427630294585,3662.0341625011633,3657.2617309103694,3661.5945473432662]
[null,8.5,{"$f":"IF(R$1=B18,'Reservoir B1 10-90s'!E159,AVERAGE('Reservoir B1 10-90s'!E159:E170))","v":22.331790534770011},{"$f":"SUM('Reservoir B1 10-90s'!I159:I170)","v":0},{"$f":"AVERAGE('Reservoir B2'!E161:E172)","v":{"$error":"#VALUE!"}},{"$f":"SUM('Reservoir B2'!I161:I172)","v":{"$error":"#VALUE!"}},{"$f":"IF(R9=B18, 'Reservoir F1 10-90s'!E159,AVERAGE('Reservoir F1 10-90s'!E159:E170))","v":22.555189152384141},{"$f":"SUM('Reservoir F1 10-90s'!I159:I170)","v":0},null,22.555189152384141,0,{"$f":"'Reservoir B1 10-90s'!E171","v":22.157540606107894},{"$f":"'Reservoir F1 10-90s'!E171","v":22.405526790619557},{"$f":"IF(J$3=\"Flash\",'Reservoir F1 10-90s'!E171,'Reservoir B1 10-90s'!E171)","v":22.405526790619557},null,9,0.74685089302065188,0.74439301782566702,0.74683474392980798,3380.7076543928483,3369.5817957202817,3380.6345536500658]
[null,9.5,{"$f":"IF(R$1=B19,'Reservoir B1 10-90s'!E171,AVERAGE('Reservoir B1 10-90s'!E171:E182))","v":22.009774368055204},{"$f":"SUM('Reservoir B1 10-90s'!I171:I182)","v":0},{"$f":"AVERAGE('Reservoir B2'!E173:E184)","v":{"$error":"#VALUE!"}},{"$f":"SUM('Reservoir B2'!I173:I184)","v":{"$error":"#VALUE!"}},{"$f":"IF(R10=B19, 'Reservoir F1 10-90s'!E171,AVERAGE('Reservoir F1 10-90s'!E171:E182))","v":22.279733779084268},{"$f":"SUM('Reservoir F1 10-90s'!I171:I182)","v":0},null,22.279733779084268,0,{"$f":"'Reservoir B1 10-90s'!E183","v":21.834959920312674},{"$f":"'Reservoir F1 10-90s'!E183","v":22.131565076895182},{"$f":"IF(J$3=\"Flash\",'Reservoir F1 10-90s'!E183,'Reservoir B1 10-90s'!E183)","v":22.131565076895182},null,10,0.73771883589650611,0.73365914560184009,0.73779594658816638,3120.9068532427195,3103.7324032406818,3121.2330686981904]
[null,10.5,{"$f":"IF(R$1=B20,'Reservoir B1 10-90s'!E183,AVERAGE('Reservoir B1 10-90s'!E183:E194))","v":21.68674776918596},{"$f":"SUM('Reservoir B1 10-90s'!I183:I194)","v":0},{"$f":"AVERAGE('Reservoir B2'!E185:E196)","v":{"$error":"#VALUE!"}},{"$f":"SUM('Reservoir B2'!I185:I196)","v":{"$error":"#VALUE!"}},{"$f":"IF(R11=B20, 'Reservoir F1 10-90s'!E183,AVERAGE('Reservoir F1 10-90s'!E183:E194))","v":22.007025659436877},{"$f":"SUM('Reservoir F1 10-90s'!I183:I194)","v":0},null,22.007025659436877,0,{"$f":"'Reservoir B1 10-90s'!E195","v":21.511424909834552},{"$f":"'Reservoir F1 10-90s'!E195","v":21.860332475383096},{"$f":"IF(J$3=\"Flash\",'Reservoir F1 10-90s'!E195,'Reservoir B1 10-90s'!E195)","v":21.860332475383096},null,11,0.72867774917943651,0.7228915923061987,0.72886654407322171,2880.9894311309968,2858.1125739503896,2881.735873703532]
[null,11.5,{"$f":"IF(R$1=B21,'Reservoir B1 10-90s'!E195,AVERAGE('Reservoir B1 10-90s'!E195:E206))","v":21.362813709588085},{"$f":"SUM('Reservoir B1 10-90s'!I195:I206)","v":0},{"$f":"AVERAGE('Reservoir B2'!E197:E208)","v":{"$error":"#VALUE!"}},{"$f":"SUM('Reservoir B2'!I197:I208)","v":{"$error":"#VALUE!"}},{"$f":"IF(R12=B21, 'Reservoir F1 10-90s'!E195,AVERAGE('Reservoir F1 10-90s'!E195:E206))","v":21.737031519082961},{"$f":"SUM('Reservoir F1 10-90s'!I195:I206)","v":0},null,21.737031519082961,0,{"$f":"'Reservoir B1 10-90s'!E207","v":21.187037464162692},{"$f":"'Reservoir F1 10-90s'!E207","v":21.591796095392663},{"$f":"IF(J$3=\"Flash\",'Reservoir F1 10-90s'!E207,'Reservoir B1 10-90s'!E207)","v":21.591796095392663},null,12,0.71972653651308882,0.71209379031960285,0.72004521240041497,2659.4381518073033,2631.2346392227009,2660.6156807294988]
[null,12.5,{"$f":"IF(R$1=B22,'Reservoir B1 10-90s'!E207,AVERAGE('Reservoir B1 10-90s'!E207:E218))","v":21.038073170569231},{"$f":"SUM('Reservoir B1 10-90s'!I207:I218)","v":0},{"$f":"AVERAGE('Reservoir B2'!E209:E220)","v":{"$error":"#VALUE!"}},{"$f":"SUM('Reservoir B2'!I209:I220)","v":{"$error":"#VALUE!"}},{"$f":"IF(R13=B22, 'Reservoir F1 10-90s'!E207,AVERAGE('Reservoir F1 10-90s'!E207:E218))","v":21.469718785683977},{"$f":"SUM('Reservoir F1 10-90s'!I207:I218)","v":0},null,21.469718785683977,0,{"$f":"'Reservoir B1 10-90s'!E219","v":20.861897495570783},{"$f":"'Reservoir F1 10-90s'!E219","v":21.325923737165088},{"$f":"IF(J$3=\"Flash\",'Reservoir F1 10-90s'!E219,'Reservoir B1 10-90s'!E219)","v":21.325923737165088},null,13,0.71086412457216963,0.70126910568564105,0.71133064360911857,2454.8513469654204,2421.7165407154503,2456.4623930804969]
[null,13.5,{"$f":"IF(R$1=B23,'Reservoir B1 10-90s'!E219,AVERAGE('Reservoir B1 10-90s'!E219:E230))","v":20.71262516699986},{"$f":"SUM('Reservoir B1 10-90s'!I219:I230)","v":0},{"$f":"AVERAGE('Reservoir B2'!E221:E232)","v":{"$error":"#VALUE!"}},{"$f":"SUM('Reservoir B2'!I221:I232)","v":{"$error":"#VALUE!"}},{"$f":"IF(R14=B23, 'Reservoir F1 10-90s'!E219,AVERAGE('Reservoir F1 10-90s'!E219:E230))","v":21.205055568652131},{"$f":"SUM('Reservoir F1 10-90s'!I219:I230)","v":0},null,21.205055568652131,0,{"$f":"'Reservoir B1 10-90s'!E231","v":20.536102962554327},{"$f":"'Reservoir F1 10-90s'!E231","v":21.062683871959134},{"$f":"IF(J$3=\"Flash\",'Reservoir F1 10-90s'!E231,'Reservoir B1 10-90s'!E231)","v":21.062683871959134},null,14,0.70208946239863779,0.69042083889999539,0.70272154556870026,2265.9341182762505,2228.2746268368514,2267.974113030964]
[null,14.5,{"$f":"IF(R$1=B24,'Reservoir B1 10-90s'!E231,AVERAGE('Reservoir B1 10-90s'!E231:E242))","v":20.386566770554989},{"$f":"SUM('Reservoir B1 10-90s'!I231:I242)","v":0},{"$f":"AVERAGE('Reservoir B2'!E233:E244)","v":{"$error":"#VALUE!"}},{"$f":"SUM('Reservoir B2'!I233:I244)","v":{"$error":"#VALUE!"}},{"$f":"IF(R15=B24, 'Reservoir F1 10-90s'!E231,AVERAGE('Reservoir F1 10-90s'!E231:E242))","v":20.943010639529675},{"$f":"SUM('Reservoir F1 10-90s'!I231:I242)","v":0},null,20.943010639529675,0,{"$f":"'Reservoir B1 10-90s'!E243","v":20.209749892847899},{"$f":"'Reservoir F1 10-90s'!E243","v":20.802045622773043},{"$f":"IF(J$3=\"Flash\",'Reservoir F1 10-90s'!E243,'Reservoir B1 10-90s'!E243)","v":20.802045622773043},null,15,0.69340152075910144,0.67955222568516627,0.69421664178693743,2091.4902097353793,2049.7169164966199,2093.948839545712]
[null,15.5,{"$f":"IF(R$1=B25,'Reservoir B1 10-90s'!E243,AVERAGE('Reservoir B1 10-90s'!E243:E254))","v":20.059993132551945},{"$f":"SUM('Reservoir B1 10-90s'!I243:I254)","v":0},{"$f":"AVERAGE('Reservoir B2'!E245:E256)","v":{"$error":"#VALUE!"}},{"$f":"SUM('Reservoir B2'!I245:I256)","v":{"$error":"#VALUE!"}},{"$f":"IF(R16=B25, 'Reservoir F1 10-90s'!E243,AVERAGE('Reservoir F1 10-90s'!E243:E254))","v":20.683553412994662},{"$f":"SUM('Reservoir F1 10-90s'!I243:I254)","v":0},null,20.683553412994662,0,{"$f":"'Reservoir B1 10-90s'!E255","v":19.882932406056263},{"$f":"'Reservoir F1 10-90s'!E255","v":20.543978745682029},{"$f":"IF(J$3=\"Flash\",'Reservoir F1 10-90s'!E255,'Reservoir B1 10-90s'!E255)","v":20.543978745682029},null,16,0.68479929152273433,0.66866643775173151,0.68581467122074646,1930.4144991352707,1884.9368019216502,1933.276803047431]
[null,16.5,{"$f":"IF(R$1=B26,'Reservoir B1 10-90s'!E255,AVERAGE('Reservoir B1 10-90s'!E255:E266))","v":19.732997506416485},{"$f":"SUM('Reservoir B1 10-90s'!I255:I266)","v":0},{"$f":"AVERAGE('Reservoir B2'!E257:E268)","v":{"$error":"#VALUE!"}},{"$f":"SUM('Reservoir B2'!I257:I268)","v":{"$error":"#VALUE!"}},{"$f":"IF(R17=B26, 'Reservoir F1 10-90s'!E255,AVERAGE('Reservoir F1 10-90s'!E255:E266))","v":20.426653928472486},{"$f":"SUM('Reservoir F1 10-90s'!I255:I266)","v":0},null,20.426653928472486,0,{"$f":"'Reservoir B1 10-90s'!E267","v":19.555742735930497},{"$f":"'Reservoir F1 10-90s'!E267","v":20.288453611770105},{"$f":"IF(J$3=\"Flash\",'Reservoir F1 10-90s'!E267,'Reservoir B1 10-90s'!E267)","v":20.288453611770105},null,17,0.67628178705900355,0.65776658354721618,0.67751438808920605,1781.6860613969645,1732.9071638247881,1784.9333883497213]
[null,17.5,{"$f":"IF(R$1=B27,'Reservoir B1 10-90s'!E267,AVERAGE('Reservoir B1 10-90s'!E267:E278))","v":19.405671269806707},{"$f":"SUM('Reservoir B1 10-90s'!I267:I278)","v":0},{"$f":"AVERAGE('Reservoir B2'!E269:E280)","v":{"$error":"#VALUE!"}},{"$f":"SUM('Reservoir B2'!I269:I280)","v":{"$error":"#VALUE!"}},{"$f":"IF(R18=B27, 'Reservoir F1 10-90s'!E267,AVERAGE('Reservoir F1 10-90s'!E267:E278))","v":20.172282832332723},{"$f":"SUM('Reservoir F1 10-90s'!I267:I278)","v":0},null,20.172282832332723,0,{"$f":"'Reservoir B1 10-90s'!E279","v":19.228271252317789},{"$f":"'Reservoir F1 10-90s'!E279","v":20.035441189636469},{"$f":"IF(J$3=\"Flash\",'Reservoir F1 10-90s'!E279,'Reservoir B1 10-90s'!E279)","v":20.035441189636469},null,18,0.66784803965454898,0.64685570899355693,0.66931456168884229,1644.3617601185822,1592.6748736637601,1647.9726006247706]
[null,18.5,{"$f":"IF(R$1=B28,'Reservoir B1 10-90s'!E279,AVERAGE('Reservoir B1 10-90s'!E279:E290))","v":19.078103946422669},{"$f":"SUM('Reservoir B1 10-90s'!I279:I290)","v":0},{"$f":"AVERAGE('Reservoir B2'!E281:E292)","v":{"$error":"#VALUE!"}},{"$f":"SUM('Reservoir B2'!I281:I292)","v":{"$error":"#VALUE!"}},{"$f":"IF(R19=B28, 'Reservoir F1 10-90s'!E279,AVERAGE('Reservoir F1 10-90s'!E279:E290))","v":19.92041136065134},{"$f":"SUM('Reservoir F1 10-90s'!I279:I290)","v":0},null,19.92041136065134,0,{"$f":"'Reservoir B1 10-90s'!E291","v":18.900606482809},{"$f":"'Reservoir F1 10-90s'!E291","v":19.784913028456693},{"$f":"IF(J$3=\"Flash\",'Reservoir F1 10-90s'!E291,'Reservoir B1 10-90s'!E291)","v":19.784913028456693},null,19,0.6594971009485564,0.63593679821408899,0.66121397621114841,1517.570327040956,1463.3556591151926,1521.5210327377558]
[null,19.5,{"$f":"IF(R$1=B29,'Reservoir B1 10-90s'!E291,AVERAGE('Reservoir B1 10-90s'!E291:E302))","v":18.750383227525607},{"$f":"SUM('Reservoir B1 10-90s'!I291:I302)","v":0},{"$f":"AVERAGE('Reservoir B2'!E293:E304)","v":{"$error":"#VALUE!"}},{"$f":"SUM('Reservoir B2'!I293:I304)","v":{"$error":"#VALUE!"}},{"$f":"IF(R20=B29, 'Reservoir F1 10-90s'!E291,AVERAGE('Reservoir F1 10-90s'!E291:E302))","v":19.671011322519458},{"$f":"SUM('Reservoir F1 10-90s'!I291:I302)","v":0},null,19.671011322519458,0,{"$f":"'Reservoir B1 10-90s'!E303","v":18.600151400188508},{"$f":"'Reservoir F1 10-90s'!E303","v":19.536841241580657},{"$f":"IF(J$3=\"Flash\",'Reservoir F1 10-90s'!E303,'Reservoir B1 10-90s'!E303)","v":19.536841241580657},null,20,0.65122804138602186,0.62501277425085355,0.65321143056231434,1400.506892216365,1344.1293102161246,1404.7722954773069]
[null,20,{"$f":"IF(R$1=B30,'Reservoir B1 10-90s'!E303,AVERAGE('Reservoir B1 10-90s'!E303:E314))","v":18.600151400188508},{"$f":"SUM('Reservoir B1 10-90s'!I303:I314)","v":0},{"$f":"AVERAGE('Reservoir B2'!E305:E316)","v":{"$error":"#VALUE!"}},{"$f":"SUM('Reservoir B2'!I305:I316)","v":{"$error":"#VALUE!"}},{"$f":"IF(R21=B30, 'Reservoir F1 10-90s'!E303,AVERAGE('Reservoir F1 10-90s'!E303:E314))","v":19.536841241580653},{"$f":"SUM('Reservoir F1 10-90s'!I303:I314)","v":0},null,19.536841241580653,0,{"$f":"'Reservoir B1 10-90s'!E315","v":18.600151400188508},{"$f":"'Reservoir F1 10-90s'!E315","v":19.536841241580657},{"$f":"IF(J$3=\"Flash\",'Reservoir F1 10-90s'!E315,'Reservoir B1 10-90s'!E315)","v":19.536841241580657},null,21,0.65122804138602186,0.62000504667295031,0.6453057381851377,1308.8849459966027,1246.1307260433402,1296.9818751632783]
[null,20,{"$f":"IF(R$1=B31,'Reservoir B1 10-90s'!E315,AVERAGE('Reservoir B1 10-90s'!E315:E326))","v":18.600151400188508},{"$f":"SUM('Reservoir B1 10-90s'!I315:I326)","v":0},{"$f":"AVERAGE('Reservoir B2'!E317:E328)","v":{"$error":"#VALUE!"}},{"$f":"SUM('Reservoir B2'!I317:I328)","v":{"$error":"#VALUE!"}},{"$f":"IF(R22=B31, 'Reservoir F1 10-90s'!E315,AVERAGE('Reservoir F1 10-90s'!E315:E326))","v":19.536841241580653},{"$f":"SUM('Reservoir F1 10-90s'!I315:I326)","v":0},null,19.536841241580653,0,{"$f":"'Reservoir B1 10-90s'!E327","v":18.600151400188508},{"$f":"'Reservoir F1 10-90s'!E327","v":19.536841241580657},{"$f":"IF(J$3=\"Flash\",'Reservoir F1 10-90s'!E327,'Reservoir B1 10-90s'!E327)","v":19.536841241580657},null,22,0.65122804138602186,0.62000504667295031,0.63749572688308975,1223.2569588753297,1164.6081551806917,1197.4623858384798]
[null,20,{"$f":"IF(R$1=B32,'Reservoir B1 10-90s'!E327,AVERAGE('Reservoir B1 10-90s'!E327:E338))","v":18.600151400188508},{"$f":"SUM('Reservoir B1 10-90s'!I327:I338)","v":0},{"$f":"AVERAGE('Reservoir B2'!E329:E340)","v":{"$error":"#VALUE!"}},{"$f":"SUM('Reservoir B2'!I329:I340)","v":{"$error":"#VALUE!"}},{"$f":"IF(R23=B32, 'Reservoir F1 10-90s'!E327,AVERAGE('Reservoir F1 10-90s'!E327:E338))","v":19.536841241580653},{"$f":"SUM('Reservoir F1 10-90s'!I327:I338)","v":0},null,19.536841241580653,0,{"$f":"'Reservoir B1 10-90s'!E339","v":18.600151400188508},{"$f":"'Reservoir F1 10-90s'!E339","v":19.536841241580657},{"$f":"IF(J$3=\"Flash\",'Reservoir F1 10-90s'!E339,'Reservoir B1 10-90s'!E339)","v":19.536841241580657},null,23,0.65122804138602186,0.62000504667295031,0.62978023864651111,1143.230802687224,1088.418836617469,1105.5791857673166]
[null,20,{"$f":"IF(R$1=B33,'Reservoir B1 10-90s'!E339,AVERAGE('Reservoir B1 10-90s'!E339:E350))","v":18.600151400188508},{"$f":"SUM('Reservoir B1 10-90s'!I339:I350)","v":0},{"$f":"AVERAGE('Reservoir B2'!E341:E352)","v":{"$error":"#VALUE!"}},{"$f":"SUM('Reservoir B2'!I341:I352)","v":{"$error":"#VALUE!"}},{"$f":"IF(R24=B33, 'Reservoir F1 10-90s'!E339,AVERAGE('Reservoir F1 10-90s'!E339:E350))","v":19.536841241580653},{"$f":"SUM('Reservoir F1 10-90s'!I339:I350)","v":0},null,19.536841241580653,0,{"$f":"'Reservoir B1 10-90s'!E351","v":18.600151400188508},{"$f":"'Reservoir F1 10-90s'!E351","v":19.536841241580657},{"$f":"IF(J$3=\"Flash\",'Reservoir F1 10-90s'!E351,'Reservoir B1 10-90s'!E351)","v":19.536841241580657},null,24,0.65122804138602186,0.62000504667295031,0.62215812948091043,1068.4400025114242,1017.2138659976345,1020.7463302874829]
[null,20,{"$f":"IF(R$1=B34,'Reservoir B1 10-90s'!E351,AVERAGE('Reservoir B1 10-90s'!E351:E362))","v":18.600151400188508},{"$f":"SUM('Reservoir B1 10-90s'!I351:I362)","v":0},{"$f":"AVERAGE('Reservoir B2'!E353:E364)","v":{"$error":"#VALUE!"}},{"$f":"SUM('Reservoir B2'!I353:I364)","v":{"$error":"#VALUE!"}},{"$f":"IF(R25=B34, 'Reservoir F1 10-90s'!E351,AVERAGE('Reservoir F1 10-90s'!E351:E362))","v":19.536841241580653},{"$f":"SUM('Reservoir F1 10-90s'!I351:I362)","v":0},null,19.536841241580653,0,{"$f":"'Reservoir B1 10-90s'!E363","v":18.600151400188508},{"$f":"'Reservoir F1 10-90s'!E363","v":19.536841241580657},{"$f":"IF(J$3=\"Flash\",'Reservoir F1 10-90s'!E363,'Reservoir B1 10-90s'!E363)","v":19.536841241580657},null,25,0.65122804138602186,0.62000504667295031,0.61462826923734182,998.54205842189174,950.66716448377042,942.42283520580793]
[null,20,{"$f":"IF(R$1=B35,'Reservoir B1 10-90s'!E363,AVERAGE('Reservoir B1 10-90s'!E363:E374))","v":18.600151400188508},{"$f":"SUM('Reservoir B1 10-90s'!I363:I374)","v":0},{"$f":"AVERAGE('Reservoir B2'!E365:E376)","v":{"$error":"#VALUE!"}},{"$f":"SUM('Reservoir B2'!I365:I376)","v":{"$error":"#VALUE!"}},{"$f":"IF(R26=B35, 'Reservoir F1 10-90s'!E363,AVERAGE('Reservoir F1 10-90s'!E363:E374))","v":19.536841241580653},{"$f":"SUM('Reservoir F1 10-90s'!I363:I374)","v":0},null,19.536841241580653,0,{"$f":"'Reservoir B1 10-90s'!E375","v":18.600151400188508},{"$f":"'Reservoir F1 10-90s'!E375","v":19.536841241580657},{"$f":"IF(J$3=\"Flash\",'Reservoir F1 10-90s'!E375,'Reservoir B1 10-90s'!E375)","v":19.536841241580657},null,26,0.65122804138602186,0.62000504667295031,0.60718954144483528,933.21687702980546,888.47398549885099,870.10922690969869]
[null,20,{"$f":"IF(R$1=B36,'Reservoir B1 10-90s'!E375,AVERAGE('Reservoir B1 10-90s'!E375:E386))","v":18.600151400188508},{"$f":"SUM('Reservoir B1 10-90s'!I375:I386)","v":0},{"$f":"AVERAGE('Reservoir B2'!E377:E388)","v":{"$error":"#VALUE!"}},{"$f":"SUM('Reservoir B2'!I377:I388)","v":{"$error":"#VALUE!"}},{"$f":"IF(R27=B36, 'Reservoir F1 10-90s'!E375,AVERAGE('Reservoir F1 10-90s'!E375:E386))","v":19.536841241580653},{"$f":"SUM('Reservoir F1 10-90s'!I375:I386)","v":0},null,19.536841241580653,0,{"$f":"'Reservoir B1 10-90s'!E387","v":18.600151400188508},{"$f":"'Reservoir F1 10-90s'!E387","v":19.536841241580657},{"$f":"IF(J$3=\"Flash\",'Reservoir F1 10-90s'!E387,'Reservoir B1 10-90s'!E387)","v":19.536841241580657},null,27,0.65122804138602186,0.62000504667295031,0.59984084314485375,872.16530563533206,830.34951915780448,803.34435719403882]
[null,20,{"$f":"IF(R$1=B37,'Reservoir B1 10-90s'!E387,AVERAGE('Reservoir B1 10-90s'!E387:E398))","v":18.600151400188508},{"$f":"SUM('Reservoir B1 10-90s'!I387:I398)","v":0},{"$f":"AVERAGE('Reservoir B2'!E389:E400)","v":{"$error":"#VALUE!"}},{"$f":"SUM('Reservoir B2'!I389:I400)","v":{"$error":"#VALUE!"}},{"$f":"IF(R28=B37, 'Reservoir F1 10-90s'!E387,AVERAGE('Reservoir F1 10-90s'!E387:E398))","v":19.536841241580653},{"$f":"SUM('Reservoir F1 10-90s'!I387:I398)","v":0},null,19.536841241580653,0,{"$f":"'Reservoir B1 10-90s'!E399","v":18.600151400188508},{"$f":"'Reservoir F1 10-90s'!E399","v":19.536841241580657},{"$f":"IF(J$3=\"Flash\",'Reservoir F1 10-90s'!E399,'Reservoir B1 10-90s'!E399)","v":19.536841241580657},null,28,0.65122804138602186,0.62000504667295031,0.59258108472775572,815.10776227601139,776.02758799794822,741.70246249150534]
[null,20,{"$f":"IF(R$1=B38,'Reservoir B1 10-90s'!E399,AVERAGE('Reservoir B1 10-90s'!E399:E410))","v":18.600151400188508},{"$f":"SUM('Reservoir B1 10-90s'!I399:I410)","v":0},{"$f":"AVERAGE('Reservoir B2'!E401:E412)","v":{"$error":"#VALUE!"}},{"$f":"SUM('Reservoir B2'!I401:I412)","v":{"$error":"#VALUE!"}},{"$f":"IF(R29=B38, 'Reservoir F1 10-90s'!E399,AVERAGE('Reservoir F1 10-90s'!E399:E410))","v":19.536841241580653},{"$f":"SUM('Reservoir F1 10-90s'!I399:I410)","v":0},null,19.536841241580653,0,{"$f":"'Reservoir B1 10-90s'!E411","v":18.600151400188508},{"$f":"'Reservoir F1 10-90s'!E411","v":19.536841241580657},{"$f":"IF(J$3=\"Flash\",'Reservoir F1 10-90s'!E411,'Reservoir B1 10-90s'!E411)","v":19.536841241580657},null,29,0.65122804138602186,0.62000504667295031,0.58540918977123546,761.78295539814144,725.25942803546559,684.7904487528341]
[null,20,{"$f":"IF(R$1=B39,'Reservoir B1 10-90s'!E411,AVERAGE('Reservoir B1 10-90s'!E411:E422))","v":18.600151400188508},{"$f":"SUM('Reservoir B1 10-90s'!I411:I422)","v":0},{"$f":"AVERAGE('Reservoir B2'!E413:E424)","v":{"$error":"#VALUE!"}},{"$f":"SUM('Reservoir B2'!I413:I424)","v":{"$error":"#VALUE!"}},{"$f":"IF(R30=B39, 'Reservoir F1 10-90s'!E411,AVERAGE('Reservoir F1 10-90s'!E411:E422))","v":19.536841241580653},{"$f":"SUM('Reservoir F1 10-90s'!I411:I422)","v":0},null,19.536841241580653,0,{"$f":"'Reservoir B1 10-90s'!E423","v":18.600151400188508},{"$f":"'Reservoir F1 10-90s'!E423","v":19.536841241580657},{"$f":"IF(J$3=\"Flash\",'Reservoir F1 10-90s'!E423,'Reservoir B1 10-90s'!E423)","v":19.536841241580657},null,30,0.65122804138602186,0.62000504667295031,0.57832409488071956,711.94668728798274,677.81254956585576,632.24538466255751]
[null,20,{"$f":"IF(R$1=B40,'Reservoir B1 10-90s'!E423,AVERAGE('Reservoir B1 10-90s'!E423:E434))","v":18.600151400188508},{"$f":"SUM('Reservoir B1 10-90s'!I423:I434)","v":0},{"$f":"AVERAGE('Reservoir B2'!E425)","v":{"$error":"#VALUE!"}},{"$f":"SUM('Reservoir B2'!I425)","v":{"$error":"#VALUE!"}},{"$f":"IF(R31=B40, 'Reservoir F1 10-90s'!E423,AVERAGE('Reservoir F1 10-90s'!E423:E434))","v":19.536841241580653},{"$f":"SUM('Reservoir F1 10-90s'!I423:I434)","v":0},null,19.536841241580653,0,{"$f":"'Reservoir B1 10-90s'!E435","v":18.600151400188508},{"$f":"'Reservoir F1 10-90s'!E435","v":19.536841241580657},{"$f":"IF(J$3=\"Flash\",'Reservoir F1 10-90s'!E435,'Reservoir B1 10-90s'!E435)","v":19.536841241580657},null,31,{"$f":"N40/30","v":0.65122804138602186},{"$f":"C40/30","v":0.62000504667295031},{"$f":"S$9/(1+R$3)^P40","v":0.5713247495316951},{"$f":"(Q40*8760*$R$2)/(1+$R$4)^$P40","v":665.37073578316131},{"$f":"(R40*8760*$R$2)/(1+$R$4)^$P40","v":633.46967249145382},{"$f":"(S40*8760*$R$2)/(1+$R$4)^$P40","v":583.73218720429895}]
[null,20,{"$f":"IF(R$1=B41,'Reservoir B1 10-90s'!E435,AVERAGE('Reservoir B1 10-90s'!E435:E446))","v":18.600151400188508},{"$f":"SUM('Reservoir B1 10-90s'!I435:I446)","v":0},null,null,{"$f":"IF(R32=B41, 'Reservoir F1 10-90s'!E435,AVERAGE('Reservoir F1 10-90s'!E435:E446))","v":19.536841241580653},{"$f":"SUM('Reservoir F1 10-90s'!I435:I446)","v":0},null,{"$f":"IF($L$3=0,G41,IF($L$2=0,C41,E41))","v":19.536841241580653},{"$f":"IF($J$3=\"Flash\",H41,IF($J$2=\"Annual Decline Rate\",D41,F41))*K$7","v":0},{"$f":"'Reservoir B1 10-90s'!E447","v":18.600151400188508},{"$f":"'Reservoir F1 10-90s'!E447","v":19.536841241580657},{"$f":"IF(J$3=\"Flash\",'Reservoir F1 10-90s'!E447,'Reservoir B1 10-90s'!E447)","v":19.536841241580657},null,32,0.65122804138602186,0.62000504667295031,0.56441011591394463,621.84180914314152,592.02773130042419,538.94148481633681]
[null,20,{"$f":"IF(R$1=B42,'Reservoir B1 10-90s'!E447,AVERAGE('Reservoir B1 10-90s'!E447:E458))","v":18.600151400188508},{"$f":"SUM('Reservoir B1 10-90s'!I447:I458)","v":0},null,null,{"$f":"IF(R33=B42, 'Reservoir F1 10-90s'!E447,AVERAGE('Reservoir F1 10-90s'!E447:E458))","v":19.536841241580653},{"$f":"SUM('Reservoir F1 10-90s'!I447:I458)","v":0},null,19.536841241580653,0,{"$f":"'Reservoir B1 10-90s'!E459","v":18.600151400188508},{"$f":"'Reservoir F1 10-90s'!E459","v":19.536841241580657},{"$f":"IF(J$3=\"Flash\",'Reservoir F1 10-90s'!E459,'Reservoir B1 10-90s'!E459)","v":19.536841241580657},null,33,0.65122804138602186,0.62000504667295031,0.55757916877766889,581.16056929265551,553.29694514058338,497.5876445106515]
[null,20,{"$f":"IF(R$1=B43,'Reservoir B1 10-90s'!E459,AVERAGE('Reservoir B1 10-90s'!E459:E470))","v":18.600151400188508},{"$f":"SUM('Reservoir B1 10-90s'!I459:I470)","v":0},null,null,{"$f":"IF(R34=B43, 'Reservoir F1 10-90s'!E459,AVERAGE('Reservoir F1 10-90s'!E459:E470))","v":19.536841241580653},{"$f":"SUM('Reservoir F1 10-90s'!I459:I470)","v":0},null,19.536841241580653,0,{"$f":"'Reservoir B1 10-90s'!E471","v":18.600151400188508},{"$f":"'Reservoir F1 10-90s'!E471","v":19.536841241580657},{"$f":"IF(J$3=\"Flash\",'Reservoir F1 10-90s'!E471,'Reservoir B1 10-90s'!E471)","v":19.536841241580657},null,34,0.65122804138602186,0.62000504667295031,0.55083089528146956,543.1407189650987,517.09994872951722,459.40695037427787]
[null,20,{"$f":"IF(R$1=B44,'Reservoir B1 10-90s'!E471,AVERAGE('Reservoir B1 10-90s'!E471:E482))","v":18.600151400188508},{"$f":"SUM('Reservoir B1 10-90s'!I471:I482)","v":0},null,null,{"$f":"IF(R35=B44, 'Reservoir F1 10-90s'!E471,AVERAGE('Reservoir F1 10-90s'!E471:E482))","v":19.536841241580653},{"$f":"SUM('Reservoir F1 10-90s'!I471:I482)","v":0},null,19.536841241580653,0,{"$f":"'Reservoir B1 10-90s'!E483","v":18.600151400188508},{"$f":"'Reservoir F1 10-90s'!E483","v":19.536841241580657},{"$f":"IF(J$3=\"Flash\",'Reservoir F1 10-90s'!E483,'Reservoir B1 10-90s'!E483)","v":19.536841241580657},null,35,0.65122804138602186,0.62000504667295031,0.54416429484217332,507.60814856551275,483.27098012104409,424.15592183715552]
[null,20,{"$f":"IF(R$1=B45,'Reservoir B1 10-90s'!E483,AVERAGE('Reservoir B1 10-90s'!E483:E494))","v":18.600151400188508},{"$f":"SUM('Reservoir B1 10-90s'!I483:I494)","v":0},null,null,{"$f":"IF(R36=B45, 'Reservoir F1 10-90s'!E483,AVERAGE('Reservoir F1 10-90s'!E483:E494))","v":19.536841241580653},{"$f":"SUM('Reservoir F1 10-90s'!I483:I494)","v":0},null,{"$f":"IF($L$3=0,G45,IF($L$2=0,C45,E45))","v":19.536841241580653},{"$f":"IF($J$3=\"Flash\",H45,IF($J$2=\"Annual Decline Rate\",D45,F45))*K$7","v":0},{"$f":"'Reservoir B1 10-90s'!E495","v":18.600151400188508},{"$f":"'Reservoir F1 10-90s'!E495","v":19.536841241580657},{"$f":"IF(J$3=\"Flash\",'Reservoir F1 10-90s'!E495,'Reservoir B1 10-90s'!E495)","v":19.536841241580657},null,36,0.65122804138602186,0.62000504667295031,0.53757837898647232,474.40013884627359,451.65512160845242,391.60976098197102]
[null,20,{"$f":"IF(R$1=B46,'Reservoir B1 10-90s'!E495,AVERAGE('Reservoir B1 10-90s'!E495:E506))","v":18.600151400188508},{"$f":"SUM('Reservoir B1 10-90s'!I495:I506)","v":0},null,null,{"$f":"IF(R37=B46, 'Reservoir F1 10-90s'!E495,AVERAGE('Reservoir F1 10-90s'!E495:E506))","v":19.536841241580653},{"$f":"SUM('Reservoir F1 10-90s'!I495:I506)","v":0},null,19.536841241580653,0,{"$f":"'Reservoir B1 10-90s'!E507","v":18.600151400188508},{"$f":"'Reservoir F1 10-90s'!E507","v":19.536841241580657},{"$f":"IF(J$3=\"Flash\",'Reservoir F1 10-90s'!E507,'Reservoir B1 10-90s'!E507)","v":19.536841241580657},null,37,0.65122804138602186,0.62000504667295031,0.53107217120436156,443.36461574418087,422.10759028827323,361.5609189943944]
[null,20,{"$f":"IF(R$1=B47,'Reservoir B1 10-90s'!E507,AVERAGE('Reservoir B1 10-90s'!E507:E518))","v":18.600151400188508},{"$f":"SUM('Reservoir B1 10-90s'!I507:I518)","v":0},null,null,{"$f":"IF(R38=B47, 'Reservoir F1 10-90s'!E507,AVERAGE('Reservoir F1 10-90s'!E507:E518))","v":19.536841241580653},{"$f":"SUM('Reservoir F1 10-90s'!I507:I518)","v":0},null,19.536841241580653,0,{"$f":"'Reservoir B1 10-90s'!E519","v":18.600151400188508},{"$f":"'Reservoir F1 10-90s'!E519","v":19.536841241580657},{"$f":"IF(J$3=\"Flash\",'Reservoir F1 10-90s'!E519,'Reservoir B1 10-90s'!E519)","v":19.536841241580657},null,38,0.65122804138602186,0.62000504667295031,0.52464470680434838,414.3594539665242,394.49307503576944,333.81777261187682]
[null,20,{"$f":"IF(R$1=B48,'Reservoir B1 10-90s'!E519,AVERAGE('Reservoir B1 10-90s'!E519:E530))","v":18.600151400188508},{"$f":"SUM('Reservoir B1 10-90s'!I519:I530)","v":0},null,null,{"$f":"IF(R39=B48, 'Reservoir F1 10-90s'!E519,AVERAGE('Reservoir F1 10-90s'!E519:E530))","v":19.536841241580653},{"$f":"SUM('Reservoir F1 10-90s'!I519:I530)","v":0},null,19.536841241580653,0,{"$f":"'Reservoir B1 10-90s'!E531","v":18.600151400188508},{"$f":"'Reservoir F1 10-90s'!E531","v":19.536841241580657},{"$f":"IF(J$3=\"Flash\",'Reservoir F1 10-90s'!E531,'Reservoir B1 10-90s'!E531)","v":19.536841241580657},null,39,0.65122804138602186,0.62000504667295031,0.51829503277041633,387.25182613693852,368.68511685585923,308.20340213064452]
[null,20,{"$f":"IF(R$1=B49,'Reservoir B1 10-90s'!E531,AVERAGE('Reservoir B1 10-90s'!E531:E542))","v":18.600151400188508},{"$f":"SUM('Reservoir B1 10-90s'!I531:I542)","v":0},null,null,{"$f":"IF(R40=B49, 'Reservoir F1 10-90s'!E531,AVERAGE('Reservoir F1 10-90s'!E531:E542))","v":19.536841241580653},{"$f":"SUM('Reservoir F1 10-90s'!I531:I542)","v":0},null,19.536841241580653,0,{"$f":"'Reservoir B1 10-90s'!E543","v":18.600151400188508},{"$f":"'Reservoir F1 10-90s'!E543","v":19.536841241580657},{"$f":"IF(J$3=\"Flash\",'Reservoir F1 10-90s'!E543,'Reservoir B1 10-90s'!E543)","v":19.536841241580657},null,40,0.65122804138602186,0.62000504667295031,0.51202220762071815,361.91759452050331,344.56552977183111,284.55446317816615]
[null,{"$f":"IF(R$1<B49+1,R$1,B49+1)","v":20},{"$f":"'Reservoir B1 10-90s'!E543","v":18.600151400188508},{"$f":"'Reservoir B1 10-90s'!I543","v":0},null,null,{"$f":"('Reservoir F1 10-90s'!E543)","v":19.536841241580657},{"$f":"('Reservoir F1 10-90s'!I543)","v":0},null,{"$f":"IF($L$3=0,G50,IF($L$2=0,C50,E50))","v":19.536841241580657},{"$f":"IF($J$3=\"Flash\",H50,IF($J$2=\"Annual Decline Rate\",D50,F50))*K$7","v":0},null,null,null,null,null,null,null,null,{"$f":"SUM(T10:T40)","v":77025.294618845292},{"$f":"SUM(U10:U40)","v":76222.323882088473},76421.255372281652]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T50*30","v":2310758.8385653589},{"$f":"U50*30","v":2286669.7164626541},2292637.6611684496]
[]
[]
[]
[null,"90% SCENARIO",null,null,null,null,null,null,null,null,{"$f":"IF(L3=0,E5,E4)","v":86664.410416969331},"replacement cost",null,"replacement cost",null,null,null,null,null,{"$f":"T50/V50","v":1.0079040738551219},{"$f":"U50/V50","v":0.99739690889368282}]
[null,"Year","Binary Annual Decline Rate","sum of reservoirs replaced","Binary fracture system","sum of reservoirs replaced","Flash Annual Decline Rate","sum of reservoirs replaced",null,"average power","reservoir replacement costs","Binary EOY Output","Flash EOY Output","EOY Output"]
[null,0,{"$f":"'Reservoir B1 10-90s'!E554","v":25},{"$f":"SUM('Reservoir B1 10-90s'!I554:I565)","v":0},{"$f":"AVERAGE('Reservoir B2'!E439:E450)","v":{"$error":"#VALUE!"}},{"$f":"SUM('Reservoir B2'!I439:I450)","v":{"$error":"#VALUE!"}},{"$f":"('Reservoir F1 10-90s'!E554)","v":24.999788929073411},{"$f":"('Reservoir F1 10-90s'!I554)","v":0},null,{"$f":"IF($L$3=0,G57,IF($L$2=0,C57,E57))","v":24.999788929073411},{"$f":"IF($J$3=\"Flash\",H57,IF($J$2=\"Annual Decline Rate\",D57,F57))*K$7","v":0},{"$f":"'Reservoir B1 10-90s'!E554","v":25},{"$f":"'Reservoir F1 10-90s'!E554","v":24.999788929073411},{"$f":"IF(J$3=\"Flash\",'Reservoir F1 10-90s'!E554,'Reservoir B1 10-90s'!E554)","v":24.999788929073411},null,0]
[null,{"$f":"IF(S$1<B57+1,S$1,0.5)","v":0.5},{"$f":"IF($S$1=B58,'Reservoir B1 10-90s'!E554,AVERAGE('Reservoir B1 10-90s'!E554:E565))","v":24.858511350343047},{"$f":"SUM('Reservoir B1 10-90s'!I554:I565)","v":0},{"$f":"AVERAGE('Reservoir B2'!E451:E462)","v":{"$error":"#VALUE!"}},{"$f":"SUM('Reservoir B2'!I451:I462)","v":{"$error":"#VALUE!"}},{"$f":"IF($S$1=B58,'Reservoir F1 10-90s'!E554,AVERAGE('Reservoir F1 10-90s'!E554:E565))","v":24.861975106825266},{"$f":"SUM('Reservoir F1 10-90s'!I554:I565)","v":0},null,{"$f":"IF($L$3=0,G58,IF($L$2=0,C58,E58))","v":24.861975106825266},{"$f":"IF($J$3=\"Flash\",H58,IF($J$2=\"Annual Decline Rate\",D58,F58))*K$7","v":0},{"$f":"'Reservoir B1 10-90s'!E566","v":24.690931766518357},{"$f":"'Reservoir F1 10-90s'!E566","v":24.699660373987054},{"$f":"IF(J$3=\"Flash\",'Reservoir F1 10-90s'!E566,'Reservoir B1 10-90s'!E566)","v":24.699660373987054},null,1]
[null,{"$f":"IF(S$1<B58+1,S$1,B58+1)","v":1.5},{"$f":"IF($S$1=B59,'Reservoir B1 10-90s'!E566,AVERAGE('Reservoir B1 10-90s'!E566:E577))","v":24.548532660435594},{"$f":"SUM('Reservoir B1 10-90s'!I566:I577)","v":0},{"$f":"AVERAGE('Reservoir B2'!E463:E474)","v":{"$error":"#VALUE!"}},{"$f":"SUM('Reservoir B2'!I463:I474)","v":{"$error":"#VALUE!"}},{"$f":"IF($S$1=B59,'Reservoir F1 10-90s'!E566,AVERAGE('Reservoir F1 10-90s'!E566:E577))","v":24.563252341982523},{"$f":"SUM('Reservoir F1 10-90s'!I566:I577)","v":0},null,24.563252341982523,0,{"$f":"'Reservoir B1 10-90s'!E578","v":24.379899100624783},{"$f":"'Reservoir F1 10-90s'!E578","v":24.402591670313189},{"$f":"IF(J$3=\"Flash\",'Reservoir F1 10-90s'!E578,'Reservoir B1 10-90s'!E578)","v":24.402591670313189},null,2]
[null,{"$f":"IF(S$1<B59+1,S$1,B59+1)","v":2.5},{"$f":"IF($S$1=B60,'Reservoir B1 10-90s'!E578,AVERAGE('Reservoir B1 10-90s'!E578:E589))","v":24.236645102596629},{"$f":"SUM('Reservoir B1 10-90s'!I578:I589)","v":0},{"$f":"AVERAGE('Reservoir B2'!E475:E486)","v":{"$error":"#VALUE!"}},{"$f":"SUM('Reservoir B2'!I475:I486)","v":{"$error":"#VALUE!"}},{"$f":"IF($S$1=B60,'Reservoir F1 10-90s'!E578,AVERAGE('Reservoir F1 10-90s'!E578:E589))","v":24.26757096349677},{"$f":"SUM('Reservoir F1 10-90s'!I578:I589)","v":0},null,24.26757096349677,0,{"$f":"'Reservoir B1 10-90s'!E590","v":24.067022831430716},{"$f":"'Reservoir F1 10-90s'!E590","v":24.108542696120185},{"$f":"IF(J$3=\"Flash\",'Reservoir F1 10-90s'!E590,'Reservoir B1 10-90s'!E590)","v":24.108542696120185},null,3]
[null,3.5,{"$f":"IF($S$1=B61,'Reservoir B1 10-90s'!E590,AVERAGE('Reservoir B1 10-90s'!E590:E601))","v":23.922968488635842},{"$f":"SUM('Reservoir B1 10-90s'!I590:I601)","v":0},{"$f":"AVERAGE('Reservoir B2'!E487:E498)","v":{"$error":"#VALUE!"}},{"$f":"SUM('Reservoir B2'!I487:I498)","v":{"$error":"#VALUE!"}},{"$f":"IF($S$1=B61,'Reservoir F1 10-90s'!E590,AVERAGE('Reservoir F1 10-90s'!E590:E601))","v":23.974891265447713},{"$f":"SUM('Reservoir F1 10-90s'!I590:I601)","v":0},null,23.974891265447713,0,{"$f":"'Reservoir B1 10-90s'!E602","v":23.752421573850281},{"$f":"'Reservoir F1 10-90s'!E602","v":23.817474232228552},{"$f":"IF(J$3=\"Flash\",'Reservoir F1 10-90s'!E602,'Reservoir B1 10-90s'!E602)","v":23.817474232228552},null,4]
[null,4.5,{"$f":"IF($S$1=B62,'Reservoir B1 10-90s'!E602,AVERAGE('Reservoir B1 10-90s'!E602:E613))","v":23.60762042966131},{"$f":"SUM('Reservoir B1 10-90s'!I602:I613)","v":0},{"$f":"AVERAGE('Reservoir B2'!E499:E510)","v":{"$error":"#VALUE!"}},{"$f":"SUM('Reservoir B2'!I499:I510)","v":{"$error":"#VALUE!"}},{"$f":"IF($S$1=B62,'Reservoir F1 10-90s'!E602,AVERAGE('Reservoir F1 10-90s'!E602:E613))","v":23.685174432336158},{"$f":"SUM('Reservoir F1 10-90s'!I602:I613)","v":0},null,23.685174432336158,0,{"$f":"'Reservoir B1 10-90s'!E614","v":23.436211757880308},{"$f":"'Reservoir F1 10-90s'!E614","v":23.529347935466131},{"$f":"IF(J$3=\"Flash\",'Reservoir F1 10-90s'!E614,'Reservoir B1 10-90s'!E614)","v":23.529347935466131},null,5]
[null,5.5,{"$f":"IF($S$1=B63,'Reservoir B1 10-90s'!E614,AVERAGE('Reservoir B1 10-90s'!E614:E625))","v":23.290716364950267},{"$f":"SUM('Reservoir B1 10-90s'!I614:I625)","v":0},{"$f":"AVERAGE('Reservoir B2'!E511:E522)","v":{"$error":"#VALUE!"}},{"$f":"SUM('Reservoir B2'!I511:I522)","v":{"$error":"#VALUE!"}},{"$f":"IF($S$1=B63,'Reservoir F1 10-90s'!E614,AVERAGE('Reservoir F1 10-90s'!E614:E625))","v":23.398382512739129},{"$f":"SUM('Reservoir F1 10-90s'!I614:I625)","v":0},null,23.398382512739129,0,{"$f":"'Reservoir B1 10-90s'!E626","v":23.118507657000031},{"$f":"'Reservoir F1 10-90s'!E626","v":23.244126312790542},{"$f":"IF(J$3=\"Flash\",'Reservoir F1 10-90s'!E626,'Reservoir B1 10-90s'!E626)","v":23.244126312790542},null,6]
[null,6.5,{"$f":"IF($S$1=B64,'Reservoir B1 10-90s'!E626,AVERAGE('Reservoir B1 10-90s'!E626:E637))","v":22.97236958997199},{"$f":"SUM('Reservoir B1 10-90s'!I626:I637)","v":0},{"$f":"AVERAGE('Reservoir B2'!E523:E534)","v":{"$error":"#VALUE!"}},{"$f":"SUM('Reservoir B2'!I523:I534)","v":{"$error":"#VALUE!"}},{"$f":"IF($S$1=B64,'Reservoir F1 10-90s'!E626,AVERAGE('Reservoir F1 10-90s'!E626:E637))","v":23.114478393818846},{"$f":"SUM('Reservoir F1 10-90s'!I626:I637)","v":0},null,23.114478393818846,0,{"$f":"'Reservoir B1 10-90s'!E638","v":22.7994214157602},{"$f":"'Reservoir F1 10-90s'!E638","v":22.961772696249739},{"$f":"IF(J$3=\"Flash\",'Reservoir F1 10-90s'!E638,'Reservoir B1 10-90s'!E638)","v":22.961772696249739},null,7]
[null,7.5,{"$f":"IF($S$1=B65,'Reservoir B1 10-90s'!E638,AVERAGE('Reservoir B1 10-90s'!E638:E649))","v":22.652691283627846},{"$f":"SUM('Reservoir B1 10-90s'!I638:I649)","v":0},{"$f":"AVERAGE('Reservoir B2'!E535:E546)","v":{"$error":"#VALUE!"}},{"$f":"SUM('Reservoir B2'!I535:I546)","v":{"$error":"#VALUE!"}},{"$f":"IF($S$1=B65,'Reservoir F1 10-90s'!E638,AVERAGE('Reservoir F1 10-90s'!E638:E649))","v":22.83342577665665},{"$f":"SUM('Reservoir F1 10-90s'!I638:I649)","v":0},null,22.83342577665665,0,{"$f":"'Reservoir B1 10-90s'!E650","v":22.479063076622221},{"$f":"'Reservoir F1 10-90s'!E650","v":22.682251218752196},{"$f":"IF(J$3=\"Flash\",'Reservoir F1 10-90s'!E650,'Reservoir B1 10-90s'!E650)","v":22.682251218752196},null,8]
[null,8.5,{"$f":"IF($S$1=B66,'Reservoir B1 10-90s'!E650,AVERAGE('Reservoir B1 10-90s'!E650:E661))","v":22.331790534770011},{"$f":"SUM('Reservoir B1 10-90s'!I650:I661)","v":0},{"$f":"AVERAGE('Reservoir B2'!E547:E558)","v":{"$error":"#VALUE!"}},{"$f":"SUM('Reservoir B2'!I547:I558)","v":{"$error":"#VALUE!"}},{"$f":"IF($S$1=B66,'Reservoir F1 10-90s'!E650,AVERAGE('Reservoir F1 10-90s'!E650:E661))","v":22.555189152384141},{"$f":"SUM('Reservoir F1 10-90s'!I650:I661)","v":0},null,22.555189152384141,0,{"$f":"'Reservoir B1 10-90s'!E662","v":22.157540606107894},{"$f":"'Reservoir F1 10-90s'!E662","v":22.405526790619557},{"$f":"IF(J$3=\"Flash\",'Reservoir F1 10-90s'!E662,'Reservoir B1 10-90s'!E662)","v":22.405526790619557},null,9]
[null,9.5,{"$f":"IF($S$1=B67,'Reservoir B1 10-90s'!E662,AVERAGE('Reservoir B1 10-90s'!E662:E673))","v":22.009774368055204},{"$f":"SUM('Reservoir B1 10-90s'!I662:I673)","v":0},{"$f":"AVERAGE('Reservoir B2'!E559:E570)","v":{"$error":"#VALUE!"}},{"$f":"SUM('Reservoir B2'!I559:I570)","v":{"$error":"#VALUE!"}},{"$f":"IF($S$1=B67,'Reservoir F1 10-90s'!E662,AVERAGE('Reservoir F1 10-90s'!E662:E673))","v":22.279733779084271},{"$f":"SUM('Reservoir F1 10-90s'!I662:I673)","v":0},null,22.279733779084271,0,{"$f":"'Reservoir B1 10-90s'!E674","v":21.834959920312674},{"$f":"'Reservoir F1 10-90s'!E674","v":22.131565076895182},{"$f":"IF(J$3=\"Flash\",'Reservoir F1 10-90s'!E674,'Reservoir B1 10-90s'!E674)","v":22.131565076895182},null,10]
[null,10.5,{"$f":"IF($S$1=B68,'Reservoir B1 10-90s'!E674,AVERAGE('Reservoir B1 10-90s'!E674:E685))","v":21.68674776918596},{"$f":"SUM('Reservoir B1 10-90s'!I674:I685)","v":0},{"$f":"AVERAGE('Reservoir B2'!E571:E582)","v":{"$error":"#VALUE!"}},{"$f":"SUM('Reservoir B2'!I571:I582)","v":{"$error":"#VALUE!"}},{"$f":"IF($S$1=B68,'Reservoir F1 10-90s'!E674,AVERAGE('Reservoir F1 10-90s'!E674:E685))","v":22.007025659436877},{"$f":"SUM('Reservoir F1 10-90s'!I674:I685)","v":0},null,22.007025659436877,0,{"$f":"'Reservoir B1 10-90s'!E686","v":21.511424909834552},{"$f":"'Reservoir F1 10-90s'!E686","v":21.860332475383096},{"$f":"IF(J$3=\"Flash\",'Reservoir F1 10-90s'!E686,'Reservoir B1 10-90s'!E686)","v":21.860332475383096},null,11]
[null,11.5,{"$f":"IF($S$1=B69,'Reservoir B1 10-90s'!E686,AVERAGE('Reservoir B1 10-90s'!E686:E697))","v":21.362813709588085},{"$f":"SUM('Reservoir B1 10-90s'!I675:I686)","v":0},{"$f":"AVERAGE('Reservoir B2'!E583:E594)","v":{"$error":"#VALUE!"}},{"$f":"SUM('Reservoir B2'!I583:I594)","v":{"$error":"#VALUE!"}},{"$f":"IF($S$1=B69,'Reservoir F1 10-90s'!E686,AVERAGE('Reservoir F1 10-90s'!E686:E697))","v":21.737031519082961},{"$f":"SUM('Reservoir F1 10-90s'!I686:I697)","v":0},null,21.737031519082961,0,{"$f":"'Reservoir B1 10-90s'!E698","v":21.187037464162692},{"$f":"'Reservoir F1 10-90s'!E698","v":21.591796095392663},{"$f":"IF(J$3=\"Flash\",'Reservoir F1 10-90s'!E698,'Reservoir B1 10-90s'!E698)","v":21.591796095392663},null,12]
[null,12.5,{"$f":"IF($S$1=B70,'Reservoir B1 10-90s'!E698,AVERAGE('Reservoir B1 10-90s'!E698:E709))","v":21.038073170569231},{"$f":"SUM('Reservoir B1 10-90s'!I687:I709)","v":0},{"$f":"AVERAGE('Reservoir B2'!E595:E606)","v":{"$error":"#VALUE!"}},{"$f":"SUM('Reservoir B2'!I595:I606)","v":{"$error":"#VALUE!"}},{"$f":"IF($S$1=B70,'Reservoir F1 10-90s'!E698,AVERAGE('Reservoir F1 10-90s'!E698:E709))","v":21.469718785683977},{"$f":"SUM('Reservoir F1 10-90s'!I698:I709)","v":0},null,21.469718785683977,0,{"$f":"'Reservoir B1 10-90s'!E710","v":20.861897495570783},{"$f":"'Reservoir F1 10-90s'!E710","v":21.325923737165088},{"$f":"IF(J$3=\"Flash\",'Reservoir F1 10-90s'!E710,'Reservoir B1 10-90s'!E710)","v":21.325923737165088},null,13]
[null,13.5,{"$f":"IF($S$1=B71,'Reservoir B1 10-90s'!E710,AVERAGE('Reservoir B1 10-90s'!E710:E721))","v":20.71262516699986},{"$f":"SUM('Reservoir B1 10-90s'!I710:I721)","v":0},{"$f":"AVERAGE('Reservoir B2'!E607:E618)","v":{"$error":"#VALUE!"}},{"$f":"SUM('Reservoir B2'!I607:I618)","v":{"$error":"#VALUE!"}},{"$f":"IF($S$1=B71,'Reservoir F1 10-90s'!E710,AVERAGE('Reservoir F1 10-90s'!E710:E721))","v":21.205055568652131},{"$f":"SUM('Reservoir F1 10-90s'!I710:I721)","v":0},null,21.205055568652131,0,{"$f":"'Reservoir B1 10-90s'!E722","v":20.536102962554327},{"$f":"'Reservoir F1 10-90s'!E722","v":21.062683871959134},{"$f":"IF(J$3=\"Flash\",'Reservoir F1 10-90s'!E722,'Reservoir B1 10-90s'!E722)","v":21.062683871959134},null,14]
[null,14.5,{"$f":"IF($S$1=B72,'Reservoir B1 10-90s'!E722,AVERAGE('Reservoir B1 10-90s'!E722:E733))","v":20.386566770554989},{"$f":"SUM('Reservoir B1 10-90s'!I722:I733)","v":0},{"$f":"AVERAGE('Reservoir B2'!E619:E630)","v":{"$error":"#VALUE!"}},{"$f":"SUM('Reservoir B2'!I619:I630)","v":{"$error":"#VALUE!"}},{"$f":"IF($S$1=B72,'Reservoir F1 10-90s'!E722,AVERAGE('Reservoir F1 10-90s'!E722:E733))","v":20.943010639529675},{"$f":"SUM('Reservoir F1 10-90s'!I722:I733)","v":0},null,20.943010639529675,0,{"$f":"'Reservoir B1 10-90s'!E734","v":20.209749892847899},{"$f":"'Reservoir F1 10-90s'!E734","v":20.802045622773043},{"$f":"IF(J$3=\"Flash\",'Reservoir F1 10-90s'!E734,'Reservoir B1 10-90s'!E734)","v":20.802045622773043},null,15]
[null,15.5,{"$f":"IF($S$1=B73,'Reservoir B1 10-90s'!E734,AVERAGE('Reservoir B1 10-90s'!E734:E745))","v":20.059993132551945},{"$f":"SUM('Reservoir B1 10-90s'!I734:I745)","v":0},{"$f":"AVERAGE('Reservoir B2'!E631:E642)","v":{"$error":"#VALUE!"}},{"$f":"SUM('Reservoir B2'!I631:I642)","v":{"$error":"#VALUE!"}},{"$f":"IF($S$1=B73,'Reservoir F1 10-90s'!E734,AVERAGE('Reservoir F1 10-90s'!E734:E745))","v":20.683553412994662},{"$f":"SUM('Reservoir F1 10-90s'!I734:I745)","v":0},null,20.683553412994662,0,{"$f":"'Reservoir B1 10-90s'!E746","v":19.882932406056263},{"$f":"'Reservoir F1 10-90s'!E746","v":20.543978745682029},{"$f":"IF(J$3=\"Flash\",'Reservoir F1 10-90s'!E746,'Reservoir B1 10-90s'!E746)","v":20.543978745682029},null,16]
[null,16.5,{"$f":"IF($S$1=B74,'Reservoir B1 10-90s'!E746,AVERAGE('Reservoir B1 10-90s'!E746:E757))","v":19.732997506416485},{"$f":"SUM('Reservoir B1 10-90s'!I746:I757)","v":0},{"$f":"AVERAGE('Reservoir B2'!E643:E654)","v":{"$error":"#VALUE!"}},{"$f":"SUM('Reservoir B2'!I643:I654)","v":{"$error":"#VALUE!"}},{"$f":"IF($S$1=B74,'Reservoir F1 10-90s'!E746,AVERAGE('Reservoir F1 10-90s'!E746:E757))","v":20.426653928472486},{"$f":"SUM('Reservoir F1 10-90s'!I746:I757)","v":0},null,20.426653928472486,0,{"$f":"'Reservoir B1 10-90s'!E758","v":19.555742735930497},{"$f":"'Reservoir F1 10-90s'!E758","v":20.288453611770105},{"$f":"IF(J$3=\"Flash\",'Reservoir F1 10-90s'!E758,'Reservoir B1 10-90s'!E758)","v":20.288453611770105},null,17]
[null,17.5,{"$f":"IF($S$1=B75,'Reservoir B1 10-90s'!E758,AVERAGE('Reservoir B1 10-90s'!E758:E769))","v":19.405671269806707},{"$f":"SUM('Reservoir B1 10-90s'!I758:I769)","v":0},{"$f":"AVERAGE('Reservoir B2'!E655:E666)","v":{"$error":"#VALUE!"}},{"$f":"SUM('Reservoir B2'!I655:I666)","v":{"$error":"#VALUE!"}},{"$f":"IF($S$1=B75,'Reservoir F1 10-90s'!E758,AVERAGE('Reservoir F1 10-90s'!E758:E769))","v":20.172282832332723},{"$f":"SUM('Reservoir F1 10-90s'!I758:I769)","v":0},null,20.172282832332723,0,{"$f":"'Reservoir B1 10-90s'!E770","v":19.228271252317789},{"$f":"'Reservoir F1 10-90s'!E770","v":20.035441189636469},{"$f":"IF(J$3=\"Flash\",'Reservoir F1 10-90s'!E770,'Reservoir B1 10-90s'!E770)","v":20.035441189636469},null,18]
[null,18.5,{"$f":"IF($S$1=B76,'Reservoir B1 10-90s'!E770,AVERAGE('Reservoir B1 10-90s'!E770:E781))","v":19.078103946422669},{"$f":"SUM('Reservoir B1 10-90s'!I770:I781)","v":0},{"$f":"AVERAGE('Reservoir B2'!E667:E678)","v":{"$error":"#VALUE!"}},{"$f":"SUM('Reservoir B2'!I667:I678)","v":{"$error":"#VALUE!"}},{"$f":"IF($S$1=B76,'Reservoir F1 10-90s'!E770,AVERAGE('Reservoir F1 10-90s'!E770:E781))","v":19.92041136065134},{"$f":"SUM('Reservoir F1 10-90s'!I770:I781)","v":0},null,19.92041136065134,0,{"$f":"'Reservoir B1 10-90s'!E782","v":18.900606482809},{"$f":"'Reservoir F1 10-90s'!E782","v":19.784913028456693},{"$f":"IF(J$3=\"Flash\",'Reservoir F1 10-90s'!E782,'Reservoir B1 10-90s'!E782)","v":19.784913028456693},null,19]
[null,19.5,{"$f":"IF($S$1=B77,'Reservoir B1 10-90s'!E782,AVERAGE('Reservoir B1 10-90s'!E782:E793))","v":18.750383227525607},{"$f":"SUM('Reservoir B1 10-90s'!I782:I793)","v":0},{"$f":"AVERAGE('Reservoir B2'!E679:E690)","v":{"$error":"#VALUE!"}},{"$f":"SUM('Reservoir B2'!I679:I690)","v":{"$error":"#VALUE!"}},{"$f":"IF($S$1=B77,'Reservoir F1 10-90s'!E782,AVERAGE('Reservoir F1 10-90s'!E782:E793))","v":19.671011322519455},{"$f":"SUM('Reservoir F1 10-90s'!I782:I793)","v":0},null,19.671011322519455,0,{"$f":"'Reservoir B1 10-90s'!E794","v":18.600151400188508},{"$f":"'Reservoir F1 10-90s'!E794","v":19.536841241580657},{"$f":"IF(J$3=\"Flash\",'Reservoir F1 10-90s'!E794,'Reservoir B1 10-90s'!E794)","v":19.536841241580657},null,20]
[null,20,{"$f":"IF($S$1=B78,'Reservoir B1 10-90s'!E794,AVERAGE('Reservoir B1 10-90s'!E794:E805))","v":18.600151400188508},{"$f":"SUM('Reservoir B1 10-90s'!I794:I805)","v":0},{"$f":"AVERAGE('Reservoir B2'!E691:E702)","v":{"$error":"#VALUE!"}},{"$f":"SUM('Reservoir B2'!I691:I702)","v":{"$error":"#VALUE!"}},{"$f":"IF($S$1=B78,'Reservoir F1 10-90s'!E794,AVERAGE('Reservoir F1 10-90s'!E794:E805))","v":19.536841241580657},{"$f":"SUM('Reservoir F1 10-90s'!I794:I805)","v":0},null,19.536841241580657,0,{"$f":"'Reservoir B1 10-90s'!E806","v":18.600151400188508},{"$f":"'Reservoir F1 10-90s'!E806","v":19.536841241580657},{"$f":"IF(J$3=\"Flash\",'Reservoir F1 10-90s'!E806,'Reservoir B1 10-90s'!E806)","v":19.536841241580657},null,21]
[null,20,{"$f":"IF($S$1=B79,'Reservoir B1 10-90s'!E806,AVERAGE('Reservoir B1 10-90s'!E806:E817))","v":18.600151400188508},{"$f":"SUM('Reservoir B1 10-90s'!I806:I817)","v":0},{"$f":"AVERAGE('Reservoir B2'!E703:E714)","v":{"$error":"#VALUE!"}},{"$f":"SUM('Reservoir B2'!I703:I714)","v":{"$error":"#VALUE!"}},{"$f":"IF($S$1=B79,'Reservoir F1 10-90s'!E806,AVERAGE('Reservoir F1 10-90s'!E806:E817))","v":19.536841241580657},{"$f":"SUM('Reservoir F1 10-90s'!I806:I817)","v":0},null,19.536841241580657,0,{"$f":"'Reservoir B1 10-90s'!E818","v":18.600151400188508},{"$f":"'Reservoir F1 10-90s'!E818","v":19.536841241580657},{"$f":"IF(J$3=\"Flash\",'Reservoir F1 10-90s'!E818,'Reservoir B1 10-90s'!E818)","v":19.536841241580657},null,22]
[null,20,{"$f":"IF($S$1=B80,'Reservoir B1 10-90s'!E818,AVERAGE('Reservoir B1 10-90s'!E818:E829))","v":18.600151400188508},{"$f":"SUM('Reservoir B1 10-90s'!I818:I829)","v":0},{"$f":"AVERAGE('Reservoir B2'!E715:E726)","v":{"$error":"#VALUE!"}},{"$f":"SUM('Reservoir B2'!I715:I726)","v":{"$error":"#VALUE!"}},{"$f":"IF($S$1=B80,'Reservoir F1 10-90s'!E818,AVERAGE('Reservoir F1 10-90s'!E818:E829))","v":19.536841241580657},{"$f":"SUM('Reservoir F1 10-90s'!I818:I829)","v":0},null,19.536841241580657,0,{"$f":"'Reservoir B1 10-90s'!E830","v":18.600151400188508},{"$f":"'Reservoir F1 10-90s'!E830","v":19.536841241580657},{"$f":"IF(J$3=\"Flash\",'Reservoir F1 10-90s'!E830,'Reservoir B1 10-90s'!E830)","v":19.536841241580657},null,23]
[null,20,{"$f":"IF($S$1=B81,'Reservoir B1 10-90s'!E830,AVERAGE('Reservoir B1 10-90s'!E830:E841))","v":18.600151400188508},{"$f":"SUM('Reservoir B1 10-90s'!I830:I841)","v":0},{"$f":"AVERAGE('Reservoir B2'!E727:E738)","v":{"$error":"#VALUE!"}},{"$f":"SUM('Reservoir B2'!I727:I738)","v":{"$error":"#VALUE!"}},{"$f":"IF($S$1=B81,'Reservoir F1 10-90s'!E830,AVERAGE('Reservoir F1 10-90s'!E830:E841))","v":19.536841241580657},{"$f":"SUM('Reservoir F1 10-90s'!I830:I841)","v":0},null,19.536841241580657,0,{"$f":"'Reservoir B1 10-90s'!E842","v":18.600151400188508},{"$f":"'Reservoir F1 10-90s'!E842","v":19.536841241580657},{"$f":"IF(J$3=\"Flash\",'Reservoir F1 10-90s'!E842,'Reservoir B1 10-90s'!E842)","v":19.536841241580657},null,24]
[null,20,{"$f":"IF($S$1=B82,'Reservoir B1 10-90s'!E842,AVERAGE('Reservoir B1 10-90s'!E842:E853))","v":18.600151400188508},{"$f":"SUM('Reservoir B1 10-90s'!I842:I853)","v":0},{"$f":"AVERAGE('Reservoir B2'!E739:E750)","v":{"$error":"#VALUE!"}},{"$f":"SUM('Reservoir B2'!I739:I750)","v":{"$error":"#VALUE!"}},{"$f":"IF($S$1=B82,'Reservoir F1 10-90s'!E842,AVERAGE('Reservoir F1 10-90s'!E842:E853))","v":19.536841241580657},{"$f":"SUM('Reservoir F1 10-90s'!I842:I853)","v":0},null,19.536841241580657,0,{"$f":"'Reservoir B1 10-90s'!E854","v":18.600151400188508},{"$f":"'Reservoir F1 10-90s'!E854","v":19.536841241580657},{"$f":"IF(J$3=\"Flash\",'Reservoir F1 10-90s'!E854,'Reservoir B1 10-90s'!E854)","v":19.536841241580657},null,25]
[null,20,{"$f":"IF($S$1=B83,'Reservoir B1 10-90s'!E854,AVERAGE('Reservoir B1 10-90s'!E854:E865))","v":18.600151400188508},{"$f":"SUM('Reservoir B1 10-90s'!I854:I865)","v":0},{"$f":"AVERAGE('Reservoir B2'!E751:E762)","v":{"$error":"#VALUE!"}},{"$f":"SUM('Reservoir B2'!I751:I762)","v":{"$error":"#VALUE!"}},{"$f":"IF($S$1=B83,'Reservoir F1 10-90s'!E854,AVERAGE('Reservoir F1 10-90s'!E854:E865))","v":19.536841241580657},{"$f":"SUM('Reservoir F1 10-90s'!I854:I865)","v":0},null,19.536841241580657,0,{"$f":"'Reservoir B1 10-90s'!E866","v":18.600151400188508},{"$f":"'Reservoir F1 10-90s'!E866","v":19.536841241580657},{"$f":"IF(J$3=\"Flash\",'Reservoir F1 10-90s'!E866,'Reservoir B1 10-90s'!E866)","v":19.536841241580657},null,26]
[null,20,{"$f":"IF($S$1=B84,'Reservoir B1 10-90s'!E866,AVERAGE('Reservoir B1 10-90s'!E866:E877))","v":18.600151400188508},{"$f":"SUM('Reservoir B1 10-90s'!I866:I877)","v":0},{"$f":"AVERAGE('Reservoir B2'!E763:E774)","v":{"$error":"#VALUE!"}},{"$f":"SUM('Reservoir B2'!I763:I774)","v":{"$error":"#VALUE!"}},{"$f":"IF($S$1=B84,'Reservoir F1 10-90s'!E866,AVERAGE('Reservoir F1 10-90s'!E866:E877))","v":19.536841241580657},{"$f":"SUM('Reservoir F1 10-90s'!I866:I877)","v":0},null,19.536841241580657,0,{"$f":"'Reservoir B1 10-90s'!E878","v":18.600151400188508},{"$f":"'Reservoir F1 10-90s'!E878","v":19.536841241580657},{"$f":"IF(J$3=\"Flash\",'Reservoir F1 10-90s'!E878,'Reservoir B1 10-90s'!E878)","v":19.536841241580657},null,27]
[null,20,{"$f":"IF($S$1=B85,'Reservoir B1 10-90s'!E878,AVERAGE('Reservoir B1 10-90s'!E878:E889))","v":18.600151400188508},{"$f":"SUM('Reservoir B1 10-90s'!I878:I889)","v":0},{"$f":"AVERAGE('Reservoir B2'!E775:E786)","v":{"$error":"#VALUE!"}},{"$f":"SUM('Reservoir B2'!I775:I786)","v":{"$error":"#VALUE!"}},{"$f":"IF($S$1=B85,'Reservoir F1 10-90s'!E878,AVERAGE('Reservoir F1 10-90s'!E878:E889))","v":19.536841241580657},{"$f":"SUM('Reservoir F1 10-90s'!I878:I889)","v":0},null,19.536841241580657,0,{"$f":"'Reservoir B1 10-90s'!E890","v":18.600151400188508},{"$f":"'Reservoir F1 10-90s'!E890","v":19.536841241580657},{"$f":"IF(J$3=\"Flash\",'Reservoir F1 10-90s'!E890,'Reservoir B1 10-90s'!E890)","v":19.536841241580657},null,28]
[null,20,{"$f":"IF($S$1=B86,'Reservoir B1 10-90s'!E890,AVERAGE('Reservoir B1 10-90s'!E890:E901))","v":18.600151400188508},{"$f":"SUM('Reservoir B1 10-90s'!I890:I901)","v":0},{"$f":"AVERAGE('Reservoir B2'!E787:E798)","v":{"$error":"#VALUE!"}},{"$f":"SUM('Reservoir B2'!I787:I798)","v":{"$error":"#VALUE!"}},{"$f":"IF($S$1=B86,'Reservoir F1 10-90s'!E890,AVERAGE('Reservoir F1 10-90s'!E890:E901))","v":19.536841241580657},{"$f":"SUM('Reservoir F1 10-90s'!I890:I901)","v":0},null,19.536841241580657,0,{"$f":"'Reservoir B1 10-90s'!E902","v":18.600151400188508},{"$f":"'Reservoir F1 10-90s'!E902","v":19.536841241580657},{"$f":"IF(J$3=\"Flash\",'Reservoir F1 10-90s'!E902,'Reservoir B1 10-90s'!E902)","v":19.536841241580657},null,29]
[null,20,{"$f":"IF($S$1=B87,'Reservoir B1 10-90s'!E902,AVERAGE('Reservoir B1 10-90s'!E902:E913))","v":18.600151400188508},{"$f":"SUM('Reservoir B1 10-90s'!I902:I913)","v":0},{"$f":"AVERAGE('Reservoir B2'!E799)","v":{"$error":"#VALUE!"}},{"$f":"SUM('Reservoir B2'!I799)","v":{"$error":"#VALUE!"}},{"$f":"IF($S$1=B87,'Reservoir F1 10-90s'!E902,AVERAGE('Reservoir F1 10-90s'!E902:E913))","v":19.536841241580657},{"$f":"SUM('Reservoir F1 10-90s'!I902:I913)","v":0},null,19.536841241580657,0,{"$f":"'Reservoir B1 10-90s'!E914","v":18.600151400188508},{"$f":"'Reservoir F1 10-90s'!E914","v":19.536841241580657},{"$f":"IF(J$3=\"Flash\",'Reservoir F1 10-90s'!E914,'Reservoir B1 10-90s'!E914)","v":19.536841241580657},null,30]
[null,20,{"$f":"IF($S$1=B88,'Reservoir B1 10-90s'!E914,AVERAGE('Reservoir B1 10-90s'!E914:E925))","v":18.600151400188508},{"$f":"SUM('Reservoir B1 10-90s'!I914:I925)","v":0},null,null,{"$f":"IF($S$1=B88,'Reservoir F1 10-90s'!E914,AVERAGE('Reservoir F1 10-90s'!E914:E925))","v":19.536841241580657},{"$f":"SUM('Reservoir F1 10-90s'!I914:I925)","v":0},null,{"$f":"IF($L$3=0,G88,IF($L$2=0,C88,E88))","v":19.536841241580657},{"$f":"IF($J$3=\"Flash\",H88,IF($J$2=\"Annual Decline Rate\",D88,F88))*K$7","v":0},{"$f":"'Reservoir B1 10-90s'!E926","v":18.600151400188508},{"$f":"'Reservoir F1 10-90s'!E926","v":19.536841241580657},{"$f":"IF(J$3=\"Flash\",'Reservoir F1 10-90s'!E926,'Reservoir B1 10-90s'!E926)","v":19.536841241580657},null,31]
[null,20,{"$f":"IF($S$1=B89,'Reservoir B1 10-90s'!E926,AVERAGE('Reservoir B1 10-90s'!E926:E937))","v":18.600151400188508},{"$f":"SUM('Reservoir B1 10-90s'!I926:I937)","v":0},null,null,{"$f":"IF($S$1=B89,'Reservoir F1 10-90s'!E926,AVERAGE('Reservoir F1 10-90s'!E926:E937))","v":19.536841241580657},{"$f":"SUM('Reservoir F1 10-90s'!I926:I937)","v":0},null,19.536841241580657,0,{"$f":"'Reservoir B1 10-90s'!E938","v":18.600151400188508},{"$f":"'Reservoir F1 10-90s'!E938","v":19.536841241580657},{"$f":"IF(J$3=\"Flash\",'Reservoir F1 10-90s'!E938,'Reservoir B1 10-90s'!E938)","v":19.536841241580657},null,32]
[null,20,{"$f":"IF($S$1=B90,'Reservoir B1 10-90s'!E938,AVERAGE('Reservoir B1 10-90s'!E938:E949))","v":18.600151400188508},{"$f":"SUM('Reservoir B1 10-90s'!I938:I949)","v":0},null,null,{"$f":"IF($S$1=B90,'Reservoir F1 10-90s'!E938,AVERAGE('Reservoir F1 10-90s'!E938:E949))","v":19.536841241580657},{"$f":"SUM('Reservoir F1 10-90s'!I938:I949)","v":0},null,19.536841241580657,0,{"$f":"'Reservoir B1 10-90s'!E950","v":18.600151400188508},{"$f":"'Reservoir F1 10-90s'!E950","v":19.536841241580657},{"$f":"IF(J$3=\"Flash\",'Reservoir F1 10-90s'!E950,'Reservoir B1 10-90s'!E950)","v":19.536841241580657},null,33]
[null,20,{"$f":"IF($S$1=B91,'Reservoir B1 10-90s'!E950,AVERAGE('Reservoir B1 10-90s'!E950:E961))","v":18.600151400188508},{"$f":"SUM('Reservoir B1 10-90s'!I950:I961)","v":0},null,null,{"$f":"IF($S$1=B91,'Reservoir F1 10-90s'!E950,AVERAGE('Reservoir F1 10-90s'!E950:E961))","v":19.536841241580657},{"$f":"SUM('Reservoir F1 10-90s'!I950:I961)","v":0},null,19.536841241580657,0,{"$f":"'Reservoir B1 10-90s'!E962","v":18.600151400188508},{"$f":"'Reservoir F1 10-90s'!E962","v":19.536841241580657},{"$f":"IF(J$3=\"Flash\",'Reservoir F1 10-90s'!E962,'Reservoir B1 10-90s'!E962)","v":19.536841241580657},null,34]
[null,20,{"$f":"IF($S$1=B92,'Reservoir B1 10-90s'!E962,AVERAGE('Reservoir B1 10-90s'!E962:E973))","v":18.600151400188508},{"$f":"SUM('Reservoir B1 10-90s'!I962:I973)","v":0},null,null,{"$f":"IF($S$1=B92,'Reservoir F1 10-90s'!E962,AVERAGE('Reservoir F1 10-90s'!E962:E973))","v":19.536841241580657},{"$f":"SUM('Reservoir F1 10-90s'!I962:I973)","v":0},null,19.536841241580657,0,{"$f":"'Reservoir B1 10-90s'!E974","v":18.600151400188508},{"$f":"'Reservoir F1 10-90s'!E974","v":19.536841241580657},{"$f":"IF(J$3=\"Flash\",'Reservoir F1 10-90s'!E974,'Reservoir B1 10-90s'!E974)","v":19.536841241580657},null,35]
[null,20,{"$f":"IF($S$1=B93,'Reservoir B1 10-90s'!E974,AVERAGE('Reservoir B1 10-90s'!E974:E985))","v":18.600151400188508},{"$f":"SUM('Reservoir B1 10-90s'!I974:I985)","v":0},null,null,{"$f":"IF($S$1=B93,'Reservoir F1 10-90s'!E974,AVERAGE('Reservoir F1 10-90s'!E974:E985))","v":19.536841241580657},{"$f":"SUM('Reservoir F1 10-90s'!I974:I985)","v":0},null,19.536841241580657,0,{"$f":"'Reservoir B1 10-90s'!E986","v":18.600151400188508},{"$f":"'Reservoir F1 10-90s'!E986","v":19.536841241580657},{"$f":"IF(J$3=\"Flash\",'Reservoir F1 10-90s'!E986,'Reservoir B1 10-90s'!E986)","v":19.536841241580657},null,36]
[null,20,{"$f":"IF($S$1=B94,'Reservoir B1 10-90s'!E986,AVERAGE('Reservoir B1 10-90s'!E986:E997))","v":18.600151400188508},{"$f":"SUM('Reservoir B1 10-90s'!I986:I997)","v":0},null,null,{"$f":"IF($S$1=B94,'Reservoir F1 10-90s'!E986,AVERAGE('Reservoir F1 10-90s'!E986:E997))","v":19.536841241580657},{"$f":"SUM('Reservoir F1 10-90s'!I986:I997)","v":0},null,19.536841241580657,0,{"$f":"'Reservoir B1 10-90s'!E998","v":18.600151400188508},{"$f":"'Reservoir F1 10-90s'!E998","v":19.536841241580657},{"$f":"IF(J$3=\"Flash\",'Reservoir F1 10-90s'!E998,'Reservoir B1 10-90s'!E998)","v":19.536841241580657},null,37]
[null,20,{"$f":"IF($S$1=B95,'Reservoir B1 10-90s'!E998,AVERAGE('Reservoir B1 10-90s'!E998:E1009))","v":18.600151400188508},{"$f":"SUM('Reservoir B1 10-90s'!I998:I1009)","v":0},null,null,{"$f":"IF($S$1=B95,'Reservoir F1 10-90s'!E998,AVERAGE('Reservoir F1 10-90s'!E998:E1009))","v":19.536841241580657},{"$f":"SUM('Reservoir F1 10-90s'!I998:I1009)","v":0},null,19.536841241580657,0,{"$f":"'Reservoir B1 10-90s'!E1010","v":18.600151400188508},{"$f":"'Reservoir F1 10-90s'!E1010","v":19.536841241580657},{"$f":"IF(J$3=\"Flash\",'Reservoir F1 10-90s'!E1010,'Reservoir B1 10-90s'!E1010)","v":19.536841241580657},null,38]
[null,20,{"$f":"IF($S$1=B96,'Reservoir B1 10-90s'!E1010,AVERAGE('Reservoir B1 10-90s'!E1010:E1021))","v":18.600151400188508},{"$f":"SUM('Reservoir B1 10-90s'!I1010:I1021)","v":0},null,null,{"$f":"IF($S$1=B96,'Reservoir F1 10-90s'!E1010,AVERAGE('Reservoir F1 10-90s'!E1010:E1021))","v":19.536841241580657},{"$f":"SUM('Reservoir F1 10-90s'!I1010:I1021)","v":0},null,19.536841241580657,0,{"$f":"'Reservoir B1 10-90s'!E1022","v":18.600151400188508},{"$f":"'Reservoir F1 10-90s'!E1022","v":19.536841241580657},{"$f":"IF(J$3=\"Flash\",'Reservoir F1 10-90s'!E1022,'Reservoir B1 10-90s'!E1022)","v":19.536841241580657},null,39]
[null,20,{"$f":"IF($S$1=B97,'Reservoir B1 10-90s'!E1022,AVERAGE('Reservoir B1 10-90s'!E1022:E1033))","v":18.600151400188508},{"$f":"SUM('Reservoir B1 10-90s'!I1022:I1033)","v":0},null,null,{"$f":"IF($S$1=B97,'Reservoir F1 10-90s'!E1022,AVERAGE('Reservoir F1 10-90s'!E1022:E1033))","v":19.536841241580657},{"$f":"SUM('Reservoir F1 10-90s'!I1022:I1033)","v":0},null,19.536841241580657,0,{"$f":"'Reservoir B1 10-90s'!E1034","v":18.600151400188508},{"$f":"'Reservoir F1 10-90s'!E1034","v":19.536841241580657},{"$f":"IF(J$3=\"Flash\",'Reservoir F1 10-90s'!E1034,'Reservoir B1 10-90s'!E1034)","v":19.536841241580657},null,40]
[null,20,{"$f":"('Reservoir B1 10-90s'!E1034)","v":18.600151400188508},{"$f":"'Reservoir B1 10-90s'!I1034","v":0},null,null,{"$f":"('Reservoir F1 10-90s'!E1034)","v":19.536841241580657},{"$f":"('Reservoir F1 10-90s'!I1034)","v":0},null,19.536841241580657,0]

{"sheet":"Well Field Dvlpmnt A2 10%","index":48,"n_rows":478,"n_cols":43,"rows_kept":478,"cut":false,"hidden":true,"merged":[[28,16,28,21],[30,16,30,21],[30,23,30,28],[0,16,0,21],[0,23,0,28],[0,30,0,35],[0,37,0,42],[5,4,5,6],[6,4,6,6],[7,4,7,6]]}
[{"$f":"'Input A1'!A75","v":1},null,"Number of Errors/Warning Messages",{"$f":"'Error-Warnings'!E2","v":1},null,null,null,null,null,null,null,null,"Yes",{"$f":"'Input A1'!F5","v":"Perforated / Slotted Liner"},null,null,"Production Well- Casing OD",null,null,null,null,null,null,"Injection Well- Casing OD",null,null,null,null,null,null,"Production Well - Hole Size",null,null,null,null,null,null,"Injection Well - Hole Size"]
[{"$f":"'Input A1'!A398","v":0},null,"GETEM - beta",null,"WELL FIELD DEVELOPMENT SUMMARY ",null,null,null,null,null,null,null,"No",{"$f":"'Input A1'!F6","v":"Open Hole"},null,null,"Casing size","production","intermediate liner","upper casing","intermediate casing","surface casing",null,"Casing size","production","intermediate liner","upper casing","intermediate casing","surface casing",null,"bit size","production","intermediate liner","upper","intermediate casing","surface casing",null,"bit size","production","intermediate liner","upper","intermediate casing","surface casing"]
[null,null,null,null,"Reference","Change","Improved",null,null,null,null,null,null,null,null,null,null,{"$f":"MIN(R4:R26)","v":7},{"$f":"MIN(S4:S26)","v":9.625},{"$f":"MIN(T4:T26)","v":16},{"$f":"MIN(U4:U26)","v":24},{"$f":"MIN(V4:V26)","v":32},null,null,{"$f":"MIN(Y4:Y26)","v":8.625},{"$f":"MIN(Z4:Z24)","v":11.75},{"$f":"MIN(AA4:AA24)","v":16},{"$f":"MIN(AB4:AB24)","v":24},{"$f":"MIN(AC4:AC24)","v":32},null,null,{"$f":"MIN(AF4:AF78)","v":8.5},{"$f":"MIN(AG4:AG78)","v":12.25},{"$f":"MIN(AH4:AH78)","v":20},{"$f":"MIN(AI4:AI78)","v":30},{"$f":"MIN(AJ4:AJ78)","v":10000},null,null,{"$f":"MIN(AM4:AM78)","v":10.375},{"$f":"MIN(AN4:AN78)","v":14.5},{"$f":"MIN(AO4:AO78)","v":20},{"$f":"MIN(AP4:AP78)","v":30},{"$f":"MIN(AQ4:AQ78)","v":10000}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.92,4.5,{"$f":"IF($Q4<E$163,10000,Q4)","v":10000},{"$f":"IF($P4<E$218,10000,Q4)","v":10000},{"$f":"IF($P4<E$275,10000,Q4)","v":10000},{"$f":"IF($P4<E$334,10000,Q4)","v":10000},{"$f":"IF($P4<E$391,10000,Q4)","v":10000},null,4.5,{"$f":"IF($X4<G$163,10000,Q4)","v":10000},{"$f":"IF(P4<G$218,10000,X4)","v":10000},{"$f":"IF(P4<G$275,10000,X4)","v":10000},{"$f":"IF(P4<G$334,10000,X4)","v":10000},{"$f":"IF(P4<G$391,10000,X4)","v":10000},null,3.75,{"$f":"IF($AE4<=E$164+2*E$166-0.001,10000,$AE4)","v":10000},{"$f":"IF($AE4<=E$220+2*E$222-0.001,10000,$AE4)","v":10000},{"$f":"IF($AE4<=E$279+2*E$281-0.001,10000,$AE4)","v":10000},{"$f":"IF($AE4<=E$336+2*E$338-0.001,10000,$AE4)","v":10000},{"$f":"IF($AE4<=E$393+2*E$395-0.001,10000,$AE4)","v":10000},null,3.75,{"$f":"IF($AL4<=G$164+2*G$166-0.001,10000,$AL4)","v":10000},{"$f":"IF($AL4<=G$220+2*G$222-0.001,10000,$AL4)","v":10000},{"$f":"IF($AL4<=G$279+2*G$281-0.001,10000,$AL4)","v":10000},{"$f":"IF($AL4<=G$336+2*G$338-0.001,10000,$AL4)","v":10000},{"$f":"IF($AL4<=G$393+2*G$395-0.001,10000,$AE4)","v":10000}]
[null,null,"Cost of Electricity: ","cent/kWh",{"$f":"'Summary A1'!H24","v":17.94306093469395},{"$f":"(G5-E5)/E5","v":-0.71309026474238979},{"$f":"'Summary A1'!J24","v":5.1480388624842091},null,null,null,null,null,null,null,null,4.2759999999999998,5,{"$f":"IF($Q5<E$163,10000,Q5)","v":10000},10000,{"$f":"IF($P5<E$275,10000,Q5)","v":10000},{"$f":"IF($P5<E$334,10000,Q5)","v":10000},{"$f":"IF($P5<E$391,10000,Q5)","v":10000},null,5,10000,10000,{"$f":"IF(P5<G$275,10000,X5)","v":10000},{"$f":"IF(P5<G$334,10000,X5)","v":10000},{"$f":"IF(P5<G$391,10000,X5)","v":10000},null,3.875,10000,10000,{"$f":"IF($AE5<=E$279+2*E$281-0.001,10000,$AE5)","v":10000},10000,10000,null,3.875,10000,10000,{"$f":"IF($AL5<=G$279+2*G$281-0.001,10000,$AL5)","v":10000},10000,10000]
[null,null,"Resource Type",null,{"$f":"IF(A1=0,\"HYDROTHERMAL\",\"EGS\")","v":"EGS"},null,null,null,null,null,null,null,null,null,null,4.7779999999999996,5.5,{"$f":"IF($Q6<E$163,10000,Q6)","v":10000},{"$f":"IF($P6<E$218,10000,Q6)","v":10000},{"$f":"IF($P6<E$275,10000,Q6)","v":10000},10000,10000,null,5.5,10000,10000,10000,10000,10000,null,4.125,10000,10000,10000,10000,10000,null,4.125,10000,10000,10000,10000,10000]
[null,null,"Conversion System",null,{"$f":"IF(A2=1,\"BINARY\",\"FLASH-STEAM\")","v":"FLASH-STEAM"},null,null,null,null,null,null,null,null,null,null,5.7910000000000004,6.625,10000,10000,10000,10000,10000,null,6.625,10000,10000,10000,10000,10000,null,4.5,10000,10000,10000,10000,10000,null,4.5,10000,10000,10000,10000,10000]
[null,null,"Power Sales","kW",{"$f":"'Summary A1'!H296","v":25000},null,null,null,null,null,null,null,null,null,null,6.1840000000000002,7,7,10000,10000,10000,10000,null,7,10000,10000,10000,10000,10000,null,4.5,10000,10000,10000,10000,10000,null,4.5,10000,10000,10000,10000,10000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.875,7.625,7.625,10000,10000,10000,10000,null,7.625,10000,10000,10000,10000,10000,null,4.625,10000,10000,10000,10000,10000,null,4.625,10000,10000,10000,10000,10000]
[null,null,"GETEM ESTIMATE OF WELL CONFIGURATION AND COST",null,"PRODUCTION WELL",null,"INJECTION WELL",null,null,null,null,null,null,null,null,6.56,7.75,7.75,10000,10000,10000,10000,null,7.75,10000,10000,10000,10000,10000,null,4.75,10000,10000,10000,10000,10000,null,4.75,10000,10000,10000,10000,10000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7.7249999999999996,8.625,8.625,10000,10000,10000,10000,null,8.625,8.625,10000,10000,10000,10000,null,4.875,10000,10000,10000,10000,10000,null,4.875,10000,10000,10000,10000,10000]
[null,null,null,null,"PRODUCTION WELL",null,"INJECTION WELL",null,null,null,null,null,null,null,null,8.6809999999999992,9.625,9.625,9.625,10000,10000,10000,null,9.625,9.625,10000,10000,10000,10000,null,5,10000,10000,10000,10000,10000,null,5,10000,10000,10000,10000,10000]
[null,null,"Depth where change from 2 to 3 interval","km",2.5,null,2.5,null,null,null,null,null,null,null,null,9.85,10.75,10.75,10.75,10000,10000,10000,null,10.75,10.75,10000,10000,10000,10000,null,5.25,10000,10000,10000,10000,10000,null,5.25,10000,10000,10000,10000,10000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10.772,11.75,11.75,11.75,10000,10000,10000,null,11.75,11.75,11.75,10000,10000,10000,null,5.375,10000,10000,10000,10000,10000,null,5.375,10000,10000,10000,10000,10000]
[null,null,"Well depth","ft",{"$f":"'Well Field Dvlpmnt A1'!H16","v":11482.904999999999},null,{"$f":"'Well Field Dvlpmnt A1'!I16","v":11482.904999999999},null,null,null,null,null,null,null,null,12.347,13.375,13.375,13.375,10000,10000,10000,null,13.375,13.375,13.375,10000,10000,10000,null,5.5,10000,10000,10000,10000,10000,null,5.5,10000,10000,10000,10000,10000]
[{"$f":"IF(E16>2,1,0)","v":1},{"$f":"IF(G16>2,1,0)","v":1},"# of Well Intervals",null,{"$f":"IF(E15<=E13*3281,2,3)","v":3},null,{"$f":"IF(G15<=G13*3280.83,2,3)","v":3},{"$f":"A17*B17","v":0},{"$f":"A17*B17","v":0},null,null,null,null,null,null,14.688000000000001,16,16,16,16,10000,10000,null,16,16,16,16,10000,10000,null,5.625,10000,10000,10000,10000,10000,null,5.625,10000,10000,10000,10000,10000]
[{"$f":"'Input A1'!A288","v":0},{"$f":"'Input A1'!A290","v":1},"Is Well Pumped?",null,{"$f":"IF(A17=1,\"Yes\",\"No\")","v":"No"},null,null,{"$f":"IF(E$16=2,11.75,8.625)","v":8.625},{"$f":"IF(G16=2,11.75,8.625)","v":8.625},null,null,null,null,null,null,17.754999999999999,18.625,18.625,18.625,18.625,10000,10000,null,18.625,18.625,18.625,18.625,10000,10000,null,5.75,10000,10000,10000,10000,10000,null,5.75,10000,10000,10000,10000,10000]
[{"$f":"'Input A1'!C197","v":1},{"$f":"'Input A1'!D197","v":1},"Is bottom of well Cased or Open hole?",null,{"$f":"IF(A18=1,N1,N2)","v":"Perforated / Slotted Liner"},null,{"$f":"IF(B18=1,N1,N2)","v":"Perforated / Slotted Liner"},{"$f":"IF(E$16=2,14.5,10.625)","v":10.625},{"$f":"IF(G$16=2,14.5,10.625)","v":10.625},null,null,null,null,null,null,18.73,20,20,20,20,10000,10000,null,20,20,20,20,10000,10000,null,5.875,10000,10000,10000,10000,10000,null,5.875,10000,10000,10000,10000,10000]
[null,null,"Bottom Hole Casing OD or Hole Diameter","inch",{"$f":"IF('Input A1'!E205>H19,H19,'Input A1'!E205)","v":7},null,{"$f":"IF('Input A1'!F205>I19,I19,'Input A1'!F205)","v":8.625},{"$f":"IF(A18=1,H17,H18)","v":8.625},{"$f":"IF(B18=1,I17,I18)","v":8.625},null,null,null,null,null,null,22.75,24,24,24,24,24,10000,null,24,24,24,24,24,10000,null,6,10000,10000,10000,10000,10000,null,6,10000,10000,10000,10000,10000]
[null,null,"Trouble Index",null,{"$f":"'Input A1'!T210","v":1},null,{"$f":"'Input A1'!W210","v":1},null,null,null,null,null,null,null,null,24.75,26,26,26,26,26,10000,null,26,26,26,26,26,10000,null,6.125,10000,10000,10000,10000,10000,null,6.125,10000,10000,10000,10000,10000]
[null,null,"Rate of Penetration Index",null,{"$f":"'Input A1'!T211","v":1},null,{"$f":"'Input A1'!W211","v":1},null,null,null,null,null,null,null,null,28.75,30,30,30,30,30,10000,null,30,30,30,30,30,10000,null,6.25,10000,10000,10000,10000,10000,null,6.25,10000,10000,10000,10000,10000]
[null,null,"Bit Life Index",null,{"$f":"'Input A1'!T214","v":1},null,{"$f":"'Input A1'!W214","v":1},null,null,null,null,null,null,null,null,30.623999999999999,32,32,32,32,32,32,null,32,32,32,32,32,32,null,6.4375,10000,10000,10000,10000,10000,null,6.4375,10000,10000,10000,10000,10000]
[null,null,"Casing Cost Index",null,{"$f":"'Input A1'!T216","v":1},null,{"$f":"'Input A1'!W216","v":1},null,null,null,null,null,null,null,null,32.624000000000002,34,34,34,34,34,34,null,34,34,34,34,34,34,null,6.5,10000,10000,10000,10000,10000,null,6.5,10000,10000,10000,10000,10000]
[null,null,"Cement Cost Index",null,{"$f":"'Input A1'!T219","v":1},null,{"$f":"'Input A1'!W219","v":1},null,null,null,null,null,null,null,null,34.5,36,36,36,36,36,36,null,36,36,36,36,36,36,null,6.75,10000,10000,10000,10000,10000,null,6.75,10000,10000,10000,10000,10000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40.5,42,42,42,42,42,42,null,42,42,42,42,42,42,null,7.4375,10000,10000,10000,10000,10000,null,7.4375,10000,10000,10000,10000,10000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,46.5,48,48,48,48,48,48,null,48,48,48,48,48,48,null,7.5,10000,10000,10000,10000,10000,null,7.5,10000,10000,10000,10000,10000]
[null,null,"Year of Estimate",null,{"$f":"'Input A1'!T39","v":2011},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7.625,10000,10000,10000,10000,10000,null,7.625,10000,10000,10000,10000,10000]
[null,null,"Year of Reference Costs",null,2011,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7.875,10000,10000,10000,10000,10000,null,7.875,10000,10000,10000,10000,10000]
[null,null,"O&G Well PPI Yr of Estimate",null,{"$f":"Tables!M37","v":1.1255916692963082},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8.25,10000,10000,10000,10000,10000,null,8.25,10000,10000,10000,10000,10000]
[null,null,"O&G Well PPI Yr of Reference",null,{"$f":"Tables!M22","v":1.1656674029662355},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8.375,10000,10000,10000,10000,10000,null,8.375,10000,10000,10000,10000,10000]
[null,null,"PPI Adjustment",null,{"$f":"E29/E30","v":0.96561992420140774},null,null,null,null,null,null,null,null,null,null,null,"Production Well- Casing ID",null,null,null,null,null,null,"Injection Well- Casing ID",null,null,null,null,null,null,8.5,8.5,10000,10000,10000,10000,null,8.5,10000,10000,10000,10000,10000]
[null,null,"Piping PPI",null,{"$f":"Tables!G37","v":1.8614183474300587},null,{"$f":"E32","v":1.8614183474300587},null,null,null,null,null,null,null,null,null,"Casing size","production","intermediate liner","upper casing","intermediate casing","surface casing",null,"Casing size","production","intermediate liner","upper casing","intermediate casing","surface casing",null,8.625,8.625,10000,10000,10000,10000,null,8.625,10000,10000,10000,10000,10000]
[null,null,"Drilling Services  PPI",null,{"$f":"Tables!N37/Tables!N22","v":0.97494612068965514},null,{"$f":"E33","v":0.97494612068965514},null,null,null,null,null,null,null,null,null,null,{"$f":"MIN(R34:R56)","v":6.1840000000000002},{"$f":"MIN(S34:S56)","v":8.6809999999999992},{"$f":"MIN(T34:T56)","v":14.688000000000001},{"$f":"MIN(U34:U56)","v":22.75},{"$f":"MIN(V34:V56)","v":30.623999999999999},null,null,{"$f":"MIN(Y34:Y56)","v":7.7249999999999996},{"$f":"MIN(Z34:Z54)","v":10.772},{"$f":"MIN(AA34:AA54)","v":14.688000000000001},{"$f":"MIN(AB34:AB54)","v":22.75},{"$f":"MIN(AC34:AC54)","v":30.623999999999999},null,8.75,8.75,10000,10000,10000,10000,null,8.75,10000,10000,10000,10000,10000]
[null,null,"Cost Multiplier for IPE Pipe Estimate",null,1,null,{"$f":"E34","v":1},null,null,null,null,null,null,null,null,3.92,4.5,{"$f":"IF($Q34<E$164,10000,P34)","v":10000},{"$f":"IF($Q34<E$220,10000,P34)","v":10000},{"$f":"IF($Q34<E$279,10000,P34)","v":10000},{"$f":"IF($Q34<E$336,10000,P34)","v":10000},{"$f":"IF($Q34<E$393,10000,P34)","v":10000},null,4.5,{"$f":"IF($X34<G$164,10000,P34)","v":10000},{"$f":"IF(X34<G$220,10000,P34)","v":10000},{"$f":"IF(X34<G$279,10000,P34)","v":10000},{"$f":"IF(X34<G$336,10000,P34)","v":10000},{"$f":"IF(X34<G$393,10000,P34)","v":10000},null,8.875,8.875,10000,10000,10000,10000,null,8.875,10000,10000,10000,10000,10000]
[null,null,"Density of Steel","lb/cft",490,null,490,null,null,null,null,null,null,null,null,4.2759999999999998,5,10000,10000,10000,10000,{"$f":"IF($Q35<E$393,10000,P35)","v":10000},null,5,10000,{"$f":"IF(X35<G$220,10000,P35)","v":10000},10000,10000,10000,null,9,9,10000,10000,10000,10000,null,9,10000,10000,10000,10000,10000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.7779999999999996,5.5,10000,10000,10000,10000,10000,null,5.5,10000,10000,10000,10000,10000,null,9.25,9.25,10000,10000,10000,10000,null,9.25,10000,10000,10000,10000,10000]
[null,null,"Total Cost",null,{"$f":"E184+E240+E299+E356+E413+E466+E66*E31","v":9527371.1963194665},null,{"$f":"G184+G240+G299+G356+G413+G466+G66*E31","v":9561128.1516203117},null,null,null,null,null,null,null,null,5.7910000000000004,6.625,10000,10000,10000,10000,10000,null,6.625,10000,10000,10000,10000,10000,null,9.375,9.375,10000,10000,10000,10000,null,9.375,10000,10000,10000,10000,10000]
[null,null,"Drilling Time","days",{"$f":"(E144+E199+E256+E315+E372+E428)/24","v":32.348911174305556},null,{"$f":"(G144+G199+G256+G315+G372+G428)/24","v":32.348911174305556},null,null,null,null,null,null,null,null,6.1840000000000002,7,6.1840000000000002,10000,10000,10000,10000,null,7,10000,10000,10000,10000,10000,null,9.5,9.5,10000,10000,10000,10000,null,9.5,10000,10000,10000,10000,10000]
[null,null,"Total Time","days",{"$f":"(E161+E216+E273+E332+E389+E445)/24","v":82.280942287902107},null,{"$f":"(G161+G216+G273+G332+G389+G445)/24","v":82.04066451012433},null,null,null,null,null,null,null,null,6.875,7.625,6.875,10000,10000,10000,10000,null,7.625,10000,10000,10000,10000,10000,null,9.625,9.625,10000,10000,10000,10000,null,9.625,10000,10000,10000,10000,10000]
[null,null,"Costs Used",null,null,null,null,null,null,null,null,null,null,null,null,6.56,7.75,6.56,10000,10000,10000,10000,null,7.75,10000,10000,10000,10000,10000,null,9.75,9.75,10000,10000,10000,10000,null,9.75,10000,10000,10000,10000,10000]
[null,null,"Rig",null,null,null,null,null,null,null,null,null,null,null,null,7.7249999999999996,8.625,7.7249999999999996,10000,10000,10000,10000,null,8.625,7.7249999999999996,10000,10000,10000,10000,null,9.875,9.875,10000,10000,10000,10000,null,9.875,10000,10000,10000,10000,10000]
[null,null,"   rate","$/day",{"$f":"IF(B16=1,1,0.6667)*28000","v":28000},null,{"$f":"E42","v":28000},null,null,null,null,null,null,null,null,8.6809999999999992,9.625,8.6809999999999992,8.6809999999999992,10000,10000,10000,null,9.625,8.6809999999999992,10000,10000,10000,10000,null,10.375,10.375,10000,10000,10000,10000,null,10.375,10.375,10000,10000,10000,10000]
[null,null,"   fuel","$/day",{"$f":"IF(A16=1,1,0.666667)*2500*4","v":10000},null,{"$f":"E43","v":10000},null,null,null,null,null,null,null,null,9.85,10.75,9.85,9.85,10000,10000,10000,null,10.75,9.85,10000,10000,10000,10000,null,10.625,10.625,10000,10000,10000,10000,null,10.625,10.625,10000,10000,10000,10000]
[null,null,"   other","$/day",{"$f":"IF(A16=1,1,0.666667)*6000","v":6000},null,6000,null,null,null,null,null,null,null,null,10.772,11.75,10.772,10.772,10000,10000,10000,null,11.75,10.772,10.772,10000,10000,10000,null,11,11,10000,10000,10000,10000,null,11,11,10000,10000,10000,10000]
[null,null,"Equipment & Services",null,null,null,null,null,null,null,null,null,null,null,null,12.347,13.375,12.347,12.347,10000,10000,10000,null,13.375,12.347,12.347,10000,10000,10000,null,11.625,11.625,10000,10000,10000,10000,null,11.625,11.625,10000,10000,10000,10000]
[null,null,"   directional drilling equipment & services (while drilling)","$/day",{"$f":"2000+12000","v":14000},null,{"$f":"E46","v":14000},null,null,null,null,null,null,null,null,14.688000000000001,16,14.688000000000001,14.688000000000001,14.688000000000001,10000,10000,null,16,14.688000000000001,14.688000000000001,14.688000000000001,10000,10000,null,12,12,10000,10000,10000,10000,null,12,12,10000,10000,10000,10000]
[null,null,"   mud logging","$/day",3000,null,{"$f":"E47","v":3000},null,null,null,null,null,null,null,null,17.754999999999999,18.625,17.754999999999999,17.754999999999999,17.754999999999999,10000,10000,null,18.625,17.754999999999999,17.754999999999999,17.754999999999999,10000,10000,null,12.25,12.25,12.25,10000,10000,10000,null,12.25,12.25,10000,10000,10000,10000]
[null,null,"   air","$/day",{"$f":"IF(A16=1,1,0.666667)*3500","v":3500},null,3500,null,null,null,null,null,null,null,null,18.73,20,18.73,18.73,18.73,10000,10000,null,20,18.73,18.73,18.73,10000,10000,null,12.75,12.75,12.75,10000,10000,10000,null,12.75,12.75,10000,10000,10000,10000]
[null,null,"   tool rental (while drilling)","$/day",{"$f":"IF(A16=1,1,0.666667)*5200","v":5200},null,5200,null,{"$f":"SUM(E46:E49)","v":25700},null,null,null,null,null,null,{"$f":"Q49-2*0.625","v":22.75},24,22.75,22.75,22.75,22.75,10000,null,24,22.75,22.75,22.75,22.75,10000,null,13.5,13.5,13.5,10000,10000,10000,null,13.5,13.5,10000,10000,10000,10000]
[null,null,"Daily Costs","$/day",{"$f":"E42+E43+E44+E47+E48","v":50500},null,50500,null,null,null,null,null,null,null,null,{"$f":"Q50-2*0.625","v":24.75},26,24.75,24.75,24.75,24.75,10000,null,26,24.75,24.75,24.75,24.75,10000,null,13.75,13.75,13.75,10000,10000,10000,null,13.75,13.75,10000,10000,10000,10000]
[null,null,"Additional Costs While Drilling","$/day",{"$f":"E46+E49","v":19200},null,19200,null,null,null,null,null,null,null,null,{"$f":"Q51-2*0.625","v":28.75},30,28.75,28.75,28.75,28.75,10000,null,30,28.75,28.75,28.75,28.75,10000,null,14,14,14,10000,10000,10000,null,14,14,10000,10000,10000,10000]
[null,null,"PPI Adjusted Daily Costs","$/day",{"$f":"E50*E31","v":48763.806172171091},null,{"$f":"E52","v":48763.806172171091},null,null,null,null,null,null,null,null,{"$f":"Q52-2*0.688","v":30.623999999999999},32,30.623999999999999,30.623999999999999,30.623999999999999,30.623999999999999,30.623999999999999,null,32,30.623999999999999,30.623999999999999,30.623999999999999,30.623999999999999,30.623999999999999,null,14.5,14.5,14.5,10000,10000,10000,null,14.5,14.5,14.5,10000,10000,10000]
[null,null,"PPI Adjusted Add'nl Costs While Drilling","$/day",{"$f":"E31*E51","v":18539.902544667028},null,{"$f":"E53","v":18539.902544667028},null,null,null,null,null,null,null,null,{"$f":"Q53-2*0.688","v":32.624000000000002},34,32.624000000000002,32.624000000000002,32.624000000000002,32.624000000000002,32.624000000000002,null,34,32.624000000000002,32.624000000000002,32.624000000000002,32.624000000000002,32.624000000000002,null,14.75,14.75,14.75,10000,10000,10000,null,14.75,14.75,14.75,10000,10000,10000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q54-2*0.75","v":34.5},36,34.5,34.5,34.5,34.5,34.5,null,36,34.5,34.5,34.5,34.5,34.5,null,15.5,15.5,15.5,10000,10000,10000,null,15.5,15.5,15.5,10000,10000,10000]
[null,null,"Drilling Fluids",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q55-2*0.75","v":40.5},42,40.5,40.5,40.5,40.5,40.5,null,42,40.5,40.5,40.5,40.5,40.5,null,16,16,16,10000,10000,10000,null,16,16,16,10000,10000,10000]
[null,null,"   engineering & equipment","$/day",4000,null,null,null,null,null,null,null,null,null,null,{"$f":"Q56-2*0.75","v":46.5},48,46.5,46.5,46.5,46.5,46.5,null,48,46.5,46.5,46.5,46.5,46.5,null,16.375,16.375,16.375,10000,10000,10000,null,16.375,16.375,16.375,10000,10000,10000]
[null,null,"   fluids (while drilling)","$/day",{"$f":"4500","v":4500},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16.5,16.5,16.5,10000,10000,10000,null,16.5,16.5,16.5,10000,10000,10000]
[null,null,"PPI Adjusted Cost for Drilling Equip/Eng","$/day",{"$f":"E31*E56","v":3862.4796968056312},null,{"$f":"E58","v":3862.4796968056312},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17,17,17,10000,10000,10000,null,17,17,17,10000,10000,10000]
[null,null,"PPI Adjusted Cost for Drilling Fluids","$/day",{"$f":"E31*E57","v":4345.2896589063348},null,{"$f":"E59","v":4345.2896589063348},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17.25,17.25,17.25,10000,10000,10000,null,17.25,17.25,17.25,10000,10000,10000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17.5,17.5,17.5,10000,10000,10000,null,17.5,17.5,17.5,10000,10000,10000]
[null,null,"Logging","per trip",125000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,18,18,18,10000,10000,10000,null,18,18,18,10000,10000,10000]
[null,null,"Casing Cost","$/lb",{"$f":"I469","v":1.0798952343370938},null,{"$f":"J469","v":1.0779042003526251},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,18.125,18.125,18.125,10000,10000,10000,null,18.125,18.125,18.125,10000,10000,10000]
[null,null,"Multiplier for Casing Exposed to Fluid in Lower Interval",null,1.5,null,{"$f":"E63","v":1.5},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,18.25,18.25,18.25,10000,10000,10000,null,18.25,18.25,18.25,10000,10000,10000]
[null,null,"Multiplier for Casing Exposed to Fluid in Upper Interval",null,1.4,null,{"$f":"E64","v":1.4},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,18.5,18.5,18.5,10000,10000,10000,null,18.5,18.5,18.5,10000,10000,10000]
[null,null,"Additional cost for Slotted Liner","$/ft",10,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,19.25,19.25,19.25,10000,10000,10000,null,19.25,19.25,19.25,10000,10000,10000]
[null,null,"Well Head Equipment",null,175000,null,{"$f":"E66","v":175000},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20,20,20,20,10000,10000,null,20,20,20,20,10000,10000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20.75,20.75,20.75,20.75,10000,10000,null,20.75,20.75,20.75,20.75,10000,10000]
[null,null,"Adjusted Costs (PPI and User Cost Indices)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,22,{"$f":"IF($AE68<=E$164+2*E$166-0.001,10000,$AE68)","v":22},{"$f":"IF($AE68<=E$220+2*E$222-0.001,10000,$AE68)","v":22},22,{"$f":"IF($AE68<=E$336+2*E$338-0.001,10000,$AE68)","v":10000},{"$f":"IF($AE68<=E$393+2*E$395-0.001,10000,$AE68)","v":10000},null,22,{"$f":"IF($AL68<=G$164+2*G$166-0.001,10000,$AL68)","v":22},{"$f":"IF($AL68<=G$220+2*G$222-0.001,10000,$AL68)","v":22},22,{"$f":"IF($AL68<=G$336+2*G$338-0.001,10000,$AL68)","v":10000},{"$f":"IF($AL68<=G$393+2*G$395-0.001,10000,$AE68)","v":10000}]
[null,null,"Logging Cost",null,{"$f":"E61*E33","v":121868.2650862069},null,{"$f":"E69","v":121868.2650862069},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,22.25,22.25,22.25,{"$f":"IF($AE69<=E$279+2*E$281-0.001,10000,$AE69)","v":22.25},10000,10000,null,22.25,22.25,22.25,{"$f":"IF($AL69<=G$279+2*G$281-0.001,10000,$AL69)","v":22.25},10000,10000]
[null,null,"Casing Cost","$/lb",{"$f":"E23*E62","v":1.0798952343370938},null,{"$f":"G23*G62","v":1.0779042003526251},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,23,23,23,23,10000,10000,null,23,23,23,23,10000,10000]
[null,null,"Cement Cost ","$/cu ft",{"$f":"E24*E33*E85","v":63.371497844827587},null,{"$f":"G24*G33*G85","v":63.371497844827587},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,24,24,24,24,10000,10000,null,24,24,24,24,10000,10000]
[null,null,"Well Head Equipment Cost","$/cu ft",{"$f":"E66*E33","v":170615.57112068965},null,{"$f":"G66*G33","v":170615.57112068965},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,26,26,26,26,10000,10000,null,26,26,26,26,10000,10000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,27,27,27,27,10000,10000,null,27,27,27,27,10000,10000]
[null,null,"Rates Used",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,28,28,28,28,10000,10000,null,28,28,28,28,10000,10000]
[null,null,"Drilling Penetration Rate<10,000 ft","ft/hr",25,null,{"$f":"E75","v":25},10000,10000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,30,30,30,30,30,10000,null,30,30,30,30,30,10000]
[null,null,"Drilling Penetration Rate>10,000 ft","ft/hr",15,null,{"$f":"E76","v":15},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,32,32,32,32,32,10000,null,32,32,32,32,32,10000]
[null,null,"Bit life","hrs",100,null,{"$f":"E77","v":100},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,34,34,34,34,34,10000,null,34,34,34,34,34,10000]
[null,null,"Casing and Cementing ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,36,36,36,36,36,10000,null,36,36,36,36,36,10000]
[null,null,"Rate for Running Casing into Hole","ft/hr",150,null,{"$f":"E79","v":150}]
[null,null,"Time to Cement","hr",24,null,24]
[null,null,"Wait on Cement","hr",12,null,12]
[null,null,"Cement Rate","cft/hr",750,null,750]
[null,null,"Excess Cement",null,0.5,null,0.5]
[null,null,"Cementing Services","$/hr",2000,null,2000]
[null,null,"Cement (materials)","$/cft",{"$f":"50*1.3","v":65},null,{"$f":"E85","v":65}]
[null,null,"Tripping"]
[null,null,"  Trip Count"]
[null,null,"per bit",null,2,null,{"$f":"E88","v":2}]
[null,null,"per interval when logged",null,2,null,{"$f":"E89","v":2}]
[null,null,"per interval (when cased)",null,2,null,2]
[null,null,"per interval (when cemented)",null,2,null,2]
[null,null,"Trip speed","ft/hr",1000,null,{"$f":"E92","v":1000}]
[null,null,"Handling BHA","hr/trip",4,null,{"$f":"E93","v":4}]
[null,null,"Circulation"]
[null,null,"While drilling","per bit",2,null,{"$f":"E95","v":2}]
[null,null,"Drilling through bottom of cased interval",null,2,null,2]
[null,null,"Logging",null,1,null,{"$f":"E97","v":1}]
[null,null,"Casing Interval",null,4,null,{"$f":"E98","v":4}]
[null,null,"Wiping","per bit",1,null,{"$f":"E99","v":1}]
[null,null,"Wiping rate over given interval","ft/hr",500,null,{"$f":"E100","v":500}]
[null,null,"Other Surface Time"]
[null,null,"per bit","hr",4,null,{"$f":"E102","v":4}]
[null,null,"per cased interval","hr",100,null,{"$f":"E103","v":100}]
[null,null,"per open interval","hr",50,null,50]
[null,null,"for BOP (cased only)","hr",40,null,40]
[null,null,"per log","hr",2,null,2]
[null,null,"Install well head","hr",36,null,{"$f":"E107","v":36}]
[null,null,"Logging"]
[null,null,"Logging - rate","ft/hr",300,null,{"$f":"E109","v":300}]
[null,null,"Logging rate production/injection interval","ft/hr",50,null,{"$f":"E110","v":50}]
[null,null,"Intervals Logged (yes, no)"]
[{"$f":"IF(E112=M$1,1,0)","v":1},{"$f":"IF(G112=M$1,1,0)","v":1},"Production Injection Interval",null,"Yes",null,"Yes"]
[{"$f":"IF(E113=M$1,1,0)*A16","v":1},{"$f":"IF(G113=M$1,1,0)*B16","v":1},"Intermediate Interval",null,"Yes",null,"Yes"]
[{"$f":"IF(E114=M$1,1,0)","v":1},{"$f":"IF(G114=M$1,1,0)","v":1},"Upper Casing",null,"Yes",null,"Yes"]
[{"$f":"IF(E115=M$1,1,0)*A16","v":1},{"$f":"IF(G115=M$1,1,0)*B16","v":1},"Intermediate Casing",null,"Yes",null,"Yes"]
[1,0,"Surface Casing",null,"Yes",null,"No"]
[0,0,"Conductor",null,"No",null,"No"]
[]
[]
[null,null,"Interval Length"]
[null,null,"Bottom Interval","% depth",0.15,null,{"$f":"E121","v":0.15}]
[null,null,"Intermediate Interval","% depth",0.35,null,0.35]
[null,null,"Limit - upper interval length","ft",10000,null,10000]
[null,null,"Upper casing","% depth",0.5,null,0.5]
[null,null,"Limit - upper casing depth","ft",10000,null,10000]
[null,null,"Intermediate casing","% upper casing",0.5,null,0.5]
[null,null,"Surface casing","% upper casing",0.25,null,0.25]
[null,null,"Limit - surface casing depth","ft",500,null,500]
[]
[]
[{"$f":"A16","v":1},{"$f":"B16","v":1},"Configuration/Cost- Bottom Interval"]
[null,null,"Length","ft",{"$f":"IF(E15<23525,E15*E121,E15-20000)","v":1722.4357499999999},null,{"$f":"IF(G15<23525,G15*G121,G15-20000)","v":1722.4357499999999}]
[null,null,"Bottom of Interval","ft",{"$f":"E15","v":11482.904999999999},null,{"$f":"G15","v":11482.904999999999}]
[null,null,"Drilling          "]
[null,null,"Rate of Penetration","ft/hr",{"$f":"IF(E133<H$75,E$75,IF((E133-E132)>H$75,E$76,E132/((H$75-(E133-E132))/E$75+(E133-H$75)/E$76)))","v":15.883538534994068},null,{"$f":"IF(G133<I$75,G$75,IF((G133-G132)>I$75,G$76,G132/((I$75-(G133-G132))/G$75+(G133-I$75)/G$76)))","v":15.883538534994068}]
[null,null,"Rate of Penetration multiplier",null,{"$f":"E$21","v":1},null,{"$f":"G$21","v":1}]
[null,null,"Drilling","hr",{"$f":"E132/(E135*E136)","v":108.44156333333333},null,{"$f":"G132/(G135*G136)","v":108.44156333333333}]
[null,null,"Bit Life","hr",{"$f":"E$77*E$22","v":100},null,{"$f":"G$77*G$22","v":100}]
[null,null,"# of Bits",null,{"$f":"ROUNDUP(E137/E138,0)","v":2},null,{"$f":"ROUNDUP(G137/G138,0)","v":2}]
[null,null,"Trip count while drilling",null,{"$f":"(E$96*E139)","v":4},null,{"$f":"(G$96*G139)","v":4}]
[null,null,"Trip time during drilling","hr",{"$f":"E140*(E133-0.5*E132)/E$92","v":42.486748499999997},null,{"$f":"G140*(G133-0.5*G132)/G$92","v":42.486748499999997}]
[null,null,"Surface time BHA","hr",{"$f":"E139*E$102+E140*E$93","v":24},null,{"$f":"G139*G$102+G140*G$93","v":24}]
[null,null,"Circulation while drilling","hr",{"$f":"(0.0002*(E133-0.5*E132)+1)*(E139*E$95+E$96)+E$99*E139*0.5*E132/E$100","v":22.190896049999999},null,{"$f":"(0.0002*(G133-0.5*G132)+1)*(G139*G$95+G$96)+G$99*G139*0.5*G132/G$100","v":22.190896049999999}]
[null,null,"Drilling Time","hr",{"$f":"(E137+E141+E142+E143)","v":197.11920788333333},null,{"$f":"(G137+G141+G142+G143)","v":197.11920788333333}]
[null,null,"Logging          "]
[null,null,"Logging time","hr",{"$f":"((E132/E$110)+E$106)*A112","v":36.448715},null,{"$f":"((G132/G$110)+G$106)*B112","v":36.448715}]
[null,null,"Circulation while logging","hr",{"$f":"((0.0002*(E133)+1)*E$97)*A112","v":3.2965809999999998},null,{"$f":"((0.0002*(G133)+1)*G$97)*B112","v":3.2965809999999998}]
[null,null,"Trip while logging","hr",{"$f":"E$89*E133/E$92*A112","v":22.965809999999998},null,{"$f":"G$89*G133/G$92*B112","v":22.965809999999998}]
[null,null,"Casing and Cementing        "]
[null,null,"Run Casing","hr",{"$f":"(E132/E$79)*A162","v":11.482904999999999},null,{"$f":"(G132/G$79)*B162","v":11.482904999999999}]
[null,null,"Trip while casing","hr",{"$f":"A162*(E$90*(E133-E132)/E$92)","v":19.520938499999996},null,{"$f":"B162*(G$90*(G133-G132)/G$92)","v":19.520938499999996}]
[null,null,"Cement rate","bbl/hr",{"$f":"E$82*7.4805/42","v":133.58035714285714},null,{"$f":"G$82*7.4805/42","v":133.58035714285714}]
[null,null,"Cementing time",null,{"$f":"(E173/E152+2)*A162*$A$1","v":2.436840980346076},null,{"$f":"(G173/G152+2)*B162*$A$1","v":2.6247295740433132}]
[null,null,"Wait on Cement","hr",{"$f":"$A$1*E$81*A162","v":12},null,{"$f":"$A$1*G$81*B162","v":12}]
[null,null,"Time to Cement","hr",{"$f":"IF(E154+E153<E$80,E$80,E153+E154)*A1","v":24},null,{"$f":"IF(G154+G153<G$80,G$80,G153+G154)*A1","v":24}]
[null,null,"Trip while cementing","hr",{"$f":"$A$1*A162*E$91*E133/E$92","v":22.965809999999998},null,{"$f":"$A$1*B162*G$91*G133/G$92","v":22.965809999999998}]
[null,null,"Circulation - casing","hr",{"$f":"(0.0002*(E133)+1)*E$98*A162","v":13.186323999999999},null,{"$f":"(0.0002*(G133)+1)*G$98*B162","v":13.186323999999999}]
[null,null,"Other surface activities        ","hr",{"$f":"(E$105+E$103)*A162+E$104*(1-A162)","v":140},null,{"$f":"(G$105+G$103)*B162+G$104*(1-B162)","v":140}]
[null,null,"∑ Interval Time","hr",{"$f":"SUM(E144:E151,E155:E158)","v":490.98629138333331},null,{"$f":"SUM(G144:G151,G155:G158)","v":490.98629138333331}]
[null,null,"Trouble Index",null,{"$f":"E$20","v":1},null,{"$f":"G$20","v":1}]
[null,null,"Interval Time","hr",{"$f":"E159*E160","v":490.98629138333331},null,{"$f":"G159*G160","v":490.98629138333331}]
[{"$f":"A18","v":1},{"$f":"B18","v":1},null,"day",{"$f":"E161/24","v":20.457762140972221},null,{"$f":"G161/24","v":20.457762140972221}]
[null,null,"Casing Size Specified","inch",{"$f":"IF($A162=0,0,E19)","v":7},null,{"$f":"IF($B162=0,0,G19)","v":8.625}]
[null,null,"Casing Size Used","inch",{"$f":"IF($A162=0,0,R3)","v":7},null,{"$f":"IF($B162=0,0,Y3)","v":8.625}]
[null,null,"Bottom interval Hole Size Used","inch",{"$f":"IF($A162=1,AF3,E19)","v":8.5},null,{"$f":"IF(B162=1,AM3,G19)","v":10.375}]
[null,null,"Liner clearance","inch",{"$f":"IF($A$1=1,0.750001,0.500001)*$A162","v":0.75000100000000003},null,{"$f":"IF($A$1=1,0.750001,0.500001)*B162","v":0.75000100000000003}]
[null,null,"Casing ID","inch",{"$f":"IF($A162=1,R33,0)","v":6.1840000000000002},null,{"$f":"IF(B162=1,Y33,0)","v":7.7249999999999996}]
[{"$f":"IF(E169<900000,0,1)","v":0},{"$f":"IF(G169<900000,0,1)","v":0},"Casing Weight","lb/ft",{"$f":"490*(PI()/4*(E164^2-E167^2))/144","v":28.751520862437403},null,{"$f":"490*(PI()/4*(G164^2-G167^2))/144","v":39.326358662866618}]
[null,null,null,"lb",{"$f":"E168*E132","v":49522.647400333008},null,{"$f":"G168*G132*B162","v":67737.126078243658}]
[null,null,"Casing thickness","inch",{"$f":"0.5*(E164-E167)","v":0.40799999999999992},null,{"$f":"0.5*(G164-G167)","v":0.45000000000000018}]
[null,null,"Cost impact of thickness",null,{"$f":"IF(A162=0,0,1.004*(E170/IF(E164>12,0.375,0.1216*E164^0.45))^0.1822)","v":1.0671648419920601},null,{"$f":"IF(B162=0,0,1.004*(G170/IF(G164>12,0.375,0.1216*G164^0.45))^0.1822)","v":1.0679508028084179}]
[null,null,"Volume of Cement","cu ft",{"$f":"$A$1*(1+E$83)*A162*E132*PI()*(E165^2-E164^2)/(4*144)","v":327.63073525955701},null,{"$f":"$A$1*(1+G$83)*B162*G132*PI()*(G165^2-G163^2)/(4*144)","v":468.54718053248479}]
[null,null,null,"bbl",{"$f":"E172*7.4805/42","v":58.353374169264669},null,{"$f":"G172*7.4805/42","v":83.451599618410768}]
[]
[null,null,"Casing Multiplier",null,{"$f":"E$63*E$23","v":1.5},null,{"$f":"E175","v":1.5}]
[null,null,"Added cost for Slotted/Perforated Liner","$/ft",{"$f":"E65","v":10},null,{"$f":"E176","v":10}]
[null,null,"Cement Multiplier",null,{"$f":"E$24","v":1},null,{"$f":"G$24","v":1}]
[null,null,"Bit Cost",null,{"$f":"IF(E165<26,575*E165^1.54,325*E165^1.54)*E139*$E$31","v":29978.452055181981},null,{"$f":"IF(G165<26,575*G165^1.54,325*G165^1.54)*G139*$E$31","v":40749.824331521777}]
[null,null,"Mud Cost",null,{"$f":"(E$58/24*E161+E$59/24*E137)*E$33","v":96179.839769446524},null,{"$f":"(G$58/24*G161+G$59/24*G137)*G$33","v":96179.839769446524}]
[null,null,"Casing Cost",null,{"$f":"E169*E175*E171*(0.0071*E164+0.3923)*E$32*$E$34+A162*E132*E176*(1-$A$1)","v":65221.815098646548},null,{"$f":"G169*G175*G171*(0.0071*G164+0.3923)*G$32*$E$34+C162*G132*G176*(1-$A$1)","v":91606.536689271743},null,{"$f":"E180/E175","v":43481.210065764368},{"$f":"G180/G175","v":61071.024459514498}]
[null,null,"Cement Cost",null,{"$f":"(IF(E153<24,24,E153)*E$84+E$85*E172)*E$33*E177","v":67559.864226503749},null,{"$f":"(IF(G153<24,24,G153)*G$84+G$85*G172)*G$33*G177","v":76489.950434417842}]
[null,null,"Rig Cost",null,{"$f":"E162*(E$52)+E144/24*(E$53)","v":1149872.1354187059},null,{"$f":"G162*(G$52)+G144/24*(G$53)","v":1149872.1354187059}]
[null,null,"Logging Cost",null,{"$f":"E$69*A112","v":121868.2650862069},null,{"$f":"G$69*B112","v":121868.2650862069}]
[null,null,"Interval Cost",null,{"$f":"SUM(E178:E183)","v":1530680.3716546914},null,{"$f":"SUM(G178:G183)","v":1576766.5517295706}]
[]
[{"$f":"A$16","v":1},{"$f":"B$16","v":1},"Configuration/Cost - Intermediate Liner"]
[null,null,"Length","ft",{"$f":"IF(E15<23530,(E15-E132-E243),10000)*A186","v":4019.0167499999989},null,{"$f":"IF(G15<23530,(G15-G132-G243),10000)*B186","v":4019.0167499999989}]
[null,null,"Bottom of Interval","ft",{"$f":"E15-E132","v":9760.4692499999983},null,{"$f":"G15-G132","v":9760.4692499999983}]
[null,null,"Drilling          "]
[null,null,"Rate of Penetration","ft/hr",{"$f":"IF(E188<H$75,E$75,IF((E188-E187)>H$75,E$76,E187/((H$75-(E188-E187))/E$75+(E188-H$75)/E$76)))","v":25},null,{"$f":"IF(G188<I$75,G$75,IF((G188-G187)>I$75,G$76,G187/((I$75-(G188-G187))/G$75+(G188-I$75)/G$76)))","v":25}]
[null,null,"Rate of Penetration multiplier",null,{"$f":"E$21","v":1},null,{"$f":"G$21","v":1}]
[null,null,"Drill Time","hr",{"$f":"E187/(E190*E191)","v":160.76066999999995},null,{"$f":"G187/(G190*G191)","v":160.76066999999995}]
[null,null,"Bit Life","hr",{"$f":"E$77*E$22","v":100},null,{"$f":"G$77*G$22","v":100}]
[null,null,"# of Bits",null,{"$f":"ROUNDUP(E192/E193,0)","v":2},null,{"$f":"ROUNDUP(G192/G193,0)","v":2}]
[null,null,"Trip count while drilling",null,{"$f":"(E$96*E194)*A186","v":4},null,{"$f":"(G$96*G194)*B186","v":4}]
[null,null,"Trip time during drilling","hr",{"$f":"E195*(E188-0.5*E187)/E$92","v":31.003843499999995},null,{"$f":"G195*(G188-0.5*G187)/G$92","v":31.003843499999995}]
[null,null,"Surface time BHA","hr",{"$f":"E194*E$102+E195*E$93","v":24},null,{"$f":"G194*G$102+G195*G$93","v":24}]
[null,null,"Circulation while drilling","hr",{"$f":"((0.0002*(E188-0.5*E187)+1)*(E194*E$95+E$96)+E$99*E194*0.5*E187/E$100)*A186","v":23.339186549999997},null,{"$f":"((0.0002*(G188-0.5*G187)+1)*(G194*G$95+G$96)+G$99*G194*0.5*G187/G$100)*B186","v":23.339186549999997}]
[null,null,"Drilling Time","hr",{"$f":"(E192+E196+E197+E198)","v":239.10370004999993},null,{"$f":"(G192+G196+G197+G198)","v":239.10370004999993}]
[null,null,"Logging          "]
[null,null,"Logging time","hr",{"$f":"((E187/E$109)+E$106)*A186*A113","v":15.396722499999996},null,{"$f":"((G187/G$109)+G$106)*B186*B113","v":15.396722499999996}]
[null,null,"Circulation while logging","hr",{"$f":"((0.0002*(E188)+1)*E$97)*A186*A113","v":2.9520938499999998},null,{"$f":"(0.0002*(G188)+1)*G$97*B186*B113","v":2.9520938499999998}]
[null,null,"Trip while logging","hr",{"$f":"E$89*E188/E$92*A186*A113","v":19.520938499999996},null,{"$f":"G$89*G188/G$92*B186*B113","v":19.520938499999996}]
[null,null,"Casing and Cementing        "]
[null,null,"Run Casing","hr",{"$f":"(E187/E$79)","v":26.793444999999991},null,{"$f":"(G187/G$79)","v":26.793444999999991}]
[null,null,"Trip while casing","hr",{"$f":"A186*(E$90*(E188-E187)/E$92)","v":11.482904999999999},null,{"$f":"B186*(G$90*(G188-G187)/G$92)","v":11.482904999999999}]
[null,null,"Cement rate","bbl/hr",{"$f":"E$82*7.4805/42","v":133.58035714285714},null,{"$f":"G$82*7.4805/42","v":133.58035714285714}]
[null,null,"Cementing time","hr",{"$f":"(E230/E207+2)*A186","v":4.5174135796153241},null,{"$f":"(G230/G207+2)*B186","v":5.1647485000878346}]
[null,null,"Wait on Cement","hr",{"$f":"E$81","v":12},null,{"$f":"G$81","v":12}]
[null,null,"Time to Cement","hr",{"$f":"IF(E209+E208<E$80,E$80,E208+E209)*A186","v":24},null,{"$f":"IF(G209+G208<G$80,G$80,G208+G209)*B186","v":24}]
[null,null,"Trip while cementing","hr",{"$f":"E$91*E188/E$92*A186","v":19.520938499999996},null,{"$f":"G$91*G188/G$92*B186","v":19.520938499999996}]
[null,null,"Circulation - casing","hr",{"$f":"(0.0002*(E188)+1)*E$98*A186","v":11.808375399999999},null,{"$f":"(0.0002*(G188)+1)*G$98*B186","v":11.808375399999999}]
[null,null,"Other surface activities        ","hr",{"$f":"(E$105+E$103)*A186","v":140},null,{"$f":"(G$105+G$103)*B186","v":140}]
[null,null,"∑ Interval Time","hr",{"$f":"SUM(E199:E206,E210:E213)","v":510.57911879999989},null,{"$f":"SUM(G199:G206,G210:G213)","v":510.57911879999989}]
[null,null,"Trouble ",null,{"$f":"E$20","v":1},null,{"$f":"G$20","v":1}]
[null,null,"Interval Time","hr",{"$f":"E214*E215","v":510.57911879999989},null,{"$f":"G214*G215","v":510.57911879999989}]
[null,null,null,"day",{"$f":"E216/24","v":21.274129949999995},null,{"$f":"G216/24","v":21.274129949999995}]
[null,null,"Casing ID estimate","inch",{"$f":"E165+0.125","v":8.625},null,{"$f":"G165+0.125","v":10.5}]
[null,null,"Casing estimate","inch",{"$f":"(1.03*E$165+0.75)*$A$186","v":9.5050000000000008},null,{"$f":"(1.03*G$165+0.75)*$B$186","v":11.436250000000001}]
[null,null,"Casing Size Used","inch",{"$f":"S3*A186","v":9.625},null,{"$f":"Z3*B186","v":11.75}]
[null,null,"Interval Hole Size Used","inch",{"$f":"AG3*A186","v":12.25},null,{"$f":"AN3*B186","v":14.5}]
[null,null,"Cement thickness","inch",{"$f":"IF(AND($A$1=1,E166>0),E166*1.67,1.25)","v":1.25250167},null,{"$f":"IF(AND($A$1=1,G166>0),G166*1.67,1.25)","v":1.25250167}]
[null,null,"Cement thickness Used","inch",{"$f":"(E221-E220)/2","v":1.3125},null,{"$f":"(G221-G220)/2","v":1.375}]
[null,null,"Casing ID","inch",{"$f":"IF(E187=0,0,S33)","v":8.6809999999999992},null,{"$f":"IF(G187=0,0,Z33)","v":10.772}]
[null,null,"Casing Weight","lb/ft",{"$f":"490*(PI()/4*(E220^2-E224^2))/144","v":46.183721078370368},null,{"$f":"490*(PI()/4*(G220^2-G224^2))/144","v":58.866644125679237}]
[null,null,null,"lb",{"$f":"E225*E187","v":185613.14859129852},null,{"$f":"G225*G187","v":236586.02875739388}]
[null,null,"Casing thickness","inch",{"$f":"0.5*(E220-E224)","v":0.47200000000000042},null,{"$f":"0.5*(G220-G224)","v":0.48899999999999988}]
[null,null,"Cost impact of thickness",null,{"$f":"IF(A186=0,0,1.004*(E227/IF(E221>12,0.375,0.1216*E221^0.45))^0.1822)","v":1.0469777395749433},null,{"$f":"IF(B186=0,0,1.004*(G227/IF(G221>12,0.375,0.1216*G221^0.45))^0.1822)","v":1.0537492777453736}]
[null,null,"Volume of Cement","cu ft",{"$f":"(1+E$83)*E187*PI()*(E221^2-E220^2)/(4*144)","v":1888.0601847114926},null,{"$f":"(1+G$83)*G187*PI()*(G221^2-G220^2)/(4*144)","v":2373.5613750658758}]
[null,null,null,"bbl",{"$f":"E229*7.4805/42","v":336.27700504129336},null,{"$f":"G229*7.4805/42","v":422.74823490905442}]
[]
[null,null,"Casing Multiplier",null,{"$f":"E$64*E$23","v":1.4},null,{"$f":"G$64*G$23","v":1.4}]
[null,null,"Cement Multiplier",null,{"$f":"E$24","v":1},null,{"$f":"G$24","v":1}]
[null,null,"Bit Cost",null,{"$f":"IF(E221<26,575*E221^1.54,325*E221^1.54)*E194*$E$31","v":52630.03213456738},null,{"$f":"IF(G221<26,575*G221^1.54,325*G221^1.54)*G194*$E$31","v":68235.563446127373}]
[null,null,"Mud Cost",null,{"$f":"(E$58*E217+E$59/24*E192)*E$33","v":108489.28895897108},null,{"$f":"(G$58*G217+G$59/24*G192)*G$33","v":108489.28895897108}]
[null,null,"Casing Cost",null,{"$f":"E226*E232*E228*(0.0071*E220+0.3923)*E$32*$E$34","v":233279.99766838859},null,{"$f":"G226*G232*G228*(0.0071*G220+0.3923)*G$32*$E$34","v":309068.24434747075},null,{"$f":"E236/E232","v":166628.56976313473},{"$f":"G236/G232","v":220763.03167676483}]
[null,null,"Cement Cost",null,{"$f":"(IF(E208<24,24,E208)*E$84+E$85*E229)*E$33*E233*A186","v":166446.61571945259},null,{"$f":"(IF(G208<24,24,G208)*G$84+G$85*G229)*G$33*G233*B186","v":197213.55335765661}]
[null,null,"Rig Cost",null,{"$f":"E217*(E$52)+E199/24*(E$53)","v":1222114.1867382252},null,{"$f":"G217*(G$52)+G199/24*(G$53)","v":1222114.1867382252}]
[null,null,"Logging Cost",null,{"$f":"E$69*A186*A113","v":121868.2650862069},null,{"$f":"G$69*B186*B113","v":121868.2650862069}]
[null,null,"Interval Cost",null,{"$f":"SUM(E234:E239)","v":1904828.3863058116},null,{"$f":"SUM(G234:G239)","v":2026989.1019346577}]
[]
[{"$f":"A16","v":1},{"$f":"B16","v":1},"Configuration/Cost Upper Casing"]
[null,null,"Length","ft",{"$f":"IF(E16=2,E15-E132,IF(E124*E15<E125,E124*E15,E125))","v":5741.4524999999994},null,{"$f":"IF(G16=2,G15-G132,IF(G124*G15<G125,G124*G15,G125))","v":5741.4524999999994}]
[null,null,"Drilled Length","ft",{"$f":"E245-IF(A16=1,E304,E361)","v":2870.7262499999997},null,{"$f":"G245-IF(B16=1,G304,G361)","v":2870.7262499999997}]
[null,null,"Bottom of Interval","ft",{"$f":"E188-E187","v":5741.4524999999994},null,{"$f":"G188-G187","v":5741.4524999999994}]
[null,null,"Drilling          "]
[null,null,"Rate of Penetration","ft/hr",{"$f":"IF(E245<H$75,E$75,IF((E245-E244)>H$75,E$76,E244/((H$75-(E245-E244))/E$75+(E245-H$75)/E$76)))","v":25},null,{"$f":"IF(G245<I$75,G$75,IF((G245-G244)>I$75,G$76,G244/((I$75-(G245-G244))/G$75+(G245-I$75)/G$76)))","v":25}]
[null,null,"Rate of Penetration multiplier",null,{"$f":"E$21","v":1},null,{"$f":"G$21","v":1}]
[null,null,"Drill Time","hr",{"$f":"E244/(E247*E248)","v":114.82905},null,{"$f":"G244/(G247*G248)","v":114.82905}]
[null,null,"Bit Life","hr",{"$f":"E$77*E$22","v":100},null,{"$f":"G$77*G$22","v":100}]
[null,null,"# of Bits",null,{"$f":"ROUNDUP(E249/E250,0)","v":2},null,{"$f":"ROUNDUP(G249/G250,0)","v":2}]
[null,null,"Trip count while drilling",null,{"$f":"(E$96*E251)","v":4},null,{"$f":"(G$96*G251)","v":4}]
[null,null,"Trip time during drilling","hr",{"$f":"E252*(E245-0.5*E244)/E$92","v":17.2243575},null,{"$f":"G252*(G245-0.5*G244)/G$92","v":17.2243575}]
[null,null,"Surface time BHA","hr",{"$f":"E251*E$102+E252*E$93","v":24},null,{"$f":"G251*G$102+G252*G$93","v":24}]
[null,null,"Circulation while drilling","hr",{"$f":"((0.0002*(E245-0.5*E244)+1)*(E251*E$95+E$96)+E$99*E251*0.5*E244/E$100)","v":16.908759750000002},null,{"$f":"((0.0002*(G245-0.5*G244)+1)*(G251*G$95+G$96)+G$99*G251*0.5*G244/G$100)","v":16.908759750000002}]
[null,null,"Drilling Time","hr",{"$f":"(E249+E253+E254+E255)","v":172.96216724999999},null,{"$f":"(G249+G253+G254+G255)","v":172.96216724999999}]
[null,null,"Logging          "]
[null,null,"Logging time","hr",{"$f":"((E244/E$109)+E$106)*A114","v":11.569087499999998},null,{"$f":"((G244/G$109)+G$106)*B114","v":11.569087499999998}]
[null,null,"Circulation while logging","hr",{"$f":"(0.0002*(E245)+1)*E$97*A114","v":2.1482904999999999},null,{"$f":"(0.0002*(G245)+1)*G$97*B114","v":2.1482904999999999}]
[null,null,"Trip while logging","hr",{"$f":"E$89*E245/E$92*A114","v":11.482904999999999},null,{"$f":"G$89*G245/G$92*B114","v":11.482904999999999}]
[null,null,"Casing and Cementing        "]
[null,null,"Run Casing","hr",{"$f":"(E243/E$79)","v":38.276349999999994},null,{"$f":"(G243/G$79)","v":38.276349999999994}]
[null,null,"Trip while casing","hr",{"$f":"(E$90*(E245-E243)/E$92)","v":0},null,{"$f":"(G$90*(G245-G243)/G$92)","v":0}]
[null,null,"Cement rate","bbl/hr",{"$f":"E$82*7.4805/42","v":133.58035714285714},null,{"$f":"G$82*7.4805/42","v":133.58035714285714}]
[null,null,"Cementing time",null,{"$f":"(E289/E264+2)","v":11.018652497467377},null,{"$f":"(G289/G264+2)","v":11.018652497467377}]
[null,null,"Wait on Cement","hr",{"$f":"E$81","v":12},null,{"$f":"G$81","v":12}]
[null,null,"Time to Cement","hr",{"$f":"IF(E266+E265<E$80,E$80,E265+E266)","v":24},null,{"$f":"IF(G266+G265<G$80,G$80,G265+G266)","v":24}]
[null,null,"Trip while cementing","hr",{"$f":"E$91*E245/E$92","v":11.482904999999999},null,{"$f":"G$91*G245/G$92","v":11.482904999999999}]
[null,null,"Circulation while casing","hr",{"$f":"(0.0002*(E245)+1)*E$98","v":8.5931619999999995},null,{"$f":"(0.0002*(G245)+1)*G$98","v":8.5931619999999995}]
[null,null,"Other surface activities        ","hr",{"$f":"(E$105+E$103)","v":140},null,{"$f":"(G$105+G$103)","v":140}]
[null,null,"∑ Interval Time","hr",{"$f":"SUM(E256:E263,E267:E270)","v":420.51486725000001},null,{"$f":"SUM(G256:G263,G267:G270)","v":420.51486725000001}]
[null,null,"Trouble ",null,{"$f":"E$20","v":1},null,{"$f":"G$20","v":1}]
[null,null,"Interval Time","hr",{"$f":"E271*E272","v":420.51486725000001},null,{"$f":"G271*G272","v":420.51486725000001}]
[null,null,null,"day",{"$f":"E273/24","v":17.521452802083335},null,{"$f":"G273/24","v":17.521452802083335}]
[null,null,"Casing ID estimate","inch",{"$f":"IF(A242>0,E221+0.175,E165+0.175)","v":12.425000000000001},null,{"$f":"IF(B242>0,G221+0.175,G165+0.175)","v":14.675000000000001}]
[null,null,"Casing estimate","inch",{"$f":"IF($A242=1,E221,E165)*1.03+0.75","v":13.3675},null,{"$f":"IF($B242=1,G221,G165)*1.03+0.75","v":15.685}]
[null,null,"Casing Size","inch",{"$f":"T3","v":16},null,{"$f":"AA3","v":16}]
[{"$f":"A17","v":0},null,"Minimum Casing Size for Pumping","inch",{"$f":"13.375*A278","v":0},null,0]
[null,null,"Casing Size Used","inch",{"$f":"MAX(E277,E278)","v":16},null,{"$f":"MAX(G277,G278)","v":16}]
[null,null,"Interval Hole Size Used","inch",{"$f":"AH3","v":20},null,{"$f":"AO3","v":20}]
[null,null,"Cement thickness","inch",{"$f":"E222*1.5","v":1.878752505},null,{"$f":"G222*1.5","v":1.878752505}]
[null,null,"Cement thickness Used","inch",{"$f":"(E280-E279)/2","v":2},null,{"$f":"(G280-G279)/2","v":2}]
[null,null,"Casing ID","inch",{"$f":"T33","v":14.688000000000001},null,{"$f":"AA33","v":14.688000000000001}]
[null,null,"Casing Weight","lb/ft",{"$f":"490*(PI()/4*(E279^2-E283^2))/144","v":107.60337414717077},null,{"$f":"490*(PI()/4*(G279^2-G283^2))/144","v":107.60337414717077}]
[null,null,null,"lb",{"$f":"E284*E245","v":617799.66150570894},null,{"$f":"G284*G245","v":617799.66150570894}]
[null,null,"Casing thickness","inch",{"$f":"0.5*(E279-E283)","v":0.65599999999999969},null,{"$f":"0.5*(G279-G283)","v":0.65599999999999969}]
[null,null,"Cost impact of thickness",null,{"$f":"1.004*(E286/IF(E280>12,0.375,0.1216*E280^0.45))^0.1822","v":1.1116935741990346},null,{"$f":"1.004*(G286/IF(G280>12,0.375,0.1216*G280^0.45))^0.1822","v":1.1116935741990346}]
[null,null,"Volume of Cement","cu ft",{"$f":"(1+E$83)*(E243*PI()*(E280^2-E279^2)/(4*144)+(E245-E243)*PI()*(E336^2-E279^2)/(4*144))","v":6763.9893731005322},null,{"$f":"(1+G$83)*(G243*PI()*(G280^2-G279^2)/(4*144)+(G245-G243)*PI()*(G336^2-G279^2)/(4*144))","v":6763.9893731005322}]
[null,null,null,"bbl",{"$f":"E288*7.4805/42","v":1204.7148215590128},null,{"$f":"G288*7.4805/42","v":1204.7148215590128}]
[]
[null,null,"Casing Multiplier",null,{"$f":"E$64*E$23","v":1.4},null,{"$f":"G$64*G$23","v":1.4}]
[null,null,"Cement Multiplier",null,{"$f":"E$24","v":1},null,{"$f":"G$24","v":1}]
[null,null,"Bit Cost",null,{"$f":"IF(E280<26,575*E280^1.54,325*E280^1.54)*E251*$E$31","v":111967.05410535556},null,{"$f":"IF(G280<26,575*G280^1.54,325*G280^1.54)*G251*$E$31","v":111967.05410535556}]
[null,null,"Mud Cost",null,{"$f":"(E$58*E274+E$59/24*E249)*E$33","v":86250.055568237251},null,{"$f":"(G$58*G274+G$59/24*G249)*G$33","v":86250.055568237251}]
[null,null,"Casing Cost",null,{"$f":"E285*E291*E287*(0.0071*E279+0.3923)*E$32*$E$34","v":905460.41130976658},null,{"$f":"G285*G291*G287*(0.0071*G279+0.3923)*G$32*$E$34","v":905460.41130976658},null,{"$f":"E295/E291","v":646757.43664983334},{"$f":"G295/G291","v":646757.43664983334}]
[null,null,"Cement Cost",null,{"$f":"(IF(E265<24,24,E265)*E$84+E$85*E288)*E$33*E292","v":475441.55177298049},null,{"$f":"(IF(G265<24,24,G265)*G$84+G$85*G288)*G$33*G292","v":475441.55177298049}]
[null,null,"Rig Cost",null,{"$f":"E274*(E$52)+E256/24*(E$53)","v":988025.30015936075},null,{"$f":"G274*(G$52)+G256/24*(G$53)","v":988025.30015936075}]
[null,null,"Logging Cost",null,{"$f":"E$69*A114","v":121868.2650862069},null,{"$f":"G$69*B114","v":121868.2650862069}]
[null,null,"Interval Cost",null,{"$f":"SUM(E293:E298)","v":2689012.6380019076},null,{"$f":"SUM(G293:G298)","v":2689012.6380019076}]
[]
[{"$f":"A16","v":1},{"$f":"B16","v":1},"Configuration/Cost - Intermediate Casing"]
[null,null,"Length","ft",{"$f":"E126*E245*A301","v":2870.7262499999997},null,{"$f":"G126*G245*B301","v":2870.7262499999997}]
[null,null,"Drilled Length","ft",{"$f":"IF(E302=0,0,E304-E361)","v":2370.7262499999997},null,{"$f":"IF(G302=0,0,G304-G361)","v":2370.7262499999997}]
[null,null,"Bottom of Interval","ft",{"$f":"E302","v":2870.7262499999997},null,{"$f":"G302","v":2870.7262499999997}]
[null,null,"Drilling          "]
[null,null,"Rate of Penetration","ft/hr",{"$f":"IF(E304<H$75,E$75,IF((E304-E303)>H$75,E$76,E303/((H$75-(E304-E303))/E$75+(E304-H$75)/E$76)))","v":25},null,{"$f":"IF(G304<I$75,G$75,IF((G304-G303)>I$75,G$76,G303/((I$75-(G304-G303))/G$75+(G304-I$75)/G$76)))","v":25}]
[null,null,"Rate of Penetration multiplier",null,{"$f":"E$21","v":1},null,{"$f":"G$21","v":1}]
[null,null,"Drill Time","hr",{"$f":"E303/(E306*E307)","v":94.829049999999995},null,{"$f":"G303/(G306*G307)","v":94.829049999999995}]
[null,null,"Bit Life","hr",{"$f":"E$77*E$22","v":100},null,{"$f":"G$77*G$22","v":100}]
[null,null,"# of Bits",null,{"$f":"ROUNDUP(E308/E309,0)","v":1},null,{"$f":"ROUNDUP(G308/G309,0)","v":1}]
[null,null,"Trip count while drilling",null,{"$f":"(E$96*E310)*A301","v":2},null,{"$f":"(G$96*G310)*B301","v":2}]
[null,null,"Trip time during drilling","hr",{"$f":"E311*(E304-0.5*E303)/E$92","v":3.3707262499999997},null,{"$f":"G311*(G304-0.5*G303)/G$92","v":3.3707262499999997}]
[null,null,"Surface time BHA","hr",{"$f":"E310*E$102+E311*E$93","v":12},null,{"$f":"G310*G$102+G311*G$93","v":12}]
[null,null,"Circulation while drilling","hr",{"$f":"((0.0002*(E304-0.5*E303)+1)*(E310*E$95+E$96)+E$99*E310*0.5*E303/E$100)*A301","v":7.7190167499999998},null,{"$f":"((0.0002*(G304-0.5*G303)+1)*(G310*G$95+G$96)+G$99*G310*0.5*G303/G$100)*A301","v":7.7190167499999998}]
[null,null,"Drilling Time","hr",{"$f":"(E308+E312+E313+E314)","v":117.91879299999999},null,{"$f":"(G308+G312+G313+G314)","v":117.91879299999999}]
[null,null,"Logging          "]
[null,null,"Logging time","hr",{"$f":"((E303/E$109)+E$106)*A301*A115","v":9.9024208333333323},null,{"$f":"((G303/G$109)+G$106)*B301*B115","v":9.9024208333333323}]
[null,null,"Circulation while logging","hr",{"$f":"(0.0002*(E304)+1)*E$97*A301*A115","v":1.5741452499999999},null,{"$f":"(0.0002*(G304)+1)*G$97*B301*B115","v":1.5741452499999999}]
[null,null,"Trip while logging","hr",{"$f":"E$89*E304/E$92*A301*A115","v":5.7414524999999994},null,{"$f":"G$89*G304/G$92*B301*B115","v":5.7414524999999994}]
[null,null,"Casing and Cementing        "]
[null,null,"Run Casing","hr",{"$f":"(E302/E$79)*A301","v":19.138174999999997},null,{"$f":"(G302/G$79)*B301","v":19.138174999999997}]
[null,null,"Trip while casing","hr",{"$f":"(E$90*(E304-E302)/E$92)","v":0},null,{"$f":"(G$90*(G304-G302)/G$92)","v":0}]
[null,null,"Cement rate","bbl/hr",{"$f":"E$82*7.4805/42","v":133.58035714285714},null,{"$f":"G$82*7.4805/42","v":133.58035714285714}]
[null,null,"Cementing time",null,{"$f":"(E346/E323+2)*A301","v":12.145984059650798},null,{"$f":"(G346/G323+2)*B301","v":12.145984059650798}]
[null,null,"Wait on Cement","hr",{"$f":"E$81","v":12},null,{"$f":"G$81","v":12}]
[null,null,"Time to Cement","hr",{"$f":"IF(E325+E324<E$80,E$80,E324+E325)*A301","v":24.1459840596508},null,{"$f":"IF(G325+G324<G$80,G$80,G324+G325)*B301","v":24.1459840596508}]
[null,null,"Trip while cementing","hr",{"$f":"E$91*E304/E$92*A301","v":5.7414524999999994},null,{"$f":"G$91*G304/G$92*B301","v":5.7414524999999994}]
[null,null,"Circulation while casing","hr",{"$f":"(0.0002*(E304)+1)*E$98*A301","v":6.2965809999999998},null,{"$f":"(0.0002*(G304)+1)*G$98*B301","v":6.2965809999999998}]
[null,null,"Other surface activities        ","hr",{"$f":"(+E$103)*A301","v":100},null,{"$f":"(+G$103)*B301","v":100}]
[null,null,"∑ Interval Time","hr",{"$f":"SUM(E315:E321,E326:E329)","v":290.4590041429841},null,{"$f":"SUM(G315:G321,G326:G329)","v":290.4590041429841}]
[null,null,"Trouble ",null,{"$f":"E$20","v":1},null,{"$f":"G$20","v":1}]
[null,null,"Interval Time","hr",{"$f":"E330*E331","v":290.4590041429841},null,{"$f":"G330*G331","v":290.4590041429841}]
[null,null,null,"day",{"$f":"E332/24","v":12.102458505957671},null,{"$f":"G332/24","v":12.102458505957671}]
[null,null,"Casing ID estimate","inch",{"$f":"(E280+0.25)","v":20.25},null,{"$f":"(G280+0.25)","v":20.25}]
[null,null,"Casing estimate","inch",{"$f":"IF(A301=1,E$280*1.03+0.75,0)","v":21.35},null,{"$f":"IF(B301=1,G$280*1.03+0.75,0)","v":21.35}]
[null,null,"Casing Size Used","inch",{"$f":"U3*A301","v":24},null,{"$f":"AB3*B301","v":24}]
[null,null,"Interval Hole Size Used","inch",{"$f":"AI3*A301","v":30},null,{"$f":"AP3*B301","v":30}]
[null,null,"Cement thickness","inch",{"$f":"IF(A301=1,E281*1.5,E281)","v":2.8181287575000002},null,{"$f":"IF(B301=1,G281*1.5,G281)","v":2.8181287575000002}]
[null,null,"Cement thickness Used","inch",{"$f":"(E337-E336)/2","v":3},null,{"$f":"(G337-G336)/2","v":3}]
[null,null,"Casing ID","inch",{"$f":"U33*A301","v":22.75},null,{"$f":"AB33*B301","v":22.75}]
[null,null,"Casing Weight","lb/ft",{"$f":"490*(PI()/4*(E336^2-E340^2))/144","v":156.1762884377348},null,{"$f":"490*(PI()/4*(G336^2-G340^2))/144","v":156.1762884377348}]
[null,null,null,"lb",{"$f":"E341*E304","v":448339.37084577675},null,{"$f":"G341*G304","v":448339.37084577675}]
[null,null,"Casing thickness","inch",{"$f":"0.5*(E336-E340)","v":0.625},null,{"$f":"0.5*(G336-G340)","v":0.625}]
[null,null,"Cost impact of thickness",null,{"$f":"IF(A301=0,0,1.004*(E343/IF(E337>12,0.375,0.1216*E337^0.45))^0.1822)","v":1.1019313907221109},null,{"$f":"IF(B301=0,0,1.004*(G343/IF(G337>12,0.375,0.1216*G337^0.45))^0.1822)","v":1.1019313907221109}]
[null,null,"Volume of Cement","cu ft",{"$f":"(1+E$83)*E302*PI()*(E337^2-E336^2)/(4*144)","v":7609.4880447380983},null,{"$f":"(1+G$83)*G302*PI()*(G337^2-G336^2)/(4*144)","v":7609.4880447380983}]
[null,null,null,"bbl",{"$f":"E345*7.4805/42","v":1355.3041742538892},null,{"$f":"G345*7.4805/42","v":1355.3041742538892}]
[]
[null,null,"Casing Multiplier",null,{"$f":"E$23","v":1},null,{"$f":"G$23","v":1}]
[null,null,"Cement Multiplier",null,{"$f":"E$24","v":1},null,{"$f":"G$24","v":1}]
[null,null,"Bit Cost",null,{"$f":"IF(E337<26,575*E337^1.54,325*E337^1.54)*E310*$E$31","v":59082.152798852127},null,{"$f":"IF(G337<26,575*G337^1.54,325*G337^1.54)*G310*$E$31","v":59082.152798852127}]
[null,null,"Mud Cost",null,{"$f":"(E$58*E333+E$59/24*E308)*E$33","v":62313.343996309042},null,{"$f":"(G$58*G333+G$59/24*G308)*G$33","v":62313.343996309042}]
[null,null,"Casing Cost",null,{"$f":"E342*E348*E344*(0.0071*E336+0.3923)*E$32*$E$34","v":517466.61797788483},null,{"$f":"G342*G348*G344*(0.0071*G336+0.3923)*G$32*$E$34","v":517466.61797788483},null,{"$f":"E352/E348","v":517466.61797788483},{"$f":"G352/G348","v":517466.61797788483}]
[null,null,"Cement Cost",null,{"$f":"(IF(E324<24,24,E324)*E$84+E$85*E345)*E$33*E349*A301","v":529022.06902046513},null,{"$f":"(IF(G324<24,24,G324)*G$84+G$85*G345)*G$33*G349*B301","v":529022.06902046513}]
[null,null,"Rig Cost",null,{"$f":"E333*(E$52)+E315/24*(E$53)","v":681253.7295581284},null,{"$f":"G333*(G$52)+G315/24*(G$53)","v":681253.7295581284}]
[null,null,"Logging Cost",null,{"$f":"E$69*A301*A115","v":121868.2650862069},null,{"$f":"G$69*B301*B115","v":121868.2650862069}]
[null,null,"Interval Cost",null,{"$f":"SUM(E350:E355)","v":1971006.1784378465},null,{"$f":"SUM(G350:G355)","v":1971006.1784378465}]
[]
[{"$f":"A16","v":1},{"$f":"B16","v":1},"Configuration/Cost = Surface Casing"]
[null,null,"Length","ft",{"$f":"IF(E127*E243<E128,E127*E243,E128)","v":500},null,{"$f":"IF(G127*G243<G128,G127*G243,G128)","v":500}]
[null,null,"Drilled Length","ft",{"$f":"E361-E417","v":450},null,{"$f":"G361-G417","v":450}]
[null,null,"Bottom of Interval","ft",{"$f":"E359","v":500},null,{"$f":"G359","v":500}]
[null,null,"Drilling          "]
[null,null,"Rate of Penetration","ft/hr",{"$f":"IF(E361<H$75,E$75,IF((E361-E360)>H$75,E$76,E360/((H$75-(E361-E360))/E$75+(E361-H$75)/E$76)))","v":25},null,{"$f":"IF(G361<I$75,G$75,IF((G361-G360)>I$75,G$76,G360/((I$75-(G361-G360))/G$75+(G361-I$75)/G$76)))","v":25}]
[null,null,"Rate of Penetration multiplier",null,{"$f":"E$21","v":1},null,{"$f":"G$21","v":1}]
[null,null,"Drill Time","hr",{"$f":"E360/(E363*E364)","v":18},null,{"$f":"G360/(G363*G364)","v":18}]
[null,null,"Bit Life","hr",{"$f":"E$77*E$22","v":100},null,{"$f":"G$77*G$22","v":100}]
[null,null,"# of Bits",null,{"$f":"ROUNDUP(E365/E366,0)","v":1},null,{"$f":"ROUNDUP(G365/G366,0)","v":1}]
[null,null,"Trip count while drilling",null,{"$f":"(E$96*E367)","v":2},null,{"$f":"(G$96*G367)","v":2}]
[null,null,"Trip time during drilling","hr",{"$f":"E368*(E361-0.5*E360)/E$92","v":0.55000000000000004},null,{"$f":"G368*(G361-0.5*G360)/G$92","v":0.55000000000000004}]
[null,null,"Surface time BHA","hr",{"$f":"E367*E$102+E368*E$93","v":12},null,{"$f":"G367*G$102+G368*G$93","v":12}]
[null,null,"Circulation while drilling","hr",{"$f":"((0.0002*(E361-0.5*E360)+1)*(E367*E$95+E$96)+E$99*E367*0.5*E360/E$100)","v":4.67},null,{"$f":"((0.0002*(G361-0.5*G360)+1)*(G367*G$95+G$96)+G$99*G367*0.5*G360/G$100)","v":4.67}]
[null,null,"Drilling Time","hr",{"$f":"(E365+E369+E370+E371)","v":35.22},null,{"$f":"(G365+G369+G370+G371)","v":35.22}]
[null,null,"Logging          "]
[null,null,"Logging time","hr",{"$f":"((E359/E$109)+2)*A116","v":3.666666666666667},null,{"$f":"((G359/G$109)+2)*B116","v":0}]
[null,null,"Circulation while logging","hr",{"$f":"(0.0002*(E361)+1)*E$97*A116","v":1.1000000000000001},null,{"$f":"(0.0002*(G361)+1)*G$97*B116","v":0}]
[null,null,"Trip while logging","hr",{"$f":"E$89*E361/E$92*A116","v":1},null,{"$f":"G$89*G361/G$92*B116","v":0}]
[null,null,"Casing and Cementing        "]
[null,null,"Run Casing","hr",{"$f":"(E359/E$79)","v":3.3333333333333335},null,{"$f":"(G359/G$79)","v":3.3333333333333335}]
[null,null,"Trip while casing","hr",{"$f":"(E$90*(E361-E359)/E$92)","v":0},null,{"$f":"(G$90*(G361-G359)/G$92)","v":0}]
[null,null,"Cement rate","bbl/hr",{"$f":"E$82*7.4805/42","v":133.58035714285714},null,{"$f":"G$82*7.4805/42","v":133.58035714285714}]
[null,null,"Cementing time",null,{"$f":"(E403/E380+2)","v":4.290744643242558},null,{"$f":"(G403/G380+2)","v":4.290744643242558}]
[null,null,"Wait on Cement","hr",{"$f":"E$81","v":12},null,{"$f":"G$81*B358","v":12}]
[null,null,"Time to Cement","hr",{"$f":"IF(E382+E381<E$80,E$80,E381+E382)","v":24},null,{"$f":"IF(G382+G381<G$80,G$80,G381+G382)","v":24}]
[null,null,"Trip while cementing","hr",{"$f":"E$91*E359/E$92","v":1},null,{"$f":"G$91*G359/G$92","v":1}]
[null,null,"Circulation while casing","hr",{"$f":"(0.0002*(E361)+1)*E$98","v":4.4000000000000004},null,{"$f":"(0.0002*(G361)+1)*G$98","v":4.4000000000000004}]
[null,null,"Other surface activities        ","hr",{"$f":"(+E$103)","v":100},null,{"$f":"(+G$103)","v":100}]
[null,null,"∑ Interval Time","hr",{"$f":"SUM(E372:E378,E383:E386)","v":173.72},null,{"$f":"SUM(G372:G378,G383:G386)","v":167.95333333333332}]
[null,null,"Trouble ",null,{"$f":"E$20","v":1},null,{"$f":"G$20","v":1}]
[null,null,"Interval Time","hr",{"$f":"E387*E388","v":173.72},null,{"$f":"G387*G388","v":167.95333333333332}]
[null,null,null,"day",{"$f":"E389/24","v":7.2383333333333333},null,{"$f":"G389/24","v":6.9980555555555553}]
[null,null,"Casing ID estimate","inch",{"$f":"IF(A301=1,E337+0.25,E280+0.25)","v":30.25},null,{"$f":"IF(B301=1,G337+0.25,G280+0.25)","v":30.25}]
[null,null,"Casing estimate","inch",{"$f":"IF($A358=1,E337,E280)*1.03+0.75","v":31.650000000000002},null,{"$f":"IF($A358=1,G337,G280)*1.03+0.75","v":31.650000000000002}]
[null,null,"Casing Size Used","inch",{"$f":"V3","v":32},null,{"$f":"AC3","v":32}]
[null,null,"Interval Hole Size Used","inch",{"$f":"E393+2*E395","v":38},null,{"$f":"G393+2*G395","v":38}]
[null,null,"Cement thickness","inch",3,null,3]
[null,null,"Cement thickness Used","inch",{"$f":"(E394-E393)/2","v":3},null,{"$f":"(G394-G393)/2","v":3}]
[null,null,"Casing ID","inch",{"$f":"V33","v":30.623999999999999},null,{"$f":"AC33","v":30.623999999999999}]
[null,null,"Casing Weight","lb/ft",{"$f":"E$35*PI()*(E393^2-E397^2)/(4*144)","v":230.29404455501356},null,{"$f":"G$35*PI()*(G393^2-G397^2)/(4*144)","v":230.29404455501356}]
[null,null,null,"lb",{"$f":"E398*E361","v":115147.02227750678},null,{"$f":"G398*G361","v":115147.02227750678}]
[null,null,"Casing thickness","inch",{"$f":"0.5*(E393-E397)","v":0.68800000000000061},null,{"$f":"0.5*(G393-G397)","v":0.68800000000000061}]
[null,null,"Cost impact of thickness",null,{"$f":"1.004*(E400/IF(E393>12,0.375,0.1216*E393^0.45))^0.1822","v":1.1213826418735655},null,{"$f":"1.004*(G400/IF(G393>12,0.375,0.1216*G393^0.45))^0.1822","v":1.1213826418735655}]
[null,null,"Volume of Cement","cu ft",{"$f":"(1+E$83)*E359*PI()*(E394^2-E393^2)/(4*144)","v":1718.058482431918},null,{"$f":"(1+G$83)*G359*PI()*(G394^2-G393^2)/(4*144)","v":1718.058482431918}]
[null,null,null,"bbl",{"$f":"E402*7.4805/42","v":305.99848756742767},null,{"$f":"G402*7.4805/42","v":305.99848756742767}]
[]
[null,null,"Casing Multiplier",null,{"$f":"E$23","v":1},null,{"$f":"G$23","v":1}]
[null,null,"Cement Multiplier",null,{"$f":"E$24","v":1},null,{"$f":"G$24","v":1}]
[null,null,"Bit Cost",null,{"$f":"IF(E394<26,575*E394^1.54,325*E394^1.54)*E367*$E$31","v":85026.894635962759},null,{"$f":"IF(G394<26,575*G394^1.54,325*G394^1.54)*G367*$E$31","v":85026.894635962759}]
[null,null,"Mud Cost",null,{"$f":"(E$58*E390+E$59/24*E365)*E$33","v":30434.77876920344},null,{"$f":"(G$58*G390+G$59/24*G365)*G$33","v":29529.962435565561}]
[null,null,"Casing Cost",null,{"$f":"E399*E405*E401*(0.0071*E393+0.3923)*E$32*$E$34","v":148899.02082801206},null,{"$f":"G399*G405*G401*(0.0071*G393+0.3923)*G$32*$E$34","v":148899.02082801206},null,{"$f":"E409/E405","v":148899.02082801206},{"$f":"G409/G405","v":148899.02082801206}]
[null,null,"Cement Cost",null,{"$f":"(IF(E381<24,24,E381)*E$84+E$85*E402)*E$33*E406","v":155673.35320982549},null,{"$f":"(IF(G381<24,24,G381)*G$84+G$85*G402)*G$33*G406","v":155673.35320982549}]
[null,null,"Rig Cost",null,{"$f":"E390*(E$52)+E372/24*(E$53)","v":380175.99066053063},null,{"$f":"G390*(G$52)+G372/24*(G$53)","v":368459.13167749502}]
[null,null,"Logging Cost",null,{"$f":"E$69*A116","v":121868.2650862069},null,{"$f":"G$69*B116","v":0}]
[null,null,"Interval Cost",null,{"$f":"SUM(E407:E412)","v":922078.30318974121},null,{"$f":"SUM(G407:G412)","v":787588.3627868609}]
[]
[null,null,"Configuration/Cost - Conductor"]
[null,null,"Length","ft",50,null,50]
[null,null,"Bottom of Interval","ft",{"$f":"E416","v":50},null,{"$f":"G416","v":50}]
[null,null,"Drilling          "]
[null,null,"Rate of Penetration","ft/hr",{"$f":"IF(E417<H$75,E$75,IF((E417-E416)>H$75,E$76,E416/((H$75-(E417-E416))/E$75+(E417-H$75)/E$76)))","v":25},null,{"$f":"IF(G417<I$75,G$75,IF((G417-G416)>I$75,G$76,G416/((I$75-(G417-G416))/G$75+(G417-I$75)/G$76)))","v":25}]
[null,null,"Rate of Penetration multiplier",null,{"$f":"E$21","v":1},null,{"$f":"G$21","v":1}]
[null,null,"Drill Time","hr",{"$f":"E416/(E419*E420)","v":2},null,{"$f":"G416/(G419*G420)","v":2},null,{"$f":"E421+E365+E308+E249+E192+E137","v":498.8603333333333},{"$f":"G421+G365+G308+G249+G192+G137","v":498.8603333333333}]
[null,null,"Bit Life","hr",{"$f":"E$77*E$22","v":100},null,{"$f":"G$77*G$22","v":100}]
[null,null,"# of Bits",null,{"$f":"ROUNDUP(E421/E422,0)","v":1},null,{"$f":"ROUNDUP(G421/G422,0)","v":1}]
[null,null,"Trip count while drilling",null,{"$f":"(E$96*E423)","v":2},null,{"$f":"(G$96*G423)","v":2}]
[null,null,"Trip time during drilling","hr",{"$f":"E424*(E417-0.5*E416)/E$92","v":0.05},null,{"$f":"G424*(G417-0.5*G416)/G$92","v":0.05}]
[null,null,"Surface time BHA","hr",{"$f":"E423*E$102+E424*E$93","v":12},null,{"$f":"G423*G$102+G424*G$93","v":12}]
[null,null,"Circulation while drilling","hr",{"$f":"((0.0002*(E417-0.5*E416)+1)*(E423*E$95+E$96)+E$99*E423*0.5*E416/E$100)*0","v":0},null,{"$f":"((0.0002*(G417-0.5*G416)+1)*(G423*G$95+G$96)+G$99*G423*0.5*G416/G$100)*0","v":0}]
[null,null,"Drilling Time","hr",{"$f":"(E421+E425+E426+E427)","v":14.05},null,{"$f":"(G421+G425+G426+G427)","v":14.05}]
[null,null,"Logging          "]
[null,null,"Logging time","hr",{"$f":"(E417/E$109+2)*A117","v":0},null,{"$f":"(G417/G$109+2)*0","v":0}]
[null,null,"Circulation while logging","hr",{"$f":"(0.0002*(E417)+1)*E$97*A117","v":0},null,{"$f":"(0.0002*(G417)+1)*G$97*0","v":0}]
[null,null,"Trip while logging","hr",{"$f":"E$89*E417/E$92*A117","v":0},null,{"$f":"G$89*G417/G$92*B117","v":0}]
[null,null,"Casing and Cementing        "]
[null,null,"Run Casing","hr",{"$f":"(E416/E$79)","v":0.33333333333333331},null,{"$f":"(G416/G$79)","v":0.33333333333333331}]
[null,null,"Trip while casing","hr",{"$f":"(E$90*(E417-E416)/E$92)","v":0},null,{"$f":"(G$90*(G417-G416)/G$92)","v":0}]
[null,null,"Cement rate","bbl/hr",{"$f":"E$82*7.4805/42","v":133.58035714285714},null,{"$f":"G$82*7.4805/42","v":133.58035714285714}]
[null,null,"Cementing time",null,{"$f":"(E456/E436+2)","v":2.294524311274043},null,{"$f":"(G456/G436+2)","v":2.294524311274043}]
[null,null,"Wait on Cement",null,{"$f":"E$81","v":12},null,{"$f":"G$81","v":12}]
[null,null,"Time to Cement","hr",{"$f":"IF(E438+E437<E$80,E$80,E437+E438)","v":24},null,{"$f":"IF(G438+G437<G$80,G$80,G437+G438)","v":24}]
[null,null,"Trip while cementing","hr",{"$f":"E$91*E416/E$92","v":0.1},null,{"$f":"G$91*G416/G$92","v":0.1}]
[null,null,"Circulation while casing","hr",{"$f":"(0.0002*(E417)+1)*E$98*0","v":0},null,{"$f":"(0.0002*(G417)+1)*G$98*0","v":0}]
[null,null,"Other surface activities        ","hr",{"$f":"E$103*0.5","v":50},null,{"$f":"G$103*0.5","v":50}]
[null,null,"∑ Interval Time","hr",{"$f":"SUM(E428:E434,E439:E442)","v":88.483333333333334},null,{"$f":"SUM(G428:G434,G439:G442)","v":88.483333333333334}]
[null,null,"Trouble ",null,1,null,1]
[null,null,"Interval Time","hr",{"$f":"E443*E444","v":88.483333333333334},null,{"$f":"G443*G444","v":88.483333333333334}]
[null,null,null,"day",{"$f":"E445/24","v":3.6868055555555554},null,{"$f":"G445/24","v":3.6868055555555554}]
[null,null,"Casing Size","inch",{"$f":"E394+2*2","v":42},null,{"$f":"G394+2*2","v":42}]
[null,null,"Casing ID","inch",{"$f":"E447- 2*0.75","v":40.5},null,{"$f":"G447- 2*0.75","v":40.5}]
[null,null,"Hole Size","inch",{"$f":"E447+2*E450","v":48},null,{"$f":"G447+2*G450","v":48}]
[null,null,"Cement thickness","inch",3,null,3]
[null,null,"Casing Weight","lb/ft",{"$f":"E35*PI()*(E447^2-E448^2)/(4*144)","v":330.72625786814422},null,{"$f":"G35*PI()*(G447^2-G448^2)/(4*144)","v":330.72625786814422}]
[null,null,null,"lb",{"$f":"E451*E416","v":16536.312893407212},null,{"$f":"G451*G416","v":16536.312893407212}]
[null,null,"Casing thickness","inch",{"$f":"0.5*(E447-E448)","v":0.75},null,{"$f":"0.5*(G447-G448)","v":0.75}]
[null,null,"Cost impact of thickness",null,{"$f":"1.004*(E453/IF(E447>12,0.375,0.1216*E447^0.45))^0.1822","v":1.1391512158207264},null,{"$f":"1.004*(G453/IF(G447>12,0.375,0.1216*G447^0.45))^0.1822","v":1.1391512158207264}]
[null,null,"Volume of Cement","cu ft",{"$f":"(1+E$83)*E416*PI()*(E449^2-E447^2)/(4*144)","v":220.89323345553234},null,{"$f":"(1+G$83)*G416*PI()*(G449^2-G447^2)/(4*144)","v":220.89323345553234}]
[null,null,null,"bbl",{"$f":"E455*7.4805/42","v":39.342662687240711},null,{"$f":"G455*7.4805/42","v":39.342662687240711}]
[]
[null,null,"Casing Multiplier",null,{"$f":"E$23","v":1},null,{"$f":"G$23","v":1}]
[null,null,"Cement Multiplier",null,{"$f":"E$24","v":1},null,{"$f":"G$24","v":1}]
[null,null,"Bit Cost",null,{"$f":"IF(E449<26,575*E449^1.54,325*E449^1.54)*E423*$E$31","v":121843.14060763437},null,{"$f":"IF(G449<26,575*G449^1.54,325*G449^1.54)*G423*$E$31","v":121843.14060763437}]
[null,null,"Mud Cost",null,{"$f":"(E$58*E446+E$59/24*E421)*E$33*0","v":0},null,{"$f":"(G$58*G446+G$59/24*G421)*G$33*0","v":0}]
[null,null,"Casing Cost",null,{"$f":"E452*E458*E454*(0.0071*E447+0.3923)*E$32*$E$34","v":24211.836498606852},null,{"$f":"G452*G458*G454*(0.0071*G447+0.3923)*G$32*$E$34","v":24211.836498606852},null,{"$f":"E462/E458","v":24211.836498606852},{"$f":"G462/G458","v":24211.836498606852}]
[null,null,"Cement Cost",null,{"$f":"E455/27*500","v":4090.61543436171},null,{"$f":"G455/27*500","v":4090.61543436171}]
[null,null,"Rig Cost",null,{"$f":"E446*(E$52)+E428/24*(E$53)","v":190636.23945361847},null,{"$f":"G446*(G$52)+G428/24*(G$53)","v":190636.23945361847}]
[null,null,"Logging Cost",null,{"$f":"E$69*A117","v":0},null,{"$f":"G$69*B117","v":0}]
[null,null,"Interval Cost",null,{"$f":"SUM(E460:E465)","v":340781.83199422143},null,{"$f":"SUM(G460:G465)","v":340781.83199422143}]
[null,null,null,null,null,null,null,null,{"$f":"I462+I409+I352+I295+I236+I180","v":1547444.6917832361},{"$f":"J462+J409+J352+J295+J236+J180","v":1619168.9680906164}]
[null,null,null,null,null,null,null,null,{"$f":"E169+E226+E285+E342+E399+E452","v":1432958.1635140311},{"$f":"G169+G226+G285+G342+G399+G452","v":1502145.5223580371}]
[null,null,"Total",null,{"$f":"SUM(E470:E476)","v":9527371.1963194665},null,{"$f":"SUM(G470:G476)","v":9561128.1516203117},null,{"$f":"I467/I468","v":1.0798952343370938},{"$f":"J467/J468","v":1.0779042003526251}]
[null,null,"Bit Cost",null,{"$f":"E460+E407+E350+E293+E234+E178","v":460527.72633755417},null,{"$f":"G460+G407+G350+G293+G234+G178","v":486904.62992545392}]
[null,null,"Mud Cost",null,383667.30706216733,null,382762.49072852946]
[null,null,"Casing Cost",null,1894539.6993813054,null,1996712.6676510128,null,{"$f":"E472/I468","v":1.3221179428821159},{"$f":"G472/J468","v":1.3292405016237139}]
[null,null,"Cement Cost",null,1398234.0693835891,null,1437931.0932297073]
[null,null,"Rig Cost",null,4612077.5819885693,null,4600360.7230055341]
[null,null,"Logging Cost",null,609341.32543103443,null,487473.06034482759]
[null,null,"Well Head",null,{"$f":"E31*E66","v":168983.48673524635},null,{"$f":"E31*G66","v":168983.48673524635}]
[]
[null,null,"# bits",null,{"$f":"E139+E194+E251+E310+E367+E423","v":9},null,{"$f":"G139+G194+G251+G310+G367+G423","v":9}]

{"sheet":"Well Field Dvlpmnt A2 90%","index":49,"n_rows":478,"n_cols":43,"rows_kept":478,"cut":false,"hidden":true,"merged":[[28,16,28,21],[30,16,30,21],[30,23,30,28],[0,16,0,21],[0,23,0,28],[0,30,0,35],[0,37,0,42],[5,4,5,6],[6,4,6,6],[7,4,7,6]]}
[{"$f":"'Input A1'!A75","v":1},null,"Number of Errors/Warning Messages",{"$f":"'Error-Warnings'!E2","v":1},null,null,null,null,null,null,null,null,"Yes",{"$f":"'Input A1'!F5","v":"Perforated / Slotted Liner"},null,null,"Production Well- Casing OD",null,null,null,null,null,null,"Injection Well- Casing OD",null,null,null,null,null,null,"Production Well - Hole Size",null,null,null,null,null,null,"Injection Well - Hole Size"]
[{"$f":"'Input A1'!A398","v":0},null,"GETEM - beta",null,"WELL FIELD DEVELOPMENT SUMMARY ",null,null,null,null,null,null,null,"No",{"$f":"'Input A1'!F6","v":"Open Hole"},null,null,"Casing size","production","intermediate liner","upper casing","intermediate casing","surface casing",null,"Casing size","production","intermediate liner","upper casing","intermediate casing","surface casing",null,"bit size","production","intermediate liner","upper","intermediate casing","surface casing",null,"bit size","production","intermediate liner","upper","intermediate casing","surface casing"]
[null,null,null,null,"Reference","Change","Improved",null,null,null,null,null,null,null,null,null,null,{"$f":"MIN(R4:R26)","v":7},{"$f":"MIN(S4:S26)","v":9.625},{"$f":"MIN(T4:T26)","v":16},{"$f":"MIN(U4:U26)","v":24},{"$f":"MIN(V4:V26)","v":32},null,null,{"$f":"MIN(Y4:Y26)","v":8.625},{"$f":"MIN(Z4:Z24)","v":11.75},{"$f":"MIN(AA4:AA24)","v":16},{"$f":"MIN(AB4:AB24)","v":24},{"$f":"MIN(AC4:AC24)","v":32},null,null,{"$f":"MIN(AF4:AF78)","v":8.5},{"$f":"MIN(AG4:AG78)","v":12.25},{"$f":"MIN(AH4:AH78)","v":20},{"$f":"MIN(AI4:AI78)","v":30},{"$f":"MIN(AJ4:AJ78)","v":10000},null,null,{"$f":"MIN(AM4:AM78)","v":10.375},{"$f":"MIN(AN4:AN78)","v":14.5},{"$f":"MIN(AO4:AO78)","v":20},{"$f":"MIN(AP4:AP78)","v":30},{"$f":"MIN(AQ4:AQ78)","v":10000}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.92,4.5,{"$f":"IF($Q4<E$163,10000,Q4)","v":10000},{"$f":"IF($P4<E$218,10000,Q4)","v":10000},{"$f":"IF($P4<E$275,10000,Q4)","v":10000},{"$f":"IF($P4<E$334,10000,Q4)","v":10000},{"$f":"IF($P4<E$391,10000,Q4)","v":10000},null,4.5,{"$f":"IF($X4<G$163,10000,Q4)","v":10000},{"$f":"IF(P4<G$218,10000,X4)","v":10000},{"$f":"IF(P4<G$275,10000,X4)","v":10000},{"$f":"IF(P4<G$334,10000,X4)","v":10000},{"$f":"IF(P4<G$391,10000,X4)","v":10000},null,3.75,{"$f":"IF($AE4<=E$164+2*E$166-0.001,10000,$AE4)","v":10000},{"$f":"IF($AE4<=E$220+2*E$222-0.001,10000,$AE4)","v":10000},{"$f":"IF($AE4<=E$279+2*E$281-0.001,10000,$AE4)","v":10000},{"$f":"IF($AE4<=E$336+2*E$338-0.001,10000,$AE4)","v":10000},{"$f":"IF($AE4<=E$393+2*E$395-0.001,10000,$AE4)","v":10000},null,3.75,{"$f":"IF($AL4<=G$164+2*G$166-0.001,10000,$AL4)","v":10000},{"$f":"IF($AL4<=G$220+2*G$222-0.001,10000,$AL4)","v":10000},{"$f":"IF($AL4<=G$279+2*G$281-0.001,10000,$AL4)","v":10000},{"$f":"IF($AL4<=G$336+2*G$338-0.001,10000,$AL4)","v":10000},{"$f":"IF($AL4<=G$393+2*G$395-0.001,10000,$AE4)","v":10000}]
[null,null,"Cost of Electricity: ","cent/kWh",{"$f":"'Summary A1'!H24","v":17.94306093469395},{"$f":"(G5-E5)/E5","v":-0.71309026474238979},{"$f":"'Summary A1'!J24","v":5.1480388624842091},null,null,null,null,null,null,null,null,4.2759999999999998,5,{"$f":"IF($Q5<E$163,10000,Q5)","v":10000},10000,{"$f":"IF($P5<E$275,10000,Q5)","v":10000},{"$f":"IF($P5<E$334,10000,Q5)","v":10000},{"$f":"IF($P5<E$391,10000,Q5)","v":10000},null,5,10000,10000,{"$f":"IF(P5<G$275,10000,X5)","v":10000},{"$f":"IF(P5<G$334,10000,X5)","v":10000},{"$f":"IF(P5<G$391,10000,X5)","v":10000},null,3.875,10000,10000,{"$f":"IF($AE5<=E$279+2*E$281-0.001,10000,$AE5)","v":10000},10000,10000,null,3.875,10000,10000,{"$f":"IF($AL5<=G$279+2*G$281-0.001,10000,$AL5)","v":10000},10000,10000]
[null,null,"Resource Type",null,{"$f":"IF(A1=0,\"HYDROTHERMAL\",\"EGS\")","v":"EGS"},null,null,null,null,null,null,null,null,null,null,4.7779999999999996,5.5,10000,10000,10000,10000,10000,null,5.5,10000,10000,10000,10000,10000,null,4.125,10000,10000,10000,10000,10000,null,4.125,10000,10000,10000,10000,10000]
[null,null,"Conversion System",null,{"$f":"IF(A2=1,\"BINARY\",\"FLASH-STEAM\")","v":"FLASH-STEAM"},null,null,null,null,null,null,null,null,null,null,5.7910000000000004,6.625,10000,10000,10000,10000,10000,null,6.625,10000,10000,10000,10000,10000,null,4.5,10000,10000,10000,10000,10000,null,4.5,10000,10000,10000,10000,10000]
[null,null,"Power Sales","kW",{"$f":"'Summary A1'!H296","v":25000},null,null,null,null,null,null,null,null,null,null,6.1840000000000002,7,7,10000,10000,10000,10000,null,7,10000,10000,10000,10000,10000,null,4.5,10000,10000,10000,10000,10000,null,4.5,10000,10000,10000,10000,10000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.875,7.625,7.625,10000,10000,10000,10000,null,7.625,10000,10000,10000,10000,10000,null,4.625,10000,10000,10000,10000,10000,null,4.625,10000,10000,10000,10000,10000]
[null,null,"GETEM ESTIMATE OF WELL CONFIGURATION AND COST",null,"PRODUCTION WELL",null,"INJECTION WELL",null,null,null,null,null,null,null,null,6.56,7.75,7.75,10000,10000,10000,10000,null,7.75,10000,10000,10000,10000,10000,null,4.75,10000,10000,10000,10000,10000,null,4.75,10000,10000,10000,10000,10000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7.7249999999999996,8.625,8.625,10000,10000,10000,10000,null,8.625,8.625,10000,10000,10000,10000,null,4.875,10000,10000,10000,10000,10000,null,4.875,10000,10000,10000,10000,10000]
[null,null,null,null,"PRODUCTION WELL",null,"INJECTION WELL",null,null,null,null,null,null,null,{"$f":"Q12-P12","v":0.94400000000000084},8.6809999999999992,9.625,9.625,9.625,10000,10000,10000,null,9.625,9.625,10000,10000,10000,10000,null,5,10000,10000,10000,10000,10000,null,5,10000,10000,10000,10000,10000]
[null,null,"Depth where change from 2 to 3 interval","km",2.5,null,2.5,null,null,null,null,null,null,null,null,9.85,10.75,10.75,10.75,10000,10000,10000,null,10.75,10.75,10000,10000,10000,10000,null,5.25,10000,10000,10000,10000,10000,null,5.25,10000,10000,10000,10000,10000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10.772,11.75,11.75,11.75,10000,10000,10000,null,11.75,11.75,11.75,10000,10000,10000,null,5.375,10000,10000,10000,10000,10000,null,5.375,10000,10000,10000,10000,10000]
[null,null,"Well depth","ft",{"$f":"'Well Field Dvlpmnt A1'!J16","v":11482.904999999999},null,{"$f":"'Well Field Dvlpmnt A1'!K16","v":11482.904999999999},null,null,null,null,null,null,null,null,12.347,13.375,13.375,13.375,10000,10000,10000,null,13.375,13.375,13.375,10000,10000,10000,null,5.5,10000,10000,10000,10000,10000,null,5.5,10000,10000,10000,10000,10000]
[{"$f":"IF(E16>2,1,0)","v":1},{"$f":"IF(G16>2,1,0)","v":1},"# of Well Intervals",null,{"$f":"IF(E15<=E13*3281,2,3)","v":3},null,{"$f":"IF(G15<=G13*3280.83,2,3)","v":3},{"$f":"A17*B17","v":0},{"$f":"A17*B17","v":0},null,null,null,null,null,null,14.688000000000001,16,16,16,16,10000,10000,null,16,16,16,16,10000,10000,null,5.625,10000,10000,10000,10000,10000,null,5.625,10000,10000,10000,10000,10000]
[{"$f":"'Input A1'!A288","v":0},{"$f":"'Input A1'!A290","v":1},"Is Well Pumped?",null,{"$f":"IF(A17=1,\"Yes\",\"No\")","v":"No"},null,null,{"$f":"IF(E$16=2,11.75,8.625)","v":8.625},{"$f":"IF(G16=2,11.75,8.625)","v":8.625},null,null,null,null,null,null,17.754999999999999,18.625,18.625,18.625,18.625,10000,10000,null,18.625,18.625,18.625,18.625,10000,10000,null,5.75,10000,10000,10000,10000,10000,null,5.75,10000,10000,10000,10000,10000]
[{"$f":"'Input A1'!C197","v":1},{"$f":"'Input A1'!D197","v":1},"Is bottom of well Cased or Open hole?",null,{"$f":"IF(A18=1,N1,N2)","v":"Perforated / Slotted Liner"},null,{"$f":"IF(B18=1,N1,N2)","v":"Perforated / Slotted Liner"},{"$f":"IF(E$16=2,14.5,10.625)","v":10.625},{"$f":"IF(G$16=2,14.5,10.625)","v":10.625},null,null,null,null,null,null,18.73,20,20,20,20,10000,10000,null,20,20,20,20,10000,10000,null,5.875,10000,10000,10000,10000,10000,null,5.875,10000,10000,10000,10000,10000]
[null,null,"Bottom Hole Casing OD or Hole Diameter","inch",{"$f":"IF('Input A1'!G205>H19,H19,'Input A1'!G205)","v":7},null,{"$f":"IF('Input A1'!H205>I19,I19,'Input A1'!H205)","v":8.625},{"$f":"IF(A18=1,H17,H18)","v":8.625},{"$f":"IF(B18=1,I17,I18)","v":8.625},null,null,null,null,null,null,22.75,24,24,24,24,24,10000,null,24,24,24,24,24,10000,null,6,10000,10000,10000,10000,10000,null,6,10000,10000,10000,10000,10000]
[null,null,"Trouble Index",null,{"$f":"'Input A1'!T210","v":1},null,{"$f":"'Input A1'!W210","v":1},null,null,null,null,null,null,null,null,24.75,26,26,26,26,26,10000,null,26,26,26,26,26,10000,null,6.125,10000,10000,10000,10000,10000,null,6.125,10000,10000,10000,10000,10000]
[null,null,"Rate of Penetration Index",null,{"$f":"'Input A1'!T211","v":1},null,{"$f":"'Input A1'!W211","v":1},null,null,null,null,null,null,null,null,28.75,30,30,30,30,30,10000,null,30,30,30,30,30,10000,null,6.25,10000,10000,10000,10000,10000,null,6.25,10000,10000,10000,10000,10000]
[null,null,"Bit Life Index",null,{"$f":"'Input A1'!T214","v":1},null,{"$f":"'Input A1'!W214","v":1},null,null,null,null,null,null,null,null,30.623999999999999,32,32,32,32,32,32,null,32,32,32,32,32,32,null,6.4375,10000,10000,10000,10000,10000,null,6.4375,10000,10000,10000,10000,10000]
[null,null,"Casing Cost Index",null,{"$f":"'Input A1'!T216","v":1},null,{"$f":"'Input A1'!W216","v":1},null,null,null,null,null,null,null,null,32.624000000000002,34,34,34,34,34,34,null,34,34,34,34,34,34,null,6.5,10000,10000,10000,10000,10000,null,6.5,10000,10000,10000,10000,10000]
[null,null,"Cement Cost Index",null,{"$f":"'Input A1'!T219","v":1},null,{"$f":"'Input A1'!W219","v":1},null,null,null,null,null,null,null,null,34.5,36,36,36,36,36,36,null,36,36,36,36,36,36,null,6.75,10000,10000,10000,10000,10000,null,6.75,10000,10000,10000,10000,10000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40.5,42,42,42,42,42,42,null,42,42,42,42,42,42,null,7.4375,10000,10000,10000,10000,10000,null,7.4375,10000,10000,10000,10000,10000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,46.5,48,48,48,48,48,48,null,48,48,48,48,48,48,null,7.5,10000,10000,10000,10000,10000,null,7.5,10000,10000,10000,10000,10000]
[null,null,"Year of Estimate",null,{"$f":"'Input A1'!T39","v":2011},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7.625,10000,10000,10000,10000,10000,null,7.625,10000,10000,10000,10000,10000]
[null,null,"Year of Reference Costs",null,2008,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7.875,10000,10000,10000,10000,10000,null,7.875,10000,10000,10000,10000,10000]
[null,null,"O&G Well PPI Yr of Estimate",null,{"$f":"Tables!M37","v":1.1255916692963082},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8.25,10000,10000,10000,10000,10000,null,8.25,10000,10000,10000,10000,10000]
[null,null,"O&G Well PPI Yr of Reference",null,{"$f":"Tables!M22","v":1.1656674029662355},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8.375,10000,10000,10000,10000,10000,null,8.375,10000,10000,10000,10000,10000]
[null,null,"PPI Adjustment",null,{"$f":"E29/E30","v":0.96561992420140774},null,null,null,null,null,null,null,null,null,null,null,"Production Well- Casing ID",null,null,null,null,null,null,"Injection Well- Casing ID",null,null,null,null,null,null,8.5,8.5,10000,10000,10000,10000,null,8.5,10000,10000,10000,10000,10000]
[null,null,"Piping PPI",null,{"$f":"Tables!G37","v":1.8614183474300587},null,{"$f":"E32","v":1.8614183474300587},null,null,null,null,null,null,null,null,null,"Casing size","production","intermediate liner","upper casing","intermediate casing","surface casing",null,"Casing size","production","intermediate liner","upper casing","intermediate casing","surface casing",null,8.625,8.625,10000,10000,10000,10000,null,8.625,10000,10000,10000,10000,10000]
[null,null,"Drilling Services  PPI",null,{"$f":"Tables!N37/Tables!N22","v":0.97494612068965514},null,{"$f":"E33","v":0.97494612068965514},null,null,null,null,null,null,null,null,null,null,{"$f":"MIN(R34:R56)","v":6.1840000000000002},{"$f":"MIN(S34:S56)","v":8.6809999999999992},{"$f":"MIN(T34:T56)","v":14.688000000000001},{"$f":"MIN(U34:U56)","v":22.75},{"$f":"MIN(V34:V56)","v":30.623999999999999},null,null,{"$f":"MIN(Y34:Y56)","v":7.7249999999999996},{"$f":"MIN(Z34:Z54)","v":10.772},{"$f":"MIN(AA34:AA54)","v":14.688000000000001},{"$f":"MIN(AB34:AB54)","v":22.75},{"$f":"MIN(AC34:AC54)","v":30.623999999999999},null,8.75,8.75,10000,10000,10000,10000,null,8.75,10000,10000,10000,10000,10000]
[null,null,"Cost Multiplier for IPE Pipe Estimate",null,1,null,{"$f":"E34","v":1},null,null,null,null,null,null,null,null,3.92,4.5,{"$f":"IF($Q34<E$164,10000,P34)","v":10000},{"$f":"IF($Q34<E$220,10000,P34)","v":10000},{"$f":"IF($Q34<E$279,10000,P34)","v":10000},{"$f":"IF($Q34<E$336,10000,P34)","v":10000},{"$f":"IF($Q34<E$393,10000,P34)","v":10000},null,4.5,{"$f":"IF($X34<G$164,10000,P34)","v":10000},{"$f":"IF(X34<G$220,10000,P34)","v":10000},{"$f":"IF(X34<G$279,10000,P34)","v":10000},{"$f":"IF(X34<G$336,10000,P34)","v":10000},{"$f":"IF(X34<G$393,10000,P34)","v":10000},null,8.875,8.875,10000,10000,10000,10000,null,8.875,10000,10000,10000,10000,10000]
[null,null,"Density of Steel","lb/cft",490,null,490,null,null,null,null,null,null,null,null,4.2759999999999998,5,10000,10000,10000,10000,{"$f":"IF($Q35<E$393,10000,P35)","v":10000},null,5,10000,{"$f":"IF(X35<G$220,10000,P35)","v":10000},10000,10000,10000,null,9,9,10000,10000,10000,10000,null,9,10000,10000,10000,10000,10000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.7779999999999996,5.5,10000,10000,10000,10000,10000,null,5.5,10000,10000,10000,10000,10000,null,9.25,9.25,10000,10000,10000,10000,null,9.25,10000,10000,10000,10000,10000]
[null,null,"Total Cost",null,{"$f":"E184+E240+E299+E356+E413+E466+E66*E31","v":9527371.1963194665},null,{"$f":"G184+G240+G299+G356+G413+G466+G66*E31","v":9561128.1516203117},null,null,null,null,null,null,null,null,5.7910000000000004,6.625,10000,10000,10000,10000,10000,null,6.625,10000,10000,10000,10000,10000,null,9.375,9.375,10000,10000,10000,10000,null,9.375,10000,10000,10000,10000,10000]
[null,null,"Drilling Time","days",{"$f":"(E144+E199+E256+E315+E372+E428)/24","v":32.348911174305556},null,{"$f":"(G144+G199+G256+G315+G372+G428)/24","v":32.348911174305556},null,null,null,null,null,null,null,null,6.1840000000000002,7,6.1840000000000002,10000,10000,10000,10000,null,7,10000,10000,10000,10000,10000,null,9.5,9.5,10000,10000,10000,10000,null,9.5,10000,10000,10000,10000,10000]
[null,null,"Total Time","days",{"$f":"(E161+E216+E273+E332+E389+E445)/24","v":82.280942287902107},null,{"$f":"(G161+G216+G273+G332+G389+G445)/24","v":82.04066451012433},null,null,null,null,null,null,null,null,6.875,7.625,6.875,10000,10000,10000,10000,null,7.625,10000,10000,10000,10000,10000,null,9.625,9.625,10000,10000,10000,10000,null,9.625,10000,10000,10000,10000,10000]
[null,null,"Costs Used",null,null,null,null,null,null,null,null,null,null,null,null,6.56,7.75,6.56,10000,10000,10000,10000,null,7.75,10000,10000,10000,10000,10000,null,9.75,9.75,10000,10000,10000,10000,null,9.75,10000,10000,10000,10000,10000]
[null,null,"Rig",null,null,null,null,null,null,null,null,null,null,null,null,7.7249999999999996,8.625,7.7249999999999996,10000,10000,10000,10000,null,8.625,7.7249999999999996,10000,10000,10000,10000,null,9.875,9.875,10000,10000,10000,10000,null,9.875,10000,10000,10000,10000,10000]
[null,null,"   rate","$/day",{"$f":"IF(B16=1,1,0.6667)*28000","v":28000},null,{"$f":"E42","v":28000},null,null,null,null,null,null,null,null,8.6809999999999992,9.625,8.6809999999999992,8.6809999999999992,10000,10000,10000,null,9.625,8.6809999999999992,10000,10000,10000,10000,null,10.375,10.375,10000,10000,10000,10000,null,10.375,10.375,10000,10000,10000,10000]
[null,null,"   fuel","$/day",{"$f":"IF(A16=1,1,0.666667)*2500*4","v":10000},null,{"$f":"E43","v":10000},null,null,null,null,null,null,null,null,9.85,10.75,9.85,9.85,10000,10000,10000,null,10.75,9.85,10000,10000,10000,10000,null,10.625,10.625,10000,10000,10000,10000,null,10.625,10.625,10000,10000,10000,10000]
[null,null,"   other","$/day",{"$f":"IF(A16=1,1,0.666667)*6000","v":6000},null,6000,null,null,null,null,null,null,null,null,10.772,11.75,10.772,10.772,10000,10000,10000,null,11.75,10.772,10.772,10000,10000,10000,null,11,11,10000,10000,10000,10000,null,11,11,10000,10000,10000,10000]
[null,null,"Equipment & Services",null,null,null,null,null,null,null,null,null,null,null,null,12.347,13.375,12.347,12.347,10000,10000,10000,null,13.375,12.347,12.347,10000,10000,10000,null,11.625,11.625,10000,10000,10000,10000,null,11.625,11.625,10000,10000,10000,10000]
[null,null,"   directional drilling equipment & services (while drilling)","$/day",{"$f":"2000+12000","v":14000},null,{"$f":"E46","v":14000},null,null,null,null,null,null,null,null,14.688000000000001,16,14.688000000000001,14.688000000000001,14.688000000000001,10000,10000,null,16,14.688000000000001,14.688000000000001,14.688000000000001,10000,10000,null,12,12,10000,10000,10000,10000,null,12,12,10000,10000,10000,10000]
[null,null,"   mud logging","$/day",3000,null,{"$f":"E47","v":3000},null,null,null,null,null,null,null,null,17.754999999999999,18.625,17.754999999999999,17.754999999999999,17.754999999999999,10000,10000,null,18.625,17.754999999999999,17.754999999999999,17.754999999999999,10000,10000,null,12.25,12.25,12.25,10000,10000,10000,null,12.25,12.25,10000,10000,10000,10000]
[null,null,"   air","$/day",{"$f":"IF(A16=1,1,0.666667)*3500","v":3500},null,3500,null,null,null,null,null,null,null,null,18.73,20,18.73,18.73,18.73,10000,10000,null,20,18.73,18.73,18.73,10000,10000,null,12.75,12.75,12.75,10000,10000,10000,null,12.75,12.75,10000,10000,10000,10000]
[null,null,"   tool rental (while drilling)","$/day",{"$f":"IF(A16=1,1,0.666667)*5200","v":5200},null,5200,null,{"$f":"SUM(E46:E49)","v":25700},null,null,null,null,null,null,{"$f":"Q49-2*0.625","v":22.75},24,22.75,22.75,22.75,22.75,10000,null,24,22.75,22.75,22.75,22.75,10000,null,13.5,13.5,13.5,10000,10000,10000,null,13.5,13.5,10000,10000,10000,10000]
[null,null,"Daily Costs","$/day",{"$f":"E42+E43+E44+E47+E48","v":50500},null,50500,null,null,null,null,null,null,null,null,{"$f":"Q50-2*0.625","v":24.75},26,24.75,24.75,24.75,24.75,10000,null,26,24.75,24.75,24.75,24.75,10000,null,13.75,13.75,13.75,10000,10000,10000,null,13.75,13.75,10000,10000,10000,10000]
[null,null,"Additional Costs While Drilling","$/day",{"$f":"E46+E49","v":19200},null,19200,null,null,null,null,null,null,null,null,{"$f":"Q51-2*0.625","v":28.75},30,28.75,28.75,28.75,28.75,10000,null,30,28.75,28.75,28.75,28.75,10000,null,14,14,14,10000,10000,10000,null,14,14,10000,10000,10000,10000]
[null,null,"PPI Adjusted Daily Costs","$/day",{"$f":"E50*E31","v":48763.806172171091},null,{"$f":"E52","v":48763.806172171091},null,null,null,null,null,null,null,null,{"$f":"Q52-2*0.688","v":30.623999999999999},32,30.623999999999999,30.623999999999999,30.623999999999999,30.623999999999999,30.623999999999999,null,32,30.623999999999999,30.623999999999999,30.623999999999999,30.623999999999999,30.623999999999999,null,14.5,14.5,14.5,10000,10000,10000,null,14.5,14.5,14.5,10000,10000,10000]
[null,null,"PPI Adjusted Add'nl Costs While Drilling","$/day",{"$f":"E31*E51","v":18539.902544667028},null,{"$f":"E53","v":18539.902544667028},null,null,null,null,null,null,null,null,{"$f":"Q53-2*0.688","v":32.624000000000002},34,32.624000000000002,32.624000000000002,32.624000000000002,32.624000000000002,32.624000000000002,null,34,32.624000000000002,32.624000000000002,32.624000000000002,32.624000000000002,32.624000000000002,null,14.75,14.75,14.75,10000,10000,10000,null,14.75,14.75,14.75,10000,10000,10000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q54-2*0.75","v":34.5},36,34.5,34.5,34.5,34.5,34.5,null,36,34.5,34.5,34.5,34.5,34.5,null,15.5,15.5,15.5,10000,10000,10000,null,15.5,15.5,15.5,10000,10000,10000]
[null,null,"Drilling Fluids",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q55-2*0.75","v":40.5},42,40.5,40.5,40.5,40.5,40.5,null,42,40.5,40.5,40.5,40.5,40.5,null,16,16,16,10000,10000,10000,null,16,16,16,10000,10000,10000]
[null,null,"   engineering & equipment","$/day",4000,null,null,null,null,null,null,null,null,null,null,{"$f":"Q56-2*0.75","v":46.5},48,46.5,46.5,46.5,46.5,46.5,null,48,46.5,46.5,46.5,46.5,46.5,null,16.375,16.375,16.375,10000,10000,10000,null,16.375,16.375,16.375,10000,10000,10000]
[null,null,"   fluids (while drilling)","$/day",{"$f":"4500","v":4500},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16.5,16.5,16.5,10000,10000,10000,null,16.5,16.5,16.5,10000,10000,10000]
[null,null,"PPI Adjusted Cost for Drilling Equip/Eng","$/day",{"$f":"E31*E56","v":3862.4796968056312},null,{"$f":"E58","v":3862.4796968056312},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17,17,17,10000,10000,10000,null,17,17,17,10000,10000,10000]
[null,null,"PPI Adjusted Cost for Drilling Fluids","$/day",{"$f":"E31*E57","v":4345.2896589063348},null,{"$f":"E59","v":4345.2896589063348},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17.25,17.25,17.25,10000,10000,10000,null,17.25,17.25,17.25,10000,10000,10000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17.5,17.5,17.5,10000,10000,10000,null,17.5,17.5,17.5,10000,10000,10000]
[null,null,"Logging","per trip",125000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,18,18,18,10000,10000,10000,null,18,18,18,10000,10000,10000]
[null,null,"Casing Cost","$/lb",{"$f":"I469","v":1.0798952343370938},null,{"$f":"J469","v":1.0779042003526251},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,18.125,18.125,18.125,10000,10000,10000,null,18.125,18.125,18.125,10000,10000,10000]
[null,null,"Multiplier for Casing Exposed to Fluid in Lower Interval",null,1.5,null,{"$f":"E63","v":1.5},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,18.25,18.25,18.25,10000,10000,10000,null,18.25,18.25,18.25,10000,10000,10000]
[null,null,"Multiplier for Casing Exposed to Fluid in Upper Interval",null,1.4,null,{"$f":"E64","v":1.4},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,18.5,18.5,18.5,10000,10000,10000,null,18.5,18.5,18.5,10000,10000,10000]
[null,null,"Additional cost for Slotted Liner","$/ft",10,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,19.25,19.25,19.25,10000,10000,10000,null,19.25,19.25,19.25,10000,10000,10000]
[null,null,"Well Head Equipment",null,175000,null,{"$f":"E66","v":175000},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20,20,20,20,10000,10000,null,20,20,20,20,10000,10000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20.75,20.75,20.75,20.75,10000,10000,null,20.75,20.75,20.75,20.75,10000,10000]
[null,null,"Adjusted Costs (PPI and User Cost Indices)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,22,{"$f":"IF($AE68<=E$164+2*E$166-0.001,10000,$AE68)","v":22},{"$f":"IF($AE68<=E$220+2*E$222-0.001,10000,$AE68)","v":22},22,{"$f":"IF($AE68<=E$336+2*E$338-0.001,10000,$AE68)","v":10000},{"$f":"IF($AE68<=E$393+2*E$395-0.001,10000,$AE68)","v":10000},null,22,{"$f":"IF($AL68<=G$164+2*G$166-0.001,10000,$AL68)","v":22},{"$f":"IF($AL68<=G$220+2*G$222-0.001,10000,$AL68)","v":22},22,{"$f":"IF($AL68<=G$336+2*G$338-0.001,10000,$AL68)","v":10000},{"$f":"IF($AL68<=G$393+2*G$395-0.001,10000,$AE68)","v":10000}]
[null,null,"Logging Cost",null,{"$f":"E61*E33","v":121868.2650862069},null,{"$f":"E69","v":121868.2650862069},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,22.25,22.25,22.25,{"$f":"IF($AE69<=E$279+2*E$281-0.001,10000,$AE69)","v":22.25},10000,10000,null,22.25,22.25,22.25,{"$f":"IF($AL69<=G$279+2*G$281-0.001,10000,$AL69)","v":22.25},10000,10000]
[null,null,"Casing Cost","$/lb",{"$f":"E23*E62","v":1.0798952343370938},null,{"$f":"G23*G62","v":1.0779042003526251},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,23,23,23,23,10000,10000,null,23,23,23,23,10000,10000]
[null,null,"Cement Cost ","$/cu ft",{"$f":"E24*E33*E85","v":63.371497844827587},null,{"$f":"G24*G33*G85","v":63.371497844827587},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,24,24,24,24,10000,10000,null,24,24,24,24,10000,10000]
[null,null,"Well Head Equipment Cost","$/cu ft",{"$f":"E66*E33","v":170615.57112068965},null,{"$f":"G66*G33","v":170615.57112068965},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,26,26,26,26,10000,10000,null,26,26,26,26,10000,10000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,27,27,27,27,10000,10000,null,27,27,27,27,10000,10000]
[null,null,"Rates Used",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,28,28,28,28,10000,10000,null,28,28,28,28,10000,10000]
[null,null,"Drilling Penetration Rate<10,000 ft","ft/hr",25,null,{"$f":"E75","v":25},10000,10000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,30,30,30,30,30,10000,null,30,30,30,30,30,10000]
[null,null,"Drilling Penetration Rate>10,000 ft","ft/hr",15,null,{"$f":"E76","v":15},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,32,32,32,32,32,10000,null,32,32,32,32,32,10000]
[null,null,"Bit life","hrs",100,null,{"$f":"E77","v":100},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,34,34,34,34,34,10000,null,34,34,34,34,34,10000]
[null,null,"Casing and Cementing ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,36,36,36,36,36,10000,null,36,36,36,36,36,10000]
[null,null,"Rate for Running Casing into Hole","ft/hr",150,null,{"$f":"E79","v":150}]
[null,null,"Time to Cement","hr",24,null,24]
[null,null,"Wait on Cement","hr",12,null,12]
[null,null,"Cement Rate","cft/hr",750,null,750]
[null,null,"Excess Cement",null,0.5,null,0.5]
[null,null,"Cementing Services","$/hr",2000,null,2000]
[null,null,"Cement (materials)","$/cft",{"$f":"50*1.3","v":65},null,{"$f":"E85","v":65}]
[null,null,"Tripping"]
[null,null,"  Trip Count"]
[null,null,"per bit",null,2,null,{"$f":"E88","v":2}]
[null,null,"per interval when logged",null,2,null,{"$f":"E89","v":2}]
[null,null,"per interval (when cased)",null,2,null,2]
[null,null,"per interval (when cemented)",null,2,null,2]
[null,null,"Trip speed","ft/hr",1000,null,{"$f":"E92","v":1000}]
[null,null,"Handling BHA","hr/trip",4,null,{"$f":"E93","v":4}]
[null,null,"Circulation"]
[null,null,"While drilling","per bit",2,null,{"$f":"E95","v":2}]
[null,null,"Drilling through bottom of cased interval",null,2,null,2]
[null,null,"Logging",null,1,null,{"$f":"E97","v":1}]
[null,null,"Casing Interval",null,4,null,{"$f":"E98","v":4}]
[null,null,"Wiping","per bit",1,null,{"$f":"E99","v":1}]
[null,null,"Wiping rate over given interval","ft/hr",500,null,{"$f":"E100","v":500}]
[null,null,"Other Surface Time"]
[null,null,"per bit","hr",4,null,{"$f":"E102","v":4}]
[null,null,"per cased interval","hr",100,null,{"$f":"E103","v":100}]
[null,null,"per open interval","hr",50,null,50]
[null,null,"for BOP (cased only)","hr",40,null,40]
[null,null,"per log","hr",2,null,2]
[null,null,"Install well head","hr",36,null,{"$f":"E107","v":36}]
[null,null,"Logging"]
[null,null,"Logging - rate","ft/hr",300,null,{"$f":"E109","v":300}]
[null,null,"Logging rate production/injection interval","ft/hr",50,null,{"$f":"E110","v":50}]
[null,null,"Intervals Logged (yes, no)"]
[{"$f":"IF(E112=M$1,1,0)","v":1},{"$f":"IF(G112=M$1,1,0)","v":1},"Production Injection Interval",null,"Yes",null,"Yes"]
[{"$f":"IF(E113=M$1,1,0)*A16","v":1},{"$f":"IF(G113=M$1,1,0)*B16","v":1},"Intermediate Interval",null,"Yes",null,"Yes"]
[{"$f":"IF(E114=M$1,1,0)","v":1},{"$f":"IF(G114=M$1,1,0)","v":1},"Upper Casing",null,"Yes",null,"Yes"]
[{"$f":"IF(E115=M$1,1,0)*A16","v":1},{"$f":"IF(G115=M$1,1,0)*B16","v":1},"Intermediate Casing",null,"Yes",null,"Yes"]
[1,0,"Surface Casing",null,"Yes",null,"No"]
[0,0,"Conductor",null,"No",null,"No"]
[]
[]
[null,null,"Interval Length"]
[null,null,"Bottom Interval","% depth",0.15,null,{"$f":"E121","v":0.15}]
[null,null,"Intermediate Interval","% depth",0.35,null,0.35]
[null,null,"Limit - upper interval length","ft",10000,null,10000]
[null,null,"Upper casing","% depth",0.5,null,0.5]
[null,null,"Limit - upper casing depth","ft",10000,null,10000]
[null,null,"Intermediate casing","% upper casing",0.5,null,0.5]
[null,null,"Surface casing","% upper casing",0.25,null,0.25]
[null,null,"Limit - surface casing depth","ft",500,null,500]
[]
[]
[{"$f":"A16","v":1},{"$f":"B16","v":1},"Configuration/Cost- Bottom Interval"]
[null,null,"Length","ft",{"$f":"IF(E15<23525,E15*E121,E15-20000)","v":1722.4357499999999},null,{"$f":"IF(G15<23525,G15*G121,G15-20000)","v":1722.4357499999999}]
[null,null,"Bottom of Interval","ft",{"$f":"E15","v":11482.904999999999},null,{"$f":"G15","v":11482.904999999999}]
[null,null,"Drilling          "]
[null,null,"Rate of Penetration","ft/hr",{"$f":"IF(E133<H$75,E$75,IF((E133-E132)>H$75,E$76,E132/((H$75-(E133-E132))/E$75+(E133-H$75)/E$76)))","v":15.883538534994068},null,{"$f":"IF(G133<I$75,G$75,IF((G133-G132)>I$75,G$76,G132/((I$75-(G133-G132))/G$75+(G133-I$75)/G$76)))","v":15.883538534994068}]
[null,null,"Rate of Penetration multiplier",null,{"$f":"E$21","v":1},null,{"$f":"G$21","v":1}]
[null,null,"Drilling","hr",{"$f":"E132/(E135*E136)","v":108.44156333333333},null,{"$f":"G132/(G135*G136)","v":108.44156333333333}]
[null,null,"Bit Life","hr",{"$f":"E$77*E$22","v":100},null,{"$f":"G$77*G$22","v":100}]
[null,null,"# of Bits",null,{"$f":"ROUNDUP(E137/E138,0)","v":2},null,{"$f":"ROUNDUP(G137/G138,0)","v":2}]
[null,null,"Trip count while drilling",null,{"$f":"(E$96*E139)","v":4},null,{"$f":"(G$96*G139)","v":4}]
[null,null,"Trip time during drilling","hr",{"$f":"E140*(E133-0.5*E132)/E$92","v":42.486748499999997},null,{"$f":"G140*(G133-0.5*G132)/G$92","v":42.486748499999997}]
[null,null,"Surface time BHA","hr",{"$f":"E139*E$102+E140*E$93","v":24},null,{"$f":"G139*G$102+G140*G$93","v":24}]
[null,null,"Circulation while drilling","hr",{"$f":"(0.0002*(E133-0.5*E132)+1)*(E139*E$95+E$96)+E$99*E139*0.5*E132/E$100","v":22.190896049999999},null,{"$f":"(0.0002*(G133-0.5*G132)+1)*(G139*G$95+G$96)+G$99*G139*0.5*G132/G$100","v":22.190896049999999}]
[null,null,"Drilling Time","hr",{"$f":"(E137+E141+E142+E143)","v":197.11920788333333},null,{"$f":"(G137+G141+G142+G143)","v":197.11920788333333}]
[null,null,"Logging          "]
[null,null,"Logging time","hr",{"$f":"((E132/E$110)+E$106)*A112","v":36.448715},null,{"$f":"((G132/G$110)+G$106)*B112","v":36.448715}]
[null,null,"Circulation while logging","hr",{"$f":"((0.0002*(E133)+1)*E$97)*A112","v":3.2965809999999998},null,{"$f":"((0.0002*(G133)+1)*G$97)*B112","v":3.2965809999999998}]
[null,null,"Trip while logging","hr",{"$f":"E$89*E133/E$92*A112","v":22.965809999999998},null,{"$f":"G$89*G133/G$92*B112","v":22.965809999999998}]
[null,null,"Casing and Cementing        "]
[null,null,"Run Casing","hr",{"$f":"(E132/E$79)*A162","v":11.482904999999999},null,{"$f":"(G132/G$79)*B162","v":11.482904999999999}]
[null,null,"Trip while casing","hr",{"$f":"A162*(E$90*(E133-E132)/E$92)","v":19.520938499999996},null,{"$f":"B162*(G$90*(G133-G132)/G$92)","v":19.520938499999996}]
[null,null,"Cement rate","bbl/hr",{"$f":"E$82*7.4805/42","v":133.58035714285714},null,{"$f":"G$82*7.4805/42","v":133.58035714285714}]
[null,null,"Cementing time",null,{"$f":"(E173/E152+2)*A162*$A$1","v":2.436840980346076},null,{"$f":"(G173/G152+2)*B162*$A$1","v":2.6247295740433132}]
[null,null,"Wait on Cement","hr",{"$f":"$A$1*E$81*A162","v":12},null,{"$f":"$A$1*G$81*B162","v":12}]
[null,null,"Time to Cement","hr",{"$f":"IF(E154+E153<E$80,E$80,E153+E154)*A1","v":24},null,{"$f":"IF(G154+G153<G$80,G$80,G153+G154)*A1","v":24}]
[null,null,"Trip while cementing","hr",{"$f":"$A$1*A162*E$91*E133/E$92","v":22.965809999999998},null,{"$f":"$A$1*B162*G$91*G133/G$92","v":22.965809999999998}]
[null,null,"Circulation - casing","hr",{"$f":"(0.0002*(E133)+1)*E$98*A162","v":13.186323999999999},null,{"$f":"(0.0002*(G133)+1)*G$98*B162","v":13.186323999999999}]
[null,null,"Other surface activities        ","hr",{"$f":"(E$105+E$103)*A162+E$104*(1-A162)","v":140},null,{"$f":"(G$105+G$103)*B162+G$104*(1-B162)","v":140}]
[null,null,"∑ Interval Time","hr",{"$f":"SUM(E144:E151,E155:E158)","v":490.98629138333331},null,{"$f":"SUM(G144:G151,G155:G158)","v":490.98629138333331}]
[null,null,"Trouble Index",null,{"$f":"E$20","v":1},null,{"$f":"G$20","v":1}]
[null,null,"Interval Time","hr",{"$f":"E159*E160","v":490.98629138333331},null,{"$f":"G159*G160","v":490.98629138333331}]
[{"$f":"A18","v":1},{"$f":"B18","v":1},null,"day",{"$f":"E161/24","v":20.457762140972221},null,{"$f":"G161/24","v":20.457762140972221}]
[null,null,"Casing Size Specified","inch",{"$f":"IF($A162=0,0,E19)","v":7},null,{"$f":"IF($B162=0,0,G19)","v":8.625}]
[null,null,"Casing Size Used","inch",{"$f":"IF($A162=0,0,R3)","v":7},null,{"$f":"IF($B162=0,0,Y3)","v":8.625}]
[null,null,"Bottom interval Hole Size Used","inch",{"$f":"IF($A162=1,AF3,E19)","v":8.5},null,{"$f":"IF(B162=1,AM3,G19)","v":10.375}]
[null,null,"Liner clearance","inch",{"$f":"IF($A$1=1,0.750001,0.500001)*$A162","v":0.75000100000000003},null,{"$f":"IF($A$1=1,0.750001,0.500001)*B162","v":0.75000100000000003}]
[null,null,"Casing ID","inch",{"$f":"IF($A162=1,R33,0)","v":6.1840000000000002},null,{"$f":"IF(B162=1,Y33,0)","v":7.7249999999999996}]
[{"$f":"IF(E169<900000,0,1)","v":0},{"$f":"IF(G169<900000,0,1)","v":0},"Casing Weight","lb/ft",{"$f":"490*(PI()/4*(E164^2-E167^2))/144","v":28.751520862437403},null,{"$f":"490*(PI()/4*(G164^2-G167^2))/144","v":39.326358662866618}]
[null,null,null,"lb",{"$f":"E168*E132","v":49522.647400333008},null,{"$f":"G168*G132*B162","v":67737.126078243658}]
[null,null,"Casing thickness","inch",{"$f":"0.5*(E164-E167)","v":0.40799999999999992},null,{"$f":"0.5*(G164-G167)","v":0.45000000000000018}]
[null,null,"Cost impact of thickness",null,{"$f":"IF(A18=0,0,1.004*(E170/IF(E164>12,0.375,0.1216*E164^0.45))^0.1822)","v":1.0671648419920601},null,{"$f":"IF(B18=0,0,1.004*(G170/IF(G164>12,0.375,0.1216*G164^0.45))^0.1822)","v":1.0679508028084179}]
[null,null,"Volume of Cement","cu ft",{"$f":"$A$1*(1+E$83)*A162*E132*PI()*(E165^2-E164^2)/(4*144)","v":327.63073525955701},null,{"$f":"$A$1*(1+G$83)*B162*G132*PI()*(G165^2-G163^2)/(4*144)","v":468.54718053248479}]
[null,null,null,"bbl",{"$f":"E172*7.4805/42","v":58.353374169264669},null,{"$f":"G172*7.4805/42","v":83.451599618410768}]
[]
[null,null,"Casing Multiplier",null,{"$f":"E$63*E$23","v":1.5},null,{"$f":"E175","v":1.5}]
[null,null,"Added cost for Slotted/Perforated Liner","$/ft",{"$f":"E65","v":10},null,{"$f":"E176","v":10}]
[null,null,"Cement Multiplier",null,{"$f":"E$24","v":1},null,{"$f":"G$24","v":1}]
[null,null,"Bit Cost",null,{"$f":"IF(E165<26,575*E165^1.54,325*E165^1.54)*E139*$E$31","v":29978.452055181981},null,{"$f":"IF(G165<26,575*G165^1.54,325*G165^1.54)*G139*$E$31","v":40749.824331521777}]
[null,null,"Mud Cost",null,{"$f":"(E$58/24*E161+E$59/24*E137)*E$33","v":96179.839769446524},null,{"$f":"(G$58/24*G161+G$59/24*G137)*G$33","v":96179.839769446524}]
[null,null,"Casing Cost",null,{"$f":"E169*E175*E171*(0.0071*E164+0.3923)*E$32*$E$34+A162*E132*E176*(1-$A$1)","v":65221.815098646548},null,{"$f":"G169*G175*G171*(0.0071*G164+0.3923)*G$32*$E$34+C162*G132*G176*(1-$A$1)","v":91606.536689271743},null,{"$f":"E180/E175","v":43481.210065764368},{"$f":"G180/G175","v":61071.024459514498}]
[null,null,"Cement Cost",null,{"$f":"(IF(E153<24,24,E153)*E$84+E$85*E172)*E$33*E177","v":67559.864226503749},null,{"$f":"(IF(G153<24,24,G153)*G$84+G$85*G172)*G$33*G177","v":76489.950434417842}]
[null,null,"Rig Cost",null,{"$f":"E162*(E$52)+E144/24*(E$53)","v":1149872.1354187059},null,{"$f":"G162*(G$52)+G144/24*(G$53)","v":1149872.1354187059}]
[null,null,"Logging Cost",null,{"$f":"E$69*A112","v":121868.2650862069},null,{"$f":"G$69*B112","v":121868.2650862069}]
[null,null,"Interval Cost",null,{"$f":"SUM(E178:E183)","v":1530680.3716546914},null,{"$f":"SUM(G178:G183)","v":1576766.5517295706}]
[]
[{"$f":"A$16","v":1},{"$f":"B$16","v":1},"Configuration/Cost - Intermediate Liner"]
[null,null,"Length","ft",{"$f":"IF(E15<23530,(E15-E132-E243),10000)*A186","v":4019.0167499999989},null,{"$f":"IF(G15<23530,(G15-G132-G243),10000)*B186","v":4019.0167499999989}]
[null,null,"Bottom of Interval","ft",{"$f":"E15-E132","v":9760.4692499999983},null,{"$f":"G15-G132","v":9760.4692499999983}]
[null,null,"Drilling          "]
[null,null,"Rate of Penetration","ft/hr",{"$f":"IF(E188<H$75,E$75,IF((E188-E187)>H$75,E$76,E187/((H$75-(E188-E187))/E$75+(E188-H$75)/E$76)))","v":25},null,{"$f":"IF(G188<I$75,G$75,IF((G188-G187)>I$75,G$76,G187/((I$75-(G188-G187))/G$75+(G188-I$75)/G$76)))","v":25}]
[null,null,"Rate of Penetration multiplier",null,{"$f":"E$21","v":1},null,{"$f":"G$21","v":1}]
[null,null,"Drill Time","hr",{"$f":"E187/(E190*E191)","v":160.76066999999995},null,{"$f":"G187/(G190*G191)","v":160.76066999999995}]
[null,null,"Bit Life","hr",{"$f":"E$77*E$22","v":100},null,{"$f":"G$77*G$22","v":100}]
[null,null,"# of Bits",null,{"$f":"ROUNDUP(E192/E193,0)","v":2},null,{"$f":"ROUNDUP(G192/G193,0)","v":2}]
[null,null,"Trip count while drilling",null,{"$f":"(E$96*E194)*A186","v":4},null,{"$f":"(G$96*G194)*B186","v":4}]
[null,null,"Trip time during drilling","hr",{"$f":"E195*(E188-0.5*E187)/E$92","v":31.003843499999995},null,{"$f":"G195*(G188-0.5*G187)/G$92","v":31.003843499999995}]
[null,null,"Surface time BHA","hr",{"$f":"E194*E$102+E195*E$93","v":24},null,{"$f":"G194*G$102+G195*G$93","v":24}]
[null,null,"Circulation while drilling","hr",{"$f":"((0.0002*(E188-0.5*E187)+1)*(E194*E$95+E$96)+E$99*E194*0.5*E187/E$100)*A186","v":23.339186549999997},null,{"$f":"((0.0002*(G188-0.5*G187)+1)*(G194*G$95+G$96)+G$99*G194*0.5*G187/G$100)*B186","v":23.339186549999997}]
[null,null,"Drilling Time","hr",{"$f":"(E192+E196+E197+E198)","v":239.10370004999993},null,{"$f":"(G192+G196+G197+G198)","v":239.10370004999993}]
[null,null,"Logging          "]
[null,null,"Logging time","hr",{"$f":"((E187/E$109)+E$106)*A186*A113","v":15.396722499999996},null,{"$f":"((G187/G$109)+G$106)*B186*B113","v":15.396722499999996}]
[null,null,"Circulation while logging","hr",{"$f":"((0.0002*(E188)+1)*E$97)*A186*A113","v":2.9520938499999998},null,{"$f":"(0.0002*(G188)+1)*G$97*B186*B113","v":2.9520938499999998}]
[null,null,"Trip while logging","hr",{"$f":"E$89*E188/E$92*A186*A113","v":19.520938499999996},null,{"$f":"G$89*G188/G$92*B186*B113","v":19.520938499999996}]
[null,null,"Casing and Cementing        "]
[null,null,"Run Casing","hr",{"$f":"(E187/E$79)","v":26.793444999999991},null,{"$f":"(G187/G$79)","v":26.793444999999991}]
[null,null,"Trip while casing","hr",{"$f":"A186*(E$90*(E188-E187)/E$92)","v":11.482904999999999},null,{"$f":"B186*(G$90*(G188-G187)/G$92)","v":11.482904999999999}]
[null,null,"Cement rate","bbl/hr",{"$f":"E$82*7.4805/42","v":133.58035714285714},null,{"$f":"G$82*7.4805/42","v":133.58035714285714}]
[null,null,"Cementing time","hr",{"$f":"(E230/E207+2)*A186","v":4.5174135796153241},null,{"$f":"(G230/G207+2)*B186","v":5.1647485000878346}]
[null,null,"Wait on Cement","hr",{"$f":"E$81","v":12},null,{"$f":"G$81","v":12}]
[null,null,"Time to Cement","hr",{"$f":"IF(E209+E208<E$80,E$80,E208+E209)*A186","v":24},null,{"$f":"IF(G209+G208<G$80,G$80,G208+G209)*B186","v":24}]
[null,null,"Trip while cementing","hr",{"$f":"E$91*E188/E$92*A186","v":19.520938499999996},null,{"$f":"G$91*G188/G$92*B186","v":19.520938499999996}]
[null,null,"Circulation - casing","hr",{"$f":"(0.0002*(E188)+1)*E$98*A186","v":11.808375399999999},null,{"$f":"(0.0002*(G188)+1)*G$98*B186","v":11.808375399999999}]
[null,null,"Other surface activities        ","hr",{"$f":"(E$105+E$103)*A186","v":140},null,{"$f":"(G$105+G$103)*B186","v":140}]
[null,null,"∑ Interval Time","hr",{"$f":"SUM(E199:E206,E210:E213)","v":510.57911879999989},null,{"$f":"SUM(G199:G206,G210:G213)","v":510.57911879999989}]
[null,null,"Trouble ",null,{"$f":"E$20","v":1},null,{"$f":"G$20","v":1}]
[null,null,"Interval Time","hr",{"$f":"E214*E215","v":510.57911879999989},null,{"$f":"G214*G215","v":510.57911879999989}]
[null,null,null,"day",{"$f":"E216/24","v":21.274129949999995},null,{"$f":"G216/24","v":21.274129949999995}]
[null,null,"Casing ID estimate","inch",{"$f":"E165+0.125","v":8.625},null,{"$f":"G165+0.125","v":10.5}]
[null,null,"Casing estimate","inch",{"$f":"(1.03*E$165+0.75)*$A$186","v":9.5050000000000008},null,{"$f":"(1.03*G$165+0.75)*$B$186","v":11.436250000000001}]
[null,null,"Casing Size Used","inch",{"$f":"S3*A186","v":9.625},null,{"$f":"Z3*B186","v":11.75}]
[null,null,"Interval Hole Size Used","inch",{"$f":"AG3*A186","v":12.25},null,{"$f":"AN3*B186","v":14.5}]
[null,null,"Cement thickness","inch",{"$f":"IF(AND($A$1=1,E166>0),E166*1.67,1.25)","v":1.25250167},null,{"$f":"IF(AND($A$1=1,G166>0),G166*1.67,1.25)","v":1.25250167}]
[null,null,"Cement thickness Used","inch",{"$f":"(E221-E220)/2","v":1.3125},null,{"$f":"(G221-G220)/2","v":1.375}]
[null,null,"Casing ID","inch",{"$f":"IF(E187=0,0,S33)","v":8.6809999999999992},null,{"$f":"IF(G187=0,0,Z33)","v":10.772}]
[null,null,"Casing Weight","lb/ft",{"$f":"490*(PI()/4*(E220^2-E224^2))/144","v":46.183721078370368},null,{"$f":"490*(PI()/4*(G220^2-G224^2))/144","v":58.866644125679237}]
[null,null,null,"lb",{"$f":"E225*E187","v":185613.14859129852},null,{"$f":"G225*G187","v":236586.02875739388}]
[null,null,"Casing thickness","inch",{"$f":"0.5*(E220-E224)","v":0.47200000000000042},null,{"$f":"0.5*(G220-G224)","v":0.48899999999999988}]
[null,null,"Cost impact of thickness",null,{"$f":"IF(A186=0,0,1.004*(E227/IF(E221>12,0.375,0.1216*E221^0.45))^0.1822)","v":1.0469777395749433},null,{"$f":"IF(B186=0,0,1.004*(G227/IF(G221>12,0.375,0.1216*G221^0.45))^0.1822)","v":1.0537492777453736}]
[null,null,"Volume of Cement","cu ft",{"$f":"(1+E$83)*E187*PI()*(E221^2-E220^2)/(4*144)","v":1888.0601847114926},null,{"$f":"(1+G$83)*G187*PI()*(G221^2-G220^2)/(4*144)","v":2373.5613750658758}]
[null,null,null,"bbl",{"$f":"E229*7.4805/42","v":336.27700504129336},null,{"$f":"G229*7.4805/42","v":422.74823490905442}]
[]
[null,null,"Casing Multiplier",null,{"$f":"E$64*E$23","v":1.4},null,{"$f":"G$64*G$23","v":1.4}]
[null,null,"Cement Multiplier",null,{"$f":"E$24","v":1},null,{"$f":"G$24","v":1}]
[null,null,"Bit Cost",null,{"$f":"IF(E221<26,575*E221^1.54,325*E221^1.54)*E194*$E$31","v":52630.03213456738},null,{"$f":"IF(G221<26,575*G221^1.54,325*G221^1.54)*G194*$E$31","v":68235.563446127373}]
[null,null,"Mud Cost",null,{"$f":"(E$58*E217+E$59/24*E192)*E$33","v":108489.28895897108},null,{"$f":"(G$58*G217+G$59/24*G192)*G$33","v":108489.28895897108}]
[null,null,"Casing Cost",null,{"$f":"E226*E232*E228*(0.0071*E220+0.3923)*E$32*$E$34","v":233279.99766838859},null,{"$f":"G226*G232*G228*(0.0071*G220+0.3923)*G$32*$E$34","v":309068.24434747075},null,{"$f":"E236/E232","v":166628.56976313473},{"$f":"G236/G232","v":220763.03167676483}]
[null,null,"Cement Cost",null,{"$f":"(IF(E208<24,24,E208)*E$84+E$85*E229)*E$33*E233*A186","v":166446.61571945259},null,{"$f":"(IF(G208<24,24,G208)*G$84+G$85*G229)*G$33*G233*B186","v":197213.55335765661}]
[null,null,"Rig Cost",null,{"$f":"E217*(E$52)+E199/24*(E$53)","v":1222114.1867382252},null,{"$f":"G217*(G$52)+G199/24*(G$53)","v":1222114.1867382252}]
[null,null,"Logging Cost",null,{"$f":"E$69*A186*A113","v":121868.2650862069},null,{"$f":"G$69*B186*B113","v":121868.2650862069}]
[null,null,"Interval Cost",null,{"$f":"SUM(E234:E239)","v":1904828.3863058116},null,{"$f":"SUM(G234:G239)","v":2026989.1019346577}]
[]
[{"$f":"A16","v":1},{"$f":"B16","v":1},"Configuration/Cost Upper Casing"]
[null,null,"Length","ft",{"$f":"IF(E16=2,E15-E132,IF(E124*E15<E125,E124*E15,E125))","v":5741.4524999999994},null,{"$f":"IF(G16=2,G15-G132,IF(G124*G15<G125,G124*G15,G125))","v":5741.4524999999994}]
[null,null,"Drilled Length","ft",{"$f":"E245-IF(A16=1,E304,E361)","v":2870.7262499999997},null,{"$f":"G245-IF(B16=1,G304,G361)","v":2870.7262499999997}]
[null,null,"Bottom of Interval","ft",{"$f":"E188-E187","v":5741.4524999999994},null,{"$f":"G188-G187","v":5741.4524999999994}]
[null,null,"Drilling          "]
[null,null,"Rate of Penetration","ft/hr",{"$f":"IF(E245<H$75,E$75,IF((E245-E244)>H$75,E$76,E244/((H$75-(E245-E244))/E$75+(E245-H$75)/E$76)))","v":25},null,{"$f":"IF(G245<I$75,G$75,IF((G245-G244)>I$75,G$76,G244/((I$75-(G245-G244))/G$75+(G245-I$75)/G$76)))","v":25}]
[null,null,"Rate of Penetration multiplier",null,{"$f":"E$21","v":1},null,{"$f":"G$21","v":1}]
[null,null,"Drill Time","hr",{"$f":"E244/(E247*E248)","v":114.82905},null,{"$f":"G244/(G247*G248)","v":114.82905}]
[null,null,"Bit Life","hr",{"$f":"E$77*E$22","v":100},null,{"$f":"G$77*G$22","v":100}]
[null,null,"# of Bits",null,{"$f":"ROUNDUP(E249/E250,0)","v":2},null,{"$f":"ROUNDUP(G249/G250,0)","v":2}]
[null,null,"Trip count while drilling",null,{"$f":"(E$96*E251)","v":4},null,{"$f":"(G$96*G251)","v":4}]
[null,null,"Trip time during drilling","hr",{"$f":"E252*(E245-0.5*E244)/E$92","v":17.2243575},null,{"$f":"G252*(G245-0.5*G244)/G$92","v":17.2243575}]
[null,null,"Surface time BHA","hr",{"$f":"E251*E$102+E252*E$93","v":24},null,{"$f":"G251*G$102+G252*G$93","v":24}]
[null,null,"Circulation while drilling","hr",{"$f":"((0.0002*(E245-0.5*E244)+1)*(E251*E$95+E$96)+E$99*E251*0.5*E244/E$100)","v":16.908759750000002},null,{"$f":"((0.0002*(G245-0.5*G244)+1)*(G251*G$95+G$96)+G$99*G251*0.5*G244/G$100)","v":16.908759750000002}]
[null,null,"Drilling Time","hr",{"$f":"(E249+E253+E254+E255)","v":172.96216724999999},null,{"$f":"(G249+G253+G254+G255)","v":172.96216724999999}]
[null,null,"Logging          "]
[null,null,"Logging time","hr",{"$f":"((E244/E$109)+E$106)*A114","v":11.569087499999998},null,{"$f":"((G244/G$109)+G$106)*B114","v":11.569087499999998}]
[null,null,"Circulation while logging","hr",{"$f":"(0.0002*(E245)+1)*E$97*A114","v":2.1482904999999999},null,{"$f":"(0.0002*(G245)+1)*G$97*B114","v":2.1482904999999999}]
[null,null,"Trip while logging","hr",{"$f":"E$89*E245/E$92*A114","v":11.482904999999999},null,{"$f":"G$89*G245/G$92*B114","v":11.482904999999999}]
[null,null,"Casing and Cementing        "]
[null,null,"Run Casing","hr",{"$f":"(E243/E$79)","v":38.276349999999994},null,{"$f":"(G243/G$79)","v":38.276349999999994}]
[null,null,"Trip while casing","hr",{"$f":"(E$90*(E245-E243)/E$92)","v":0},null,{"$f":"(G$90*(G245-G243)/G$92)","v":0}]
[null,null,"Cement rate","bbl/hr",{"$f":"E$82*7.4805/42","v":133.58035714285714},null,{"$f":"G$82*7.4805/42","v":133.58035714285714}]
[null,null,"Cementing time",null,{"$f":"(E289/E264+2)","v":11.018652497467377},null,{"$f":"(G289/G264+2)","v":11.018652497467377}]
[null,null,"Wait on Cement","hr",{"$f":"E$81","v":12},null,{"$f":"G$81","v":12}]
[null,null,"Time to Cement","hr",{"$f":"IF(E266+E265<E$80,E$80,E265+E266)","v":24},null,{"$f":"IF(G266+G265<G$80,G$80,G265+G266)","v":24}]
[null,null,"Trip while cementing","hr",{"$f":"E$91*E245/E$92","v":11.482904999999999},null,{"$f":"G$91*G245/G$92","v":11.482904999999999}]
[null,null,"Circulation while casing","hr",{"$f":"(0.0002*(E245)+1)*E$98","v":8.5931619999999995},null,{"$f":"(0.0002*(G245)+1)*G$98","v":8.5931619999999995}]
[null,null,"Other surface activities        ","hr",{"$f":"(E$105+E$103)","v":140},null,{"$f":"(G$105+G$103)","v":140}]
[null,null,"∑ Interval Time","hr",{"$f":"SUM(E256:E263,E267:E270)","v":420.51486725000001},null,{"$f":"SUM(G256:G263,G267:G270)","v":420.51486725000001}]
[null,null,"Trouble ",null,{"$f":"E$20","v":1},null,{"$f":"G$20","v":1}]
[null,null,"Interval Time","hr",{"$f":"E271*E272","v":420.51486725000001},null,{"$f":"G271*G272","v":420.51486725000001}]
[null,null,null,"day",{"$f":"E273/24","v":17.521452802083335},null,{"$f":"G273/24","v":17.521452802083335}]
[null,null,"Casing ID estimate","inch",{"$f":"IF(A242>0,E221+0.175,E165+0.175)","v":12.425000000000001},null,{"$f":"IF(B242>0,G221+0.175,G165+0.175)","v":14.675000000000001}]
[null,null,"Casing estimate","inch",{"$f":"IF($A242=1,E221,E165)*1.03+0.75","v":13.3675},null,{"$f":"IF($B242=1,G221,G165)*1.03+0.75","v":15.685}]
[null,null,"Casing Size","inch",{"$f":"T3","v":16},null,{"$f":"AA3","v":16}]
[{"$f":"A17","v":0},null,"Minimum Casing Size for Pumping","inch",{"$f":"13.375*A278","v":0},null,0]
[null,null,"Casing Size Used","inch",{"$f":"MAX(E277,E278)","v":16},null,{"$f":"MAX(G277,G278)","v":16}]
[null,null,"Interval Hole Size Used","inch",{"$f":"AH3","v":20},null,{"$f":"AO3","v":20}]
[null,null,"Cement thickness","inch",{"$f":"E222*1.5","v":1.878752505},null,{"$f":"G222*1.5","v":1.878752505}]
[null,null,"Cement thickness Used","inch",{"$f":"(E280-E279)/2","v":2},null,{"$f":"(G280-G279)/2","v":2}]
[null,null,"Casing ID","inch",{"$f":"T33","v":14.688000000000001},null,{"$f":"AA33","v":14.688000000000001}]
[null,null,"Casing Weight","lb/ft",{"$f":"490*(PI()/4*(E279^2-E283^2))/144","v":107.60337414717077},null,{"$f":"490*(PI()/4*(G279^2-G283^2))/144","v":107.60337414717077}]
[null,null,null,"lb",{"$f":"E284*E245","v":617799.66150570894},null,{"$f":"G284*G245","v":617799.66150570894}]
[null,null,"Casing thickness","inch",{"$f":"0.5*(E279-E283)","v":0.65599999999999969},null,{"$f":"0.5*(G279-G283)","v":0.65599999999999969}]
[null,null,"Cost impact of thickness",null,{"$f":"1.004*(E286/IF(E280>12,0.375,0.1216*E280^0.45))^0.1822","v":1.1116935741990346},null,{"$f":"1.004*(G286/IF(G280>12,0.375,0.1216*G280^0.45))^0.1822","v":1.1116935741990346}]
[null,null,"Volume of Cement","cu ft",{"$f":"(1+E$83)*(E243*PI()*(E280^2-E279^2)/(4*144)+(E245-E243)*PI()*(E336^2-E279^2)/(4*144))","v":6763.9893731005322},null,{"$f":"(1+G$83)*(G243*PI()*(G280^2-G279^2)/(4*144)+(G245-G243)*PI()*(G336^2-G279^2)/(4*144))","v":6763.9893731005322}]
[null,null,null,"bbl",{"$f":"E288*7.4805/42","v":1204.7148215590128},null,{"$f":"G288*7.4805/42","v":1204.7148215590128}]
[]
[null,null,"Casing Multiplier",null,{"$f":"E$64*E$23","v":1.4},null,{"$f":"G$64*G$23","v":1.4}]
[null,null,"Cement Multiplier",null,{"$f":"E$24","v":1},null,{"$f":"G$24","v":1}]
[null,null,"Bit Cost",null,{"$f":"IF(E280<26,575*E280^1.54,325*E280^1.54)*E251*$E$31","v":111967.05410535556},null,{"$f":"IF(G280<26,575*G280^1.54,325*G280^1.54)*G251*$E$31","v":111967.05410535556}]
[null,null,"Mud Cost",null,{"$f":"(E$58*E274+E$59/24*E249)*E$33","v":86250.055568237251},null,{"$f":"(G$58*G274+G$59/24*G249)*G$33","v":86250.055568237251}]
[null,null,"Casing Cost",null,{"$f":"E285*E291*E287*(0.0071*E279+0.3923)*E$32*$E$34","v":905460.41130976658},null,{"$f":"G285*G291*G287*(0.0071*G279+0.3923)*G$32*$E$34","v":905460.41130976658},null,{"$f":"E295/E291","v":646757.43664983334},{"$f":"G295/G291","v":646757.43664983334}]
[null,null,"Cement Cost",null,{"$f":"(IF(E265<24,24,E265)*E$84+E$85*E288)*E$33*E292","v":475441.55177298049},null,{"$f":"(IF(G265<24,24,G265)*G$84+G$85*G288)*G$33*G292","v":475441.55177298049}]
[null,null,"Rig Cost",null,{"$f":"E274*(E$52)+E256/24*(E$53)","v":988025.30015936075},null,{"$f":"G274*(G$52)+G256/24*(G$53)","v":988025.30015936075}]
[null,null,"Logging Cost",null,{"$f":"E$69*A114","v":121868.2650862069},null,{"$f":"G$69*B114","v":121868.2650862069}]
[null,null,"Interval Cost",null,{"$f":"SUM(E293:E298)","v":2689012.6380019076},null,{"$f":"SUM(G293:G298)","v":2689012.6380019076}]
[]
[{"$f":"A16","v":1},{"$f":"B16","v":1},"Configuration/Cost - Intermediate Casing"]
[null,null,"Length","ft",{"$f":"E126*E245*A301","v":2870.7262499999997},null,{"$f":"G126*G245*B301","v":2870.7262499999997}]
[null,null,"Drilled Length","ft",{"$f":"IF(E302=0,0,E304-E361)","v":2370.7262499999997},null,{"$f":"IF(G302=0,0,G304-G361)","v":2370.7262499999997}]
[null,null,"Bottom of Interval","ft",{"$f":"E302","v":2870.7262499999997},null,{"$f":"G302","v":2870.7262499999997}]
[null,null,"Drilling          "]
[null,null,"Rate of Penetration","ft/hr",{"$f":"IF(E304<H$75,E$75,IF((E304-E303)>H$75,E$76,E303/((H$75-(E304-E303))/E$75+(E304-H$75)/E$76)))","v":25},null,{"$f":"IF(G304<I$75,G$75,IF((G304-G303)>I$75,G$76,G303/((I$75-(G304-G303))/G$75+(G304-I$75)/G$76)))","v":25}]
[null,null,"Rate of Penetration multiplier",null,{"$f":"E$21","v":1},null,{"$f":"G$21","v":1}]
[null,null,"Drill Time","hr",{"$f":"E303/(E306*E307)","v":94.829049999999995},null,{"$f":"G303/(G306*G307)","v":94.829049999999995}]
[null,null,"Bit Life","hr",{"$f":"E$77*E$22","v":100},null,{"$f":"G$77*G$22","v":100}]
[null,null,"# of Bits",null,{"$f":"ROUNDUP(E308/E309,0)","v":1},null,{"$f":"ROUNDUP(G308/G309,0)","v":1}]
[null,null,"Trip count while drilling",null,{"$f":"(E$96*E310)*A301","v":2},null,{"$f":"(G$96*G310)*B301","v":2}]
[null,null,"Trip time during drilling","hr",{"$f":"E311*(E304-0.5*E303)/E$92","v":3.3707262499999997},null,{"$f":"G311*(G304-0.5*G303)/G$92","v":3.3707262499999997}]
[null,null,"Surface time BHA","hr",{"$f":"E310*E$102+E311*E$93","v":12},null,{"$f":"G310*G$102+G311*G$93","v":12}]
[null,null,"Circulation while drilling","hr",{"$f":"((0.0002*(E304-0.5*E303)+1)*(E310*E$95+E$96)+E$99*E310*0.5*E303/E$100)*A301","v":7.7190167499999998},null,{"$f":"((0.0002*(G304-0.5*G303)+1)*(G310*G$95+G$96)+G$99*G310*0.5*G303/G$100)*A301","v":7.7190167499999998}]
[null,null,"Drilling Time","hr",{"$f":"(E308+E312+E313+E314)","v":117.91879299999999},null,{"$f":"(G308+G312+G313+G314)","v":117.91879299999999}]
[null,null,"Logging          "]
[null,null,"Logging time","hr",{"$f":"((E303/E$109)+E$106)*A301*A115","v":9.9024208333333323},null,{"$f":"((G303/G$109)+G$106)*B301*B115","v":9.9024208333333323}]
[null,null,"Circulation while logging","hr",{"$f":"(0.0002*(E304)+1)*E$97*A301*A115","v":1.5741452499999999},null,{"$f":"(0.0002*(G304)+1)*G$97*B301*B115","v":1.5741452499999999}]
[null,null,"Trip while logging","hr",{"$f":"E$89*E304/E$92*A301*A115","v":5.7414524999999994},null,{"$f":"G$89*G304/G$92*B301*B115","v":5.7414524999999994}]
[null,null,"Casing and Cementing        "]
[null,null,"Run Casing","hr",{"$f":"(E302/E$79)*A301","v":19.138174999999997},null,{"$f":"(G302/G$79)*B301","v":19.138174999999997}]
[null,null,"Trip while casing","hr",{"$f":"(E$90*(E304-E302)/E$92)","v":0},null,{"$f":"(G$90*(G304-G302)/G$92)","v":0}]
[null,null,"Cement rate","bbl/hr",{"$f":"E$82*7.4805/42","v":133.58035714285714},null,{"$f":"G$82*7.4805/42","v":133.58035714285714}]
[null,null,"Cementing time",null,{"$f":"(E346/E323+2)*A301","v":12.145984059650798},null,{"$f":"(G346/G323+2)*B301","v":12.145984059650798}]
[null,null,"Wait on Cement","hr",{"$f":"E$81","v":12},null,{"$f":"G$81","v":12}]
[null,null,"Time to Cement","hr",{"$f":"IF(E325+E324<E$80,E$80,E324+E325)*A301","v":24.1459840596508},null,{"$f":"IF(G325+G324<G$80,G$80,G324+G325)*B301","v":24.1459840596508}]
[null,null,"Trip while cementing","hr",{"$f":"E$91*E304/E$92*A301","v":5.7414524999999994},null,{"$f":"G$91*G304/G$92*B301","v":5.7414524999999994}]
[null,null,"Circulation while casing","hr",{"$f":"(0.0002*(E304)+1)*E$98*A301","v":6.2965809999999998},null,{"$f":"(0.0002*(G304)+1)*G$98*B301","v":6.2965809999999998}]
[null,null,"Other surface activities        ","hr",{"$f":"(+E$103)*A301","v":100},null,{"$f":"(+G$103)*B301","v":100}]
[null,null,"∑ Interval Time","hr",{"$f":"SUM(E315:E321,E326:E329)","v":290.4590041429841},null,{"$f":"SUM(G315:G321,G326:G329)","v":290.4590041429841}]
[null,null,"Trouble ",null,{"$f":"E$20","v":1},null,{"$f":"G$20","v":1}]
[null,null,"Interval Time","hr",{"$f":"E330*E331","v":290.4590041429841},null,{"$f":"G330*G331","v":290.4590041429841}]
[null,null,null,"day",{"$f":"E332/24","v":12.102458505957671},null,{"$f":"G332/24","v":12.102458505957671}]
[null,null,"Casing ID estimate","inch",{"$f":"(E280+0.25)","v":20.25},null,{"$f":"(G280+0.25)","v":20.25}]
[null,null,"Casing estimate","inch",{"$f":"IF(A301=1,E$280*1.03+0.75,0)","v":21.35},null,{"$f":"IF(B301=1,G$280*1.03+0.75,0)","v":21.35}]
[null,null,"Casing Size Used","inch",{"$f":"U3*A301","v":24},null,{"$f":"AB3*B301","v":24}]
[null,null,"Interval Hole Size Used","inch",{"$f":"AI3*A301","v":30},null,{"$f":"AP3*B301","v":30}]
[null,null,"Cement thickness","inch",{"$f":"IF(A301=1,E281*1.5,E281)","v":2.8181287575000002},null,{"$f":"IF(B301=1,G281*1.5,G281)","v":2.8181287575000002}]
[null,null,"Cement thickness Used","inch",{"$f":"(E337-E336)/2","v":3},null,{"$f":"(G337-G336)/2","v":3}]
[null,null,"Casing ID","inch",{"$f":"U33*A301","v":22.75},null,{"$f":"AB33*B301","v":22.75}]
[null,null,"Casing Weight","lb/ft",{"$f":"490*(PI()/4*(E336^2-E340^2))/144","v":156.1762884377348},null,{"$f":"490*(PI()/4*(G336^2-G340^2))/144","v":156.1762884377348}]
[null,null,null,"lb",{"$f":"E341*E304","v":448339.37084577675},null,{"$f":"G341*G304","v":448339.37084577675}]
[null,null,"Casing thickness","inch",{"$f":"0.5*(E336-E340)","v":0.625},null,{"$f":"0.5*(G336-G340)","v":0.625}]
[null,null,"Cost impact of thickness",null,{"$f":"IF(A301=0,0,1.004*(E343/IF(E337>12,0.375,0.1216*E337^0.45))^0.1822)","v":1.1019313907221109},null,{"$f":"IF(B301=0,0,1.004*(G343/IF(G337>12,0.375,0.1216*G337^0.45))^0.1822)","v":1.1019313907221109}]
[null,null,"Volume of Cement","cu ft",{"$f":"(1+E$83)*E302*PI()*(E337^2-E336^2)/(4*144)","v":7609.4880447380983},null,{"$f":"(1+G$83)*G302*PI()*(G337^2-G336^2)/(4*144)","v":7609.4880447380983}]
[null,null,null,"bbl",{"$f":"E345*7.4805/42","v":1355.3041742538892},null,{"$f":"G345*7.4805/42","v":1355.3041742538892}]
[]
[null,null,"Casing Multiplier",null,{"$f":"E$23","v":1},null,{"$f":"G$23","v":1}]
[null,null,"Cement Multiplier",null,{"$f":"E$24","v":1},null,{"$f":"G$24","v":1}]
[null,null,"Bit Cost",null,{"$f":"IF(E337<26,575*E337^1.54,325*E337^1.54)*E310*$E$31","v":59082.152798852127},null,{"$f":"IF(G337<26,575*G337^1.54,325*G337^1.54)*G310*$E$31","v":59082.152798852127}]
[null,null,"Mud Cost",null,{"$f":"(E$58*E333+E$59/24*E308)*E$33","v":62313.343996309042},null,{"$f":"(G$58*G333+G$59/24*G308)*G$33","v":62313.343996309042}]
[null,null,"Casing Cost",null,{"$f":"E342*E348*E344*(0.0071*E336+0.3923)*E$32*$E$34","v":517466.61797788483},null,{"$f":"G342*G348*G344*(0.0071*G336+0.3923)*G$32*$E$34","v":517466.61797788483},null,{"$f":"E352/E348","v":517466.61797788483},{"$f":"G352/G348","v":517466.61797788483}]
[null,null,"Cement Cost",null,{"$f":"(IF(E324<24,24,E324)*E$84+E$85*E345)*E$33*E349*A301","v":529022.06902046513},null,{"$f":"(IF(G324<24,24,G324)*G$84+G$85*G345)*G$33*G349*B301","v":529022.06902046513}]
[null,null,"Rig Cost",null,{"$f":"E333*(E$52)+E315/24*(E$53)","v":681253.7295581284},null,{"$f":"G333*(G$52)+G315/24*(G$53)","v":681253.7295581284}]
[null,null,"Logging Cost",null,{"$f":"E$69*A301*A115","v":121868.2650862069},null,{"$f":"G$69*B301*B115","v":121868.2650862069}]
[null,null,"Interval Cost",null,{"$f":"SUM(E350:E355)","v":1971006.1784378465},null,{"$f":"SUM(G350:G355)","v":1971006.1784378465}]
[]
[{"$f":"A16","v":1},{"$f":"B16","v":1},"Configuration/Cost = Surface Casing"]
[null,null,"Length","ft",{"$f":"IF(E127*E243<E128,E127*E243,E128)","v":500},null,{"$f":"IF(G127*G243<G128,G127*G243,G128)","v":500}]
[null,null,"Drilled Length","ft",{"$f":"E361-E417","v":450},null,{"$f":"G361-G417","v":450}]
[null,null,"Bottom of Interval","ft",{"$f":"E359","v":500},null,{"$f":"G359","v":500}]
[null,null,"Drilling          "]
[null,null,"Rate of Penetration","ft/hr",{"$f":"IF(E361<H$75,E$75,IF((E361-E360)>H$75,E$76,E360/((H$75-(E361-E360))/E$75+(E361-H$75)/E$76)))","v":25},null,{"$f":"IF(G361<I$75,G$75,IF((G361-G360)>I$75,G$76,G360/((I$75-(G361-G360))/G$75+(G361-I$75)/G$76)))","v":25}]
[null,null,"Rate of Penetration multiplier",null,{"$f":"E$21","v":1},null,{"$f":"G$21","v":1}]
[null,null,"Drill Time","hr",{"$f":"E360/(E363*E364)","v":18},null,{"$f":"G360/(G363*G364)","v":18}]
[null,null,"Bit Life","hr",{"$f":"E$77*E$22","v":100},null,{"$f":"G$77*G$22","v":100}]
[null,null,"# of Bits",null,{"$f":"ROUNDUP(E365/E366,0)","v":1},null,{"$f":"ROUNDUP(G365/G366,0)","v":1}]
[null,null,"Trip count while drilling",null,{"$f":"(E$96*E367)","v":2},null,{"$f":"(G$96*G367)","v":2}]
[null,null,"Trip time during drilling","hr",{"$f":"E368*(E361-0.5*E360)/E$92","v":0.55000000000000004},null,{"$f":"G368*(G361-0.5*G360)/G$92","v":0.55000000000000004}]
[null,null,"Surface time BHA","hr",{"$f":"E367*E$102+E368*E$93","v":12},null,{"$f":"G367*G$102+G368*G$93","v":12}]
[null,null,"Circulation while drilling","hr",{"$f":"((0.0002*(E361-0.5*E360)+1)*(E367*E$95+E$96)+E$99*E367*0.5*E360/E$100)","v":4.67},null,{"$f":"((0.0002*(G361-0.5*G360)+1)*(G367*G$95+G$96)+G$99*G367*0.5*G360/G$100)","v":4.67}]
[null,null,"Drilling Time","hr",{"$f":"(E365+E369+E370+E371)","v":35.22},null,{"$f":"(G365+G369+G370+G371)","v":35.22}]
[null,null,"Logging          "]
[null,null,"Logging time","hr",{"$f":"((E359/E$109)+2)*A116","v":3.666666666666667},null,{"$f":"((G359/G$109)+2)*B116","v":0}]
[null,null,"Circulation while logging","hr",{"$f":"(0.0002*(E361)+1)*E$97*A116","v":1.1000000000000001},null,{"$f":"(0.0002*(G361)+1)*G$97*B116","v":0}]
[null,null,"Trip while logging","hr",{"$f":"E$89*E361/E$92*A116","v":1},null,{"$f":"G$89*G361/G$92*B116","v":0}]
[null,null,"Casing and Cementing        "]
[null,null,"Run Casing","hr",{"$f":"(E359/E$79)","v":3.3333333333333335},null,{"$f":"(G359/G$79)","v":3.3333333333333335}]
[null,null,"Trip while casing","hr",{"$f":"(E$90*(E361-E359)/E$92)","v":0},null,{"$f":"(G$90*(G361-G359)/G$92)","v":0}]
[null,null,"Cement rate","bbl/hr",{"$f":"E$82*7.4805/42","v":133.58035714285714},null,{"$f":"G$82*7.4805/42","v":133.58035714285714}]
[null,null,"Cementing time",null,{"$f":"(E403/E380+2)","v":4.290744643242558},null,{"$f":"(G403/G380+2)","v":4.290744643242558}]
[null,null,"Wait on Cement","hr",{"$f":"E$81","v":12},null,{"$f":"G$81*B358","v":12}]
[null,null,"Time to Cement","hr",{"$f":"IF(E382+E381<E$80,E$80,E381+E382)","v":24},null,{"$f":"IF(G382+G381<G$80,G$80,G381+G382)","v":24}]
[null,null,"Trip while cementing","hr",{"$f":"E$91*E359/E$92","v":1},null,{"$f":"G$91*G359/G$92","v":1}]
[null,null,"Circulation while casing","hr",{"$f":"(0.0002*(E361)+1)*E$98","v":4.4000000000000004},null,{"$f":"(0.0002*(G361)+1)*G$98","v":4.4000000000000004}]
[null,null,"Other surface activities        ","hr",{"$f":"(+E$103)","v":100},null,{"$f":"(+G$103)","v":100}]
[null,null,"∑ Interval Time","hr",{"$f":"SUM(E372:E378,E383:E386)","v":173.72},null,{"$f":"SUM(G372:G378,G383:G386)","v":167.95333333333332}]
[null,null,"Trouble ",null,{"$f":"E$20","v":1},null,{"$f":"G$20","v":1}]
[null,null,"Interval Time","hr",{"$f":"E387*E388","v":173.72},null,{"$f":"G387*G388","v":167.95333333333332}]
[null,null,null,"day",{"$f":"E389/24","v":7.2383333333333333},null,{"$f":"G389/24","v":6.9980555555555553}]
[null,null,"Casing ID estimate","inch",{"$f":"IF(A301=1,E337+0.25,E280+0.25)","v":30.25},null,{"$f":"IF(B301=1,G337+0.25,G280+0.25)","v":30.25}]
[null,null,"Casing estimate","inch",{"$f":"IF($A358=1,E337,E280)*1.03+0.75","v":31.650000000000002},null,{"$f":"IF($A358=1,G337,G280)*1.03+0.75","v":31.650000000000002}]
[null,null,"Casing Size Used","inch",{"$f":"V3","v":32},null,{"$f":"AC3","v":32}]
[null,null,"Interval Hole Size Used","inch",{"$f":"E393+2*E395","v":38},null,{"$f":"G393+2*G395","v":38}]
[null,null,"Cement thickness","inch",3,null,3]
[null,null,"Cement thickness Used","inch",{"$f":"(E394-E393)/2","v":3},null,{"$f":"(G394-G393)/2","v":3}]
[null,null,"Casing ID","inch",{"$f":"V33","v":30.623999999999999},null,{"$f":"AC33","v":30.623999999999999}]
[null,null,"Casing Weight","lb/ft",{"$f":"E$35*PI()*(E393^2-E397^2)/(4*144)","v":230.29404455501356},null,{"$f":"G$35*PI()*(G393^2-G397^2)/(4*144)","v":230.29404455501356}]
[null,null,null,"lb",{"$f":"E398*E361","v":115147.02227750678},null,{"$f":"G398*G361","v":115147.02227750678}]
[null,null,"Casing thickness","inch",{"$f":"0.5*(E393-E397)","v":0.68800000000000061},null,{"$f":"0.5*(G393-G397)","v":0.68800000000000061}]
[null,null,"Cost impact of thickness",null,{"$f":"1.004*(E400/IF(E393>12,0.375,0.1216*E393^0.45))^0.1822","v":1.1213826418735655},null,{"$f":"1.004*(G400/IF(G393>12,0.375,0.1216*G393^0.45))^0.1822","v":1.1213826418735655}]
[null,null,"Volume of Cement","cu ft",{"$f":"(1+E$83)*E359*PI()*(E394^2-E393^2)/(4*144)","v":1718.058482431918},null,{"$f":"(1+G$83)*G359*PI()*(G394^2-G393^2)/(4*144)","v":1718.058482431918}]
[null,null,null,"bbl",{"$f":"E402*7.4805/42","v":305.99848756742767},null,{"$f":"G402*7.4805/42","v":305.99848756742767}]
[]
[null,null,"Casing Multiplier",null,{"$f":"E$23","v":1},null,{"$f":"G$23","v":1}]
[null,null,"Cement Multiplier",null,{"$f":"E$24","v":1},null,{"$f":"G$24","v":1}]
[null,null,"Bit Cost",null,{"$f":"IF(E394<26,575*E394^1.54,325*E394^1.54)*E367*$E$31","v":85026.894635962759},null,{"$f":"IF(G394<26,575*G394^1.54,325*G394^1.54)*G367*$E$31","v":85026.894635962759}]
[null,null,"Mud Cost",null,{"$f":"(E$58*E390+E$59/24*E365)*E$33","v":30434.77876920344},null,{"$f":"(G$58*G390+G$59/24*G365)*G$33","v":29529.962435565561}]
[null,null,"Casing Cost",null,{"$f":"E399*E405*E401*(0.0071*E393+0.3923)*E$32*$E$34","v":148899.02082801206},null,{"$f":"G399*G405*G401*(0.0071*G393+0.3923)*G$32*$E$34","v":148899.02082801206},null,{"$f":"E409/E405","v":148899.02082801206},{"$f":"G409/G405","v":148899.02082801206}]
[null,null,"Cement Cost",null,{"$f":"(IF(E381<24,24,E381)*E$84+E$85*E402)*E$33*E406","v":155673.35320982549},null,{"$f":"(IF(G381<24,24,G381)*G$84+G$85*G402)*G$33*G406","v":155673.35320982549}]
[null,null,"Rig Cost",null,{"$f":"E390*(E$52)+E372/24*(E$53)","v":380175.99066053063},null,{"$f":"G390*(G$52)+G372/24*(G$53)","v":368459.13167749502}]
[null,null,"Logging Cost",null,{"$f":"E$69*A116","v":121868.2650862069},null,{"$f":"G$69*B116","v":0}]
[null,null,"Interval Cost",null,{"$f":"SUM(E407:E412)","v":922078.30318974121},null,{"$f":"SUM(G407:G412)","v":787588.3627868609}]
[]
[null,null,"Configuration/Cost - Conductor"]
[null,null,"Length","ft",50,null,50]
[null,null,"Bottom of Interval","ft",{"$f":"E416","v":50},null,{"$f":"G416","v":50}]
[null,null,"Drilling          "]
[null,null,"Rate of Penetration","ft/hr",{"$f":"IF(E417<H$75,E$75,IF((E417-E416)>H$75,E$76,E416/((H$75-(E417-E416))/E$75+(E417-H$75)/E$76)))","v":25},null,{"$f":"IF(G417<I$75,G$75,IF((G417-G416)>I$75,G$76,G416/((I$75-(G417-G416))/G$75+(G417-I$75)/G$76)))","v":25}]
[null,null,"Rate of Penetration multiplier",null,{"$f":"E$21","v":1},null,{"$f":"G$21","v":1}]
[null,null,"Drill Time","hr",{"$f":"E416/(E419*E420)","v":2},null,{"$f":"G416/(G419*G420)","v":2},null,{"$f":"E421+E365+E308+E249+E192+E137","v":498.8603333333333},{"$f":"G421+G365+G308+G249+G192+G137","v":498.8603333333333}]
[null,null,"Bit Life","hr",{"$f":"E$77*E$22","v":100},null,{"$f":"G$77*G$22","v":100}]
[null,null,"# of Bits",null,{"$f":"ROUNDUP(E421/E422,0)","v":1},null,{"$f":"ROUNDUP(G421/G422,0)","v":1}]
[null,null,"Trip count while drilling",null,{"$f":"(E$96*E423)","v":2},null,{"$f":"(G$96*G423)","v":2}]
[null,null,"Trip time during drilling","hr",{"$f":"E424*(E417-0.5*E416)/E$92","v":0.05},null,{"$f":"G424*(G417-0.5*G416)/G$92","v":0.05}]
[null,null,"Surface time BHA","hr",{"$f":"E423*E$102+E424*E$93","v":12},null,{"$f":"G423*G$102+G424*G$93","v":12}]
[null,null,"Circulation while drilling","hr",{"$f":"((0.0002*(E417-0.5*E416)+1)*(E423*E$95+E$96)+E$99*E423*0.5*E416/E$100)*0","v":0},null,{"$f":"((0.0002*(G417-0.5*G416)+1)*(G423*G$95+G$96)+G$99*G423*0.5*G416/G$100)*0","v":0}]
[null,null,"Drilling Time","hr",{"$f":"(E421+E425+E426+E427)","v":14.05},null,{"$f":"(G421+G425+G426+G427)","v":14.05}]
[null,null,"Logging          "]
[null,null,"Logging time","hr",{"$f":"(E417/E$109+2)*A117","v":0},null,{"$f":"(G417/G$109+2)*0","v":0}]
[null,null,"Circulation while logging","hr",{"$f":"(0.0002*(E417)+1)*E$97*A117","v":0},null,{"$f":"(0.0002*(G417)+1)*G$97*0","v":0}]
[null,null,"Trip while logging","hr",{"$f":"E$89*E417/E$92*A117","v":0},null,{"$f":"G$89*G417/G$92*B117","v":0}]
[null,null,"Casing and Cementing        "]
[null,null,"Run Casing","hr",{"$f":"(E416/E$79)","v":0.33333333333333331},null,{"$f":"(G416/G$79)","v":0.33333333333333331}]
[null,null,"Trip while casing","hr",{"$f":"(E$90*(E417-E416)/E$92)","v":0},null,{"$f":"(G$90*(G417-G416)/G$92)","v":0}]
[null,null,"Cement rate","bbl/hr",{"$f":"E$82*7.4805/42","v":133.58035714285714},null,{"$f":"G$82*7.4805/42","v":133.58035714285714}]
[null,null,"Cementing time",null,{"$f":"(E456/E436+2)","v":2.294524311274043},null,{"$f":"(G456/G436+2)","v":2.294524311274043}]
[null,null,"Wait on Cement",null,{"$f":"E$81","v":12},null,{"$f":"G$81","v":12}]
[null,null,"Time to Cement","hr",{"$f":"IF(E438+E437<E$80,E$80,E437+E438)","v":24},null,{"$f":"IF(G438+G437<G$80,G$80,G437+G438)","v":24}]
[null,null,"Trip while cementing","hr",{"$f":"E$91*E416/E$92","v":0.1},null,{"$f":"G$91*G416/G$92","v":0.1}]
[null,null,"Circulation while casing","hr",{"$f":"(0.0002*(E417)+1)*E$98*0","v":0},null,{"$f":"(0.0002*(G417)+1)*G$98*0","v":0}]
[null,null,"Other surface activities        ","hr",{"$f":"E$103*0.5","v":50},null,{"$f":"G$103*0.5","v":50}]
[null,null,"∑ Interval Time","hr",{"$f":"SUM(E428:E434,E439:E442)","v":88.483333333333334},null,{"$f":"SUM(G428:G434,G439:G442)","v":88.483333333333334}]
[null,null,"Trouble ",null,1,null,1]
[null,null,"Interval Time","hr",{"$f":"E443*E444","v":88.483333333333334},null,{"$f":"G443*G444","v":88.483333333333334}]
[null,null,null,"day",{"$f":"E445/24","v":3.6868055555555554},null,{"$f":"G445/24","v":3.6868055555555554}]
[null,null,"Casing Size","inch",{"$f":"E394+2*2","v":42},null,{"$f":"G394+2*2","v":42}]
[null,null,"Casing ID","inch",{"$f":"E447- 2*0.75","v":40.5},null,{"$f":"G447- 2*0.75","v":40.5}]
[null,null,"Hole Size","inch",{"$f":"E447+2*E450","v":48},null,{"$f":"G447+2*G450","v":48}]
[null,null,"Cement thickness","inch",3,null,3]
[null,null,"Casing Weight","lb/ft",{"$f":"E35*PI()*(E447^2-E448^2)/(4*144)","v":330.72625786814422},null,{"$f":"G35*PI()*(G447^2-G448^2)/(4*144)","v":330.72625786814422}]
[null,null,null,"lb",{"$f":"E451*E416","v":16536.312893407212},null,{"$f":"G451*G416","v":16536.312893407212}]
[null,null,"Casing thickness","inch",{"$f":"0.5*(E447-E448)","v":0.75},null,{"$f":"0.5*(G447-G448)","v":0.75}]
[null,null,"Cost impact of thickness",null,{"$f":"1.004*(E453/IF(E447>12,0.375,0.1216*E447^0.45))^0.1822","v":1.1391512158207264},null,{"$f":"1.004*(G453/IF(G447>12,0.375,0.1216*G447^0.45))^0.1822","v":1.1391512158207264}]
[null,null,"Volume of Cement","cu ft",{"$f":"(1+E$83)*E416*PI()*(E449^2-E447^2)/(4*144)","v":220.89323345553234},null,{"$f":"(1+G$83)*G416*PI()*(G449^2-G447^2)/(4*144)","v":220.89323345553234}]
[null,null,null,"bbl",{"$f":"E455*7.4805/42","v":39.342662687240711},null,{"$f":"G455*7.4805/42","v":39.342662687240711}]
[]
[null,null,"Casing Multiplier",null,{"$f":"E$23","v":1},null,{"$f":"G$23","v":1}]
[null,null,"Cement Multiplier",null,{"$f":"E$24","v":1},null,{"$f":"G$24","v":1}]
[null,null,"Bit Cost",null,{"$f":"IF(E449<26,575*E449^1.54,325*E449^1.54)*E423*$E$31","v":121843.14060763437},null,{"$f":"IF(G449<26,575*G449^1.54,325*G449^1.54)*G423*$E$31","v":121843.14060763437}]
[null,null,"Mud Cost",null,{"$f":"(E$58*E446+E$59/24*E421)*E$33*0","v":0},null,{"$f":"(G$58*G446+G$59/24*G421)*G$33*0","v":0}]
[null,null,"Casing Cost",null,{"$f":"E452*E458*E454*(0.0071*E447+0.3923)*E$32*$E$34","v":24211.836498606852},null,{"$f":"G452*G458*G454*(0.0071*G447+0.3923)*G$32*$E$34","v":24211.836498606852},null,{"$f":"E462/E458","v":24211.836498606852},{"$f":"G462/G458","v":24211.836498606852}]
[null,null,"Cement Cost",null,{"$f":"E455/27*500","v":4090.61543436171},null,{"$f":"G455/27*500","v":4090.61543436171}]
[null,null,"Rig Cost",null,{"$f":"E446*(E$52)+E428/24*(E$53)","v":190636.23945361847},null,{"$f":"G446*(G$52)+G428/24*(G$53)","v":190636.23945361847}]
[null,null,"Logging Cost",null,{"$f":"E$69*A117","v":0},null,{"$f":"G$69*B117","v":0}]
[null,null,"Interval Cost",null,{"$f":"SUM(E460:E465)","v":340781.83199422143},null,{"$f":"SUM(G460:G465)","v":340781.83199422143}]
[null,null,null,null,null,null,null,null,{"$f":"I462+I409+I352+I295+I236+I180","v":1547444.6917832361},{"$f":"J462+J409+J352+J295+J236+J180","v":1619168.9680906164}]
[null,null,null,null,null,null,null,null,{"$f":"E169+E226+E285+E342+E399+E452","v":1432958.1635140311},{"$f":"G169+G226+G285+G342+G399+G452","v":1502145.5223580371}]
[null,null,"Total",null,{"$f":"SUM(E470:E476)","v":9527371.1963194665},null,{"$f":"SUM(G470:G476)","v":9561128.1516203117},null,{"$f":"I467/I468","v":1.0798952343370938},{"$f":"J467/J468","v":1.0779042003526251}]
[null,null,"Bit Cost",null,{"$f":"E460+E407+E350+E293+E234+E178","v":460527.72633755417},null,{"$f":"G460+G407+G350+G293+G234+G178","v":486904.62992545392}]
[null,null,"Mud Cost",null,383667.30706216733,null,382762.49072852946]
[null,null,"Casing Cost",null,1894539.6993813054,null,1996712.6676510128,null,{"$f":"E472/I468","v":1.3221179428821159},{"$f":"G472/J468","v":1.3292405016237139}]
[null,null,"Cement Cost",null,1398234.0693835891,null,1437931.0932297073]
[null,null,"Rig Cost",null,4612077.5819885693,null,4600360.7230055341]
[null,null,"Logging Cost",null,609341.32543103443,null,487473.06034482759]
[null,null,"Well Head",null,{"$f":"E31*E66","v":168983.48673524635},null,{"$f":"E31*G66","v":168983.48673524635}]
[]
[null,null,"# bits",null,{"$f":"E139+E194+E251+E310+E367+E423","v":9},null,{"$f":"G139+G194+G251+G310+G367+G423","v":9}]

{"sheet":"GF Pumping A2 10-90s","index":50,"n_rows":338,"n_cols":26,"rows_kept":338,"cut":false,"hidden":true,"merged":[]}
[{"$f":"'Input A1'!A75","v":1},"GETEM - beta",null,"GF Pump Setting Depth Calculation"]
[{"$f":"'Input A1'!A398","v":0},null,null,null,{"$f":"'Summary A1'!H25","v":"EGS"},{"$f":"'Summary A1'!H26","v":"FLASH-STEAM"}]
[null,null,"This Sheet Last Modified:"]
[null,null,"User input required in cells:","NA"]
[]
[]
[null,null,null,0.1,null,null,0.1,null,null,0.9,null,null,0.9]
[null,null,"Units","SI",null,"Units","Imperial/English",null,"Units","SI",null,"Units","Imperial/English",null,null,null,"GF Properties",null,"Property=C0+C1*T+C2*T^2+C3*T^3+C4*T^4+C5*T^5+C6*T^6"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"C6","C5","C4","C3","C2","C1","C0"]
[null,"P,hydrostatic -prod","bar",{"$f":"'Reservoir A1 10-90s'!D17","v":321.23592815901014},null,"psia",{"$f":"D10*14.50377","v":4659.1320177548059},null,"bar",{"$f":"'Reservoir A1 10-90s'!J17","v":321.23592815901014},null,"psia",{"$f":"J10*14.50377","v":4659.1320177548059},null,null,null,"Pressure",null,"psia",null,-2.5517506350999999E-12,2.4121846657999999E-8,-9.1909636468000008E-6,1.9695373372000001E-3,-0.19788525656,8.0894106753999999]
[null,"P,hydrostatic -inject","bar",{"$f":"'Reservoir A1 10-90s'!D19","v":321.23592815901014},null,"psia",{"$f":"D11*14.50377","v":4659.1320177548059},null,"bar",{"$f":"'Reservoir A1 10-90s'!J19","v":321.23592815901014},null,"psia",{"$f":"J11*14.50377","v":4659.1320177548059},null,null,null,"enthalpy",null,"btu/lb",1.0122595469000001E-14,-1.8805783302E-11,1.4924845945999999E-8,-5.9760546932999997E-6,1.3462856545E-3,0.83827719984000004,-24.113934501999999]
[null,"g","m/s^2",9.8070000000000004,null,"ft/s^2",32.173999999999999,null,"m/s^2",9.8070000000000004,null,"ft/s^2",32.173999999999999,null,null,null,"entropy",null,"btu/lb-R",7.3991541797999994E-18,-1.2945213490999999E-14,8.8430105660999993E-12,-1.8419111147E-9,-1.2026247967E-6,2.0324314655999999E-3,-6.0089552413E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"specific vol",null,"ft^3/lb",1.4068205291E-18,-2.6995711458E-15,2.1775771856000002E-12,-9.1528222658000002E-10,2.2418007508000001E-7,-2.3968043944000001E-5,1.7070951785999999E-2]
[null,"Injection Pumping"]
[null,"T,inject","C",{"$f":"Geofluid!J106","v":139.90795639793973},null,"F",{"$f":"D15*1.8+32","v":283.83432151629154},null,"C",{"$f":"Geofluid!K106","v":139.90795639793973},null,"F",{"$f":"J15*1.8+32","v":283.83432151629154}]
[null,"P,inject-wellhead","bar",{"$f":"'GF Pumping A1'!H71","v":3.5952939162380644},null,"psia",{"$f":"D16*14.50377","v":52.145316043516146},null,"bar",{"$f":"'GF Pumping A1'!I71","v":3.5952939162380644},null,"psia",{"$f":"J16*14.50377","v":52.145316043516146}]
[null,"rho,o","kg/m^3",{"$f":"G17*16.01846","v":926.19860314016478},null,"lb/cft",{"$f":"1/($T$13*G15^6+$U$13*G15^5+$V$13*G15^4+$W$13*G15^3+$X$13*G15^2+$Y$13*G15+$Z$13)","v":57.820702061257123},null,"kg/m^3",{"$f":"M17*16.01846","v":926.19860314016478},null,"lb/cft",{"$f":"1/($T$13*M15^6+$U$13*M15^5+$V$13*M15^4+$W$13*M15^3+$X$13*M15^2+$Y$13*M15+$Z$13)","v":57.820702061257123}]
[null,"viscosity",null,null,null,"lb/ft-s",{"$f":" 0.0925*G15^-1.159","v":1.3275152002328124E-4},null,null,null,null,"lb/ft-s",{"$f":" 0.0925*M15^-1.159","v":1.3275152002328124E-4}]
[null,"g","m/s^2",9.8070000000000004,null,"ft/s^2",32.173999999999999,null,"m/s^2",9.8070000000000004,null,"ft/s^2",32.173999999999999]
[null,"depth","m",{"$f":"'Summary A1'!L52","v":3500},null,"ft",{"$f":"'Summary A1'!L53","v":11482.904999999999},null,"m",{"$f":"'Summary A1'!M52","v":3500},null,"ft",{"$f":"'Summary A1'!M53","v":11482.904999999999}]
[null,"P.sat","bar",{"$f":"G21/14.50377","v":3.6049384529291495},null,"psia",{"$f":"($T$10*G15^6+$U$10*G15^5+$V$10*G15^4+$W$10*G15^3+$X$10*G15^2+$Y$10*G15+$Z$10)","v":52.285198185440208},null,"bar",{"$f":"M21/14.50377","v":3.6049384529291495},null,"psia",{"$f":"($T$10*M15^6+$U$10*M15^5+$V$10*M15^4+$W$10*M15^3+$X$10*M15^2+$Y$10*M15+$Z$10)","v":52.285198185440208}]
[null,"dT/dL","C/m",{"$f":"'Reservoir A2'!J461","v":1.7509887644692275E-3},null,"F/ft",{"$f":"IF(G81='GF Pumping A2'!G81,'GF Pumping A2'!G22,'Reservoir A2'!J460)","v":9.5363423443776594E-4},null,"C/m",{"$f":"'Reservoir A2'!M461","v":1.7509887644692275E-3},null,"F/ft",{"$f":"IF(M81='GF Pumping A2'!M81,'GF Pumping A2'!G22,'Reservoir A2'!M460)","v":9.5363423443776594E-4}]
[null,"Ratio of Projection to Injection Well Flow",null,{"$f":"G23","v":0.47619047619047616},null,null,{"$f":"G142/G25","v":0.47619047619047616},null,null,{"$f":"M23","v":0.47619047619047616},null,null,{"$f":"M142/M25","v":0.47619047619047616}]
[null,"Friction injection casing"]
[null,"flow","kg/s",{"$f":"'Summary A1'!L139","v":84},null,"lb/h",{"$f":"2.20462*D25*3600","v":666677.08799999999},null,"kg/s",{"$f":"'Summary A1'!M139","v":84},null,"lb/h",{"$f":"2.20462*J25*3600","v":666677.08799999999}]
[{"$f":"'GF Pumping A1'!D80","v":3},"Upper Interval"]
[null,"Diameter,well","m",{"$f":"G28/3.28083","v":0.37307632519819678},null,"inch",{"$f":"'GF Pumping A1'!H97","v":14.688000000000001},null,"m",{"$f":"M28/3.28083","v":0.37307632519819678},null,"inch",{"$f":"'GF Pumping A1'!I97","v":14.688000000000001}]
[null,null,null,null,null,"ft",{"$f":"G27/12","v":1.224},null,null,null,null,"ft",{"$f":"M27/12","v":1.224}]
[null,"A","sq m",{"$f":"PI()*D27^2/4","v":0.10931638512087036},null,"sq ft",{"$f":"PI()*G28^2/4","v":1.1766646788461355},null,"sq m",{"$f":"PI()*J27^2/4","v":0.10931638512087036},null,"sq ft",{"$f":"PI()*M28^2/4","v":1.1766646788461355}]
[null,"Length interval","m",{"$f":"G30/3.28083","v":1749.9999999999998},null,"ft",{"$f":"'GF Pumping A1'!H101","v":5741.4524999999994},null,"m",{"$f":"M30/3.28083","v":1749.9999999999998},null,"ft",{"$f":"'GF Pumping A1'!I101","v":5741.4524999999994}]
[null,"surface roughness",null,null,null,"ft",{"$f":"'GF Pumping A1'!D99","v":1.4999999999999999E-4},null,null,null,null,"ft",{"$f":"G31","v":1.4999999999999999E-4}]
[null,"T*","C",{"$f":"D15+0.5*D22*D23*D30","v":140.6375350498019},null,"F",{"$f":"G15+0.5*G22*G23*G30","v":285.13795143519587},null,"C",{"$f":"J15+0.5*J22*J23*J30","v":140.6375350498019},null,"F",{"$f":"M15+0.5*M22*M23*M30","v":285.13795143519587}]
[null,"P.sat","bar",{"$f":"G33/14.50377","v":3.6794653768597803},null,"psia",{"$f":"($T$10*G32^6+$U$10*G32^5+$V$10*G32^4+$W$10*G32^3+$X$10*G32^2+$Y$10*G32+$Z$10)","v":53.366119548937576},null,"bar",{"$f":"M33/14.50377","v":3.6794653768597803},null,"psia",{"$f":"($T$10*M32^6+$U$10*M32^5+$V$10*M32^4+$W$10*M32^3+$X$10*M32^2+$Y$10*M32+$Z$10)","v":53.366119548937576}]
[null,"viscosity",null,null,null,"lb/ft-s",{"$f":" 0.0925*G32^-1.159","v":1.3204834384627673E-4},null,null,null,null,"lb/ft-s",{"$f":" 0.0925*M32^-1.159","v":1.3204834384627673E-4}]
[null,"rho,o","kg/m^3",{"$f":"G35*16.01846","v":925.55530448116087},null,"lb/cft",{"$f":"1/($T$13*G32^6+$U$13*G32^5+$V$13*G32^4+$W$13*G32^3+$X$13*G32^2+$Y$13*G32+$Z$13)","v":57.780542229475294},null,"kg/m^3",{"$f":"M35*16.01846","v":925.55530448116087},null,"lb/cft",{"$f":"1/($T$13*M32^6+$U$13*M32^5+$V$13*M32^4+$W$13*M32^3+$X$13*M32^2+$Y$13*M32+$Z$13)","v":57.780542229475294}]
[null,"rho*head","bar",{"$f":"G36/14.50377","v":158.84004193142371},null,"psi",{"$f":"G30*G35/144","v":2303.7794349637252},null,"bar",{"$f":"M36/14.50377","v":158.84004193142371},null,"psi",{"$f":"M30*M35/144","v":2303.7794349637252}]
[null,"P*/Psat",null,null,null,null,{"$f":"0.5*(G36+G16)/G33","v":22.073225212176251},null,null,null,null,null,{"$f":"0.5*(M36+M16)/M33","v":22.073225212176251}]
[null,"rho,correction",null,{"$f":"G38","v":1.0044845926156014},null,null,{"$f":"1+(2.6213E-16*G32^4.8428)*G37","v":1.0044845926156014},null,null,{"$f":"M38","v":1.0044845926156014},null,null,{"$f":"1+(2.6213E-16*M32^4.8428)*M37","v":1.0044845926156014}]
[null,"mu correction",null,null,null,null,{"$f":"1+(4.166E-17*G$32^5.3155)*G37","v":1.0103140693202153},null,null,null,null,null,{"$f":"1+(4.166E-17*M$32^5.3155)*M37","v":1.0103140693202153}]
[null,"flow","m^3/s",{"$f":"D$25/(D35*D38)","v":9.0351139089202628E-2},null,"cft/s",{"$f":"G$25/(3600*G35*G38)","v":3.1907158982170647},null,"m^3/s",{"$f":"J$25/(J35*J38)","v":9.0351139089202628E-2},null,"cft/s",{"$f":"M$25/(3600*M35*M38)","v":3.1907158982170647}]
[null,"Velocity,well","m/s",{"$f":"D40/D29","v":0.82651049052986891},null,"fps",{"$f":"G40/G29","v":2.7116611517105742},null,"m/s",{"$f":"J40/J29","v":0.82651049052986891},null,"fps",{"$f":"M40/M29","v":2.7116611517105742}]
[null,"Re,w",null,{"$f":"G42","v":1443950.715626772},null,null,{"$f":"G28*G41*G35*G38/(G34*G39)","v":1443950.715626772},null,null,{"$f":"M42","v":1443950.715626772},null,null,{"$f":"M28*M41*M35*M38/(M34*M39)","v":1443950.715626772}]
[null,"friction factor (smooth)",null,{"$f":"IF($A26>0,(0.79*LN(D42)-1.64)^-2,0)","v":1.0931424082476014E-2},null,null,{"$f":"IF($A26>0,(0.79*LN(G42)-1.64)^-2,0)","v":1.0931424082476014E-2},null,null,{"$f":"IF($A26>0,(0.79*LN(J42)-1.64)^-2,0)","v":1.0931424082476014E-2},null,null,{"$f":"IF($A26>0,(0.79*LN(M42)-1.64)^-2,0)","v":1.0931424082476014E-2}]
[null,"Serghide","a",null,null,null,{"$f":"-2*LOG(G31/3.7+12/G42)","v":8.6222517766528473},null,null,null,null,null,{"$f":"-2*LOG(M31/3.7+12/M42)","v":8.6222517766528473}]
[null,null,"v",null,null,null,{"$f":"-2*LOG(G31/3.7+2.51*G44/G42)","v":8.510968363359444},null,null,null,null,null,{"$f":"-2*LOG(M31/3.7+2.51*M44/M42)","v":8.510968363359444}]
[null,null,"c",null,null,null,{"$f":"-2*LOG(G31/3.7+2.51*G45/G42)","v":8.5139995162705748},null,null,null,null,null,{"$f":"-2*LOG(M31/3.7+2.51*M45/M42)","v":8.5139995162705748}]
[null,null,"f",{"$f":"G47","v":1.3795611554061768E-2},null,null,{"$f":"(G44-(G45-G44)^2/(G46-2*G45+G44))^-2","v":1.3795611554061768E-2},null,null,{"$f":"M47","v":1.3795611554061768E-2},null,null,{"$f":"(M44-(M45-M44)^2/(M46-2*M45+M44))^-2","v":1.3795611554061768E-2}]
[null,"friction factor used",null,{"$f":"IF($A26>0,D47,0)","v":1.3795611554061768E-2},null,null,{"$f":"IF($A26>0,G47,0)","v":1.3795611554061768E-2},null,null,{"$f":"IF($A26>0,J47,0)","v":1.3795611554061768E-2},null,null,{"$f":"IF($A26>0,M47,0)","v":1.3795611554061768E-2}]
[null,"friction head loss","m/m",{"$f":"(D48*1/D27)*(D41^2)/(2*D$12)","v":1.2878753669301546E-3},null,"ft/ft",{"$f":"(G48*1/G28)*(G41^2)/(2*G$12)","v":1.2879390911282259E-3},null,"m/m",{"$f":"(J48*1/J27)*(J41^2)/(2*J$12)","v":1.2878753669301546E-3},null,"ft/ft",{"$f":"(M48*1/M28)*(M41^2)/(2*M$12)","v":1.2879390911282259E-3}]
[null,null,"m",{"$f":"D49*D30","v":2.2537818921277704},null,"ft",{"$f":"G49*G30","v":7.3946411146058795},null,"m",{"$f":"J49*J30","v":2.2537818921277704},null,"ft",{"$f":"M49*M30","v":7.3946411146058795}]
[null,null,"bar",{"$f":"G51/14.50377","v":0.20549374060082559},null,"psid",{"$f":"G50*G35*G38/144","v":2.980433950114036},null,"bar",{"$f":"M51/14.50377","v":0.20549374060082559},null,"psid",{"$f":"M50*M35*M38/144","v":2.980433950114036}]
[null,"P - bottom upper interval","bar",{"$f":"G52/14.50377","v":162.94217498616845},null,"psi",{"$f":"G16+G35*G38*G30/144-G51","v":2363.2758292991402},null,"bar",{"$f":"M52/14.50377","v":162.94217498616845},null,"psi",{"$f":"M16+M35*M38*M30/144-M51","v":2363.2758292991402}]
[null,"Intermediate Interval"]
[null,"Diameter,well","m",{"$f":"G55/3.28083","v":0.29845090012791481},null,"inch",{"$f":"'GF Pumping A1'!H90","v":11.75},null,"m",{"$f":"M55/3.28083","v":0.29845090012791481},null,"inch",{"$f":"'GF Pumping A1'!I90","v":11.75}]
[null,null,null,null,null,"ft",{"$f":"G54/12","v":0.97916666666666663},null,null,null,null,"ft",{"$f":"M54/12","v":0.97916666666666663}]
[null,"A","sq m",{"$f":"PI()*D54^2/4","v":6.995772331724899E-2},null,"sq ft",{"$f":"PI()*G55^2/4","v":0.75301412454208472},null,"sq m",{"$f":"PI()*J54^2/4","v":6.995772331724899E-2},null,"sq ft",{"$f":"PI()*M55^2/4","v":0.75301412454208472}]
[null,"Length interval","m",{"$f":"'GF Pumping A1'!H93","v":1224.9999999999998},null,"ft",{"$f":"'GF Pumping A1'!H94","v":4019.0167499999989},null,"m",{"$f":"'GF Pumping A1'!I93","v":1224.9999999999998},null,"ft",{"$f":"'GF Pumping A1'!I94","v":4019.0167499999989}]
[null,"surface roughness",null,null,null,"ft",{"$f":"'GF Pumping A1'!D92","v":1.4999999999999999E-4},null,null,null,null,"ft",{"$f":"G58","v":1.4999999999999999E-4}]
[null,"T*","C",{"$f":"D$15+D$22*D23*(D30+0.5*D57)","v":141.87781875796762},null,"F",{"$f":"G$15+G$22*G23*(G30+0.5*G57)","v":287.35412229733328},null,"C",{"$f":"J$15+J$22*J23*(J30+0.5*J57)","v":141.87781875796762},null,"F",{"$f":"M$15+M$22*M23*(M30+0.5*M57)","v":287.35412229733328}]
[null,"P.sat","bar",{"$f":"G60/14.50377","v":3.8090105195516943},null,"psia",{"$f":"($T$10*G59^6+$U$10*G59^5+$V$10*G59^4+$W$10*G59^3+$X$10*G59^2+$Y$10*G59+$Z$10)","v":55.245012503158279},null,"bar",{"$f":"M60/14.50377","v":3.8090105195516943},null,"psia",{"$f":"($T$10*M59^6+$U$10*M59^5+$V$10*M59^4+$W$10*M59^3+$X$10*M59^2+$Y$10*M59+$Z$10)","v":55.245012503158279}]
[null,"viscosity",null,null,null,"lb/ft-s",{"$f":" 0.0925*G59^-1.159","v":1.3086874248680172E-4},null,null,null,null,"lb/ft-s",{"$f":" 0.0925*M59^-1.159","v":1.3086874248680172E-4}]
[null,"rho,o","kg/m^3",{"$f":"G62*16.01846","v":924.45659288955449},null,"lb/cft",{"$f":"1/($T$13*G59^6+$U$13*G59^5+$V$13*G59^4+$W$13*G59^3+$X$13*G59^2+$Y$13*G59+$Z$13)","v":57.711951891102792},null,"kg/m^3",{"$f":"M62*16.01846","v":924.45659288955449},null,"lb/cft",{"$f":"1/($T$13*M59^6+$U$13*M59^5+$V$13*M59^4+$W$13*M59^3+$X$13*M59^2+$Y$13*M59+$Z$13)","v":57.711951891102792}]
[null,"rho*head","bar",{"$f":"G63/14.50377","v":111.05603985757585},null,"psi",{"$f":"G57*G62/144","v":1610.7312592051128},null,"bar",{"$f":"M63/14.50377","v":111.05603985757585},null,"psi",{"$f":"M57*M62/144","v":1610.7312592051128}]
[null,"P*/Psat",null,null,null,null,{"$f":"(G52+0.5*G63)/G60","v":57.356154254115701},null,null,null,null,null,{"$f":"(M52+0.5*M63)/M60","v":57.356154254115701}]
[null,"rho,correction",null,{"$f":"G65","v":1.0120981980626798},null,null,{"$f":"1+(2.6213E-16*G59^4.8428)*G64","v":1.0120981980626798},null,null,{"$f":"M65","v":1.0120981980626798},null,null,{"$f":"1+(2.6213E-16*M59^4.8428)*M64","v":1.0120981980626798}]
[null,"mu correction",null,null,null,null,{"$f":"1+(4.166E-17*G59^5.3155)*G64","v":1.0279265410806477},null,null,null,null,null,{"$f":"1+(4.166E-17*M59^5.3155)*M64","v":1.0279265410806477}]
[null,"flow","m^3/s",{"$f":"D$25/(D62*D65)","v":8.9778038051512354E-2},null,"cft/s",{"$f":"G$25/(3600*G62*G65)","v":3.1704770544052816},null,"m^3/s",{"$f":"J$25/(J62*J65)","v":8.9778038051512354E-2},null,"cft/s",{"$f":"M$25/(3600*M62*M65)","v":3.1704770544052816}]
[null,"Velocity,well","m/s",{"$f":"IF($A26>2,D67/D56,0)","v":1.2833184642727846},null,"fps",{"$f":"IF($A$26>2,G67/G56,0)","v":4.210381918577264},null,"m/s",{"$f":"IF($A26>2,J67/J56,0)","v":1.2833184642727846},null,"fps",{"$f":"IF($A26>2,M67/M56,0)","v":4.210381918577264}]
[null,"Re,well",null,{"$f":"G69","v":1790063.8332006522},null,null,{"$f":"G55*G68*G62*G65/(G61*G66)","v":1790063.8332006522},null,null,{"$f":"M69","v":1790063.8332006522},null,null,{"$f":"M55*M68*M62*M65/(M61*M66)","v":1790063.8332006522}]
[null,"friction factor (smooth)",null,{"$f":"IF($A26>2,(0.79*LN(D69)-1.64)^-2,0)","v":1.0553502751032501E-2},null,null,{"$f":"IF($A26>2,(0.79*LN(G69)-1.64)^-2,0)","v":1.0553502751032501E-2},null,null,{"$f":"IF($A26>2,(0.79*LN(J69)-1.64)^-2,0)","v":1.0553502751032501E-2},null,null,{"$f":"IF($A26>2,(0.79*LN(M69)-1.64)^-2,0)","v":1.0553502751032501E-2}]
[null,"Serghide","a",null,null,null,{"$f":"-2*LOG(G58/3.7+12/G69)","v":8.6513027789231955},null,null,null,null,null,{"$f":"-2*LOG(M58/3.7+12/M69)","v":8.6513027789231955}]
[null,null,"v",null,null,null,{"$f":"-2*LOG(G58/3.7+2.51*G71/G69)","v":8.5568525128256017},null,null,null,null,null,{"$f":"-2*LOG(M58/3.7+2.51*M71/M69)","v":8.5568525128256017}]
[null,null,"c",null,null,null,{"$f":"-2*LOG(G58/3.7+2.51*G72/G69)","v":8.5590392446267671},null,null,null,null,null,{"$f":"-2*LOG(M58/3.7+2.51*M72/M69)","v":8.5590392446267671}]
[null,null,"f",{"$f":"G74","v":1.3650702006873038E-2},null,null,{"$f":"(G71-(G72-G71)^2/(G73-2*G72+G71))^-2","v":1.3650702006873038E-2},null,null,{"$f":"M74","v":1.3650702006873038E-2},null,null,{"$f":"(M71-(M72-M71)^2/(M73-2*M72+M71))^-2","v":1.3650702006873038E-2}]
[null,"friction factor used",null,{"$f":"IF($A26>2,D74,0)","v":1.3650702006873038E-2},null,null,{"$f":"IF($A26>2,G74,0)","v":1.3650702006873038E-2},null,null,{"$f":"IF($A26>2,J74,0)","v":1.3650702006873038E-2},null,null,{"$f":"IF($A26>2,M74,0)","v":1.3650702006873038E-2}]
[null,"friction head loss","m/m",{"$f":"IF($A26>2,(D75*1/D54)*(D68^2)/(2*D$12),0)","v":3.8404738112847335E-3},null,"ft/ft",{"$f":"IF($A26>2,(G75*1/G55)*(G68^2)/(2*G$12),0)","v":3.840663838301419E-3},null,"m/m",{"$f":"IF($A26>2,(J75*1/J54)*(J68^2)/(2*J$12),0)","v":3.8404738112847335E-3},null,"ft/ft",{"$f":"IF($A26>2,(M75*1/M55)*(M68^2)/(2*M$12),0)","v":3.840663838301419E-3}]
[null,null,"m",{"$f":"D76*D57","v":4.7045804188237978},null,"ft",{"$f":"G76*G57","v":15.43569229725269},null,"m",{"$f":"J76*J57","v":4.7045804188237978},null,"ft",{"$f":"M76*M57","v":15.43569229725269}]
[null,null,"bar",{"$f":"G78/14.50377","v":0.4316891476148822},null,"psi",{"$f":"G77*G62*G65/144","v":6.2611201085022996},null,"bar",{"$f":"M78/14.50377","v":0.4316891476148822},null,"psi",{"$f":"M77*M62*M65/144","v":6.2611201085022996}]
[null,"P - bottom of intermediate interval","bar",{"$f":"G79/14.50377","v":274.91010366238322},null,"psi",{"$f":"G52+G57*G62*G65/144 -G78","v":3987.2329141953637},null,"bar",{"$f":"M79/14.50377","v":274.91010366238322},null,"psi",{"$f":"M52+M57*M62*M65/144 -M78","v":3987.2329141953637}]
[null,"Injection Interval"]
[null,"Diameter,well","m",{"$f":"G82/3.28083","v":0.1962155917862248},null,"inch",{"$f":"'GF Pumping A1'!H83","v":7.7249999999999996},null,"m",{"$f":"M82/3.28083","v":0.1962155917862248},null,"inch",{"$f":"'GF Pumping A1'!I83","v":7.7249999999999996}]
[null,null,null,null,null,"ft",{"$f":"G81/12","v":0.64374999999999993},null,null,null,null,"ft",{"$f":"M81/12","v":0.64374999999999993}]
[null,"A","sq m",{"$f":"PI()*D81^2/4","v":3.0238267904274547E-2},null,"sq ft",{"$f":"PI()*G82^2/4","v":0.32548004357357524},null,"sq m",{"$f":"PI()*J81^2/4","v":3.0238267904274547E-2},null,"sq ft",{"$f":"PI()*M82^2/4","v":0.32548004357357524}]
[null,"Length interval","m",{"$f":"G84/3.28083","v":525},null,"ft",{"$f":"'GF Pumping A1'!H87","v":1722.4357499999999},null,"m",{"$f":"M84/3.28083","v":525},null,"ft",{"$f":"'GF Pumping A1'!I87","v":1722.4357499999999}]
[null,"surface roughness",null,null,null,"ft",{"$f":"'GF Pumping A1'!D85","v":1E-3},null,null,null,null,"ft",{"$f":"G85","v":1E-3}]
[null,"T*","C",{"$f":"D$15+D$22*D23*(D30+D57+0.5*D84)","v":142.60739740982979},null,"F",{"$f":"G$15+G$22*G23*(G30+G57+0.5*G84)","v":288.65775221623767},null,"C",{"$f":"J$15+J$22*J23*(J30+J57+0.5*J84)","v":142.60739740982979},null,"F",{"$f":"M$15+M$22*M23*(M30+M57+0.5*M84)","v":288.65775221623767}]
[null,"P.sat","bar",{"$f":"G87/14.50377","v":3.8869145762076323},null,"psia",{"$f":"($T$10*G86^6+$U$10*G86^5+$V$10*G86^4+$W$10*G86^3+$X$10*G86^2+$Y$10*G86+$Z$10)","v":56.374915022962966},null,"bar",{"$f":"M87/14.50377","v":3.8869145762076323},null,"psia",{"$f":"($T$10*M86^6+$U$10*M86^5+$V$10*M86^4+$W$10*M86^3+$X$10*M86^2+$Y$10*M86+$Z$10)","v":56.374915022962966}]
[null,"viscosity",null,null,null,"lb/ft-s",{"$f":" 0.0925*G86^-1.159","v":1.3018398891597206E-4},null,null,null,null,"lb/ft-s",{"$f":" 0.0925*M86^-1.159","v":1.3018398891597206E-4}]
[null,"rho,o","kg/m^3",{"$f":"G89*16.01846","v":923.80727766971506},null,"lb/cft",{"$f":"1/($T$13*G86^6+$U$13*G86^5+$V$13*G86^4+$W$13*G86^3+$X$13*G86^2+$Y$13*G86+$Z$13)","v":57.671416457619209},null,"kg/m^3",{"$f":"M89*16.01846","v":923.80727766971506},null,"lb/cft",{"$f":"1/($T$13*M86^6+$U$13*M86^5+$V$13*M86^4+$W$13*M86^3+$X$13*M86^2+$Y$13*M86+$Z$13)","v":57.671416457619209}]
[null,"rho*head","bar",{"$f":"G90/14.50377","v":47.562015801055367},null,"psi",{"$f":"G84*G89/144","v":689.82853791487275},null,"bar",{"$f":"M90/14.50377","v":47.562015801055367},null,"psi",{"$f":"M84*M89/144","v":689.82853791487275}]
[null,"P*/Psat",null,null,null,null,{"$f":"(G79+0.5*G90)/G87","v":76.845298682724462},null,null,null,null,null,{"$f":"(M79+0.5*M90)/M87","v":76.845298682724462}]
[null,"rho,correction",null,{"$f":"G92","v":1.0165682986627465},null,null,{"$f":"1+(2.6213E-16*G86^4.8428)*G91","v":1.0165682986627465},null,null,{"$f":"M92","v":1.0165682986627465},null,null,{"$f":"1+(2.6213E-16*M86^4.8428)*M91","v":1.0165682986627465}]
[null,"mu correction",null,null,null,null,{"$f":"1+(4.166E-17*G86^5.3155)*G91","v":1.0383268920410782},null,null,null,null,null,{"$f":"1+(4.166E-17*M86^5.3155)*M91","v":1.0383268920410782}]
[null,"flow","m^3/s",{"$f":"D$25/(D89*D92)","v":8.9446086655057225E-2},null,"cft/s",{"$f":"G$25/(3600*G89*G92)","v":3.1587543178821811},null,"m^3/s",{"$f":"J$25/(J89*J92)","v":8.9446086655057225E-2},null,"cft/s",{"$f":"M$25/(3600*M89*M92)","v":3.1587543178821811}]
[null,"Velocity,well","m/s",{"$f":"IF($A26>1,D94/D83,0)","v":2.9580426675964775},null,"fps",{"$f":"IF($A26>1,G94/G83,0)","v":9.704909349282854},null,"m/s",{"$f":"J94/J83","v":2.9580426675964775},null,"fps",{"$f":"IF($A26>1,M94/M83,0)","v":9.704909349282854}]
[null,"Re,w",null,{"$f":"G96","v":2709656.435501371},null,null,{"$f":"G82*G95*G89*G92/(G88*G93)","v":2709656.435501371},null,null,{"$f":"M96","v":2709656.435501371},null,null,{"$f":"M82*M95*M89*M92/(M88*M93)","v":2709656.435501371}]
[null,"friction factor (smooth)",null,{"$f":"IF($A26>1,(0.79*LN(D96)-1.64)^-2,0)","v":9.8776490969006356E-3},null,null,{"$f":"IF($A26>1,(0.79*LN(G96)-1.64)^-2,0)","v":9.8776490969006356E-3},null,null,{"$f":"IF($A26>1,(0.79*LN(J96)-1.64)^-2,0)","v":9.8776490969006356E-3},null,null,{"$f":"IF($A26>1,(0.79*LN(M96)-1.64)^-2,0)","v":9.8776490969006356E-3}]
[null,"Serghide","a",null,null,null,{"$f":"-2*LOG(G85/3.7+12/G96)","v":7.12228623522177},null,null,null,null,null,{"$f":"-2*LOG(M85/3.7+12/M96)","v":7.12228623522177}]
[null,null,"v",null,null,null,{"$f":"-2*LOG(G85/3.7+2.51*G98/G96)","v":7.1154552166819034},null,null,null,null,null,{"$f":"-2*LOG(M85/3.7+2.51*M98/M96)","v":7.1154552166819034}]
[null,null,"c",null,null,null,{"$f":"-2*LOG(G85/3.7+2.51*G99/G96)","v":7.1154750681136392},null,null,null,null,null,{"$f":"-2*LOG(M85/3.7+2.51*M99/M96)","v":7.1154750681136392}]
[null,null,"f",{"$f":"G101","v":1.9751141687679365E-2},null,null,{"$f":"IF($A26>1,(G98-(G99-G98)^2/(G100-2*G99+G98))^-2,0)","v":1.9751141687679365E-2},null,null,{"$f":"M101","v":1.9751141687679365E-2},null,null,{"$f":"IF($A26>1,(M98-(M99-M98)^2/(M100-2*M99+M98))^-2,0)","v":1.9751141687679365E-2}]
[null,"friction factor used",null,{"$f":"IF($A26>0,D101,0)","v":1.9751141687679365E-2},null,null,{"$f":"IF($A26>0,G101,0)","v":1.9751141687679365E-2},null,null,{"$f":"IF($A26>0,J101,0)","v":1.9751141687679365E-2},null,null,{"$f":"IF($A26>0,M101,0)","v":1.9751141687679365E-2}]
[null,"friction head loss","m/m",{"$f":"IF($A26>1,(D102*1/D81)*(D95^2)/(2*D$12),0)","v":4.4905691364610242E-2},null,"ft/ft",{"$f":"IF($A26>1,(G102*1/G82)*(G95^2)/(2*G$12),0)","v":4.4907913302574515E-2},null,"m/m",{"$f":"IF($A26>1,(J102*1/J81)*(J95^2)/(2*J$12),0)","v":4.4905691364610242E-2},null,"ft/ft",{"$f":"IF($A26>1,(M102*1/M82)*(M95^2)/(2*M$12),0)","v":4.4907913302574515E-2}]
[null,null,"m",{"$f":"D103*D84","v":23.575487966420376},null,"ft",{"$f":"G103*G84","v":77.350995330254904},null,"m",{"$f":"J103*J84","v":23.575487966420376},null,"ft",{"$f":"M103*M84","v":77.350995330254904}]
[null,null,"bar",{"$f":"G105/14.50377","v":2.1712992915009419},null,"psi",{"$f":"G104*G89*G92/144","v":31.492025525092615},null,"bar",{"$f":"M105/14.50377","v":2.1712992915009419},null,"psi",{"$f":"M104*M89*M92/144","v":31.492025525092615}]
[]
[null,"Bottom hole pressure injection well","bar",{"$f":"G107/14.50377","v":321.08884185473175},null,"psi",{"$f":"G79+G89*G92*G84/144-G105","v":4656.998711827403},null,"bar",{"$f":"M107/14.50377","v":321.08884185473175},null,"psi",{"$f":"M79+M89*M92*M84/144-M105","v":4656.998711827403}]
[]
[null,"Pressure Buildup","kPa-s/kg",{"$f":"'Summary A1'!L162","v":27.360574519211998},null,"psi/1000 lb/h",{"$f":"'Summary A1'!L161","v":0.5},null,"KPa-s/kg",{"$f":"'Summary A1'!J162","v":13.680287259605999},null,"psi/1000 lb/h",{"$f":"'Summary A1'!M161","v":0.5}]
[null,"Ratio of decline in Injection to Production Well",null,{"$f":"G110","v":1},null,null,{"$f":"'Summary A1'!L163","v":1},null,null,{"$f":"M110","v":1},null,null,{"$f":"'Summary A1'!M163","v":1}]
[null,"∆P reservoir @ injection well","kPa",{"$f":"D109*D25*D110","v":2298.2882596138079},null,"psi",{"$f":"G109*G25*G110/1000","v":333.33854400000001},null,"kPa",{"$f":"J109*J25*J110","v":1149.1441298069039},null,"psi",{"$f":"M109*M25*M110/1000","v":333.33854400000001}]
[null,null,"bar",{"$f":"D111/100","v":22.982882596138079},null,"psi",{"$f":"G111","v":333.33854400000001},null,"bar",{"$f":"J111/100","v":11.49144129806904},null,"psi",{"$f":"M111","v":333.33854400000001}]
[]
[null,"Injection pumping"]
[null,"Execss pressure","bar",{"$f":"D107-D11","v":-0.14708630427838898},null,"psi",{"$f":"G107-G11","v":-2.1333059274029438},null,null,{"$f":"J107-J11","v":-0.14708630427838898},null,null,{"$f":"M107-M11","v":-2.1333059274029438}]
[{"$f":"'Input A1'!A319","v":1},"Reservoir Buildup","bar",{"$f":"$A116*D112","v":22.982882596138079},null,"psi",{"$f":"$A116*G112","v":333.33854400000001},null,"bar",{"$f":"$A116*J112","v":11.49144129806904},null,"psi",{"$f":"$A116*M112","v":333.33854400000001}]
[{"$f":"'Input A1'!A322","v":0},"Total excess pressure needed","bar",{"$f":"G117/14.50377","v":6.8947590867753691E-2},null,"psi",{"$f":"IF($A117=0,1,'Input A1'!T323)","v":1},null,"bar",{"$f":"M117/14.50377","v":6.8947590867753691E-2},null,"psi",{"$f":"G117","v":1}]
[null,"Injection pump head used","bar",{"$f":"G118/14.50377","v":23.198923447310801},null,"psi",{"$f":"IF(G115-G116>1,G117,-G115+G116+G117)","v":336.47184992740296},null,"bar",{"$f":"M118/14.50377","v":23.198923447310801},null,"psi",{"$f":"IF(M115-M116>1,M117,-M115+M116+M117)","v":336.47184992740296}]
[null,null,"m",{"$f":"G119/3.28083","v":255.41367146964575},null,"ft",{"$f":"G118*144/G17","v":837.96883576775781},null,"m",{"$f":"M119/3.28083","v":255.41367146964575},null,"ft",{"$f":"M118*144/M17","v":837.96883576775781}]
[null,"density, rho","kg/m^3",{"$f":"(G120/2.20462)*35.3146","v":926.19814980017907},null,"lb/cft",{"$f":"'GF Pumping A2 10-90s'!G17","v":57.820702061257123},null,"kg/m^3",{"$f":"(M120/2.20462)*35.3146","v":926.19814980017907},null,"lb/cft",{"$f":"'GF Pumping A2 10-90s'!M17","v":57.820702061257123}]
[null," Injection Flow ","kg/s",{"$f":"G121/(3600*2.20462)","v":267.16014496153383},null,"lb/h",{"$f":"'Summary A1'!L145","v":2120351.7556263478},null,"kg/s",{"$f":"M121/(3600*2.20462)","v":267.16014496153383},null,"lb/h",{"$f":"'Summary A1'!M145","v":2120351.7556263478}]
[null,"Pump Efficiency",null,null,null,null,{"$f":"'Input A1'!Y286","v":0.67500000000000004},null,null,null,null,null,{"$f":"'Input A1'!Z286","v":0.67500000000000004}]
[null,"Total Injection Pump Power",null,null,null,"hp",{"$f":"(G119*G121/(60*33000))/G122","v":1329.4341130417747},null,null,null,null,null,{"$f":"(M119*M121/(60*33000))/M122","v":1329.4341130417747}]
[null,null,"kW",{"$f":"G124","v":991.35901809525149},null,"kW",{"$f":"G123*0.7457","v":991.35901809525149},null,"kW",{"$f":"M124","v":991.35901809525149},null,"kW",{"$f":"M123*0.7457","v":991.35901809525149}]
[]
[null,"P,inject -bottomhole used","bar",{"$f":"(D107+D118)","v":344.28776530204254},null,"psia",{"$f":"(G107+G118)","v":4993.4705617548061},null,"bar",{"$f":"(J107+J118)","v":344.28776530204254},null,"psia",{"$f":"(M107+M118)","v":4993.4705617548061}]
[]
[null,"Production Pumping"]
[null,"Prod well bottomhole"]
[null,"Production Well Depth","m",{"$f":"'Summary A1'!L52","v":3500},null,"ft",{"$f":"'Summary A1'!L53","v":11482.904999999999},null,"m",{"$f":"'Summary A1'!M52","v":3500},null,"ft",{"$f":"'Summary A1'!M53","v":11482.904999999999}]
[null,"Prod well - P,bottomhole","bar",{"$f":"'Reservoir A1 10-90s'!D75","v":310.36064958582602},null,"psia",{"$f":"'Reservoir A1 10-90s'!G75","v":4501.3993777548058},null,"bar",{"$f":"'Reservoir A1 10-90s'!J75","v":321.85209088389507},null,"psia",{"$f":"'Reservoir A1 10-90s'!M75","v":4501.3993777548058}]
[null,"well head pressure/pump suction"]
[null,"Temp","C",{"$f":"'Summary A1'!L50-'Summary A1'!L56","v":243.87153932435771},null,"F",{"$f":"D133*1.8+32","v":470.96877078384387},null,"C",{"$f":"'Summary A1'!M50-'Summary A1'!M56","v":243.87153932435771},null,"F",{"$f":"J133*1.8+32","v":470.96877078384387}]
[null,null,"K",{"$f":"D133+273","v":516.87153932435774},null,null,null,null,"K",{"$f":"J133+273","v":516.87153932435774}]
[null,"P.sat","bar",{"$f":"G135/14.50377","v":35.80357531423541},null,"psia",{"$f":"($T$10*G133^6+$U$10*G133^5+$V$10*G133^4+$W$10*G133^3+$X$10*G133^2+$Y$10*G133+$Z$10)","v":519.28682153534805},null,"bar",{"$f":"M135/14.50377","v":35.80357531423541},null,"psia",{"$f":"($T$10*M133^6+$U$10*M133^5+$V$10*M133^4+$W$10*M133^3+$X$10*M133^2+$Y$10*M133+$Z$10)","v":519.28682153534805}]
[{"$f":"'Input A1'!A290","v":1},"excess pressure","bar",{"$f":"'Input A1'!C294","v":3.4473795433876848},null,"psia",{"$f":"'Input A1'!E294","v":50},null,"bar",{"$f":"D136","v":3.4473795433876848},null,"psia",{"$f":"'Input A1'!I294","v":50}]
[null,"P,wellhead","bar",{"$f":"IF(D135>1,D135+D136,1+D136)","v":39.250954857623093},null,"psia",{"$f":"IF(G135>14.7,G135+G136,14.7+G136)","v":569.28682153534805},null,"bar",{"$f":"IF(J135>1,J135+J136,1+J136)","v":39.250954857623093},null,"psia",{"$f":"IF(M135>14.7,M135+M136,14.7+M136)","v":569.28682153534805}]
[null,"Pressure decrease to pump suction"]
[null,"dP","bar",{"$f":"D131-D137","v":271.10969472820295},null,"psia",{"$f":"G131-G137","v":3932.1125562194575},null,"bar",{"$f":"J131-J137","v":282.601136026272},null,"psia",{"$f":"M131-M137","v":3932.1125562194575}]
[null,"Friction below pump"]
[null,"dot/dL","C/m",{"$f":"'Resource A1'!G11/'Resource A1'!G9","v":1.7509887644692275E-3},null,"F/ft",{"$f":"'Resource A1'!G12/'Resource A1'!G10","v":9.6066537310516252E-4},null,"C/m",{"$f":"'Resource A1'!H11/'Resource A1'!H9","v":1.7509887644692275E-3},null,"F/ft",{"$f":"'Resource A1'!H12/'Resource A1'!H10","v":9.6066537310516252E-4}]
[null,"flow","kg/s",{"$f":"'Summary A1'!L134","v":40},null,"lb/h",{"$f":"'Summary A1'!L135","v":317465.27999999997},null,"kg/s",{"$f":"'Summary A1'!M134","v":40},null,"lb/h",{"$f":"'Summary A1'!M135","v":317465.27999999997}]
[{"$f":"'GF Pumping A1'!D29","v":3},"Production Zone"]
[null,"Diameter, well","m",{"$f":"G145/3.28083","v":0.15707407373540638},null,"inch",{"$f":"'GF Pumping A1'!H35","v":6.1840000000000002},null,"m",{"$f":"M145/3.28083","v":0.15707407373540638},null,"inch",{"$f":"'GF Pumping A1'!I35","v":6.1840000000000002}]
[null,null,null,null,null,"ft",{"$f":"G144/12","v":0.51533333333333331},null,null,null,null,"ft",{"$f":"M144/12","v":0.51533333333333331}]
[null,"Cross Sectional Area","sq m",{"$f":"PI()*D144^2/4","v":1.9377551334982906E-2},null,"sq ft",{"$f":"PI()*G145^2/4","v":0.20857696852298394},null,"sq m",{"$f":"PI()*J144^2/4","v":1.9377551334982906E-2},null,"sq ft",{"$f":"PI()*M145^2/4","v":0.20857696852298394}]
[null,"Length","m",{"$f":"G147/3.28083","v":525},null,"ft",{"$f":"'GF Pumping A1'!H39","v":1722.4357499999999},null,"m",{"$f":"M147/3.28083","v":525},null,"ft",{"$f":"'GF Pumping A1'!I39","v":1722.4357499999999}]
[null,"surface roughness",null,null,null,"ft",{"$f":"'GF Pumping A1'!D37","v":1E-3},null,null,null,null,"ft",{"$f":"G148","v":1E-3}]
[null,"T,r","C",{"$f":"'Summary A1'!L50","v":250},null,"F",{"$f":"D149*1.8+32","v":482},null,"C",{"$f":"'Summary A1'!M50","v":250},null,"F",{"$f":"G149","v":482}]
[null,"T,avg","C",{"$f":"D149-0.5*D141*D147","v":249.54036544932683},null,"F",{"$f":"G149-0.5*G141*G147","v":481.1726578087883},null,"C",{"$f":"J149-0.5*J141*J147","v":249.54036544932683},null,"F",{"$f":"M149-0.5*M141*M147","v":481.1726578087883}]
[null,"P.sat","bar",{"$f":"G151/14.50377","v":39.758732756917446},null,"psia",{"$f":"($T$10*G150^6+$U$10*G149^5+$V$10*G149^4+$W$10*G149^3+$X$10*G149^2+$Y$10*G149+$Z$10)","v":576.65151539779652},null,"bar",{"$f":"M151/14.50377","v":39.758732756917446},null,"psia",{"$f":"($T$10*M150^6+$U$10*M149^5+$V$10*M149^4+$W$10*M149^3+$X$10*M149^2+$Y$10*M149+$Z$10)","v":576.65151539779652}]
[null,"rho","kg/m^3",{"$f":"(G152/2.20462)*35.3146","v":799.58352440281794},null,"lb/cft",{"$f":"1/($T$13*G150^6+$U$13*G150^5+$V$13*G150^4+$W$13*G150^3+$X$13*G150^2+$Y$13*G150+$Z$13)","v":49.916403684848206},null,"kg/m^3",{"$f":"(M152/2.20462)*35.3146","v":799.58352440281794},null,"lb/cft",{"$f":"1/($T$13*M150^6+$U$13*M150^5+$V$13*M150^4+$W$13*M150^3+$X$13*M150^2+$Y$13*M150+$Z$13)","v":49.916403684848206}]
[null,"P*/Psat",null,null,null,null,{"$f":"(G131-0.5*G152*G147/144)/G151","v":7.2883973143892371},null,null,null,null,null,{"$f":"(M131-0.5*M152*M147/144)/M151","v":7.2883973143892371}]
[null,"rho,correction",null,{"$f":"G154","v":1.0280151166159026},null,null,{"$f":"1+(2.1051E-18*(G150^5.6897))*G153","v":1.0280151166159026},null,null,{"$f":"M154","v":1.0280151166159026},null,null,{"$f":"1+(2.1051E-18*(M150^5.6897))*M153","v":1.0280151166159026}]
[null,"mu correction",null,null,null,null,{"$f":"1+(1.5137E-17*G150^5.4934)*G153","v":1.0599271797287078},null,null,null,null,null,{"$f":"1+(1.5137E-17*M150^5.4934)*M153","v":1.0599271797287078}]
[null,"rho","kg/m^3",{"$f":"D152*D154","v":821.98395008311729},null,"lb/cft",{"$f":"G152*G154","v":51.3148175551257},null,"kg/m^3",{"$f":"J152*J154","v":821.98395008311729},null,"lb/cft",{"$f":"M152*M154","v":51.3148175551257}]
[null,"volumetric flow","m^3/s",{"$f":"D$142/D156","v":4.8662750648544029E-2},null,"cfs",{"$f":"(G$142/G156)/3600","v":1.7185055740530728},null,"m^3/s",{"$f":"J$142/J156","v":4.8662750648544029E-2},null,"cfs",{"$f":"(M$142/M156)/3600","v":1.7185055740530728}]
[null,"Velocity","m/s",{"$f":"IF($A143>0,D157/D146,0)","v":2.5112951480454409},null,"fps",{"$f":"IF($A143>0,G157/G146,0)","v":8.2391914420009602},null,"m/s",{"$f":"IF($A143>0,J157/J146,0)","v":2.5112951480454409},null,"fps",{"$f":"IF($A143>0,M157/M146,0)","v":8.2391914420009602}]
[null,"viscosity","kg/m-s",{"$f":"G159*3.28083/2.20462","v":1.1053364268967026E-4},null,"lb/ft-s",{"$f":"(0.115631*G150^-1.199532)*G155","v":7.4275314279161319E-5},null,"kg/m-s",{"$f":"M159*3.28083/2.20462","v":1.1053364268967026E-4},null,"lb/ft-s",{"$f":"(0.115631*M150^-1.199532)*M155","v":7.4275314279161319E-5}]
[null,"Re,w",null,{"$f":"G160","v":2853458.8839406068},null,null,{"$f":"G145*G158*G152/G159","v":2853458.8839406068},null,null,{"$f":"M160","v":2853458.8839406068},null,null,{"$f":"M145*M158*M152/M159","v":2853458.8839406068}]
[null,"friction factor (smooth)",null,{"$f":"IF($A143>0,(0.79*LN(D160)-1.64)^-2,0)","v":9.7979278974720078E-3},null,null,{"$f":"IF($A143>0,(0.79*LN(G160)-1.64)^-2,0)","v":9.7979278974720078E-3},null,null,9.7979278974720078E-3,null,null,9.7979278974720078E-3]
[null,"Serghide","a",null,null,null,{"$f":"-2*LOG(G148/3.7+12/G160)","v":7.1229922204066014},null,null,null,null,null,{"$f":"-2*LOG(M148/3.7+12/M160)","v":7.1229922204066014}]
[null,null,"v",null,null,null,{"$f":"-2*LOG(G148/3.7+2.51*G162/G160)","v":7.1164969678171364},null,null,null,null,null,{"$f":"-2*LOG(M148/3.7+2.51*M162/M160)","v":7.1164969678171364}]
[null,null,"c",null,null,null,{"$f":"-2*LOG(G148/3.7+2.51*G163/G160)","v":7.1165149137246173},null,null,null,null,null,{"$f":"-2*LOG(M148/3.7+2.51*M163/M160)","v":7.1165149137246173}]
[null,null,"f",{"$f":"G165","v":1.9745370099371197E-2},null,null,{"$f":"(G162-(G163-G162)^2/(G164-2*G163+G162))^-2","v":1.9745370099371197E-2},null,null,{"$f":"M165","v":1.9745370099371197E-2},null,null,{"$f":"(M162-(M163-M162)^2/(M164-2*M163+M162))^-2","v":1.9745370099371197E-2}]
[null,"friction factor used",null,{"$f":"IF($A143>0,D165,0)","v":1.9745370099371197E-2},null,null,{"$f":"IF($A143>0,G165,0)","v":1.9745370099371197E-2},null,null,{"$f":"IF($A143>0,J165,0)","v":1.9745370099371197E-2},null,null,{"$f":"IF($A143>0,M165,0)","v":1.9745370099371197E-2}]
[null,"friction head loss","m/m",{"$f":"IF($A143>0,(D166*1/D144)*(D158^2)/(2*D$12),0)","v":4.041942352766846E-2},null,"ft/ft",{"$f":"IF($A143>0,(G166*1/G145)*(G158^2)/(2*G$12),0)","v":4.0421383915088926E-2},null,"m/m",{"$f":"IF($A143>0,(J166*1/J144)*(J158^2)/(2*J$12),0)","v":4.041942352766846E-2},null,"ft/ft",{"$f":"IF($A143>0,(M166*1/M145)*(M158^2)/(2*M$12),0)","v":4.0421383915088926E-2}]
[null,null,"m",{"$f":"D167*D147","v":21.220197352025941},null,"ft",{"$f":"G167*G147","v":69.623236719824121},null,"m",{"$f":"J167*J147","v":21.220197352025941},null,"ft",{"$f":"M167*M147","v":69.623236719824121}]
[null,null,"bar",{"$f":"G169/14.50377","v":1.6640029865953665},null,"psid",{"$f":"G168*G152/144","v":24.134316596892276},null,"bar",{"$f":"M169/14.50377","v":1.6640029865953665},null,"psid",{"$f":"M168*M152/144","v":24.134316596892276}]
[null,"P - top of production zone","bar",{"$f":"G170/14.50377","v":266.3769548964508},null,"psi",{"$f":"G131-G169-G156*G147/144","v":3863.4700871184964},null,"bar",{"$f":"M170/14.50377","v":266.3769548964508},null,"psi",{"$f":"M131-M169-M156*M147/144","v":3863.4700871184964}]
[{"$f":"'GF Pumping A1'!D28","v":2},"Intermediate Interval"]
[null,"Diameter, well","m",{"$f":"G173/3.28083","v":0.2204980650221641},null,"inch",{"$f":"'GF Pumping A1'!H42","v":8.6809999999999992},null,"m",{"$f":"M173/3.28083","v":0.2204980650221641},null,"inch",{"$f":"'GF Pumping A1'!I42","v":8.6809999999999992}]
[null,null,null,null,null,"ft",{"$f":"G172/12","v":0.7234166666666666},null,null,null,null,"ft",{"$f":"M172/12","v":0.7234166666666666}]
[null,"Cross Sectional Area","sq m",{"$f":"PI()*D172^2/4","v":3.8185584856800431E-2},null,"sq ft",{"$f":"PI()*G173^2/4","v":0.41102373530187941},null,"sq m",{"$f":"PI()*J172^2/4","v":3.8185584856800431E-2},null,"sq ft",{"$f":"PI()*M173^2/4","v":0.41102373530187941}]
[null,"Length","m",{"$f":"'GF Pumping A1'!H45","v":1224.9999999999998},null,"ft",{"$f":"3.28083*D175","v":4019.0167499999993},null,"m",{"$f":"'GF Pumping A1'!I45","v":1224.9999999999998},null,"ft",{"$f":"G175","v":4019.0167499999993}]
[null,"surface roughness",null,null,null,"ft",{"$f":"'GF Pumping A1'!D44","v":1.4999999999999999E-4},null,null,null,null,"ft",{"$f":"G176","v":1.4999999999999999E-4}]
[null,"T*","C",{"$f":"D149-D147*D141","v":249.08073089865366},null,"F",{"$f":"G149-G147*G141","v":480.3453156175766},null,"C",{"$f":"J149-J147*J141","v":249.08073089865366},null,"F",{"$f":"M149-M147*M141","v":480.3453156175766}]
[null,"T,avg","C",{"$f":"D177-0.5*D141*D175","v":248.00825028041626},null,"F",{"$f":"G177-0.5*G141*G175","v":478.41485050474927},null,"C",{"$f":"J177-0.5*J141*J175","v":248.00825028041626},null,"F",{"$f":"M177-0.5*M141*M175","v":478.41485050474927}]
[null,"P.sat","bar",{"$f":"G179/14.50377","v":38.438352529860872},null,"psia",{"$f":"($T$10*G178^6+$U$10*G178^5+$V$10*G178^4+$W$10*G178^3+$X$10*G178^2+$Y$10*G178+$Z$10)","v":557.50102427202023},null,"bar",{"$f":"M179/14.50377","v":38.438352529860872},null,"psia",{"$f":"($T$10*M178^6+$U$10*M178^5+$V$10*M178^4+$W$10*M178^3+$X$10*M178^2+$Y$10*M178+$Z$10)","v":557.50102427202023}]
[null,"rho","kg/m^3",{"$f":"(G180/2.20462)*35.3146","v":801.83829506086363},null,"lb/cft",{"$f":"1/($T$13*G178^6+$U$13*G178^5+$V$13*G178^4+$W$13*G178^3+$X$13*G178^2+$Y$13*G178+$Z$13)","v":50.057164517142517},null,"kg/m^3",{"$f":"(M180/2.20462)*35.3146","v":801.83829506086363},null,"lb/cft",{"$f":"1/($T$13*M178^6+$U$13*M178^5+$V$13*M178^4+$W$13*M178^3+$X$13*M178^2+$Y$13*M178+$Z$13)","v":50.057164517142517}]
[null,"P*/Psat",null,null,null,null,{"$f":"(G170-0.5*G180*G175/144)/G179","v":5.6769875920634973},null,null,null,null,null,{"$f":"(M170-0.5*M180*M175/144)/M179","v":5.6769875920634973}]
[null,"rho,correction",null,{"$f":"G182","v":1.0211190902257548},null,null,{"$f":"1+(2.1051E-18*(G178^5.6897))*G181","v":1.0211190902257548},null,null,{"$f":"M182","v":1.0211190902257548},null,null,{"$f":"1+(2.1051E-18*(M178^5.6897))*M181","v":1.0211190902257548}]
[null,"mu correction",null,null,null,null,{"$f":"1+(1.5137E-17*G178^5.4934)*G181","v":1.0452268803453726},null,null,null,null,null,{"$f":"1+(1.5137E-17*M178^5.4934)*M181","v":1.0452268803453726}]
[null,"rho","kg/m^3",{"$f":"D180*D182","v":818.77239036071933},null,"lb/cft",{"$f":"G180*G182","v":51.114326291025499},null,"kg/m^3",{"$f":"J180*J182","v":818.77239036071933},null,"lb/cft",{"$f":"M180*M182","v":51.114326291025499}]
[null,"volumetric flow","m^3/s",{"$f":"D$142/D184","v":4.8853625831688771E-2},null,"cfs",{"$f":"(G$142/G184)/3600","v":1.7252462547957561},null,"m^3/s",{"$f":"J$142/J184","v":4.8853625831688771E-2},null,"cfs",{"$f":"(M$142/M184)/3600","v":1.7252462547957561}]
[null,"Velocity","m/s",{"$f":"IF($A171>1,D185/D174,0)","v":1.279373512672243},null,"fps",{"$f":"IF($A171>1,G185/G174,0)","v":4.1974370495383591},null,"m/s",{"$f":"IF($A171>1,J185/J174,0)","v":1.279373512672243},null,"fps",{"$f":"IF($A171>1,M185/M174,0)","v":4.1974370495383591}]
[null,"viscosity","kg/m-s",{"$f":"G187*3.28083/2.20462","v":1.0975476952656062E-4},null,"lb/ft-s",{"$f":"(0.115631*G178^-1.199532)*G183","v":7.375193472189844E-5},null,"kg/m-s",{"$f":"M187*3.28083/2.20462","v":1.0975476952656062E-4},null,"lb/ft-s",{"$f":"(0.115631*M178^-1.199532)*M183","v":7.375193472189844E-5}]
[null,"Re,w",null,{"$f":"G188","v":2104466.0559253138},null,null,{"$f":"G173*G186*G184/G187","v":2104466.0559253138},null,null,{"$f":"M188","v":2104466.0559253138},null,null,{"$f":"M173*M186*M184/M187","v":2104466.0559253138}]
[null,"friction factor (smooth)",null,{"$f":"IF($A171>1,(0.79*LN(D188)-1.64)^-2,0)","v":1.0281690583184936E-2},null,null,{"$f":"IF($A171>1,(0.79*LN(G188)-1.64)^-2,0)","v":1.0281690583184936E-2},null,null,{"$f":"IF($A171>1,(0.79*LN(J188)-1.64)^-2,0)","v":1.0281690583184936E-2},null,null,{"$f":"IF($A171>1,(0.79*LN(M188)-1.64)^-2,0)","v":1.0281690583184936E-2}]
[null,"Serghide","a",null,null,null,{"$f":"-2*LOG(G176/3.7+12/G188)","v":8.6699136420490408},null,null,null,null,null,{"$f":"-2*LOG(M176/3.7+12/M188)","v":8.6699136420490408}]
[null,null,"v",null,null,null,{"$f":"-2*LOG(G176/3.7+2.51*G190/G188)","v":8.5868859874081007},null,null,null,null,null,{"$f":"-2*LOG(M176/3.7+2.51*M190/M188)","v":8.5868859874081007}]
[null,null,"c",null,null,null,{"$f":"-2*LOG(G176/3.7+2.51*G191/G188)","v":8.5885781217207295},null,null,null,null,null,{"$f":"-2*LOG(M176/3.7+2.51*M191/M188)","v":8.5885781217207295}]
[null,null,"f",{"$f":"G193","v":1.3556915132971085E-2},null,null,{"$f":"(G190-(G191-G190)^2/(G192-2*G191+G190))^-2","v":1.3556915132971085E-2},null,null,{"$f":"M193","v":1.3556915132971085E-2},null,null,{"$f":"(M190-(M191-M190)^2/(M192-2*M191+M190))^-2","v":1.3556915132971085E-2}]
[null,"friction factor used",null,{"$f":"IF($A171>1,D193,0)","v":1.3556915132971085E-2},null,null,{"$f":"IF($A171>1,G193,0)","v":1.3556915132971085E-2},null,null,{"$f":"IF($A171>1,J193,0)","v":1.3556915132971085E-2},null,null,{"$f":"IF($A171>1,M193,0)","v":1.3556915132971085E-2}]
[null,"friction head loss","m/m",{"$f":"IF($A171>1,(D194*1/D173)*(D186^2)/(2*D$12),0)","v":{"$error":"#DIV/0!"}},null,"ft/ft",{"$f":"IF($A171>1,(G194*1/G173)*(G186^2)/(2*G$12),0)","v":5.1310435080005158E-3},null,"m/m",{"$f":"IF($A171>1,(J194*1/J173)*(J186^2)/(2*J$12),0)","v":{"$error":"#DIV/0!"}},null,"ft/ft",{"$f":"IF($A171>1,(M194*1/M173)*(M186^2)/(2*M$12),0)","v":5.1310435080005158E-3}]
[null,null,"m",{"$f":"D195*D175","v":{"$error":"#DIV/0!"}},null,"ft",{"$f":"G195*G175","v":20.621749803632827},null,"m",{"$f":"J195*J175","v":{"$error":"#DIV/0!"}},null,"ft",{"$f":"M195*M175","v":20.621749803632827}]
[null,null,"bar",{"$f":"IF($A171<3,0,G197/14.50377)","v":0},null,"psid",{"$f":"IF($A171<3,0,J197/14.50377)","v":0},null,"bar",{"$f":"IF($A171<3,0,M197/14.50377)","v":0},null,"psid",{"$f":"IF($A171<3,0,P197/14.50377)","v":0}]
[null,"P - top of intermediate liner","bar",{"$f":"G198/14.50377","v":168.01683239391602},null,"psi",{"$f":"IF(G175>0,G170-G197-G184*G175/144,G170)","v":2436.8774931699072},null,"bar",{"$f":"M198/14.50377","v":168.01683239391602},null,"psi",{"$f":"IF(M175>0,M170-M197-M184*M175/144,M170)","v":2436.8774931699072}]
[null,"Upper Interval Below Pump"]
[null,"Diameter, well","m",{"$f":"G201/3.28083","v":0.37307632519819678},null,"inch",{"$f":"'GF Pumping A1'!H49","v":14.688000000000001},null,"m",{"$f":"M201/3.28083","v":0.37307632519819678},null,"inch",{"$f":"'GF Pumping A1'!I49","v":14.688000000000001}]
[null,null,null,null,null,"ft",{"$f":"G200/12","v":1.224},null,null,null,null,"ft",{"$f":"M200/12","v":1.224}]
[null,"Cross Sectional Area","sq m",{"$f":"PI()*D200^2/4","v":0.10931638512087036},null,"sq ft",{"$f":"PI()*G201^2/4","v":1.1766646788461355},null,"sq m",{"$f":"PI()*J200^2/4","v":0.10931638512087036},null,"sq ft",{"$f":"PI()*M201^2/4","v":1.1766646788461355}]
[null,"T*","C",{"$f":"D177-D175*D141","v":246.93576966217884},null,"F",{"$f":"G177-G175*G141","v":476.48438539192193},null,"C",{"$f":"J177-J175*J141","v":246.93576966217884},null,"F",{"$f":"M177-M175*M141","v":476.48438539192193}]
[null,"Distance to surface","m",{"$f":"D20-D147-D175","v":1750.0000000000002},null,"ft",{"$f":"G20-G147-G175","v":5741.4524999999994},null,"m",{"$f":"J20-J147-J175","v":1750.0000000000002},null,"ft",{"$f":"M20-M147-M175","v":5741.4524999999994}]
[null,"surface roughness",null,null,null,"ft",{"$f":"'GF Pumping A1'!D51","v":1.4999999999999999E-4},null,null,null,null,"ft",{"$f":"G205","v":1.4999999999999999E-4}]
[null,"T,avg","C",{"$f":"D203-0.5*D141*D204","v":245.40365449326828},null,"F",{"$f":"G203-0.5*G141*G204","v":473.7265780878829},null,"C",{"$f":"J203-0.5*J141*J204","v":245.40365449326828},null,"F",{"$f":"M203-0.5*M141*M204","v":473.7265780878829}]
[null,"P.sat","bar",{"$f":"G207/14.50377","v":36.762717864491627},null,"psia",{"$f":"($T$10*G206^6+$U$10*G206^5+$V$10*G206^4+$W$10*G206^3+$X$10*G206^2+$Y$10*G206+$Z$10)","v":533.19800448147771},null,"bar",{"$f":"M207/14.50377","v":36.762717864491627},null,"psia",{"$f":"($T$10*M206^6+$U$10*M206^5+$V$10*M206^4+$W$10*M206^3+$X$10*M206^2+$Y$10*M206+$Z$10)","v":533.19800448147771}]
[null,"rho","kg/m^3",{"$f":"(G208/2.20462)*35.3146","v":805.62983686154325},null,"lb/cft",{"$f":"1/($T$13*G206^6+$U$13*G206^5+$V$13*G206^4+$W$13*G206^3+$X$13*G206^2+$Y$13*G206+$Z$13)","v":50.293862904908885},null,"kg/m^3",{"$f":"(M208/2.20462)*35.3146","v":805.62983686154325},null,"lb/cft",{"$f":"1/($T$13*M206^6+$U$13*M206^5+$V$13*M206^4+$W$13*M206^3+$X$13*M206^2+$Y$13*M206+$Z$13)","v":50.293862904908885}]
[null,"P*/Psat",null,null,null,null,{"$f":"0.5*(G207+G198)/G207","v":2.7851524880890284},null,null,null,null,null,{"$f":"0.5*(M207+M198)/M207","v":2.7851524880890284}]
[null,"rho,correction",null,{"$f":"G210","v":1.0097965228351209},null,null,{"$f":"1+(2.1051E-18*(G206^5.6897))*G209","v":1.0097965228351209},null,null,{"$f":"M210","v":1.0097965228351209},null,null,{"$f":"1+(2.1051E-18*(M206^5.6897))*M209","v":1.0097965228351209}]
[null,"mu correction",null,null,null,null,{"$f":"1+(1.5137E-17*G206^5.4934)*G209","v":1.0210200109172065},null,null,null,null,null,{"$f":"1+(1.5137E-17*M206^5.4934)*M209","v":1.0210200109172065}]
[null,"rho","kg/m^3",{"$f":"(G212/2.20462)*35.3146","v":813.52220795501205},null,"lb/cft",{"$f":"1/($T$13*G206^6+$U$13*G206^5+$V$13*G206^4+$W$13*G206^3+$X$13*G206^2+$Y$13*G206+$Z$13)*G210","v":50.786567881323265},null,"kg/m^3",{"$f":"(M212/2.20462)*35.3146","v":813.52220795501205},null,"lb/cft",{"$f":"1/($T$13*M206^6+$U$13*M206^5+$V$13*M206^4+$W$13*M206^3+$X$13*M206^2+$Y$13*M206+$Z$13)*M210","v":50.786567881323265}]
[null,"volumetric flow","m^3/s",{"$f":"D$142/D212","v":4.9168909722267853E-2},null,"cfs",{"$f":"(G$142/G212)/3600","v":1.7363803792780002},null,"m^3/s",{"$f":"J$142/J212","v":4.9168909722267853E-2},null,"cfs",{"$f":"(M$142/M212)/3600","v":1.7363803792780002}]
[null,"Velocity","m/s",{"$f":"D213/D202","v":0.44978536079382919},null,"fps",{"$f":"G213/G202","v":1.4756798691201769},null,"m/s",{"$f":"J213/J202","v":0.44978536079382919},null,"fps",{"$f":"M213/M202","v":1.4756798691201769}]
[null,"viscosity","kg/m-s",{"$f":"G215*3.28083/2.20462","v":1.084869164993301E-4},null,"lb/ft-s",{"$f":"(0.115631*G206^-1.199532)*G211","v":7.2899975266244548E-5},null,"kg/m-s",{"$f":"M215*3.28083/2.20462","v":1.084869164993301E-4},null,"lb/ft-s",{"$f":"(0.115631*M206^-1.199532)*M211","v":7.2899975266244548E-5}]
[null,"Re,w",null,{"$f":"G216","v":1258331.4583886375},null,null,{"$f":"G201*G214*G212/G215","v":1258331.4583886375},null,null,{"$f":"M216","v":1258331.4583886375},null,null,{"$f":"M201*M214*M212/M215","v":1258331.4583886375}]
[null,"friction factor (smooth)",null,{"$f":"(0.79*LN(D216)-1.64)^-2","v":1.118419793224276E-2},null,null,{"$f":"(0.79*LN(G216)-1.64)^-2","v":1.118419793224276E-2},null,null,{"$f":"(0.79*LN(J216)-1.64)^-2","v":1.118419793224276E-2},null,null,{"$f":"(0.79*LN(M216)-1.64)^-2","v":1.118419793224276E-2}]
[null,"Serghide","a",null,null,null,{"$f":"-2*LOG(G205/3.7+12/G216)","v":8.6007237645790866},null,null,null,null,null,{"$f":"-2*LOG(M205/3.7+12/M216)","v":8.6007237645790866}]
[null,null,"v",null,null,null,{"$f":"-2*LOG(G205/3.7+2.51*G218/G216)","v":8.4777018622917666},null,null,null,null,null,{"$f":"-2*LOG(M205/3.7+2.51*M218/M216)","v":8.4777018622917666}]
[null,null,"c",null,null,null,{"$f":"-2*LOG(G205/3.7+2.51*G219/G216)","v":8.4814039912884454},null,null,null,null,null,{"$f":"-2*LOG(M205/3.7+2.51*M219/M216)","v":8.4814039912884454}]
[null,null,"f",{"$f":"G221","v":1.3901945311485711E-2},null,null,{"$f":"(G218-(G219-G218)^2/(G220-2*G219+G218))^-2","v":1.3901945311485711E-2},null,null,{"$f":"M221","v":1.3901945311485711E-2},null,null,{"$f":"(M218-(M219-M218)^2/(M220-2*M219+M218))^-2","v":1.3901945311485711E-2}]
[null,"friction factor used",null,{"$f":"D221","v":1.3901945311485711E-2},null,null,{"$f":"G221","v":1.3901945311485711E-2},null,null,{"$f":"J221","v":1.3901945311485711E-2},null,null,{"$f":"M221","v":1.3901945311485711E-2}]
[null,"friction head loss","m/m",{"$f":"(D222*1/D200)*(D214^2)/(2*D$12)","v":3.8434598358711016E-4},null,"ft/ft",{"$f":"(G222*1/G201)*(G214^2)/(2*G$12)","v":3.8436462479882378E-4},null,"m/m",{"$f":"(J222*1/J200)*(J214^2)/(2*J$12)","v":3.8434598358711016E-4},null,"ft/ft",{"$f":"(M222*1/M201)*(M214^2)/(2*M$12)","v":3.8436462479882378E-4}]
[]
[null,"column of water to pump suction"]
[null,"P,top of intermediate interval","bar",{"$f":"D198","v":168.01683239391602},null,"psi",{"$f":"G198","v":2436.8774931699072},null,"bar",{"$f":"J198","v":168.01683239391602},null,"psi",{"$f":"M198","v":2436.8774931699072}]
[null,"P, pump suction","bar",{"$f":"D137","v":39.250954857623093},null,"psi",{"$f":"G137","v":569.28682153534805},null,"bar",{"$f":"J137","v":39.250954857623093},null,"psi",{"$f":"M137","v":569.28682153534805}]
[null,"P,available","bar",{"$f":"D226-D227","v":128.76587753629292},null,"psi",{"$f":"G226-G227","v":1867.5906716345592},null,"bar",{"$f":"J226-J227","v":128.76587753629292},null,"psi",{"$f":"M226-M227","v":1867.5906716345592}]
[null,null,"Pa",{"$f":"D228*100000","v":12876587.753629291},null,null,null,null,"Pa",{"$f":"J228*100000","v":12876587.753629291}]
[null,null,"kg/m^2",{"$f":"D229/D12","v":1312999.6689741297},null,"psf",{"$f":"G228*144","v":268933.0567153765},null,"kg/m^2",{"$f":"J229/J12","v":1312999.6689741297},null,"psf",{"$f":"M228*144","v":268933.0567153765}]
[null,"Tavg","C",{"$f":"D206","v":245.40365449326828},null,"F",{"$f":"G206","v":473.7265780878829},null,"C",{"$f":"J206","v":245.40365449326828},null,"F",{"$f":"M206","v":473.7265780878829}]
[null,"rho","kg/m^3",{"$f":"(G232/2.20462)*35.3146","v":813.52220795501205},null,"lb/cft",{"$f":"(1/($T$13*G231^6+$U$13*G231^5+$V$13*G231^4+$W$13*G231^3+$X$13*G231^2+$Y$13*G231+$Z$13))*G210","v":50.786567881323265},null,"kg/m^3",{"$f":"(M232/2.20462)*35.3146","v":813.52220795501205},null,"lb/cft",{"$f":"(1/($T$13*M231^6+$U$13*M231^5+$V$13*M231^4+$W$13*M231^3+$X$13*M231^2+$Y$13*M231+$Z$13))*M210","v":50.786567881323265}]
[null,"head available","m",{"$f":"(D230/D232)/(1+D223)","v":1613.3489705319657},null,"ft",{"$f":"(G230/G232)/(1+G223)","v":5293.3233981473895},null,"m",{"$f":"(J230/J232)/(1+J223)","v":1613.3489705319657},null,"ft",{"$f":"(M230/M232)/(1+M223)","v":5293.3233981473895}]
[]
[null,"flashing in well bore"]
[null,"Pressure available before flashing","bar",{"$f":"G236/14.50377","v":132.2132570796806},null,"psi",{"$f":"G226-G135","v":1917.5906716345592},null,"bar",{"$f":"M236/14.50377","v":132.2132570796806},null,"psi",{"$f":"M226-M135","v":1917.5906716345592}]
[null,"head available","m",{"$f":"G237/3.28083","v":1656.6047911235969},null,"ft",{"$f":"(G236*144/G232)/(1+G223)","v":5435.0386968620305},null,"m",{"$f":"M237/3.28083","v":1656.6047911235969},null,"ft",{"$f":"(M236*144/M232)/(1+M223)","v":5435.0386968620305}]
[{"$f":"IF(G238<0,0,1)","v":1},"depth to flashing","m",{"$f":"D249-D253-D237","v":93.395208876403331},null,"ft",{"$f":"G249-G253-G237","v":306.4138031379689},null,"m",{"$f":"J249-J253-J237","v":93.395208876403331},null,"ft",{"$f":"M249-M253-M237","v":306.4138031379689}]
[null,"Estimated Pwh/P,sat",null,null,null,null,{"$f":"Geofluid!$H$118*EXP(G238*Geofluid!$H$119)-Geofluid!$H$117","v":0.81554372501560146},null,null,null,null,null,{"$f":"Geofluid!$H$118*EXP(M238*Geofluid!$H$119)-Geofluid!$H$117","v":0.81554372501560146}]
[null,"Estimated Wellhead pressure",null,null,null,null,{"$f":"IF(G238>0,G239*G135,G226-(1+G223)*G204*G208/144)","v":423.50110878644961},null,null,null,null,null,{"$f":"IF(M238>0,M239*M135,M226-(1+M223)*M204*M208/144)","v":423.50110878644961}]
[null,"friction dP in flashing",null,null,null,"ft",{"$f":"IF(G238>0,G238*G223,0)","v":0.11777462647630607},null,null,null,null,"ft",{"$f":"IF(M238>0,M238*M223,0)","v":0.11777462647630607}]
[null,null,null,null,null,"psi",{"$f":"G241*G212/144","v":4.1537285154419519E-2},null,null,null,null,"psi",{"$f":"M241*M212/144","v":4.1537285154419519E-2}]
[null,"Estimated density change (rho/rho,sat)",null,null,null,null,{"$f":"IF(G238>0,Geofluid!$H$121*(G238)^Geofluid!$H$122,1)","v":0.35076390457039036},null,null,null,null,null,{"$f":"IF(M238>0,Geofluid!$H$121*(M238)^Geofluid!$H$122,1)","v":0.35076390457039036}]
[null,"Estimated friction loss",null,null,null,null,{"$f":"G242/(G243)^2","v":0.33760456958062679},null,null,null,null,null,{"$f":"M242/(M243)^2","v":0.33760456958062679}]
[null,"Estimated Wellhead pressure",null,{"$f":"G245/14.50377","v":29.176104158909649},null,"psi",{"$f":"IF($A274=0,G240-G244,G227)","v":423.163504216869},null,null,{"$f":"M245/14.50377","v":29.176104158909649},null,"psi",{"$f":"IF($A274=0,M240-M244,M227)","v":423.163504216869}]
[null,"HP flash",null,null,null,null,{"$f":"'Input A1'!T487","v":191.91498120410893},null,null,null,null,null,{"$f":"G246","v":191.91498120410893}]
[]
[null,"pump setting depth"]
[null,"Depth to Intermediate Liner","m",{"$f":"D20-D147-D175","v":1750.0000000000002},null,"ft",{"$f":"G20-G147-G175","v":5741.4524999999994},null,"m",{"$f":"J20-J147-J175","v":1750.0000000000002},null,"ft",{"$f":"M20-M147-M175","v":5741.4524999999994}]
[null,"pump setting ","m",{"$f":"D249-D233","v":136.65102946803449},null,"ft",{"$f":"G249-G233","v":448.12910185260989},null,"m",{"$f":"J249-J233","v":136.65102946803449},null,"ft",{"$f":"M249-M233","v":448.12910185260989}]
[null,"calculated set depth","m",{"$f":"IF(D$250<0,0,D$250)","v":136.65102946803449},null,"ft",{"$f":"IF(G$250<0,0,G$250)","v":448.12910185260989},null,"m",{"$f":"IF(J$250<0,0,J$250)","v":136.65102946803449},null,"ft",{"$f":"IF(M$250<0,0,M$250)","v":448.12910185260989}]
[null,"inputted pump depth","m",null,null,"ft",null,null,"m",null,null,"ft",null,null,null,null,"Use calculated depth for 10-90's"]
[{"$f":"'Input A1'!A290","v":1},"Pump set depth","m",{"$f":"IF($A274=0,0,IF($A253=0,D252,D251))","v":0},null,"ft",{"$f":"IF($A274=0,0,IF($A253=0,G252,G251))","v":0},null,"m",{"$f":"IF($A274=0,0,IF($A253=0,J252,J251))","v":0},null,"ft",{"$f":"IF($A274=0,0,IF($A253=0,M252,M251))","v":0},null,null,null,"Negative value indicates above surface"]
[]
[null,"Friction production casing"]
[null,"flow","kg/s",{"$f":"D142","v":40},null,"lb/h",{"$f":"G142","v":317465.27999999997},null,"kg/s",{"$f":"J142","v":40},null,"lb/h",{"$f":"M142","v":317465.27999999997}]
[null,"Inside Diameter, Pump Casing","m",{"$f":"('Input A1'!C296-'Well Field Dvlpmnt A2 90%'!O12*2.54)/100","v":0.22049740000000001},null,"inch",{"$f":"'Input A1'!E296-'Well Field Dvlpmnt A2 90%'!O12","v":8.6809999999999992},null,"m",{"$f":"('Input A1'!C296-'Well Field Dvlpmnt A2 90%'!O12*2.54)/100","v":0.22049740000000001},null,"inch",{"$f":"'Input A1'!E296-'Well Field Dvlpmnt A2 90%'!O12","v":8.6809999999999992}]
[null,null,null,null,null,"ft",{"$f":"G257/12","v":0.7234166666666666},null,null,null,null,"ft",{"$f":"M257/12","v":0.7234166666666666}]
[null,"Cross Sectional Area","sq m",{"$f":"PI()*D257^2/4","v":3.8185354521699931E-2},null,"sq ft",{"$f":"PI()*G258^2/4","v":0.41102373530187941},null,"sq m",{"$f":"PI()*J257^2/4","v":3.8185354521699931E-2},null,"sq ft",{"$f":"PI()*M258^2/4","v":0.41102373530187941}]
[null,"Velocity,casing","m/s",{"$f":"D213/D259","v":1.2876379003978136},null,"fps",{"$f":"G213/G259","v":4.2245258123662923},null,"m/s",{"$f":"J213/J259","v":1.2876379003978136},null,"fps",{"$f":"M213/M259","v":4.2245258123662923}]
[null,"density",null,null,null,"lb/cft",{"$f":"G210*G208","v":50.786567881323265},null,null,null,null,"lb/cft",{"$f":"M210*M208","v":50.786567881323265}]
[null,"viscosity",null,null,null,"lb/ft-s",{"$f":"G211*G215","v":7.4432333542205094E-5},null,null,null,null,"lb/ft-s",{"$f":"M211*M215","v":7.4432333542205094E-5}]
[null,"Re,casing",null,{"$f":"G263","v":2085228.7681273287},null,null,{"$f":"G260*G258*G261/G262","v":2085228.7681273287},null,null,{"$f":"M263","v":2085228.7681273287},null,null,{"$f":"M260*M258*M261/M262","v":2085228.7681273287}]
[null,"surface roughness",null,null,null,"ft",{"$f":"'Input A1'!T297","v":1.4999999999999999E-4},null,null,null,null,"ft",{"$f":"G264","v":1.4999999999999999E-4}]
[null,"friction factor (smooth)",null,{"$f":"(0.79*LN(D263)-1.64)^-2","v":1.0296834136868657E-2},null,null,{"$f":"(0.79*LN(G263)-1.64)^-2","v":1.0296834136868657E-2},null,null,{"$f":"(0.79*LN(J263)-1.64)^-2","v":1.0296834136868657E-2},null,null,{"$f":"(0.79*LN(M263)-1.64)^-2","v":1.0296834136868657E-2}]
[null,"Serghide","a",null,null,null,{"$f":"-2*LOG(G264/3.7+12/G263)","v":8.6689261043688273},null,null,null,null,null,{"$f":"-2*LOG(M264/3.7+12/M263)","v":8.6689261043688273}]
[null,null,"v",null,null,null,{"$f":"-2*LOG(G264/3.7+2.51*G266/G263)","v":8.585279243316247},null,null,null,null,null,{"$f":"-2*LOG(M264/3.7+2.51*M266/M263)","v":8.585279243316247}]
[null,null,"c",null,null,null,{"$f":"-2*LOG(G264/3.7+2.51*G267/G263)","v":8.5869965697360477},null,null,null,null,null,{"$f":"-2*LOG(M264/3.7+2.51*M267/M263)","v":8.5869965697360477}]
[null,null,"f",{"$f":"G269","v":1.3561911806819047E-2},null,null,{"$f":"(G266-(G267-G266)^2/(G268-2*G267+G266))^-2","v":1.3561911806819047E-2},null,null,{"$f":"M269","v":1.3561911806819047E-2},null,null,{"$f":"(M266-(M267-M266)^2/(M268-2*M267+M266))^-2","v":1.3561911806819047E-2}]
[null,"friction factor used",null,{"$f":"D269","v":1.3561911806819047E-2},null,null,{"$f":"G269","v":1.3561911806819047E-2},null,null,{"$f":"J269","v":1.3561911806819047E-2},null,null,{"$f":"M269","v":1.3561911806819047E-2}]
[null,"Casing length","m",{"$f":"D253","v":0},null,"ft",{"$f":"G253","v":0},null,"m",{"$f":"J253","v":0},null,"ft",{"$f":"M253","v":0}]
[null,"friction head loss","m",{"$f":"(D270*D271/D257)*(D260^2)/(2*D12)","v":0},null,"ft",{"$f":"(G270*G271/G258)*(G260^2)/(2*G12)","v":0},null,"m",{"$f":"(J270*J271/J257)*(J260^2)/(2*J12)","v":0},null,"ft",{"$f":"(M270*M271/M258)*(M260^2)/(2*M12)","v":0}]
[]
[{"$f":"'Input A1'!A288","v":0},"Production Pump Power"]
[null,"Pump lift","m",{"$f":"IF($A274=1,D271+D272,0)","v":0},null,"ft",{"$f":"IF($A274=1,G271+G272,0)","v":0},null,"m",{"$f":"IF($A274=1,J271+J272,0)","v":0},null,"ft",{"$f":"IF($A274=1,M271+M272,0)","v":0}]
[null,"Ideal pumping power","kg-m/s",{"$f":"D256*D275","v":0},null,"ft-lb/h",{"$f":"G256*G275","v":0},null,"kg-m/s",{"$f":"J256*J275","v":0},null,"ft-lb/h",{"$f":"M256*M275","v":0}]
[null,null,null,null,null,"ft-lb/m",{"$f":"G276/60","v":0},null,null,null,null,"ft-lb/m",{"$f":"M276/60","v":0}]
[null,null,"hp",{"$f":"D276*0.013150932","v":0},null,"hp",{"$f":"G277/33000","v":0},null,"hp",{"$f":"J276*0.013150932","v":0},null,"hp",{"$f":"M277/33000","v":0}]
[null,"pump efficiency",null,{"$f":"G279","v":0.67500000000000004},null,null,{"$f":"'Input A1'!Y286","v":0.67500000000000004},null,null,{"$f":"M279","v":0.67500000000000004},null,null,{"$f":"'Input A1'!Z286","v":0.67500000000000004}]
[null,"Pump power","hp",{"$f":"D278/D279","v":0},null,"hp",{"$f":"G278/G279","v":0},null,"hp",{"$f":"J278/J279","v":0},null,"hp",{"$f":"M278/M279","v":0}]
[null,null,"kW",{"$f":"D280*0.7457","v":0},null,"kW",{"$f":"G280*0.7457","v":0},null,"kW",{"$f":"J280*0.7457","v":0},null,"kW",{"$f":"M280*0.7457","v":0}]
[null,null,"KW",{"$f":"IF(D281>0,D281,0)","v":0},null,"KW",{"$f":"IF(G281>0,G281,0)","v":0},null,"KW",{"$f":"IF(J281>0,J281,0)","v":0},null,"KW",{"$f":"IF(M281>0,M281,0)","v":0}]
[null,"# Production Wells",null,null,null,null,{"$f":"'Summary A1'!L112","v":6.3609558324174715},null,null,null,null,null,{"$f":"'Summary A1'!M112","v":6.3609558324174715}]
[null,"Total Production Pumping",null,null,null,"kW",{"$f":"G282*G283","v":0},null,null,null,null,"kW",{"$f":"M282*M283","v":0}]
[]
[null,"Total Pumping Power"]
[null,"per unit mass","production pump",null,null,"ft",{"$f":"G275","v":0},null,"production pump",null,null,"ft",{"$f":"M275","v":0}]
[null,null,null,null,null,"lb/h",1,null,null,null,null,"lb/h",1]
[null,null,null,null,null,"ft-lb/h",{"$f":"G287*G288","v":0},null,null,null,null,"ft-lb/h",{"$f":"M287*M288","v":0}]
[null,null,null,null,null,"hp-ideal",{"$f":"G289/(60*33000)","v":0},null,null,null,null,"hp-ideal",{"$f":"M289/(60*33000)","v":0}]
[null,null,null,null,null,"hp",{"$f":"G290/G279","v":0},null,null,null,null,"hp",{"$f":"M290/M279","v":0}]
[null,null,null,null,null,"kW",{"$f":"G291*0.7457","v":0},null,null,null,null,"kW",{"$f":"M291*0.7457","v":0}]
[null,null,null,null,null,"w-h/lb",{"$f":"G292*1000","v":0},null,null,null,null,"w-h/lb",{"$f":"M292*1000","v":0}]
[]
[{"$f":"'Input A1'!A75","v":1},null,"injection pump",null,null,"psi",{"$f":"IF(G118>0,G118,0)","v":336.47184992740296},null,"injection pump",null,null,"psi",{"$f":"IF(M118>0,M118,0)","v":336.47184992740296}]
[null,null,null,null,null,"lb/cft",{"$f":"G120","v":57.820702061257123},null,null,null,null,"lb/cft",{"$f":"M120","v":57.820702061257123}]
[null,null,null,null,null,"ft",{"$f":"G295*144/G296","v":837.96883576775781},null,null,null,null,"ft",{"$f":"M295*144/M296","v":837.96883576775781}]
[null,null,null,null,null,"lb/h",1,null,null,null,null,"lb/h",1]
[null,null,null,null,null,"ft-lb/h",{"$f":"G297*G298","v":837.96883576775781},null,null,null,null,"ft-lb/h",{"$f":"M297*M298","v":837.96883576775781}]
[null,null,null,null,null,"hp-ideal",{"$f":"G299/(60*33000)","v":4.2321658372108982E-4},null,null,null,null,"hp-ideal",{"$f":"M299/(60*33000)","v":4.2321658372108982E-4}]
[null,null,null,null,null,"hp",{"$f":"G300/G279","v":6.2698753143865151E-4},null,null,null,null,"hp",{"$f":"M300/M279","v":6.2698753143865151E-4}]
[null,null,null,null,null,"kW",{"$f":"G301*0.7457","v":4.6754460219380244E-4},null,null,null,null,"kW",{"$f":"M301*0.7457","v":4.6754460219380244E-4}]
[null,null,null,"fraction of inlet gf injected",null,null,{"$f":"IF($A1=1,1+'Input A1'!Y282,IF($A2=1,1,1-'Flash Plant F1- Reference'!$D$134))","v":1.05},null,null,null,null,null,{"$f":"IF($A1=1,1+'Input A1'!Z282,IF($A2=1,1,1-'Flash Plant F1- Reference'!$D$134))","v":1.05}]
[null,null,null,null,null,"w-h/lb",{"$f":"(G302*1000)*G303","v":0.49092183230349257},null,null,null,null,"w-h/lb",{"$f":"(M302*1000)*M303","v":0.49092183230349257}]
[null,null,null,null,null,"hp",{"$f":"G301*G121","v":1329.4341130417747},null,null,null,null,"hp",{"$f":"M301*M121","v":1329.4341130417747}]
[null,null,"Injection pump cost",null,null,null,{"$f":"(12000*'GF Pumping A1'!D59*(G305)^0.5)*1.4","v":811377.55605530844},null,"Injection pump cost",null,null,null,{"$f":"(12000*'GF Pumping A1'!I59*(M305)^0.5)*1.4","v":811377.55605530844}]
[]
[null,null,"total pump power",null,null,"w-h/lb",{"$f":"G293+G304","v":0.49092183230349257},null,"total pump power",null,null,"w-h/lb",{"$f":"M293+M304","v":0.49092183230349257}]
[]
[]
[]
[null,null,"friction loss in prod well",null,null,"psi",{"$f":"G169+G197+G223*G237*G232/144","v":24.871087427269039},null,"friction loss in prod well",null,null,"psi",{"$f":"M169+M197+M223*M237*M232/144","v":24.871087427269039}]
[null,null,"friction loss in inject well",null,null,"psi",{"$f":"G51+G78+G105","v":40.733579583708952},null,"friction loss in inject well",null,null,"psi",{"$f":"M51+M78+M105","v":40.733579583708952}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"11-11-09:  Changed temperature gradient in D and G136 and referenced to sheet 2A  (both hydrothermal and EGS)"]
[null,"11-11-09:  Changed fluid temperature in D128 to well head (production) temperature"]
[null,"11-11-09:  Changed fluid temperature in D128 to well head (production) temperature"]
[null,"11-11-09:  Changed production well excess pressure D131 to reflect allowing flashing in wells"]
[null,"11-11-09:  Changed production well excess pressure D131 to reflect allowing flashing in wells"]
[null,"11-11-09:  Changed injection pumping for flash wells G297 and M 297"]
[null,"09-17-10:  Revised links for input; corrected calculation of the injection pumping power for improved scenario"]

{"sheet":"O&M Costs B1 10-90s","index":51,"n_rows":88,"n_cols":18,"rows_kept":88,"cut":false,"hidden":true,"merged":[]}
[null,null,"GETEM -Beta:  Geothermal Electricity Technology Evaluation Model"]
[null,null,null,null,{"$f":"'Summary A1'!H25","v":"EGS"},{"$f":"'Summary A1'!H26","v":"FLASH-STEAM"}]
[null,null,null,"Binary Plant O&M Spreadsheet "]
[null,"This Sheet Last Modified:","2010-09-17"]
[null,"User input required in cells:","No user input on this sheet"]
[]
[null,null,{"$f":"'O&M Costs B1'!C10","v":1},null,"10% BINARY CASE",null,null,null,null,null,null,null,null,"90% BINARY CASE"]
[null,"Plant size",{"$f":"'Summary A1'!L295/1000","v":26.604918400424463},"MW",null,null,null,null,null,null,"Plant size",{"$f":"'Summary A1'!M295/1000","v":26.604918400424463},"MW"]
[null,"# units",{"$f":"'Summary A1'!L297","v":1},null,null,null,null,null,null,null,"# units",{"$f":"'Summary A1'!M297","v":1}]
[null,"Multiplier for Staff Change",{"$f":"'Input A1'!Y355","v":1},null,null,null,null,null,null,null,"Multiplier for Staff Change",{"$f":"'Input A1'!Z355","v":1}]
[null,null,{"$f":"'Input A1'!T336","v":0.25},"fraction operator assigned to field",null,null,null,null,null,null,null,{"$f":"'Input A1'!T336","v":0.25},"fraction operator assigned to field"]
[null,null,{"$f":"'Input A1'!Y353","v":1.8},"labor multiplier",null,null,null,null,null,null,null,{"$f":"'Input A1'!Z353","v":1.8},"labor multiplier"]
[null,null,{"$f":"'Input A1'!Y40","v":0.95},"Utilization factor",null,null,null,null,null,null,null,{"$f":"'Input A1'!Z40","v":0.95},"Utilization factor"]
[]
[null,"Staff","#","hrs","mn-hrs","rate","multiplier","total",null,null,"Staff","#","hrs","mn-hrs","rate","multiplier","total"]
[null,"Operators",{"$f":"(0.25*C8^0.525+0.1*(C9-1)^0.625)*C10*C7","v":1.3997324229469368},{"$f":"365*24","v":8760},{"$f":"D16*C16","v":12261.656025015167},{"$f":"'Input A1'!D338","v":23.469640644361832},{"$f":"C$12","v":1.8},{"$f":"E16*F16*G16","v":517997.98910138413},null,null,"Operators",{"$f":"(0.25*L8^0.525+0.1*(L9-1)^0.625)*L10*C7","v":1.3997324229469368},{"$f":"365*24","v":8760},{"$f":"M16*L16","v":12261.656025015167},{"$f":"'Input A1'!D338","v":23.469640644361832},{"$f":"L$12","v":1.8},{"$f":"N16*O16*P16","v":517997.98910138413}]
[null,"Maintenance",null,null,null,null,null,null,null,null,"Maintenance"]
[null,"mechanic",{"$f":"(0.15*C$8^0.65+0.05*(C$9-1)^0.625)*C$10*C7","v":1.2656584248760274},{"$f":"52*40-80","v":2000},{"$f":"D18*C18","v":2531.3168497520546},{"$f":"'Input A1'!D340","v":28.1635687732342},{"$f":"C$12","v":1.8},{"$f":"E18*F18*G18","v":128323.64913270935},null,null,"mechanic",{"$f":"(0.15*L$8^0.65+0.05*(L$9-1)^0.625)*L$10*C$7","v":1.2656584248760274},{"$f":"52*40-80","v":2000},{"$f":"M18*L18","v":2531.3168497520546},{"$f":"'Input A1'!D340","v":28.1635687732342},{"$f":"L$12","v":1.8},{"$f":"N18*O18*P18","v":128323.64913270935}]
[null,"electrician",{"$f":"(0.15*C$8^0.65+0.05*(C$9-1)^0.625)*C$10*C7","v":1.2656584248760274},2000,2531.3168497520546,{"$f":"'Input A1'!D342","v":28.1635687732342},{"$f":"C$12","v":1.8},128323.64913270935,null,null,"electrician",{"$f":"(0.15*L$8^0.65+0.05*(L$9-1)^0.625)*L$10*C$7","v":1.2656584248760274},2000,{"$f":"M19*L19","v":2531.3168497520546},{"$f":"'Input A1'!D342","v":28.1635687732342},{"$f":"L$12","v":1.8},{"$f":"N19*O19*P19","v":128323.64913270935}]
[null,"general maintenance",{"$f":"(0.15*C$8^0.65+0.05*(C$9-1)^0.625)*C$10*C7","v":1.2656584248760274},2000,2531.3168497520546,{"$f":"'Input A1'!D344","v":20.535935563816604},{"$f":"C$12","v":1.8},93569.327492600569,null,null,"general maintenance",{"$f":"(0.15*L$8^0.65+0.05*(L$9-1)^0.625)*L$10*C$7","v":1.2656584248760274},2000,{"$f":"M20*L20","v":2531.3168497520546},{"$f":"'Input A1'!D344","v":20.535935563816604},{"$f":"L$12","v":1.8},{"$f":"N20*O20*P20","v":93569.327492600569}]
[null,"Office",null,null,null,null,null,null,null,null,"Office"]
[null,"Facility manager/plant engineer",{"$f":"0.075*C$8^0.65*C$10*C7","v":0.63282921243801371},2000,1265.6584248760273,{"$f":"'Input A1'!D346","v":46.939281288723663},{"$f":"C$12","v":1.8},106936.3742772578,null,null,"Facility manager/plant engineer",{"$f":"0.075*L$8^0.65*L$10*C$7","v":0.63282921243801371},2000,{"$f":"M22*L22","v":1265.6584248760273},{"$f":"'Input A1'!D346","v":46.939281288723663},{"$f":"L$12","v":1.8},{"$f":"N22*O22*P22","v":106936.3742772578}]
[null,"operations manager",{"$f":"0.075*C$8^0.65*C$10*C7","v":0.63282921243801371},2000,1265.6584248760273,{"$f":"'Input A1'!D348","v":35.204460966542747},{"$f":"C$12","v":1.8},80202.280707943341,null,null,"operations manager",{"$f":"0.075*L$8^0.65*L$10*C$7","v":0.63282921243801371},2000,{"$f":"M23*L23","v":1265.6584248760273},{"$f":"'Input A1'!D348","v":35.204460966542747},{"$f":"L$12","v":1.8},{"$f":"N23*O23*P23","v":80202.280707943341}]
[null,"clerical",{"$f":"0.075*C$8^0.65*C$10*C7","v":0.63282921243801371},2000,1265.6584248760273,{"$f":"'Input A1'!D350","v":14.0817843866171},{"$f":"C$12","v":1.8},32080.912283177338,null,null,"clerical",{"$f":"0.075*L$8^0.65*L$10*C$7","v":0.63282921243801371},2000,{"$f":"M24*L24","v":1265.6584248760273},{"$f":"'Input A1'!D350","v":14.0817843866171},{"$f":"L$12","v":1.8},{"$f":"N24*O24*P24","v":32080.912283177338}]
[null,null,null,{"$f":"SUM(D16:D24)","v":20760},{"$f":"SUM(E16:E24)","v":23652.581848899412},null,null,{"$f":"SUM(H16:H24)","v":1087434.1821277817},null,null,null,null,{"$f":"SUM(M16:M24)","v":20760},{"$f":"SUM(N16:N24)","v":23652.581848899412},null,null,{"$f":"SUM(Q16:Q24)","v":1087434.1821277817}]
[null,null,null,"number of staff",{"$f":"E25/2000","v":11.826290924449706},null,null,1,null,null,null,null,"number of staff",{"$f":"N25/2000","v":11.826290924449706},null,null,{"$f":"H26","v":1}]
[null,null,null,null,null,null,null,{"$f":"H25*H26","v":1087434.1821277817},"total labor",null,null,null,null,null,null,null,{"$f":"Q25*Q26","v":1087434.1821277817},"total labor"]
[null,null,null,null,null,null,null,{"$f":"H16*C11*H26","v":129499.49727534603},"field",null,null,null,null,null,null,null,{"$f":"Q16*L11*Q26","v":129499.49727534603},"field"]
[null,null,null,null,null,null,null,{"$f":"H27-H28","v":957934.6848524356},"plant",null,null,null,null,null,null,null,{"$f":"Q27-Q28","v":957934.6848524356},"plant"]
[null,null,null,null,null,null,"power",{"$f":"'Summary A1'!L296/1000","v":25},"MW,net sales",null,null,null,null,null,null,"power",{"$f":"'Summary A1'!M296/1000","v":25},"MW,net sales"]
[null,null,null,null,null,null," annual labor cost",{"$f":"H27/H30","v":43497.367285111264},"per MW",null,null,null,null,null,null," annual labor cost",{"$f":"Q27/Q30","v":43497.367285111264},"per MW"]
[]
[null,null,null,null,null,"Plant O&M ",null,null,null,null,null,null,null,null,"Plant O&M "]
[null,null,null,null,"% of capital costs",null,null,{"$f":"'Input A1'!Y362","v":1.7999999999999999E-2},null,null,null,null,null,"% of capital costs",null,null,{"$f":"'Input A1'!Z362","v":1.7999999999999999E-2}]
[null,null,null,null,"Capital costs ",null,null,{"$f":"'Summary A1'!L304","v":39041157.668224104},null,null," ",null,null,"Capital costs",null,null,{"$f":"'Summary A1'!M304","v":61239500.610639058}]
[null,null,null,null,"non labor O&M",null,null,{"$f":"H34*H35","v":702740.83802803385},null,null,null,null,null,"non labor O&M",null,null,{"$f":"Q34*Q35","v":1102311.010991503}]
[null,null,null,null,"labor cost",null,null,{"$f":"H29","v":957934.6848524356},null,null,null,null,null,"labor cost",null,null,{"$f":"Q29","v":957934.6848524356}]
[null,null,null,null,"total plant O&M",null,null,{"$f":"H36+H37","v":1660675.5228804694},null,null,null,null,null,"total plant O&M",null,null,{"$f":"Q36+Q37","v":2060245.6958439387}]
[]
[]
[null,null,null,null,null,"Field O&M",null,null,null,null,null,null,null,null,"Field O&M"]
[null,null,null,null,"number of production wells",null,null,{"$f":"'Summary A1'!L112","v":6.3609558324174715},null,null,null,null,null,"number of production wells",null,null,{"$f":"'Summary A1'!M112","v":6.3609558324174715}]
[null,null,null,null,"% of well field development costs",null,null,{"$f":"'Input A1'!Y358","v":1.4999999999999999E-2},null,null,null,null,null,"% of well field development costs",null,null,{"$f":"'Input A1'!Z358","v":1.4999999999999999E-2}]
[null,null,null,null,"well field development costs ($M)",null,null,{"$f":"('Summary A1'!L$96*'Summary A1'!L$92+'Summary A1'!L$118*'Summary A1'!L$109+'Summary A1'!L$114*'Summary A1'!L$110)/1000000","v":80.864163358749011},null,null,null,null,null,"well field development costs ($M)",null,null,{"$f":"('Summary A1'!M$96*'Summary A1'!M$92+'Summary A1'!M$118*'Summary A1'!M$109+'Summary A1'!M$114*'Summary A1'!M$110)/1000000","v":80.864163358749011}]
[null,null,null,null,"well O&M",null,null,{"$f":"H43*H44*1000000","v":1212962.450381235},null,null,null,null,null,"well O&M",null,null,{"$f":"Q43*Q44*1000000","v":1212962.450381235}]
[null,null,null,null,"field, non-well capital ($M)",null,null,{"$f":"('Summary A1'!L123+'Summary A1'!L125+'Summary A1'!L127+'Summary A1'!L101+'Summary A1'!L158)/1000000","v":15.383741757233672},null,null,null,null,null,"field, non-well capital ($M)",null,null,{"$f":"('Summary A1'!M123+'Summary A1'!M125+'Summary A1'!M127+'Summary A1'!M101+'Summary A1'!M158)/1000000","v":15.383741757233672}]
[null,null,null,null,"non labor, non-well O&M",null,null,{"$f":"H43*H46*1000000","v":230756.12635850508},null,null,null,null,null,"non labor, non-well O&M",null,null,{"$f":"Q43*Q46*1000000","v":230756.12635850508}]
[null,null,null,null,"Flow per well",null,null,{"$f":"'Summary A1'!L136","v":793.60033487420833},"gpm",null,null,null,null,"Flow per well",null,null,{"$f":"'Summary A1'!M136","v":793.60033487420833},"gpm"]
[null,null,null,null,"chemical / inhibitors",null,null,{"$f":"H48*H42*60*24*365*C13*H50*H51/1000000","v":12602.978304108716},null,null,null,null,null,"chemical / inhibitors",null,null,{"$f":"Q48*Q42*60*24*365*L13*Q50*Q51/1000000","v":12602.978304108716}]
[null,null,null,null,null,null,"dosage",{"$f":"'Input A1'!T359","v":0.5},"ppm",null,null,null,null,null,null,"dosage",{"$f":"'Input A1'!T359","v":0.5},"ppm"]
[null,null,null,null,null,null,"cost",{"$f":"'Input A1'!T360","v":10},"per gallon",null,null,null,null,null,null,"cost",{"$f":"'Input A1'!T360","v":10},"per gallon"]
[]
[{"$f":"'Input A1'!A75","v":1},null,null,null,null,"EGS Resource",null,{"$f":"IF($A53=1,\"Yes\",\"No\")","v":"Yes"},null,null,null,null,null,null,"EGS Resource",null,{"$f":"IF($A53=1,\"Yes\",\"No\")","v":"Yes"}]
[null,null,null,null,null,"Water Loss",null,{"$f":"'Summary A1'!C138","v":100969.13122030228},"lb/h",null,null,null,null,null,"Water Loss",null,{"$f":"'Summary A1'!D138","v":100969.13122030228},"lb/h"]
[null,null,null,null,null,null,null,{"$f":"H54/(60*62)*7.4805","v":203.03752314340625},"gpm",null,null,null,null,null,null,null,{"$f":"Q54/(60*62)*7.4805","v":203.03752314340625},"gpm"]
[null,null,null,null,null,null,null,{"$f":"H55*60*24*365*0.98","v":104582191.72089083},"gallon/yr",null,null,null,null,null,null,null,{"$f":"Q55*60*24*365*0.98","v":104582191.72089083},"gallon/yr"]
[null,null,null,null,null,null,null,{"$f":"(H56/7.4805)/43560","v":320.95137507777594},"acre-ft/yr",null,null,null,null,null,null,null,{"$f":"(Q56/7.4805)/43560","v":320.95137507777594},"acre-ft/yr"]
[null,null,null,null,null,"cost",null,{"$f":"'Summary A1'!L196","v":2000},"$/acre-ft",null,null,null,null,null,"cost",null,{"$f":"'Summary A1'!M196","v":2000},"$/acre-ft"]
[null,null,null,null,null,"Water Makeup Cost",null,{"$f":"H57*H58","v":641902.75015555182},null,null,null,null,null,null,"Water Makeup Cost",null,{"$f":"Q57*Q58","v":641902.75015555182},"$/yr"]
[]
[null,null,null,null,"Wells pumped",null,null,{"$f":"'Summary A1'!L204","v":"No"},null,null,null,null,null,"Wells pumped",null,null,{"$f":"'Summary A1'!M204","v":"No"}]
[{"$f":"'Input A1'!A288","v":0},null,null,null,"pump type",null,null,{"$f":"'Summary A1'!H216","v":"Lineshaft"},null,null,null,null,null,"pump type",null,null,{"$f":"'Summary A1'!H216","v":"Lineshaft"}]
[{"$f":"'Summary A1'!C206","v":0},null,null,null,"# down hole pumps",null,null,{"$f":"IF(A62=1,IF(A63=1,'Summary A1'!L112,0),0)","v":0},null,null,null,null,null,"# down hole pumps",null,null,{"$f":"IF(A62=1,IF(A64=1,'Summary A1'!M112,0),0)","v":0}]
[{"$f":"'Summary A1'!D206","v":0},null,null,null,"Operating life line shaft pump",null,null,{"$f":"'Input A1'!Y374","v":3},"years",null,null,null,null,"Operating life line shaft pump",null,null,{"$f":"'Input A1'!Z374","v":3},"years"]
[{"$f":"'Input A1'!A303","v":1},null,null,null,"rework cost per pump",null,null,{"$f":"'Input A1'!Y375*A65","v":0},"lineshaft",null,null,null,null,"rework cost per pump",null,null,{"$f":"'Input A1'!Z375*A65","v":0},"lineshaft"]
[null,null,null,null,"total annual cost for lineshaft",null,null,{"$f":"H65*H63/H64","v":0},"rework",null,null,null,null,"total annual cost for lineshaft",null,null,{"$f":"Q65*Q63/Q64","v":0},"rework"]
[null,null,null,null,"oil-downhole pump",null,null,{"$f":"H48*H63*60*24*365*C13*H68*H69/1000000","v":0},null,null,null,null,null,"oil-downhole pump",null,null,{"$f":"Q48*Q63*60*24*365*L13*Q68*Q69/1000000","v":0}]
[null,null,null,null,null,null,"dosage",{"$f":"'Input A1'!T376*A65","v":1},"ppm",null,null,null,null,null,null,"dosage",{"$f":"'Input A1'!T376*A65","v":1},"ppm"]
[null,null,null,null,null,null,"cost",{"$f":"'Input A1'!T377*A65","v":4},"per gallon",null,null,null,null,null,null,"cost",{"$f":"'Input A1'!T377*A65","v":4},"per gallon"]
[null,null,null,null,"Lineshaft O&M",null,null,{"$f":"H66+H67","v":0},null,null,null,null,null,"Lineshaft O&M",null,null,{"$f":"Q66+Q67","v":0}]
[null,null,null,null,"Operating life submersible pump",null,null,{"$f":"'Input A1'!T378","v":2},"years",null,null,null,null,"Operating life submersible pump",null,null,{"$f":"'Input A1'!T378","v":2},"years"]
[null,null,null,null,"rework cost per pump",null,null,{"$f":"'Input A1'!Y379*(1-A65)","v":0},"submersible",null,null,null,null,"rework cost per pump",null,null,{"$f":"'Input A1'!Z379*(1-A65)","v":0},"submersible"]
[null,null,null,null,"total annual cost for submersible",null,null,{"$f":"H72*H63/H71","v":0},"rework",null,null,null,null,"total annual cost for submersible",null,null,{"$f":"Q72*Q63/Q71","v":0},"rework"]
[null,null,null,null,"Annual Submersible O&M",null,null,{"$f":"H73","v":0},null,null,null,null,null,"Annual Submersible O&M",null,null,{"$f":"Q73","v":0}]
[null,null,null,null,null,null,"Pump O&M",{"$f":"IF(A62=0,0,IF(A65=0,H74,H70))","v":0},null,null,null,null,null,null,null,"Pump O&M",{"$f":"IF(Q61=\"No\",0,IF(Q62=\"Submersible\",Q74,Q70))","v":0}]
[]
[]
[null,null,null,null,null,null,"well O&M",{"$f":"H45","v":1212962.450381235},null,null,null,null,null,null,null,"well O&M",{"$f":"Q45","v":1212962.450381235}]
[null,null,null,null,null,null,"field, non-well O&M",{"$f":"H47+H49+H59+H75","v":885261.85481816565},null,null,null,null,null,null,null,"field, non-well O&M",{"$f":"Q47+Q49+Q59+Q75","v":885261.85481816565}]
[null,null,null,null,null,null,"field labor O&M",{"$f":"H28","v":129499.49727534603},null,null,null,null,null,null,null,"field labor O&M",{"$f":"Q28","v":129499.49727534603}]
[null,null,null,null,null,null,"Total Field O&M",{"$f":"SUM(H78:H80)","v":2227723.8024747465},null,null,null,null,null,null,null,"Total Field O&M",{"$f":"SUM(Q78:Q80)","v":2227723.8024747465}]
[]
[null,null,null,null,"Taxes & Insurance",null,null,null,null,null,null,null,null,"Taxes & Insurance"]
[null,null,null,null,null,null,"Total Capital Cost",{"$f":"'LCOE Binary 10-90s'!O46","v":150425335.2546638},null,null,null,null,null,null,null,"Total Capital Cost",{"$f":"'LCOE Binary 10-90s'!S46","v":175953429.638441}]
[null,null,null,null,null,null,"Tax & Insurance Rate",{"$f":"'LCOE Binary'!D132","v":7.4999999999999997E-3},null,null,null,null,null,null,null,"Tax & Insurance Rate",{"$f":"'LCOE Binary'!E132","v":7.4999999999999997E-3}]
[null,null,null,null,null,null,"Annual Tax & Insurance",{"$f":"H84*H85","v":1128190.0144099784},null,null,null,null,null,null,null,"Annual Tax & Insurance",{"$f":"Q84*Q85","v":1319650.7222883075}]
[]
[null,null,null,null,null,null,"Total O&M",{"$f":"H38+H81+H86","v":5016589.3397651948},null,null,null,null,null,null,null,"Total O&M",{"$f":"Q38+Q81+Q86","v":5607620.220606993}]

{"sheet":"Binary B1 10-90's","index":52,"n_rows":86,"n_cols":14,"rows_kept":86,"cut":false,"hidden":true,"merged":[]}
[null,null,"GETEM -Beta:  Geothermal Electricity Technology Evaluation Model"]
[{"$f":"'Input A1'!A398","v":0},null,null,{"$f":"'Summary A1'!H25","v":"EGS"},{"$f":"'Summary A1'!H26","v":"FLASH-STEAM"}]
[null,null,"Binary Plant Performance and Cost"]
[null,"This Sheet Last Modified:","2010-09-17"]
[null,"User input required in cells:","No user input on this sheet"]
[]
[]
[null,null,null,0.1,null,null,null,null,null,null,null,null,0.9]
[]
[null,"Resource Type",null,{"$f":"'Input A1'!T75","v":"EGS"},null,null,null,null,null,null,"Resource Type",null,{"$f":"D10","v":"EGS"}]
[null,"GF Temperature- Plant Design","F",{"$f":"'Summary A1'!L278","v":470.96877078384387},null,null,null,null,null,null,"GF Temperature- Plant Design","F",{"$f":"'Summary A1'!M278","v":470.96877078384387}]
[{"$f":"'Input A1'!A392","v":0},"Determine plant size or flow rate??",null,{"$f":"IF(A12=1,\"Plant Size\",\"Flow Rate\")","v":"Flow Rate"},null,null,null,null,null,null,"Determine plant size or flow rate??",null,{"$f":"IF(J12=1,\"Plant Size\",\"Flow Rate\")","v":"Flow Rate"}]
[null,"Inputted # of Wells",null,null,null,null,null,null,null,null,"Inputted # of Wells"]
[null,"Inputted Power Sales","kW",{"$f":"'Summary A1'!L279*1000","v":25000},null,null,null,null,null,null,"Inputted Power Sales","kW",{"$f":"'Summary A1'!M279*1000","v":25000}]
[null,"Total Flow Based on Inputted Well Count","lb/h",null,null,null,null,null,null,null,"Total Flow Based on Inputted Well Count","lb/h"]
[null,"#Units (Modules)",null,{"$f":"'Summary A1'!L297","v":1},null,null,null,null,null,null,"#Units (Modules)",null,{"$f":"'Summary A1'!M297","v":1}]
[null,"Calculate or Input Brine Effectiveness","C/I",{"$f":"'Input A1'!T402","v":"Calculate"},null,null,null,null,null,null,"Calculate or Input Brine Effectiveness","C/I",{"$f":"'Input A1'!T402","v":"Calculate"}]
[null,"Net Plant Output","kW",{"$f":"D42","v":26604.918400424463},null,null,null,null,null,null,"Net Plant Output","kW",{"$f":"M42","v":26604.918400424463}]
[null,"Output per Unit","kW",{"$f":"D18/D16","v":26604.918400424463},null,null,null,null,null,null,"Output per Unit","kW",{"$f":"M18/M16","v":26604.918400424463}]
[null,"Installation Multiplier (Construction Only)",null,{"$f":"'Input A1'!Y429","v":2.6905486355094306},null,null,null,null,null,null,"Installation Multiplier (Construction Only)",null,{"$f":"'Input A1'!Z429","v":2.6905486355094306}]
[{"$f":"'Input A1'!A431","v":1},"Indirect Plant Cost","Fixed ",{"$f":"'Input A1'!T431","v":"Percent"},null,null,null,null,null,null,"Indirect Plant Cost","Fixed ",{"$f":"'Input A1'!T431","v":"Percent"}]
[null,null,"or Percent",null,null,null,null,null,null,null,null,"or Percent"]
[null,"Fixed Indirect Cost",null,null,null,null,null,null,null,null,"Fixed Indirect Cost"]
[null,"Indirect Cost - % of Direct cost",null,{"$f":"'Input A1'!Y433","v":0.12},null,null,null,null,null,null,"Indirect Cost - % of Direct cost",null,{"$f":"'Input A1'!Z433","v":0.12}]
[null,"Permitting",null,{"$f":"'Input A1'!T390","v":0},null,null,null,null,null,null,"Permitting",null,{"$f":"'Input A1'!T390","v":0}]
[null,"Transmission",null,{"$f":"'Summary A1'!L286","v":0},null,null,null,null,null,null,"Transmission",null,{"$f":"'Summary A1'!M286","v":0}]
[null,"Non-Power Plant Capital Cost",null,{"$f":"'Summary A1'!L$58+'Summary A1'!L$83+'Summary A1'!L$106+'Summary A1'!L$158+'Summary A1'!L$286+'Summary A1'!L$287","v":110514011.34787102},"cost exclusive of contingency",null,null,null,null,null,"Non-Power Plant Capital Cost",null,{"$f":"'Summary A1'!M$58+'Summary A1'!M$83+'Summary A1'!M$106+'Summary A1'!M$158+'Summary A1'!M$286+'Summary A1'!M$287","v":110514011.34787102},"cost exclusive of contingency"]
[]
[null,null,null,"Determine","Determine",null,null,null,null,null,null,null,"Determine","Determine"]
[null,null,null," Plant Size","Flow Rate",null,null,null,null,null,null,null," Plant Size","Flow Rate"]
[]
[null,"GF flow rate","lb/h",{"$f":"D15","v":0},{"$f":"D14*1000/E41","v":3269193.3721788246},null,null,null,null,null,"GF flow rate","lb/h",{"$f":"M15","v":0},{"$f":"M14*1000/N41","v":3269193.3721788246}]
[null,"pump work","w-h/lb",{"$f":"'Summary A1'!L291","v":0.49092183230349257},null,null,null,null,null,null,"pump work","w-h/lb",{"$f":"'Summary A1'!M291","v":0.49092183230349257}]
[]
[null,"GF Flow rate used","lb/h",{"$f":"IF(A12=1,D32,E32)","v":3269193.3721788246},null,null,null,null,null,null,"GF Flow rate used","lb/h",{"$f":"IF(A12=1,M32,N32)","v":3269193.3721788246}]
[null,"GF Pump work","kW",{"$f":"D33*D35/1000","v":1604.9184004244623},null,null,null,null,null,null,"GF Pump work","kW",{"$f":"M33*M35/1000","v":1604.9184004244623}]
[]
[null,null,"Use  Brine Effectiveness to Develop Costs",null,null,null,null,null,null,null,null,"Use  Brine Effectiveness to Develop Costs"]
[null,null,null,"Plant Output","Power Sales",null,null,null,null,null,null,null,"Plant Output","Power Sales"]
[null,"GF flow rate","lb/h",{"$f":"D35","v":3269193.3721788246},null,null,null,null,null,null,"GF flow rate","lb/h",{"$f":"M35","v":3269193.3721788246}]
[null,"Brine Effectiveness Used","w-h/lb",{"$f":"'Summary A1'!L290","v":8.1380681322906998},{"$f":"D41-D33","v":7.6471462999872069},null,null,null,null,null,"Brine Effectiveness Used","w-h/lb",{"$f":"'Summary A1'!M290","v":8.1380681322906998},{"$f":"M41-M33","v":7.6471462999872069}]
[null,"Net Output","kW",{"$f":"D40*D41/1000","v":26604.918400424463},{"$f":"E41*D40/1000","v":25000},null,null,null,null,null,"Net Output","kW",{"$f":"M40*M41/1000","v":26604.918400424463},{"$f":"N41*M40/1000","v":25000}]
[null,"Equipment Cost","$/kW",{"$f":"'Binary B2 10-90s'!E44","v":572.87872795507451},{"$f":"D43*D42/E42","v":609.65567242334885},null,null,null,null,null,"Equipment Cost","$/kW",{"$f":"'Binary B2 10-90s'!E93","v":572.87872795507451},{"$f":"M43*M42/N42","v":609.65567242334885}]
[null,"Direct Plant Cost","$/kW",{"$f":"D43*D20","v":1541.358079811904},{"$f":"E43*D20","v":1640.3082375692256},null,null,null,null,null,"Direct Plant Cost","$/kW",{"$f":"M43*M20","v":1541.358079811904},{"$f":"N43*M20","v":1640.3082375692256}]
[null,"Direct Plant Cost",null,{"$f":"D44*D42","v":41007705.939230643},{"$f":"E44*E42","v":41007705.939230643},null,null,null,null,null,"Direct Plant Cost",null,{"$f":"M44*M42","v":41007705.939230643},{"$f":"N44*N42","v":41007705.939230643}]
[null,"Indirect Cost",null,{"$f":"D45*D24+D25*0","v":4920924.7127076769},{"$f":"E45*D24+D25*0","v":4920924.7127076769},null,null,null,null,null,"Indirect Cost",null,{"$f":"M45*M24+M25*0","v":4920924.7127076769},{"$f":"N45*M24+M25*0","v":4920924.7127076769}]
[null,"Plant Capital Cost",null,{"$f":"D45+D46","v":45928630.651938319},{"$f":"E45+D46","v":45928630.651938319},null,null,null,null,null,"Plant Capital Cost",null,{"$f":"M45+M46","v":45928630.651938319},{"$f":"N45+N46","v":45928630.651938319}]
[null,"Well Field Development Cost",null,{"$f":"D27","v":110514011.34787102},{"$f":"D27","v":110514011.34787102},null,null,null,null,null,"Well Field Development Cost",null,{"$f":"M27","v":110514011.34787102},{"$f":"M27","v":110514011.34787102}]
[null,"Total Project Cost",null,{"$f":"D47+D48+D26","v":156442641.99980932},{"$f":"E47+E48+D26","v":156442641.99980932},null,null,null,null,null,"Total Project Cost",null,{"$f":"M47+M48+M26","v":156442641.99980932},{"$f":"N47+N48+M26","v":156442641.99980932}]
[null,"Total Project Cost","$/kW",{"$f":"D49/D42","v":5880.2150656967769},{"$f":"E49/E42","v":6257.705679992373},null,null,null,null,null,"Total Project Cost","$/kW",{"$f":"M49/M42","v":5880.2150656967769},{"$f":"N49/N42","v":6257.705679992373}]
[]
[]
[null,null,"Worksheet calc's",null,null,null,null,null,null,null,null,"Worksheet calc's"]
[]
[null,"Power Plant Capital Cost",null,{"$f":"D47","v":45928630.651938319},null,null,null,null,null,null,"Power Plant Capital Cost",null,{"$f":"M47","v":45928630.651938319}]
[null,"Equipment Multiplier",null,{"$f":"D55/(D43*D42)","v":3.0134144717705622},null,null,null,null,null,null,"Equipment Multiplier",null,{"$f":"M55/(M43*M42)","v":3.0134144717705622}]
[null,"Total installed Plant Cost - plant output","$/kW",{"$f":"D55/D42","v":1726.3210493893325},"                  ",null,null,null,null,null,"Total installed Plant Cost - plant output","$/kW",{"$f":"M55/M42","v":1726.3210493893325},"                  "]
[null,"Total Installed Plant Cost - sales","$/kW",{"$f":"D55/E42","v":1837.1452260775327},null,null,null,null,null,null,"Total Installed Plant Cost - sales","$/kW",{"$f":"M55/N42","v":1837.1452260775327}]
[null,"Total Project Cost",null,{"$f":"D49","v":156442641.99980932},null,null,null,null,null,null,"Total Project Cost",null,{"$f":"M49","v":156442641.99980932}]
[null,"Project Cost - plant output","$/kW",{"$f":"D50","v":5880.2150656967769},null,null,null,null,null,null,"Project Cost - plant output","$/kW",{"$f":"M50","v":5880.2150656967769}]
[null,"Project Cost - sales","$/kW",{"$f":"E50","v":6257.705679992373},null,null,null,null,null,null,"Project Cost - sales","$/kW",{"$f":"N50","v":6257.705679992373}]
[null,"available energy","w-h/lb",{"$f":"Geofluid!J$52","v":33.644288776517662},null,null,null,null,null,null,"available energy","w-h/lb",{"$f":"Geofluid!K52","v":33.644288776517662}]
[null,"2nd law efficiency",null,{"$f":"D41/D62","v":0.2418855748845771},null,null,null,null,null,null,"2nd law efficiency",null,{"$f":"M41/M62","v":0.2418855748845771}]
[null,"Plant Escalation Factor (direct construct)",null,null,null,null,null,null,null,null,"Plant Escalation Factor (direct construct)"]
[]
[]
[null,null,"Worksheet calc's"]
[null,"Plant cost based on",null,0.1,0.9]
[null,"+/- power or +/- flow","P/F","P","P"]
[null,"plant brine effectiveness","w-h/lb",{"$f":"D41","v":8.1380681322906998},{"$f":"M41","v":8.1380681322906998}]
[null,"power sales brine effectiveness","w-h/lb",{"$f":"E41","v":7.6471462999872069},{"$f":"N41","v":7.6471462999872069}]
[null,"GF flow rate","lb/h",{"$f":"D35","v":3269193.3721788246},{"$f":"M35","v":3269193.3721788246}]
[null,"Plant size","kW",{"$f":"D70*D72/1000","v":26604.918400424463},{"$f":"E70*E72/1000","v":26604.918400424463}]
[null,"GF Pumping Power","kW",{"$f":"D33*D72/1000","v":1604.9184004244623},{"$f":"E72*M33/1000","v":1604.9184004244623}]
[null,"Power for Sale","kW",{"$f":"D73-D74","v":25000},{"$f":"E73-E74","v":25000}]
[null,"Equipment Cost",null,{"$f":"D43*D42","v":15241391.810583722},{"$f":"M43*M42","v":15241391.810583722}]
[null,"Indirect Plant Cost",null,{"$f":"D46","v":4920924.7127076769},{"$f":"M46","v":4920924.7127076769}]
[null,"Power Plant Capital Cost",null,{"$f":"D47","v":45928630.651938319},{"$f":"M47","v":45928630.651938319}]
[null,"Equipment Multiplier",null,{"$f":"D78/D76","v":3.0134144717705622},{"$f":"E78/E76","v":3.0134144717705622}]
[null,"Plant Cost","$/kW",{"$f":"D78/D73","v":1726.3210493893325},{"$f":"E78/E73","v":1726.3210493893325}]
[null,"User Cost  Change Multiplier",null,1,1]
[null,"Revised Plant Cost",null,{"$f":"D78*D81","v":45928630.651938319},{"$f":"E78*E81","v":45928630.651938319}]
[null,null,"$/kW",{"$f":"D82/D73","v":1726.3210493893325},{"$f":"E82/E73","v":1726.3210493893325}]
[null,"Project Cost","$/kW",{"$f":"D49/D75","v":6257.705679992373},{"$f":"E49/E75","v":6257.705679992373}]
[null,"available energy","w-h/lb",{"$f":"D62","v":33.644288776517662},{"$f":"M62","v":33.644288776517662}]
[null,"2nd law efficiency",null,{"$f":"D70/D85","v":0.2418855748845771},{"$f":"E70/E85","v":0.2418855748845771}]

{"sheet":"Binary B2 10-90s","index":53,"n_rows":126,"n_cols":45,"rows_kept":126,"cut":false,"hidden":true,"merged":[]}
[null,null,null,null,"GETEM -Beta:  Geothermal Electricity Technology Evaluation Model"]
[null,null,null,null,null,{"$f":"'Summary A1'!H25","v":"EGS"},{"$f":"'Summary A1'!H26","v":"FLASH-STEAM"}]
[null,null,null,null,"Binary Plant -Reference Cost and Equipment Cost"]
[null,null,"This Sheet Last Modified:","2010-09-17"]
[null,null,"User input required in cells:","No user input on this sheet"]
[]
[null,null,"Estimate Year",null,{"$f":"'Input A1'!T39","v":2011}]
[null,null,"Steel Cost Adjust",null,{"$f":"Tables!F37","v":2.2191060473269064}]
[null,null,"Labor Cost Adjust (Manufacturing)",null,{"$f":"Tables!C37","v":1.2387181164159582}]
[null,null,"Labor Cost Adjust (Construction)",null,{"$f":"Tables!D37","v":1.3577777777777778}]
[null,null,"Process Equip Cost Adjust",null,{"$f":"Tables!L37","v":1.4620386784276018}]
[null,null,"Turbine-Generator Adjust",null,{"$f":"Tables!I37","v":1.3599033816425121}]
[null,null,"Heat Exchanger Adjust",null,{"$f":"Tables!J37","v":1.4642243846594163}]
[null,null,"Pump Adjust",null,{"$f":"Tables!K37","v":1.3245864232743867}]
[null,null,"HX Material Cost Adjust",null,{"$f":"'Input A1'!T414","v":1}]
[]
[null,null,"Component Cost Adjustments",null,"PPI's","IPE -Stl & Labor","material","other","profit"]
[null,null,"GF Heat Exchangers",null,{"$f":"E13","v":1.4642243846594163},{"$f":"(G18*E$15*E$8+E$9*H18)*(1+I18)","v":1.7204404126702624},0.46500000000000002,0.46500000000000002,7.0000000000000007E-2]
[null,null,"Air-Cooled Condenser",null,{"$f":"E13","v":1.4642243846594163},{"$f":"(G19*E$8+E$9*H19)*(1+I19)","v":1.7008386938126978},{"$f":"0.44","v":0.44},{"$f":"0.2+0.18+0.08","v":0.46},0.1]
[null,null,"Turbine-Generator",null,{"$f":"E12","v":1.3599033816425121},{"$f":"(G20*E$8+E$9*H20)*(1+I20)","v":1.2821156419076356},{"$f":"(0.05)","v":0.05},{"$f":"0.2+0.22+0.08+0.36","v":0.86},0.09]
[null,null,"WF Pumps",null,{"$f":"E14","v":1.3245864232743867},{"$f":"(G21*E$8+E$9*H21)*(1+I21)","v":1.2672588513397713},0.04,0.85,0.11]
[]
[]
[null,null,null,null,null,0.1]
[null,null,"T,gf plant design","C",{"$f":"'Summary A1'!L277","v":243.87153932435771}]
[null,null,"available energy","w-h/lb",{"$f":"Geofluid!J52","v":33.644288776517662},null,null,null,null,null,null,null,null,"AIR COOLED CONDENSER COST",null,null,null,null,null,null,null,null,"TURBINE - GENERATOR COST",null,null,null,null,null,null,null,null,null,"GF HEAT EXCHANGER COST",null,null,null,null,null,null,null,"WORKING FLUID PUMP COST"]
[null,null,"effective available energy","w-h/lb",{"$f":"Geofluid!J57","v":26.78023134184031}]
[null,null,"Unit Plant Size","kW",{"$f":"'Summary A1'!L300","v":26604.918400424463},null,null,null,null,null,null,null,null,"ACCC0 = C01*(T^C02) + C00",null,null,null,null,null,null,null,null,"Turbine Cost ($) = $70,000*(Size-kW)^0.34 (<5MW); = $7,400*(Size-kW)^0.6 (>5MW)",null,null,null,null,null,null,null,null,null,"HXC1= C10 + C11*T^C12 ",null,null,null,null,null,null,null,"PCC1 = C12*T^2+C11*T + C10"]
[null,null,"Total Plant Size","kW",{"$f":"'Summary A1'!L295","v":26604.918400424463},null,null,null,null,null,null,null,null,"ACCC1 = exp(C13*T^3 + C12*T^2+C11*T + C10)",null,null,null,null,null,null,null,null,"Generator Cost ($) = $1,800*(Size-kW)^0.67",null,null,null,null,null,null,null,null,null,"HXC2= C20 + C21*T + C22*T^2 + C23*T^3",null,null,null,null,null,null,null,"PCC2 = C22*T^2+C21*T + C20"]
[null,null,"IPE Plant Size","kW",10000,null,null,null,null,null,null,null,null,"ACCC2 = exp(C23*T^3 + C22*T^2+C21*T + C20)",null,null,null,null,null,null,null,null,"Parasitics (kW)= (PPC0* EXP( PPC1*2ndLE ))*Plant Net"]
[null,null,"Size Ratio",null,{"$f":"E28/E30","v":2.6604918400424462},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PPC1 = C00+ C01*T+ C02*T^2 + C03*T^3 ",null,null,null,null,null,null,null,null,null,"C12",-3.8105413609999998,"C23",4.2446220000000002E-6,null,null,null,null,null,"C10",32.060714300000001,"C20",-0.33297139999999997]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"C02",-2.3509190000000002,"C13",5.6574829999999998E-6,"C23",-2.549391E-7,null,null,null,"PPC1 = C10 + C11*T+ C12*T^2 + C13*T^3 ",null,null,null,"C00",0.79664761905000003,"C10",-24.628892857139999,null,null,"C11",2163827753,"C22",-2.3564720000000001E-3,null,null,null,null,null,"C11",-0.2537857,"C21",5.5929100000000002E-2]
[null,"Cost based on brine effectiveness",null,null,null,null,null,null,null,null,null,null,null,"C01",11568490,"C12",-1.200635E-3,"C22",2.7746500000000001E-4,null,null,null,null,null,null,null,"C01",-9.7736613799999997E-3,"C11",0.49768131745999999,null,null,"C10",5.95,"C21",0.42759550000000002,null,null,null,null,null,"C12",6.7139999999999995E-4,"C22",-1.9770000000000001E-4]
[null,null,"be","w-h/lb",{"$f":"'Summary A1'!L290","v":8.1380681322906998},"Ref Plant Equip",null,null,null,null,null,null,null,"C00",47,"C11",5.9502110000000004E-3,"C21",-5.107826E-2,null,null,null,null,null,null,null,"C02",4.2448250000000001E-5,"C12",-2.9625447600000001E-3,null,null,null,null,"C20",-22.099170000000001]
[null,null,null,null,null,"Current Cost","Ref Plant Equip","User Adjustment",null,null,null,null,null,null,null,"C10",15.52712,"C20",3.5842610000000001,null,null,null,null,null,null,null,"C03",-5.3209999999999998E-8,"C13",5.5255099999999997E-6,null,null,null,null,null,null,null,null,null,null,"Pump Cost = PCC1* EXP(PCC2*2ndLE)"]
[null,null,"GF Heat Exchangers","$/kW",{"$f":"H36*(E$31^S64)*(E$30*F36)/E$28","v":25.474613084603135},{"$f":"G36*E18","v":26.843445484959187},{"$f":"AH44","v":18.332876959430685},{"$f":"'Input A1'!Y420","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T,gf",{"$f":"E25","v":243.87153932435771},"C",null,null,null,null,null,null,null,"HX Cost= HXC1*EXP(HXC2*2ndLE)"]
[null,null,"Air-Cooled Condenser","$/kW",{"$f":"H37*(E$31^S65)*(E$30*F37)/E$28","v":110.20534896571976},{"$f":"G37*E19","v":110.20534896571975},{"$f":"O49","v":75.265341924594367},{"$f":"'Input A1'!Y418","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PPC0",{"$f":"AB32+AB33*X36+AB34*X36^2+AB35*X36^3","v":0.16591849220623966},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T,gf",{"$f":"E25","v":243.87153932435771},"C"]
[null,null,"WF Pumps","$/kW",{"$f":"H38*(E$31^S66)*(E$30*F38)/E$28","v":16.017302679394088},{"$f":"G38*E21","v":19.457560981566463},{"$f":"AP44","v":14.689536778934544},{"$f":"'Input A1'!T422","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PPC1",{"$f":"AD32+AD33*X36+AD34*X36^2+AD35*X36^3","v":0.69019992568566124},null,null,null,null,null,null,null,null,"T,gf",{"$f":"E25","v":243.87153932435771},"C",null,null,null,null,null,"PCC1",{"$f":"AQ31+AQ32*AP37+AQ33*AP37^2","v":10.099997195189019}]
[null,null,"Turbine-Generator","$/kW",{"$f":"H39*(E$31^S67)*(E$30*F39)/E$28","v":421.18146322535756},{"$f":"G39*E20","v":421.18146322535762},{"$f":"Y54","v":309.71425537353116},{"$f":"'Input A1'!Y416","v":1},null,null,null,null,null,"ACC cost= ACCC1*(2ndLE)^ACCC2 + ACCC0",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"HXC1",{"$f":"AH33+AH32*AH38^AH31","v":7.6831913194752026},null,null,null,null,null,null,"PCC2",{"$f":"AS33*AP37^2+AS32*AP37+AS31","v":1.5486674252321802}]
[null,null,"GF Heat Exchangers","$/kW",{"$f":"'Input A1'!Y419*(1-F41)+'Input A1'!T419*F41","v":25.474613084603135},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"inputted be",null,null,null,null,null,null,null,"HXC2",{"$f":"AJ34+AJ33*AH38+AJ32*AH38^2+AJ31*AH38^3","v":3.5953405088720132}]
[null,null,"Air-Cooled Condenser","$/kW",{"$f":"'Input A1'!Y417*(1-F41)+'Input A1'!T417*F41","v":110.20534896571976},0,null,null,null,null,null,null,null,"T,gf",{"$f":"E25","v":243.87153932435771},"C",null,null,null,null,null,null,null,"2nd law eff ",{"$f":"E34/E26","v":0.2418855748845771}]
[null,null,"WF Pumps","$/kW",{"$f":"E38*(1-F41)+'Input A1'!T421*F41","v":16.017302679394088},null,null,null,null,null,null,null,null,"ACC0",{"$f":"O33*O41^O32+O34","v":75.265341924594367},null,null,null,null,null,null,null,null,"Plant Parasitics",{"$f":"(X37*EXP(X38*Y41))*Y43","v":1960.6496585913042},"kW",null,null,null,null,null,null,null,"inputted be",null,null,null,null,null,null,null,"inputted be"]
[null,null,"Turbine-Generator","$/kW",{"$f":"'Input A1'!Y415*(1-F41)+'Input A1'!T415*F41","v":421.18146322535756},null,null,null,null,null,null,null,null,"ACC1",{"$f":"EXP(Q32*O41^3+Q33*O41^2+Q34*O41+Q35)","v":996728541167.40771},null,null,null,null,null,null,null,null,"ref plant size",10000,"kW",null,null,null,null,null,null,"2nd law eff ",{"$f":"E34/E26","v":0.2418855748845771},null,null,null,null,null,null,"2nd law eff ",{"$f":"E34/E26","v":0.2418855748845771}]
[null,null,"Plant equipment cost","$/kW",{"$f":"SUM(E40:E43)","v":572.87872795507451},{"$f":"SUM(F36:F39)","v":577.68781865760297},{"$f":"SUM(G36:G39)","v":418.00201103649073},null,null,null,null,null,null,"ACC2",{"$f":"EXP(S32*O41^3+S33*O41^2+S34*O41+S35)","v":51.003538232040079},null,null,null,null,null,null,null,null,"TG-size",{"$f":"Y43+Y42","v":11960.649658591305},"kW",null,null,null,null,null,null,"HX Cost",{"$f":"$AH39*EXP($AH40*AH43)","v":18.332876959430685},"per kW",null,null,null,null,null,"Pump Cost",{"$f":"$AP38*EXP($AP39*AP43)","v":14.689536778934544},"per kW"]
[null,null,"Est ACC size","sq ft",{"$f":"E31*G37*E30/0.89","v":2249919.4160493026},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"max turbine size",{"$f":"15000*0.7457","v":11185.5},"kW"]
[null,"Construction Costs","Est ACC plan area","sq ft",{"$f":"1.05*E45/(20*5*4*PI()/12)","v":22559.405187228662},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"# turbine-generator sets",{"$f":"Y44/Y45","v":1.0692995090600603}]
[null,null,"Overall Scaling Factor",null,{"$f":"LN((E44*E28)/(F44*E30))/LN(E31)","v":0.99145684994018457},null,null,null,null,null,null,null,null,null,"inputted be",null,null,null,null,null,null,null,null,"turbine cost*",{"$f":"IF(Y46>1,7400*Y45^0.6,IF(Y44<5000,70000*Y44^0.34,7400*Y44^0.6))","v":1988039.2800569965}]
[null,null,"Escalation in Cost ",null,{"$f":"F44/G44","v":1.3820216252671855},null,null,null,null,null,null,null,null,"2nd law eff ",{"$f":"E34/E26","v":0.2418855748845771}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"ACC Cost",{"$f":"O43*(O48^O44)+O42","v":75.265341924594367},"per kW",null,null,null,null,null,null,"*","If T-G size exceeds the maximum turbine size, this is the cost of a single turbine "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"at the maximum size; turbine-generator costs below are per net kW"]
[]
[null,null,"Escalation in Equipment Cost ",null,{"$f":"F44/G44","v":1.3820216252671855},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Turbine Cost",{"$f":"IF(Y46<1,Y47,Y47*Y46)/Y43","v":212.58094261570619},"per kW"]
[null,null,"Total Material Cost Multiplier",null,1.7,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Generator Cost",{"$f":"((1800*(Y44)^0.67))/Y43","v":97.133312757824996},"per kW"]
[null,null,"steel",null,0.22,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T-G Cost",{"$f":"Y52+Y53","v":309.71425537353116},"per kW"]
[null,null,"other",null,{"$f":"E53-1-E54","v":0.48}]
[null,null,"Labor Cost Multiplier",null,0.27]
[null,null,"Labor Fringe & Benefits",null,0.45]
[null,null,"Construct'n Mat'ls, Rentals, etc",null,0.25]
[null,null,"Direct Construction Cost Multiplier",null,{"$f":"E53+E56*(1+E57)+E58","v":2.3414999999999999},null,null,null,null,null,null,null,null,"Component Scaling Factor with Size"]
[null,null,"Corrected Total Material Multiplier",null,{"$f":"((E54*E$8+E55*E$11)*(1/E52))+1","v":1.8610443384539006},null,null,null,null,null,null,null,null,"SF = SFC3*T^3 + SFC2*T^2 + SFC1*T + SFC0"]
[null,null,"Corrected Labor",null,{"$f":"E56*E$10/E52*(1+E57)","v":0.38463218684963191}]
[null,null,"Corrected \"other\"",null,{"$f":"E58*E$11/E52","v":0.26447463840244662}]
[null,null,"Multiplier- input year",null,{"$f":"E60+E61+E62","v":2.5101511637059795},null,null,null,null,null,null,null,null,null,"SFC3","SFC2","SFC1","SFC0","Scaling Factor"]
[null,null,"Plant size adjustment",null,{"$f":" 1.02875 *(E29/1000)^- 0.01226","v":0.98818854424107161},null,null,null,null,null,null,null,null,"GF HX",0,2.0144999999999999E-6,-7.6047300000000001E-4,1.0121599999999999,{"$f":"(O64*E$25^3+P64*E$25^2+Q64*E$25+R64)","v":0.94651129751179142}]
[null,null,"Direct Installation Multiplier",null,{"$f":"E63*E64","v":2.4805026242876438},null,null,null,null,null,null,null,null,"ACC",null,null,null,null,1]
[null,null,"Sale Tax",null,{"$f":"'Input A1'!T424","v":0.05},null,null,null,null,null,null,null,null,"WF Pump",3.8720000000000003E-7,-1.9008E-4,2.9801999999999999E-2,-0.77790000000100001,{"$f":"(O66*E$25^3+P66*E$25^2+Q66*E$25+R66)","v":0.8011609711485751}]
[null,null,"Freight",null,{"$f":"'Input A1'!T425","v":0.05},null,null,null,null,null,null,null,null,"T-G set",null,-2.0217999999999999E-6,3.5890910000000001E-4,0.66420000000000001,{"$f":"IF(E28<E30,(O67*E$25^3+P67*E$25^2+Q67*E$25+R67),1)","v":1}]
[null,null,"Calculated Direct Construction Cost Multiplier",null,{"$f":"(E66+E67)*(E60+E62)*E64+E65","v":2.6905439746372886}]
[null,null,"Installation Multiplier Used",null,{"$f":"'Input A1'!Y429","v":2.6905486355094306}]
[null,null,"Escalation Factor",null,{"$f":"E52*E63/E59","v":1.481564463348817}]
[]
[]
[null,null,null,null,null,0.9]
[null,null,"T,gf plant design","C",{"$f":"'Summary A1'!M277","v":243.87153932435771}]
[null,null,"available energy","w-h/lb",{"$f":"Geofluid!K52","v":33.644288776517662}]
[null,null,"effective available energy","w-h/lb",{"$f":"Geofluid!K57","v":26.78023134184031}]
[null,"Cost based on improved performance","Unit Plant Size","kW",{"$f":"'Summary A1'!M300","v":26604.918400424463}]
[null,null,"Total Plant Size","kW",{"$f":"'Summary A1'!M295","v":26604.918400424463}]
[null,null,"IPE Plant Size","kW",10000]
[null,null,"Size Ratio",null,{"$f":"E77/E79","v":2.6604918400424462}]
[]
[]
[null,null,"be","w-h/lb",{"$f":"'Summary A1'!M290","v":8.1380681322906998},"Ref Plant Equip","Ref Plant Equip",null,null,null,null,null,null,"AIR COOLED CONDENSER COST",null,null,null,null,null,null,null,null,"TURBINE-GENERATOR COST",null,null,null,null,null,null,null,null,null,"GF HEAT EXCHANGER COST",null,null,null,null,null,null,null,"WORKING FLUID PUMP COST"]
[null,null,null,null,null,"Current Cost","in 1Q-2002","User Adjustment"]
[null,null,"GF Heat Exchangers","$/kW",{"$f":"H85*(E$80^S123)*(E$79*F85)/E$77","v":25.474613084603135},{"$f":"G85*E18","v":26.843445484959187},{"$f":"AH102","v":18.332876959430685},{"$f":"'Input A1'!Z420","v":1},null,null,null,null,null,"ACCC0 = C01*(T^C02) + C00",null,null,null,null,null,null,null,null,"Turbine Cost ($) = $70,000*(Size-kW)^0.34 (<5MW); = $7,400*(Size-kW)^0.6 (>5MW)"]
[null,null,"Air-Cooled Condenser","$/kW",{"$f":"H86*(E$80^S124)*(E$79*F86)/E$77","v":110.20534896571976},{"$f":"G86*E19","v":110.20534896571975},{"$f":"O106","v":75.265341924594367},{"$f":"'Input A1'!Z418","v":1},null,null,null,null,null,"ACCC1 = exp(C13*T^3 + C12*T^2+C11*T + C10)",null,null,null,null,null,null,null,null,"Generator Cost ($) = $1,800*(Size-kW)^0.67",null,null,null,null,null,null,null,null,null,"HXC1= C10 + C11*T^C12 ",null,null,null,null,null,null,null,"PCC1 = C12*T^2+C11*T + C10"]
[null,null,"WF Pumps","$/kW",{"$f":"H87*(E$80^S125)*(E$79*F87)/E$77","v":16.017302679394088},{"$f":"G87*E21","v":19.457560981566463},{"$f":"AP101","v":14.689536778934544},{"$f":"'Input A1'!T422","v":1},null,null,null,null,null,"ACCC2 = exp(C23*T^3 + C22*T^2+C21*T + C20)",null,null,null,null,null,null,null,null,"Parasitics (kW)= (PPC0* EXP( PPC1*2ndLE ))*Plant Net",null,null,null,null,null,null,null,null,null,"HXC2= C20 + C21*T + C22*T^2 + C23*T^3",null,null,null,null,null,null,null,"PCC2 = C22*T^2+C21*T + C20"]
[null,null,"Turbine-Generator","$/kW",{"$f":"H88*(E$80^S126)*(E$79*F88)/E$77","v":421.18146322535756},{"$f":"G88*E20","v":421.18146322535762},{"$f":"Y112","v":309.71425537353116},{"$f":"'Input A1'!Z416","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PPC1 = C00+ C01*T+ C02*T^2 + C03*T^3 "]
[null,null,"GF Heat Exchangers","$/kW",{"$f":"'Input A1'!Z419*(1-F90)+E40*F90","v":25.474613084603135},null,null,null,null,null,null,null,null,"C02",-2.3509190000000002,"C13",5.6574829999999998E-6,"C23",-2.549391E-7,null,null,null,"PPC1 = C10 + C11*T+ C12*T^2 + C13*T^3 ",null,null,null,"C00",0.79664761905000003,"C10",-24.628892857139999,null,null,"C12",-3.8105413609999998,"C23",4.2446220000000002E-6,null,null,null,null,null,"C10",32.060714300000001,"C20",-0.33297139999999997]
[null,null,"Air-Cooled Condenser","$/kW",{"$f":"'Input A1'!Z417*(1-F90)+E41*F90","v":110.20534896571976},0,null,null,null,null,null,null,null,"C01",11568490,"C12",-1.200635E-3,"C22",2.7746500000000001E-4,null,null,null,null,null,null,null,"C01",-9.7736613799999997E-3,"C11",0.49768131745999999,null,null,"C11",2163827753,"C22",-2.3564720000000001E-3,null,null,null,null,null,"C11",-0.2537857,"C21",5.5929100000000002E-2]
[null,null,"WF Pumps","$/kW",{"$f":"'Input A1'!Z421*(1-F90)+E42*F90","v":16.017302679394088},null,null,null,null,null,null,null,null,"C00",47,"C11",5.9502110000000004E-3,"C21",-5.107826E-2,null,null,null,null,null,null,null,"C02",4.2448250000000001E-5,"C12",-2.9625447600000001E-3,null,null,"C10",5.95,"C21",0.42759550000000002,null,null,null,null,null,"C12",6.7139999999999995E-4,"C22",-1.9770000000000001E-4]
[null,null,"Turbine-Generator","$/kW",{"$f":"'Input A1'!Z415*(1-F90)+E43*F90","v":421.18146322535756},null,null,null,null,null,null,null,null,null,null,"C10",15.52712,"C20",3.5842610000000001,null,null,null,null,null,null,null,"C03",-5.3209999999999998E-8,"C13",5.5255099999999997E-6,null,null,null,null,"C20",-22.099170000000001]
[null,null,"Plant equipment cost","$/kW",{"$f":"SUM(E89:E92)","v":572.87872795507451},{"$f":"SUM(F85:F88)","v":577.68781865760297},{"$f":"SUM(G85:G88)","v":418.00201103649073},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T,gf",{"$f":"E74","v":243.87153932435771},"C",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Pump Cost = PCC1* EXP(PCC2*2ndLE)"]
[null,"Construction Costs","Est ACC size","sq ft",{"$f":"E80*G86*E79/0.89","v":2249919.4160493026},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PPC0",{"$f":"AB89+AB90*X93+AB91*X93^2+AB92*X93^3","v":0.16591849220623966},null,null,null,null,null,null,null,null,"HX Cost= HXC1*EXP(HXC2*2ndLE)"]
[null,null,"Est ACC plan area","sq ft",{"$f":"1.05*E94/(20*5*4*PI()/12)","v":22559.405187228662},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PPC1",{"$f":"AD89+AD90*X93+AD91*X93^2+AD92*X93^3","v":0.69019992568566124},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T,gf",{"$f":"E74","v":243.87153932435771},"C"]
[null,null,"Overall Scaling Factor",null,{"$f":"LN((E93*E77)/(F93*E79))/LN(E80)","v":0.99145684994018457},null,null,null,null,null,null,null,null,"ACC cost= ACCC1*(2ndLE)^ACCC2 + ACCC0",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T,gf",{"$f":"E74","v":243.87153932435771},"C",null,null,null,null,null,"PCC1",{"$f":"AQ89+AQ90*AP95+AQ91*AP95^2","v":10.099997195189019}]
[null,null,"Escalation in Cost ",null,{"$f":"F93/G93","v":1.3820216252671855},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"inputted be",null,null,null,null,null,null,null,"HXC1",{"$f":"AH91+AH90*AH96^AH89","v":7.6831913194752026},null,null,null,null,null,null,"PCC2",{"$f":"AS91*AP95^2+AS90*AP95+AS89","v":1.5486674252321802}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"T,gf",{"$f":"E74","v":243.87153932435771},"C",null,null,null,null,null,null,null,"2nd law eff ",{"$f":"E83/E75","v":0.2418855748845771},null,null,null,null,null,null,null,"HXC2",{"$f":"AJ92+AJ91*AH96+AJ90*AH96^2+AJ89*AH96^3","v":3.5953405088720132}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"ACC0",{"$f":"O90*O98^O89+O91","v":75.265341924594367},null,null,null,null,null,null,null,null,"Plant Parasitics",{"$f":"(X94*EXP(X95*Y98))*Y100","v":1960.6496585913042},"kW",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"inputted be"]
[null,null,"Escalation in Cost ",null,{"$f":"E97","v":1.3820216252671855},null,null,null,null,null,null,null,null,"ACC1",{"$f":"EXP(Q89*O98^3+Q90*O98^2+Q91*O98+Q92)","v":996728541167.40771},null,null,null,null,null,null,null,null,"ref plant size (net)",10000,"kW",null,null,null,null,null,null,null,"inputted be",null,null,null,null,null,null,"2nd law eff ",{"$f":"E83/E75","v":0.2418855748845771}]
[null,null,"Total Material Cost Multiplier",null,1.7,null,null,null,null,null,null,null,null,"ACC2",{"$f":"EXP(S89*O98^3+S90*O98^2+S91*O98+S92)","v":51.003538232040079},null,null,null,null,null,null,null,null,"TG-size",{"$f":"Y100+Y99","v":11960.649658591305},"kW",null,null,null,null,null,null,"2nd law eff ",{"$f":"E83/E75","v":0.2418855748845771},null,null,null,null,null,null,"Pump Cost",{"$f":"$AP96*EXP($AP97*AP100)","v":14.689536778934544},"per kW"]
[null,null,"steel",null,0.22,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"max turbine size",{"$f":"15000*0.7457","v":11185.5},"kW",null,null,null,null,null,null,"HX Cost",{"$f":"$AH97*EXP($AH98*AH101)","v":18.332876959430685},"per kW"]
[null,null,"other",null,{"$f":"E101-1-E102","v":0.48},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"# turbine-generator sets",{"$f":"Y101/Y102","v":1.0692995090600603}]
[null,null,"Labor Cost Multiplier",null,0.27,null,null,null,null,null,null,null,null,null,"inputted be",null,null,null,null,null,null,null,null,"turbine cost*",{"$f":"IF(Y103>1,7400*Y102^0.6,IF(Y101<5000,70000*Y101^0.34,7400*Y101^0.6))","v":1988039.2800569965}]
[null,null,"Labor Fringe & Benefits",null,0.45,null,null,null,null,null,null,null,null,"2nd law eff ",{"$f":"E83/E75","v":0.2418855748845771}]
[null,null,"Construct'n Mat'ls, Rentals, etc",null,0.25,null,null,null,null,null,null,null,null,"ACC Cost",{"$f":"O100*(O105^O101)+O99","v":75.265341924594367},"per kW"]
[null,null,"Direct Construction Cost Multiplier",null,{"$f":"E101+E104*(1+E105)+E106","v":2.3414999999999999},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"*","If T-G size exceeds the maximum turbine size, this is the cost of a single turbine "]
[null,null,"Corrected Total Material Multiplier",null,{"$f":"((E102*E$8+E103*E$11)*(1/E97))+1","v":1.8610443384539006},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"at the maximum size; turbine-generator costs below are per net kW"]
[null,null,"Corrected Labor",null,{"$f":"E104*E$10/E100*(1+E105)","v":0.38463218684963191}]
[null,null,"Corrected \"other\"",null,{"$f":"E106*E$11/E100","v":0.26447463840244662},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Turbine Cost",{"$f":"IF(Y103<1,Y104,Y104*Y103)/Y100","v":212.58094261570619},"per kW"]
[null,null,"Multiplier- input year",null,{"$f":"E108+E109+E110","v":2.5101511637059795},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Generator Cost",{"$f":"((1800*(Y101)^0.67))/Y100","v":97.133312757824996},"per kW"]
[null,null,"Plant size adjustment",null,{"$f":" 1.02875 *(E78/1000)^- 0.01226","v":0.98818854424107161},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T-G Cost",{"$f":"Y110+Y111","v":309.71425537353116},"per kW"]
[null,null,"Direct Installation Multiplier",null,{"$f":"E111*E112","v":2.4805026242876438}]
[null,null,"Sale Tax",null,{"$f":"'Input A1'!T424","v":0.05}]
[null,null,"Freight",null,{"$f":"'Input A1'!T425","v":0.05}]
[null,null,"Calculated Direct Construction Cost Multiplier",null,{"$f":"(E114+E115)*(E108+E110)*E112+E113","v":2.6905439746372886}]
[null,null,"Installation Multiplier Used",null,{"$f":"'Input A1'!Z429","v":2.6905486355094306}]
[null,null,"Escalation Factor",null,{"$f":"E100*E111/E107","v":1.481564463348817}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Component Scaling Factor with Size"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"SF = SFC3*T^3 + SFC2*T^2 + SFC1*T + SFC0"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SFC3","SFC2","SFC1","SFC0","Scaling Factor"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"GF HX",0,2.0144999999999999E-6,-7.6047300000000001E-4,1.0121599999999999,{"$f":"(O123*E$74^3+P123*E$74^2+Q123*E$74+R123)","v":0.94651129751179142}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"ACC",null,null,null,null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"WF Pump",3.8720000000000003E-7,-1.9008E-4,2.9801999999999999E-2,-0.77790000000100001,{"$f":"(O125*E$74^3+P125*E$74^2+Q125*E$74+R125)","v":0.8011609711485751}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"T-G set",null,-2.0217999999999999E-6,3.5890910000000001E-4,0.66420000000000001,{"$f":"IF(E77<E79,(O126*E$25^3+P126*E$25^2+Q126*E$25+R126),1)","v":1}]

{"sheet":"LCOE Binary 10-90s","index":54,"n_rows":142,"n_cols":22,"rows_kept":142,"cut":false,"hidden":true,"merged":[[8,3,8,5],[9,3,9,5],[10,3,10,5],[63,5,64,9],[65,5,66,9]]}
[{"$f":"'Input A1'!A75","v":1}]
[{"$f":"'Input A1'!A398","v":0}]
[]
[]
[null,"GETEM - beta",null,"ECONOMIC SUMMARY "]
[null,null,null,0.1,"Change",0.9]
[]
[null,"Cost of Electricity: ","cent/kWh",{"$f":"D15","v":13.004462102674147},{"$f":"(F8-D8)/D8","v":0.1397126218916174},{"$f":"D16","v":14.821349599328927}]
[null,"Resource Type",null,{"$f":"IF(A1=0,\"HYDROTHERMAL\",\"EGS\")","v":"EGS"}]
[null,"Conversion System",null,{"$f":"IF(A2=1,\"BINARY\",\"FLASH-STEAM\")","v":"FLASH-STEAM"}]
[null,"Power Sales","kW",{"$f":"'Summary A1'!H296","v":25000}]
[]
[]
[null,"Summary of Final Results",null,"LCOE, cent/kWh"]
[null,"a. Binary System:  10%",null,{"$f":"J32","v":13.004462102674147}]
[null,"b. Binary System:  90%",null,{"$f":"J48","v":14.821349599328927}]
[]
[null,"X1. Reference LCOE (electricity), from Above Costs (in constant dollars)",null,null,null,null,null,null,null,null,null,null,null,"CC1. Capital Costs - Millions of $"]
[null,null,"CapitalCost","AnnualCost","O&M",null,"LCOE, (cent/kWh)",null,null,null,null,null,null,null,null,"Reference",null,null,null,"Improved"]
[null,null,"$/kW","$/kW/yr","$K/yr","Capital","O&M","Total","Royalty","Total",null,null,null,null,"Non-Drill","Well Cost","Total Cost ","Total Cost ","Non-Drill","Well Cost","Total Cost ","Total Cost "]
[null,null,null,null,null,null,null,null,{"$f":"D62","v":2.9166666666666671E-2},null,null,null,null,null,"Cost",null,null,null,"Cost"]
[null,"Nominal Cost System",null,null,null,null,null,null,null,null,null,null,null,null,"($M)","($M)","($M)","($/kW)","($M)","($M)","($M)","($/kW)"]
[null," - Exploration",{"$f":"R24","v":271.11147484485167},{"$f":"C23*$D$60","v":29.28003928324398},0,{"$f":"100*D23/($D$66*8760)","v":0.38597581942382897},{"$f":"(E23*1000/$P$60)*100","v":0},{"$f":"F23+G23","v":0.38597581942382897},null,null,null,null,null,"Item"]
[null," - Confirmation",{"$f":"R25","v":1533.7976526088617},{"$f":"C24*$D$60","v":165.65014648175705},0,2.183636108116922,{"$f":"(E24*1000/$P$60)*100","v":0},{"$f":"F24+G24","v":2.183636108116922},null,null,null,null,null,"a1. Exploration [d]",{"$f":"(SUM(D82:D85)-D83)/1000000*D86","v":3.777786871121291},{"$f":"D85/1000000*D86","v":3},{"$f":"SUM(O24:P24)","v":6.7777868711212914},{"$f":"1000*Q24/$D$138","v":271.11147484485167},{"$f":"(SUM(E82:E85)-E83)/1000000*E86","v":3.777786871121291},{"$f":"E85/1000000*E86","v":3},{"$f":"SUM(S24:T24)","v":6.7777868711212914},{"$f":"U24*1000/E$138","v":271.11147484485167}]
[null," - Field-Well",{"$f":"R26","v":2321.1731392793617},{"$f":"C25*$D$60","v":250.68669904217106},{"$f":"P$53","v":1212.9624503812349},3.3046063615368451,{"$f":"(E25*1000/P$60)*100","v":0.63958134917415033},3.9441877107109953,null,null,null,null,null,"a2. Confirmation [e]",{"$f":"(D91+D93)/1000000","v":6.1116638721534073},{"$f":"D94/1000000","v":32.233277443068133},{"$f":"SUM(O25:P25)","v":38.34494131522154},{"$f":"1000*Q25/$D$138","v":1533.7976526088617},{"$f":"(E91+E93)/1000000","v":6.1116638721534073},{"$f":"E94/1000000","v":32.233277443068133},{"$f":"SUM(S25:T25)","v":38.34494131522154},{"$f":"U25*1000/E$138","v":1533.7976526088617}]
[null," - Field-Makeup",null,{"$f":"Q75","v":0},null,0,{"$f":"(E26*1000/P$60)*100","v":0},0,null,null,null,null,null,"b. Main wells",{"$f":"(D105)/1000000","v":2.9517870776895361},{"$f":"(D109+D111)/1000000","v":55.077541404294507},{"$f":"SUM(O26:P26)","v":58.029328481984045},{"$f":"1000*Q26/$D$138","v":2321.1731392793617},{"$f":"(E105)/1000000","v":2.9517870776895361},{"$f":"(E109+E111)/1000000","v":55.077541404294507},{"$f":"SUM(S26:T26)","v":58.029328481984045},{"$f":"U26*1000/E$138","v":2321.1731392793617}]
[null," - Field-Other",{"$f":"R27","v":347.27818718176553},{"$f":"C27*$D$60","v":37.506044215630673},{"$f":"P54","v":1014.7613520935117},0.49441279806474853,{"$f":"(E27*1000/P$60)*100","v":0.53507215698042843},1.029484955045177,null,null,null,null,null,"c. Other field",{"$f":"SUM(O28:O31)","v":8.6819546795441376},null,{"$f":"SUM(O27:P27)","v":8.6819546795441376},{"$f":"1000*Q27/$D$138","v":347.27818718176553},{"$f":"SUM(S28:S31)","v":8.6819546795441376},null,{"$f":"SUM(S27:T27)","v":8.6819546795441376},{"$f":"U27*1000/E$138","v":347.27818718176553}]
[null," - Plant",{"$f":"R$32","v":1561.646306728964},{"$f":"C28*$D$60","v":168.65780112672812},{"$f":"P$56","v":1660.6755228804695},2.2232836630572232,{"$f":"(E28*1000/P$60)*100","v":0.87565537674356519},3.0989390398007886,null,null,null,null,null,"     c1. Surface Equip [k]",{"$f":"D106/1000000","v":2.1468225934408967},null,null,null,{"$f":"E106/1000000","v":2.1468225934408967}]
[null,"- Permitting",{"$f":"R35","v":67.2},{"$f":"C29*$D$60","v":7.2576000000000001},null,9.5671255081049386E-2,{"$f":"(E29*1000/$Q$60)*100","v":0},9.5671255081049386E-2,null,null,null,null,null,"     c2. DHPs ",{"$f":"D122*D101/1000000","v":0},null,null,null,{"$f":"E101*E122/1000000","v":0}]
[null," - Contingency",{"$f":"R$36","v":915.3310140965707},{"$f":"C30*$D$60","v":98.855749522429633},0,1.3031379007920927,{"$f":"(E30*1000/P$60)*100","v":0},{"$f":"F30+G30","v":1.3031379007920927},null,null,null,null,null,"     c3. INJ-Pumps",{"$f":"D123/1000000","v":0.81137755605530848},null,null,null,{"$f":"E123/1000000","v":0.81137755605530848}]
[null," - Taxes & Insurance",null,null,{"$f":"P57","v":1128.1900144099784},null,{"$f":"(E31*1000/P$60)*100","v":0.59488180472062302},{"$f":"F31+G31","v":0.59488180472062302},null,null,null,null,null,"     c4. Stimulation",{"$f":"D117/1000000","v":5.7237545300479313},null,null,null,{"$f":"E117/1000000","v":5.7237545300479313}]
[null,"- TOTAL",{"$f":"SUM(C23:C30)","v":7017.5377747403745},{"$f":"SUM(D23:D30)","v":757.89407967196053},{"$f":"SUM(E23:E30)","v":3888.3993253552162},{"$f":"SUM(F23:F30)","v":9.9907239060727093},{"$f":"SUM(G23:G31)","v":2.6451906876187672},{"$f":"SUM(H23:H31)","v":12.635914593691478},{"$f":"H32*I21","v":0.36854750898266814},{"$f":"H32+I32","v":13.004462102674147},null,null,null,"d. Plant",{"$f":"O33+O34","v":39.041157668224102},null,{"$f":"O32","v":39.041157668224102},{"$f":"1000*Q32/$D$138","v":1561.646306728964},{"$f":"S33+S34","v":61.239500610639055},null,{"$f":"S32","v":61.239500610639055},{"$f":"U32*1000/E$138","v":2449.5800244255624}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"     d1. power plant",{"$f":"D139*D142/1000","v":39.041157668224102},null,null,null,{"$f":"E139*E142/1000","v":61.239500610639055}]
[null,"X2. Improved LCOE (electricity), from Above Costs (in constant dollars)",null,null,null,null,null,null,null,null,null,null,null,"    d2. Transmission",{"$f":"D140/1000000","v":0},null,null,null,{"$f":"E140/1000000","v":0}]
[null,null,"CapitalCost","AnnualCost","O&M",null,"LCOE, (cent/kWh)",null,null,null,null,null,null,"e. Permitting",{"$f":"(D83+D92+D107+D141)/1000000","v":1.68},null,{"$f":"O35","v":1.68},{"$f":"1000*Q35/$D$138","v":67.2},{"$f":"(E83+E92+E107+E141)/1000000","v":1.68},null,{"$f":"S35","v":1.68},{"$f":"U35*1000/E$138","v":67.2}]
[null,null,"$/kW","$/kW/yr","$K/yr","Capital","O&M","Total","Royalty","Total",null,null,null,"f. Contingency",null,null,{"$f":"SUM(Q24:Q35)*D61","v":22.88327535241427},{"$f":"1000*Q36/$D$138","v":915.3310140965707},null,null,{"$f":"SUM(U24:U35)*E61","v":26.21302679377651},{"$f":"U36*1000/E$138","v":1048.5210717510604}]
[null,null,null,null,null,null,null,null,{"$f":"E62","v":2.9166666666666671E-2},null,null,null,null,"Total",null,{"$f":"SUM(P24:P36)","v":90.31081884736264},{"$f":"SUM(Q24:Q36)","v":175.43844436850941},{"$f":"Q37*1000/D$138","v":7017.5377747403763},null,{"$f":"SUM(T24:T36)","v":90.31081884736264},{"$f":"SUM(U24:U36)","v":200.9665387522866},{"$f":"U37*1000/E$138","v":8038.6615500914641}]
[null,"Nominal Cost System",null,null,null,null,null,null,null,null,null,null,null,"costs for tax & Insurance"]
[null," - Exploration",{"$f":"V24","v":271.11147484485167},{"$f":"C39*$E$60","v":29.28003928324398},0,{"$f":"100*D39/($E$66*8760)","v":0.38597581942382897},{"$f":"(E39*1000/$Q$60)*100","v":0},{"$f":"F39+G39","v":0.38597581942382897},null,null,null,null,null,"plant",{"$f":"D142*D139*1000","v":39041157.668224096},null,null,null,{"$f":"E142*E139*1000","v":61239500.610639058}]
[null," - Confirmation",{"$f":"V25","v":1533.7976526088617},{"$f":"C40*$E$60","v":165.65014648175705},0,2.183636108116922,0,{"$f":"F40+G40","v":2.183636108116922},null,null,null,null,null,"transmission",{"$f":"D140","v":0},null,null,null,{"$f":"E140","v":0}]
[null," - Field-Well",{"$f":"V26","v":2321.1731392793617},{"$f":"C41*$E$60","v":250.68669904217106},{"$f":"Q53","v":1212.9624503812349},3.3046063615368451,0.63958134917415033,3.9441877107109953,null,null,null,null,null,"successful confirmation wells",{"$f":"('Summary A1'!L96*D90)*(1+'Input A1'!T179)+D93","v":30825953.052177235},null,null,null,{"$f":"('Summary A1'!M96*E90)*(1+'Input A1'!T179)+E93","v":30825953.052177235}]
[null," - Field-Makeup",null,{"$f":"R75","v":0},null,0,0,0,null,null,null,null,null,"production wells (successful)",{"$f":"D102*D108*(1+'Input A1'!T237)","v":25278078.424715757},null,null,null,{"$f":"E102*E108*(1+'Input A1'!T237)","v":25278078.424715757}]
[null," - Field-Other",{"$f":"V27","v":347.27818718176553},{"$f":"C43*$E$60","v":37.506044215630673},{"$f":"Q54","v":1014.7613520935117},0.49441279806474853,0.53507215698042843,1.029484955045177,null,null,null,null,null,"injection wells (&stimulation)",{"$f":"D104*(D110)*(1+'Input A1'!T237)","v":32553340.049793474},null,null,null,{"$f":"E104*(E110)*(1+'Input A1'!T237)","v":32553340.049793474}]
[null," - Plant",{"$f":"V32","v":2449.5800244255624},{"$f":"C44*$E$60","v":264.55464263796074},{"$f":"Q56","v":2060.2456958439388},3.4874165975931724,1.0863441991662233,4.5737607967593954,null,null,null,null,null,"geothermal pumps",{"$f":"(D101*D122+D123)*(1+'Input A1'!T237)","v":851946.4338580739},null,null,null,{"$f":"(E101*E122+E123)*(1+'Input A1'!T237)","v":851946.4338580739}]
[null,"- Permitting",{"$f":"V35","v":67.2},{"$f":"C45*$E$60","v":7.2576000000000001},null,9.5671255081049386E-2,0,9.5671255081049386E-2,null,null,null,null,null,"surface equipment",{"$f":"D106*(1+'Input A1'!T237)","v":2254163.7231129417},null,null,null,{"$f":"E106*(1+'Input A1'!T237)","v":2254163.7231129417}]
[null," - Contingency",{"$f":"V36","v":1048.5210717510604},{"$f":"C46*$E$60","v":113.24027574911452},null,1.4927578409724849,0,{"$f":"F46+G46","v":1.4927578409724849},null,null,null,null,null,"total withcontingency",{"$f":"SUM(O39:O45)*(1+D61)","v":150425335.2546638},null,null,null,{"$f":"SUM(S39:S45)*(1+E61)","v":175953429.638441}]
[null," - Taxes & Insurance",null,null,{"$f":"Q57","v":1319.6507222883074},null,{"$f":"(E47*1000/P$60)*100","v":0.69583686546481338},{"$f":"F47+G47","v":0.69583686546481338}]
[null,"- TOTAL",{"$f":"SUM(C39:C46)","v":8038.6615500914631},{"$f":"SUM(D39:D46)","v":868.17544740987807},{"$f":"SUM(E39:E46)","v":4287.9694983186855},{"$f":"SUM(F39:F47)","v":11.444476780789051},{"$f":"SUM(G39:G47)","v":2.9568345707856158},{"$f":"SUM(H39:H47)","v":14.401311351574666},{"$f":"H48*I37","v":0.42003824775426113},{"$f":"H48+I48","v":14.821349599328927}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"OM1. O&M, $K/yr"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.1,0.9]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cost","Cost"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"a1. Field-Well","$k/yr",{"$f":"IF(A126=0,'O&M Costs B1 10-90s'!H78/1000,(D131/100)*P60/1000)","v":1212.9624503812349},{"$f":"IF(A126=0,'O&M Costs B1 10-90s'!Q78/1000,(E131/100)*Q60/1000)","v":1212.9624503812349}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"a2. Field-NonWell","$k/yr",{"$f":"IF(A126=0,('O&M Costs B1 10-90s'!H79+'O&M Costs B1 10-90s'!H80)/1000,0)","v":1014.7613520935117},{"$f":"IF(A126=0,('O&M Costs B1 10-90s'!Q79+'O&M Costs B1 10-90s'!Q80)/1000,0)","v":1014.7613520935117}]
[]
[null,"A1. Economics Factors",null,null,null,null,null,null,null,null,null,null,null," b. Plant","$k/yr",{"$f":"IF(A126=0,'O&M Costs B1 10-90s'!H38/1000,(D130/100)*P60/1000)","v":1660.6755228804695},{"$f":"IF(A126=0,'O&M Costs B1 10-90s'!Q38/1000,(E130/100)*Q60/1000)","v":2060.2456958439388}]
[null,null,null,0.1,0.9,null,null,null,null,null,null,null,null," c.Taxes & Insurance","$k/yr",{"$f":"IF(A126=0,'O&M Costs B1 10-90s'!H86/1000,0)","v":1128.1900144099784},{"$f":"IF(A126=0,'O&M Costs B1 10-90s'!Q86/1000,0)","v":1319.6507222883074}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"total","$k/yr",{"$f":"SUM(P53:P57)","v":5016.5893397651944},{"$f":"SUM(Q53:Q57)","v":5607.6202206069929}]
[null,"Utilization Factor [i]",null,{"$f":"'Input A1'!Y40","v":0.95},{"$f":"'Input A1'!Z40","v":0.95}]
[null,"Fixed Charge Rate",null,{"$f":"'Input A1'!Y47","v":0.108},{"$f":"'Input A1'!Z47","v":0.108},null,null,null,null,null,null,null,null,"Annual Power Sales","kW-h/y",{"$f":"D138*1000*365*24*D66","v":189649440.52034259},{"$f":"E138*1000*365*24*E66","v":189649440.52034259}]
[null,"Contingency",null,{"$f":"'Input A1'!Y41","v":0.15},{"$f":"'Input A1'!Z41","v":0.15}]
[null,"Royalty",null,{"$f":"'Input A1'!C44","v":2.9166666666666671E-2},{"$f":"D62","v":2.9166666666666671E-2},"<== This is the weighted royalty over 30 yr life",null,null,null,null,null,null,null,"MU1. Make up costs ($K)"]
[null,"Discount rate",null,{"$f":"'Input A1'!Y44","v":7.0000000000000007E-2},{"$f":"'Input A1'!Z44","v":7.0000000000000007E-2},null,null,null,null,null,null,null,null,null,null,null,0.1,0.9]
[null,"Unacost factor (disc, 30 yrs)",null,{"$f":"1/'Summary A1'!L193","v":9.2496310463229536E-2},{"$f":"1/'Summary A1'!M193","v":9.2496310463229536E-2},"<==  The Unacost factor is the annual fraction that needs to be recovered to pay for the summed present value of the discounted Makeup costs",null,null,null,null,null,null,null,"a. Producers",null,null,{"$f":"(D101)*D108/1000","v":45563.212033203286},{"$f":"(E101)*E108/1000","v":45563.212033203286}]
[null,"Power after Drawdown",null,{"$f":"'Summary A1'!L189","v":0.91155703206124772},{"$f":"'Summary A1'!M189","v":0.91155703206124772},null,null,null,null,null,null,null,null,"b. Spare ProdWells",null,null,{"$f":"D99*D108/1000","v":0},{"$f":"E99*E108/1000","v":0}]
[null,"Levelized Utilization Factor [h]",null,{"$f":"D59*D65","v":0.86597918045818534},{"$f":"E59*E65","v":0.86597918045818534},"<== Ratio of actual power to nominal power (at design) - used in LCOE calculations",null,null,null,null,null,null,null,"c. Dry Holes",null,null,{"$f":"D100*D108/1000","v":0},{"$f":"E100*E108/1000","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"d. Injectors",null,null,{"$f":"D104*D110/1000","v":31003.18099980331},{"$f":"E104*E110/1000","v":31003.18099980331}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"e. DownHole Pumps",null,null,{"$f":"D101*D122/1000","v":0},{"$f":"E101*E122/1000","v":0}]
[null,"B1.Resource Parameters",null,null,null,null,null,null,null,null,null,null,null,"f. Field piping",null,null,{"$f":"D106/1000","v":2146.822593440897},{"$f":"E106/1000","v":2146.822593440897}]
[null,null,null,0.1,0.9,null,null,null,null,null,null,null,null,"g. Stimulation - Production & Injection",null,null,{"$f":"(D104)*D116/1000","v":7951.1947905218394},{"$f":"(E104)*E116/1000","v":7951.1947905218394}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"h. Total",null,null,{"$f":"SUM(Q64:Q70)","v":86664.410416969331},{"$f":"SUM(R64:R70)","v":86664.410416969331}]
[null,"Resource Type",null,{"$f":"'Input A1'!T75","v":"EGS"},{"$f":"D72","v":"EGS"},null,null,null,null,null,null,null,null,"i. Fraction to pay:",null,null,{"$f":"'Summary A1'!L192","v":0},{"$f":"'Summary A1'!M192","v":0}]
[null,"Reservoir Temp","°C",{"$f":"'Summary A1'!L50","v":250},{"$f":"'Summary A1'!M50","v":250},null,null,null,null,null,null,null,null,"j. PV in year 0",null,null,{"$f":"Q71*Q72","v":0},{"$f":"R71*R72","v":0}]
[null,null,"°F",{"$f":"D73*1.8+32","v":482},{"$f":"E73*1.8+32","v":482},null,null,null,null,null,null,null,null,"k. Unacost, each year:",null,null,{"$f":"Q73*D64","v":0},{"$f":"R73*E64","v":0}]
[null,"Well Depth","m",{"$f":"'Summary A1'!L52","v":3500},{"$f":"'Summary A1'!M52","v":3500},null,null,null,null,null,null,null,null,"l. $/kW/year",null,null,{"$f":"Q74/D138","v":0},{"$f":"R74/E138","v":0}]
[]
[null,"C1.Exploration & Confirmation Parameters"]
[null,null,null,0.1,0.9]
[]
[null,"Field Type",null,{"$f":"'Input A1'!T81","v":"Greenfield"},{"$f":"D80","v":"Greenfield"}]
[null,"Power Found","MW(e)",{"$f":"'Summary A1'!L61","v":300},{"$f":"'Summary A1'!M61","v":300}]
[null,"Non-Drilling Exploration Cost [l]",null,{"$f":"'Summary A1'!L77","v":750000},{"$f":"'Summary A1'!M77","v":750000}]
[null,"Permitting Cost for Exploration",null,{"$f":"'Summary A1'!L78","v":680000},{"$f":"'Summary A1'!M78","v":680000}]
[null,"Leasing Cost",null,{"$f":"'Summary A1'!L79","v":27786.871121290762},{"$f":"'Summary A1'!M79","v":27786.871121290762}]
[null,"Total Exploration Drilling Cost",null,{"$f":"'Summary A1'!L76","v":3000000},{"$f":"'Summary A1'!M76","v":3000000}]
[null,"Proportioned Exploration Cost Ratio",null,{"$f":"'Summary A1'!L81","v":1},{"$f":"'Summary A1'!M81","v":1}]
[null,"Total Exploration Cost",null,{"$f":"SUM(D82:D85)","v":4457786.8711212911},{"$f":"SUM(E82:E85)*E86","v":4457786.8711212911}]
[null,"Confirmation Success","Ratio",{"$f":"'Summary A1'!L91","v":1},{"$f":"'Summary A1'!L91","v":1}]
[null,"No. Confirmation Wells","Count",{"$f":"'Summary A1'!L93","v":3.75},{"$f":"'Summary A1'!M93","v":3.75}]
[null,"Confirmation Well Cost","$/well",{"$f":"'Summary A1'!L92","v":8595540.6514848359},{"$f":"'Summary A1'!M92","v":8595540.6514848359}]
[null,"Non-Drilling Confirmation Costs",null,{"$f":"'Summary A1'!L102+'Summary A1'!L104","v":2361663.872153407},{"$f":"'Summary A1'!M102+'Summary A1'!M104","v":2361663.872153407}]
[null,"Permitting Costs during Confirmation",null,{"$f":"'Summary A1'!L103","v":0},{"$f":"'Summary A1'!M103","v":0}]
[null,"Confirmation Stimulation Cost",null,{"$f":"'Summary A1'!L101","v":3750000},{"$f":"'Summary A1'!M101","v":3750000}]
[null,"Total Confirmation Drilling Cost",null,{"$f":"'Summary A1'!L100","v":32233277.443068136},{"$f":"'Summary A1'!M100","v":32233277.443068136}]
[]
[null,"D1.Well Field Development Parameters"]
[null,null,null,0.1,0.9]
[]
[null,"Spare Prods","Count",{"$f":"'Summary A1'!L116","v":0},{"$f":"'Summary A1'!M116","v":0}]
[null,"Dry Holes (unusable)",null,{"$f":"'Summary A1'!L117","v":0},{"$f":"'Summary A1'!M117","v":0}]
[null,"Production Wells Required",null,{"$f":"'Summary A1'!L112","v":6.3609558324174715},{"$f":"'Summary A1'!M112","v":6.3609558324174715}]
[null,"Production Wells Drilled",null,{"$f":"'Summary A1'!L118","v":3.3609558324174715},{"$f":"'Summary A1'!M118","v":3.3609558324174715}]
[null,"Injection/Producer","Ratio",{"$f":"'Summary A1'!L111","v":0.5},{"$f":"'Summary A1'!M111","v":0.5}]
[null,"Injection Wells Drilled",null,{"$f":"'Summary A1'!L114","v":3.1804779162087358},{"$f":"'Summary A1'!M114","v":3.1804779162087358}]
[null,"Well Fld Develop (Non Drilling)",null,{"$f":"'Summary A1'!L127","v":2951787.0776895359},{"$f":"'Summary A1'!M127","v":2951787.0776895359}]
[null,"Surface Equipment",null,{"$f":"'Summary A1'!L123","v":2146822.5934408968},{"$f":"'Summary A1'!M123","v":2146822.5934408968}]
[null,"Permitting Costs WF Development",null,{"$f":"'Summary A1'!L126","v":1000000},{"$f":"'Summary A1'!M126","v":1000000}]
[null,"Unit Prod Well Cost","$/well",{"$f":"'Summary A1'!L109","v":7162950.5429040305},{"$f":"'Summary A1'!M109","v":7162950.5429040305}]
[null,"Total Production Drilling Cost",null,{"$f":"'Summary A1'!L129","v":24074360.404491197},{"$f":"'Summary A1'!M129","v":24074360.404491197}]
[null,"Unit Inject Well Cost","$/well",{"$f":"'Summary A1'!L110","v":9747962.9843682144},{"$f":"'Summary A1'!M110","v":9747962.9843682144}]
[null,"Total Injection Drilling Cost",null,{"$f":"'Summary A1'!L130","v":31003180.999803308},{"$f":"'Summary A1'!M130","v":31003180.999803308}]
[]
[null,"E1.Reservoir Development Parameters"]
[null,null,null,0.1,0.9]
[]
[null,"Stimulation Cost"," per well",{"$f":"'Summary A1'!L154","v":2500000},{"$f":"'Summary A1'!M154","v":2500000}]
[null,"Total Stimulation Cost (excluding Cnf)",null,{"$f":"'Summary A1'!L158","v":5723754.5300479317},{"$f":"'Summary A1'!M158","v":5723754.5300479317}]
[]
[null,"E1.GF Pumping Parameters"]
[null,null,null,0.1,0.9]
[]
[null,"Production Pump Cost","per well",{"$f":"'Summary A1'!L218","v":0},{"$f":"'Summary A1'!M218","v":0}]
[null,"Injection Pump Cost",null,{"$f":"'Summary A1'!L231","v":811377.55605530844},{"$f":"'Summary A1'!M231","v":811377.55605530844}]
[]
[null,"F1.O&M Parameters"]
[{"$f":"'Input A1'!A328","v":0},null,null,0.1,0.9]
[]
[null,"O&M Costs Inputted or Calculated",null,{"$f":"IF(A126=1,\"Inputted\",\"Calculated\")","v":"Calculated"},{"$f":"D128","v":"Calculated"}]
[null,"Taxes and Insurance",null,{"$f":"'Input A1'!T380","v":7.4999999999999997E-3},{"$f":"'Input A1'!T380","v":7.4999999999999997E-3}]
[null,"Input -Plant O&M","¢/kW-hr",{"$f":"IF(A126=1,'Summary A1'!L265,0)","v":0},{"$f":"IF(A126=1,'Summary A1'!M265,0)","v":0}]
[null,"Input - Field O&M","¢/kW-hr",{"$f":"IF(A126=1,'Summary A1'!L269,0)","v":0},{"$f":"IF(A126=1,'Summary A1'!M269,0)","v":0}]
[]
[null,"G1.Power Plant Parameters"]
[null,null,null,0.1,0.9]
[{"$f":"'Input A1'!A396","v":1}]
[null,"Conversion System ",null,"Binary","Binary"]
[null,"Improvement used for",null,null,{"$f":"IF(A135=1,\"more power\",\"lessflow\")","v":"more power"}]
[null,"Power Sales","MW(e)",{"$f":"'Summary A1'!L296/1000","v":25},{"$f":"'Summary A1'!M296/1000","v":25}]
[null,"Plant Net Output","MW(e)",{"$f":"'Summary A1'!L295/1000","v":26.604918400424463},{"$f":"'Summary A1'!M295/1000","v":26.604918400424463}]
[null,"Transmission Line Cost",null,{"$f":"'Summary A1'!L286","v":0},{"$f":"'Summary A1'!M286","v":0}]
[null,"Permitting  Cost",null,{"$f":"'Summary A1'!L287","v":0},{"$f":"'Summary A1'!M287","v":0}]
[null,"Plant Capital Cost (plant output)","$/kW",{"$f":"'Summary A1'!L303","v":1467.441361053046},{"$f":"'Summary A1'!M303","v":2301.8112549317957}]

{"sheet":"O&M Cost F1 10-90s","index":55,"n_rows":94,"n_cols":21,"rows_kept":94,"cut":false,"hidden":true,"merged":[]}
[null,null,"GETEM -Beta:  Geothermal Electricity Technology Evaluation Model"]
[null,null,null,{"$f":"'Summary A1'!H25","v":"EGS"},{"$f":"'Summary A1'!H26","v":"FLASH-STEAM"}]
[null,null,null,"O&M Worksheet for Flash Conversion System"]
[null,"This Sheet Last Modified:","2010-09-17"]
[null,"User input required in cells:","No user input on this sheet"]
[]
[null,null,null,"P10% FLASH CASE",null,null,null,null,null,null,null,null,"P90% FLASH CASE"]
[null,"Plant size",{"$f":"'Summary A1'!L312/1000","v":25.991359018095253},"MW",null,null,null,null,null,null,"Plant size",{"$f":"'Summary A1'!M312/1000","v":25.991359018095253},"MW"]
[null,"# units",{"$f":"'Input A1'!T395","v":1},null,null,null,null,null,null,null,"# units",{"$f":"'Input A1'!T395","v":1}]
[null,"Multiplier for Staff",{"$f":"'Input A1'!Y355","v":1},null,null,null,null,null,null,null,"Multiplier for Staff",{"$f":"'Input A1'!Z355","v":1}]
[null,null,{"$f":"'Input A1'!T336","v":0.25},"fraction operator assigned to field",null,null,null,null,null,null,null,{"$f":"'Input A1'!T336","v":0.25},"fraction operator assigned to field"]
[null,null,{"$f":"'Input A1'!Y353","v":1.8},"labor multiplier",null,null,null,null,null,null,null,{"$f":"'Input A1'!Z353","v":1.8},"labor multiplier"]
[null,null,{"$f":"'Input A1'!Y40","v":0.95},"Utilization factor",null,null,null,null,null,null,null,{"$f":"'Input A1'!Z40","v":0.95},"Utilization factor"]
[]
[null,"Staff","#","hrs","mn-hrs","rate","multiplier","total",null,null,"Staff","#","hrs","mn-hrs","rate","multiplier","total"]
[null,"Operators",{"$f":"(0.25*C8^0.525+0.1*(C9-1)^0.625)*C10","v":1.382691291178721},{"$f":"365*24","v":8760},{"$f":"D16*C16","v":12112.375710725597},{"$f":"'Input A1'!D338","v":23.469640644361832},{"$f":"C$12","v":1.8},{"$f":"E16*F16*G16","v":511691.58950440772},null,null,"Operators",{"$f":"(0.25*L8^0.525+0.1*(L9-1)^0.625)*L10*C10","v":1.382691291178721},{"$f":"365*24","v":8760},{"$f":"M16*L16","v":12112.375710725597},{"$f":"'Input A1'!D338","v":23.469640644361832},{"$f":"L$12","v":1.8},{"$f":"N16*O16*P16","v":511691.58950440772}]
[null,"Maintenance",null,null,null,null,null,null,null,null,"Maintenance"]
[null,"mechanic",{"$f":"(0.13*C$8^0.65+0.05*(C$9-1)^0.625)*C$10","v":1.0803940770453271},{"$f":"52*40-80","v":2000},{"$f":"D18*C18","v":2160.7881540906542},{"$f":"'Input A1'!D340","v":28.1635687732342},{"$f":"C$12","v":1.8},{"$f":"E18*F18*G18","v":109539.91040781945},null,null,"mechanic",{"$f":"(0.13*L$8^0.65+0.05*(L$9-1)^0.625)*L$10*C$10","v":1.0803940770453271},{"$f":"52*40-80","v":2000},{"$f":"M18*L18","v":2160.7881540906542},{"$f":"'Input A1'!D340","v":28.1635687732342},{"$f":"L$12","v":1.8},{"$f":"N18*O18*P18","v":109539.91040781945}]
[null,"electrician",{"$f":"(0.13*C$8^0.65+0.05*(C$9-1)^0.625)*C$10","v":1.0803940770453271},2000,2160.7881540906542,{"$f":"'Input A1'!D342","v":28.1635687732342},{"$f":"C$12","v":1.8},109539.91040781945,null,null,"electrician",{"$f":"(0.13*L$8^0.65+0.05*(L$9-1)^0.625)*L$10*C$10","v":1.0803940770453271},2000,{"$f":"M19*L19","v":2160.7881540906542},{"$f":"'Input A1'!D342","v":28.1635687732342},{"$f":"L$12","v":1.8},{"$f":"N19*O19*P19","v":109539.91040781945}]
[null,"general maintenance",{"$f":"(0.13*C$8^0.65+0.05*(C$9-1)^0.625)*C$10","v":1.0803940770453271},2000,2160.7881540906542,{"$f":"'Input A1'!D344","v":20.535935563816604},{"$f":"C$12","v":1.8},79872.851339035013,null,null,"general maintenance",{"$f":"(0.13*L$8^0.65+0.05*(L$9-1)^0.625)*L$10*C$10","v":1.0803940770453271},2000,{"$f":"M20*L20","v":2160.7881540906542},{"$f":"'Input A1'!D344","v":20.535935563816604},{"$f":"L$12","v":1.8},{"$f":"N20*O20*P20","v":79872.851339035013}]
[null,"Office",null,null,null,null,null,null,null,null,"Office"]
[null,"Facility manager/plant engineer",{"$f":"0.075*C$8^0.65*C$10","v":0.62330427521845788},2000,1246.6085504369157,{"$f":"'Input A1'!D346","v":46.939281288723663},{"$f":"C$12","v":1.8},105326.83693059561,null,null,"Facility manager/plant engineer",{"$f":"0.075*L$8^0.65*L$10*C$10","v":0.62330427521845788},2000,{"$f":"M22*L22","v":1246.6085504369157},{"$f":"'Input A1'!D346","v":46.939281288723663},{"$f":"L$12","v":1.8},{"$f":"N22*O22*P22","v":105326.83693059561}]
[null,"operations manager",{"$f":"0.075*C$8^0.65*C$10","v":0.62330427521845788},2000,1246.6085504369157,{"$f":"'Input A1'!D348","v":35.204460966542747},{"$f":"C$12","v":1.8},78995.127697946707,null,null,"operations manager",{"$f":"0.075*L$8^0.65*L$10*C$10","v":0.62330427521845788},2000,{"$f":"M23*L23","v":1246.6085504369157},{"$f":"'Input A1'!D348","v":35.204460966542747},{"$f":"L$12","v":1.8},{"$f":"N23*O23*P23","v":78995.127697946707}]
[null,"clerical",{"$f":"0.075*C$8^0.65*C$10","v":0.62330427521845788},2000,1246.6085504369157,{"$f":"'Input A1'!D350","v":14.0817843866171},{"$f":"C$12","v":1.8},31598.051079178684,null,null,"clerical",{"$f":"0.075*L$8^0.65*L$10*C$10","v":0.62330427521845788},2000,{"$f":"M24*L24","v":1246.6085504369157},{"$f":"'Input A1'!D350","v":14.0817843866171},{"$f":"L$12","v":1.8},{"$f":"N24*O24*P24","v":31598.051079178684}]
[null,null,null,{"$f":"SUM(D16:D24)","v":20760},{"$f":"SUM(E16:E24)","v":22334.565824308302},null,null,{"$f":"SUM(H16:H24)","v":1026564.2773668026},null,null,null,null,{"$f":"SUM(M16:M24)","v":20760},{"$f":"SUM(N16:N24)","v":22334.565824308302},null,null,{"$f":"SUM(Q16:Q24)","v":1026564.2773668026}]
[null,null,null,"number of staff",{"$f":"E25/2000","v":11.167282912154151},null,"Labor PPI",1,null,null,null,null,"number of staff",{"$f":"N25/2000","v":11.167282912154151},null,"Labor PPI",1,null,null,{"$f":"E26-'O&M Costs B1'!E26","v":-0.65900801229555483},{"$f":"N26-'O&M Costs B1'!N26","v":3.6426142791758709}]
[null,null,null,null,null,null,null,{"$f":"H25*H26","v":1026564.2773668026},"total labor",null,null,null,null,null,null,null,{"$f":"Q25*Q26","v":1026564.2773668026},"total labor",null,{"$f":"H27-'O&M Costs B1'!H27","v":-60869.904760979116},{"$f":"Q27-'O&M Costs B1'!Q27","v":335260.1715522178}]
[null,null,null,null,null,null,null,{"$f":"H16*C11*H26","v":127922.89737610193},"field",null,null,null,null,null,null,null,{"$f":"Q16*L11*Q26","v":127922.89737610193},"field",null,{"$f":"H28-'O&M Costs B1'!H28","v":-1576.5998992441018},{"$f":"Q28-'O&M Costs B1'!Q28","v":44717.489369507122}]
[null,null,null,null,null,null,null,{"$f":"H27-H28","v":898641.37999070063},"plant",null,null,null,null,null,null,null,{"$f":"Q27-Q28","v":898641.37999070063},"plant",null,{"$f":"H29-'O&M Costs B1'!H29","v":-59293.30486173497},{"$f":"Q29-'O&M Costs B1'!Q29","v":290542.68218271062}]
[null,null,null,null,null,"power",null,{"$f":"'Summary A1'!L313/1000","v":25},"MW,net sales",null,null,null,null,null,null,"power",{"$f":"'Summary A1'!M313/1000","v":25},"MW,net sales",null,{"$f":"H30-'O&M Costs B1'!H30","v":0},{"$f":"Q30-'O&M Costs B1'!Q30","v":3.9674487235912608}]
[null,null,null,null,null,"labor cost",null,{"$f":"H27/H30","v":41062.571094672101},"per MW",null,null,null,null,null,null,"labor cost",{"$f":"Q27/Q30","v":41062.571094672101},"per MW",null,{"$f":"H31-'O&M Costs B1'!H31","v":-2434.7961904391632},{"$f":"Q31-'O&M Costs B1'!Q31","v":8194.2758161060046}]
[]
[null,null,null,null,null,"Plant O&M ",null,null,null,null,null,null,null,null,"Plant O&M "]
[null,null,null,null,"% of capital costs",null,null,{"$f":"'Input A1'!Y362","v":1.7999999999999999E-2},null,null,null,null,null,"% of capital costs",null,null,{"$f":"'Input A1'!Z362","v":1.7999999999999999E-2},null,null,{"$f":"H34-'O&M Costs B1'!H34","v":0},{"$f":"Q34-'O&M Costs B1'!Q34","v":3.0000000000000009E-3}]
[null,null,null,null,"Capital costs ",null,null,{"$f":"'Summary A1'!L320","v":40119180.899055108},null,null,null,null,null,"Capital costs ",null,null,{"$f":"'Summary A1'!M320","v":62930475.167894334},null,null,{"$f":"H35-'O&M Costs B1'!H35","v":-5811592.8282673657},{"$f":"Q35-'O&M Costs B1'!Q35","v":62930475.167894334}]
[null,null,null,null,"non labor O&M",null,null,{"$f":"H34*H35+H37","v":932633.75351215247},null,null,null,null,null,"non labor O&M",null,null,{"$f":"Q34*Q35+Q37","v":1343237.0503512586},null,null,{"$f":"H36-'O&M Costs B1'!H36","v":105879.82642034802},{"$f":"Q36-'O&M Costs B1'!Q36","v":1343237.0503512586}]
[null,null,null,null,"Cooling water treatment cost",null,null,{"$f":"H38*H39*H40/1000000*60*24*365*C13","v":210488.49732916051},null,null,null,null,null,"Cooling water treatment cost",null,null,{"$f":"Q38*Q39*Q40/1000000*60*24*365*L13","v":210488.49732916051}]
[null,null,null,null,null,"CW flow rate",null,{"$f":"'Flash Plant F1-P10%'!J39","v":42155.030307049681},"gpm",null,null,null,null,null,"CW flow rate",null,{"$f":"'Flash Plant F1-P90%'!J39","v":42155.030307049681},"gpm"]
[null,null,null,null,null,"dosage",null,{"$f":"'Input A1'!T363","v":10},"ppm",null,null,null,null,null,"dosage",null,{"$f":"'Input A1'!T363","v":10},"ppm"]
[null,null,null,null,null,"cost",null,{"$f":"'Input A1'!T364","v":1},"$ per gallon",null,null,null,null,null,"cost",null,{"$f":"'Input A1'!T364","v":1},"$ per gallon"]
[null,null,null,null,"labor cost",null,null,{"$f":"H29","v":898641.37999070063},null,null,null,null,null,"labor cost",null,null,{"$f":"Q29","v":898641.37999070063},null,null,{"$f":"H41-'O&M Costs B1'!H37","v":-59293.30486173497},{"$f":"Q41-'O&M Costs B1'!Q37","v":290542.68218271062}]
[null,null,null,null,"total plant O&M",null,null,{"$f":"H36+H41","v":1831275.1335028531},null,null,null,null,null,"total plant O&M",null,null,{"$f":"Q36+Q41","v":2241878.430341959},null,null,{"$f":"H42-'O&M Costs B1'!H38","v":46586.521558613051},{"$f":"Q42-'O&M Costs B1'!Q38","v":1633779.732533969}]
[]
[]
[null,null,null,null,null,"Field O&M",null,null,null,null,null,null,null,null,"Field O&M"]
[null,null,null,null,"# of production wells",null,null,{"$f":"'Summary A1'!L112","v":6.3609558324174715},null,null,null,null,null,"# of production wells",null,null,{"$f":"'Summary A1'!M112","v":6.3609558324174715},null,null,{"$f":"H46-'O&M Costs B1'!H42","v":3.5700030925474024E-3},{"$f":"Q46-'O&M Costs B1'!Q42","v":0.62202824165077786}]
[null,null,null,null,"% of well field development costs",null,null,{"$f":"'Input A1'!Y358","v":1.4999999999999999E-2},null,null,null,null,null,"% of well field development costs",null,null,{"$f":"'Input A1'!Z358","v":1.4999999999999999E-2},null,null,{"$f":"H47-'O&M Costs B1'!H43","v":0},{"$f":"Q47-'O&M Costs B1'!Q43","v":5.000000000000001E-3}]
[null,null,null,null,"well field development costs ($M)",null,null,{"$f":"('Summary A1'!L$96*'Summary A1'!L$92+'Summary A1'!L$118*'Summary A1'!L$109+'Summary A1'!L$114*'Summary A1'!L$110)/1000000","v":80.864163358749011},null,null,null,null,null,"well field development costs ($M)",null,null,{"$f":"('Summary A1'!M$96*'Summary A1'!M$92+'Summary A1'!M$118*'Summary A1'!M$109+'Summary A1'!M$114*'Summary A1'!M$110)/1000000","v":80.864163358749011},null,null,{"$f":"H48-'O&M Costs B1'!H44","v":4.2971884590031095E-2},{"$f":"Q48-'O&M Costs B1'!Q44","v":44.892032567992807}]
[null,null,null,null,"well O&M",null,null,{"$f":"H47*H48*1000000","v":1212962.450381235},null,null,null,null,null,"well O&M",null,null,{"$f":"Q47*Q48*1000000","v":1212962.450381235},null,null,{"$f":"H49-'O&M Costs B1'!H45","v":644.57826885045506},{"$f":"Q49-'O&M Costs B1'!Q45","v":853241.14247367298}]
[null,null,null,null,"field, non-well capital ($M)",null,null,{"$f":"('Summary A1'!L$123+'Summary A1'!L$125+'Summary A1'!L$127+'Summary A1'!L$101+'Summary A1'!L$158)/1000000","v":15.383741757233672},null,null,null,null,null,"field, non-well capital ($M)",null,null,{"$f":"('Summary A1'!M$123+'Summary A1'!M$125+'Summary A1'!M$127+'Summary A1'!M$101+'Summary A1'!M$158)/1000000","v":15.383741757233672},null,null,{"$f":"H50-'O&M Costs B1'!H46","v":8.3384485728803526E-3},{"$f":"Q50-'O&M Costs B1'!Q46","v":9.4240342584960963}]
[null,null,null,null,"non labor, non-well O&M",null,null,{"$f":"H47*H50*1000000","v":230756.12635850508},null,null,null,null,null,"non labor, non-well O&M",null,null,{"$f":"Q47*Q50*1000000","v":230756.12635850508},null,null,{"$f":"H51-'O&M Costs B1'!H47","v":125.07672859320883},{"$f":"Q51-'O&M Costs B1'!Q47","v":171159.05137112935}]
[null,null,null,null,"Flow per well",null,null,{"$f":"'Summary A1'!L136","v":793.60033487420833},"gpm",null,null,null,null,"Flow per well",null,null,{"$f":"'Summary A1'!M136","v":793.60033487420833},"gpm",null,{"$f":"H52-'O&M Costs B1'!H48","v":0},{"$f":"Q52-'O&M Costs B1'!Q48","v":-793.60033487420833}]
[null,null,null,null,"chemical / inhibitors",null,null,{"$f":"H52*H46*60*24*365*C13*H54*H55/1000000","v":12602.978304108716},null,null,null,null,null,"chemical / inhibitors",null,null,{"$f":"Q52*Q46*60*24*365*L13*Q54*Q55/1000000","v":12602.978304108716},null,null,{"$f":"H53-'O&M Costs B1'!H49","v":7.0732563951605698},{"$f":"Q53-'O&M Costs B1'!Q49","v":-10138.125964114302}]
[null,null,null,null,null,"dosage",null,{"$f":"'Input A1'!T359","v":0.5},"ppm",null,null,null,null,null,"dosage",null,{"$f":"'Input A1'!T359","v":0.5},"ppm",null,{"$f":"H54-'O&M Costs B1'!H50","v":0},{"$f":"Q54-'O&M Costs B1'!Q50","v":0}]
[null,null,null,null,null,"cost",null,{"$f":"'Input A1'!T360","v":10},"per gallon",null,null,null,null,null,"cost",null,{"$f":"'Input A1'!T360","v":10},"per gallon",null,{"$f":"H55-'O&M Costs B1'!H51","v":0},{"$f":"Q55-'O&M Costs B1'!Q51","v":0}]
[]
[{"$f":"'Input A1'!A75","v":1},null,null,null,null,"EGS Resource",null,{"$f":"IF(A57=1,\"Yes\",\"No\")","v":"Yes"},null,null,null,null,null,null,"EGS Resource",null,{"$f":"IF(A57=1,\"Yes\",\"No\")","v":"Yes"}]
[null,null,null,null,null,"Subsurface Water Loss",null,{"$f":"'Summary A1'!C138","v":100969.13122030228},"lb/h",null,null,null,null,null,"Subsurface Water Loss",null,{"$f":"'Summary A1'!D138","v":100969.13122030228},"lb/h"]
[{"$f":"'Input A1'!A398","v":0},null,null,null,null,"Evaporative Cooling",null,{"$f":"'Summary A1'!C139","v":468255.17186740239},"lb/h",null,null,null,null,null,"Evaporative Cooling",null,{"$f":"'Summary A1'!D139","v":468255.17186740239},"lb/h"]
[null,null,null,null,null,"System Makeup",null,{"$f":"H58+H59","v":569224.3030877047},"lb/h",null,null,null,null,null,"System Makeup",null,{"$f":"Q58+Q59","v":569224.3030877047},"lb/h"]
[null,null,null,null,null,null,null,{"$f":"H60/(60*62)*7.4805","v":1144.6458062493482},"gpm",null,null,null,null,null,null,null,{"$f":"Q60/(60*62)*7.4805","v":1144.6458062493482},"gpm"]
[null,null,null,null,null,null,null,{"$f":"H61*60*24*365*0.98","v":589593319.04936421},"gallon/yr",null,null,null,null,null,null,null,{"$f":"Q61*60*24*365*0.98","v":589593319.04936421},"gallon/yr"]
[null,null,null,null,null,null,null,{"$f":"(H62/7.4805)/43560","v":1809.3977891626405},"acre-ft/yr",null,null,null,null,null,null,null,{"$f":"(Q62/7.4805)/43560","v":1809.3977891626405},"acre-ft/yr"]
[null,null,null,null,null,"cost",null,{"$f":"'Summary A1'!L196","v":2000},"$/acre-ft",null,null,null,null,null,"cost",null,{"$f":"'Summary A1'!M196","v":2000},"$/acre-ft"]
[null,null,null,null,null,"Water Makeup Cost",null,{"$f":"H63*H64","v":3618795.5783252809},null,null,null,null,null,null,"Water Makeup Cost",null,{"$f":"Q63*Q64","v":3618795.5783252809}]
[null,null,null,null,null,null,null,{"$f":"H65*(H59/IF(H60=0,1,H60))","v":2976892.8281697291},null,null,null,null,null,null,null,null,{"$f":"Q65*(Q59/IF(Q60=0,1,Q60))","v":2976892.8281697291}]
[{"$f":"'Input A1'!A288","v":0},null,null,null,"Wells pumped",null,null,{"$f":"'Summary A1'!L204","v":"No"},null,null,null,null,null,"Wells pumped",null,null,{"$f":"H67","v":"No"}]
[{"$f":"'Input A1'!A303","v":1},null,null,null,"pump type",null,null,{"$f":"IF(A68=0,\"ESP\",\"Lineshaft\")","v":"Lineshaft"},null,null,null,null,null,"pump type",null,null,{"$f":"H68","v":"Lineshaft"}]
[null,null,null,null,"# down hole pumps",null,null,{"$f":"'Summary A1'!L112","v":6.3609558324174715},null,null,null,null,null,"# down hole pumps",null,null,{"$f":"'Summary A1'!M112","v":6.3609558324174715}]
[null,null,null,null,"Operating life line shaft pump",null,null,{"$f":"'Input A1'!Y374","v":3},"years",null,null,null,null,"Operating life line shaft pump",null,null,{"$f":"'Input A1'!Z374","v":3},"years"]
[null,null,null,null,"rework cost per pump",null,null,{"$f":"IF($A67=1,'Input A1'!Y375,0)*A68","v":0},"lineshaft",null,null,null,null,"rework cost per pump",null,null,{"$f":"IF($A67=1,'Input A1'!Z375,0)*A68","v":0},"lineshaft"]
[null,null,null,null,"lineshaft",null,null,{"$f":"A68*H69*H71/H70","v":0},"annual rework",null,null,null,null,"lineshaft",null,null,{"$f":"Q71*Q69/Q70","v":0},"rework"]
[null,null,null,null,"oil-downhole pump",null,null,{"$f":"H52*H69*60*24*365*C13*H74*H75/1000000","v":10082.382643286972},null,null,null,null,null,"oil-downhole pump",null,null,{"$f":"Q52*Q69*60*24*365*L13*Q74*Q75/1000000","v":10082.382643286972}]
[null,null,null,null,null,"dosage",null,{"$f":"'Input A1'!T376*A68","v":1},"ppm",null,null,null,null,null,"dosage",null,{"$f":"'Input A1'!T376*A68","v":1},"ppm"]
[null,null,null,null,null,"cost",null,{"$f":"'Input A1'!T377*A68","v":4},"per gallon",null,null,null,null,null,"cost",null,{"$f":"'Input A1'!T377*A68","v":4},"per gallon"]
[null,null,null,null,"Lineshaft O&M",null,null,{"$f":"H72+H73","v":10082.382643286972},null,null,null,null,null,"Lineshaft O&M",null,null,{"$f":"Q72+Q73","v":10082.382643286972}]
[null,null,null,null,"Operating life submersible pump",null,null,{"$f":"'Input A1'!T378","v":2},"years",null,null,null,null,"Operating life submersible pump",null,null,{"$f":"'Input A1'!T378","v":2},"years"]
[null,null,null,null,"rework cost per pump",null,null,{"$f":"'Input A1'!Y379*(1-A68)","v":0},"submersible",null,null,null,null,"rework cost per pump",null,null,{"$f":"IF($A67=1,'Input A1'!Z379,0)*(1-A68)","v":0},"lineshaft"]
[null,null,null,null,"submersible",null,null,{"$f":"H78*H69/H77","v":0},"annual rework",null,null,null,null,"submersible",null,null,{"$f":"Q78*Q69/Q77","v":0},"annual rework"]
[null,null,null,null,"Submersible O&M",null,null,{"$f":"H79","v":0},null,null,null,null,null,"Submersible O&M",null,null,{"$f":"Q79","v":0}]
[null,null,null,null,null,"Pump O&M",null,{"$f":"IF($A67=0,0,IF($A68=1,H76,H80))","v":0},null,null,null,null,null,null,"Pump O&M",null,{"$f":"IF($A67=0,0,IF($A68=1,Q76,Q80))","v":0}]
[]
[]
[null,null,null,null,null,"well O&M",null,{"$f":"H49","v":1212962.450381235},null,null,null,null,null,null,"well O&M",null,{"$f":"Q49","v":1212962.450381235}]
[null,null,null,null,null,"field, non-well O&M",null,{"$f":"H51+H53+H65+H81","v":3862154.6829878949},null,null," ",null,null,null,"field, non-well O&M",null,{"$f":"Q51+Q53+Q65+Q81","v":3862154.6829878949}]
[null,null,null,null,null,"field labor O&M",null,{"$f":"H28","v":127922.89737610193},null,null,null,null,null,null,"field labor O&M",null,{"$f":"Q28","v":127922.89737610193}]
[null,null,null,null,null,"Total Field O&M",null,{"$f":"SUM(H84:H86)","v":5203040.0307452325},null,null,null,null,null,null,"Total Field O&M",null,{"$f":"SUM(Q84:Q86)","v":5203040.0307452325}]
[]
[null,null,null,null,"Taxes & Insurance",null,null,null,null,null,null,null,null,"Taxes & Insurance"]
[null,null,null,null,null,null,"Total Plant & Field Capital Cost",{"$f":"'LCOE Flash 10-90s'!O46","v":151665061.97011948},null,null,null,null,null,null,null,"Total Capital Cost",{"$f":"'LCOE Flash 10-90s'!S46","v":177898050.37928456}]
[null,null,null,null,null,null,"Tax & Insurance Rate",{"$f":"'LCOE Flash 10-90s'!D131","v":7.4999999999999997E-3},null,null,null,null,null,null,null,"Tax & Insurance Rate",{"$f":"'LCOE Flash 10-90s'!E131","v":7.4999999999999997E-3}]
[null,null,null,null,null,null,"Annual Tax & Insurance",{"$f":"H90*H91","v":1137487.9647758959},null,null,null,null,null,null,null,"Annual Tax & Insurance",{"$f":"Q90*Q91","v":1334235.3778446342}]
[]
[null,null,null,null,null,null,"Total O&M",{"$f":"H42+H87+H92","v":8171803.1290239813},null,null,null,null,null,null,null,"Total O&M",{"$f":"Q42+Q87+Q92","v":8779153.838931825}]

{"sheet":"Flash Plant F1-P10%","index":56,"n_rows":307,"n_cols":22,"rows_kept":307,"cut":false,"hidden":true,"merged":[]}
[{"$f":"'Input A1'!A75","v":1},null,null,"GETEM -Beta:  Geothermal Electricity Technology Evaluation Model"]
[null,null,null,null,{"$f":"'Summary A1'!H25","v":"EGS"},{"$f":"'Summary A1'!H26","v":"FLASH-STEAM"}]
[null,null,null,null,"Flash-Steam Conversion System Performance"]
[null,null,"This Sheet Last Modified:","2010-09-17"]
[null,null,"User input required in cells:"," L143, L145"]
[]
[]
[null,null,null,null,"FLASH STEAM P10% CASE",null,null,null,null,null,null,null,"FLASH STEAM P10% SCENARIO"]
[null,null,null,null,null,null,null,null,null,null,null,null,"T,gf",null,"C",{"$f":"D11","v":243.87153932435771}]
[null,null,"Imported information",null,null,null,null,"Exported Information & Results",null,null,null,null,null,null,"F",{"$f":"P9*1.8+32","v":470.96877078384387}]
[null,"Geothermal Fluid Temperature","C",{"$f":"'Summary A1'!L277","v":243.87153932435771},null,null,"Brine effect -plant",null,"w-h/lb",{"$f":"I122","v":12.870943180339587},null,null,"Available energy",null,"w-h/lb",{"$f":"Geofluid!J52","v":33.644288776517662}]
[null,null,"F",{"$f":"D11*1.8+32","v":470.96877078384387},null,null,"GF pumping",null,"w-h/lb",{"$f":"D16","v":0.49092183230349257},null,null,"2nd law efficiency",null,null,{"$f":"J11/P11","v":0.38255952639792401}]
[{"$f":"'Input A1'!A392","v":0},"Based on Power or #Wells",null,{"$f":"IF(A13=0,\"Power Sales\",\"# Wells\")","v":"Power Sales"},null,null,"Brine effect-project",null,"w-h/lb",{"$f":"J11-J12","v":12.380021348036095}]
[null,"Flow","lb/h",{"$f":"'Summary A1'!L233","v":2019382.6244060455},null,null,"GF Flow",null,"lb/h",{"$f":"D14","v":2019382.6244060455}]
[null,"Power","kW",{"$f":"IF(A13=0,'Input A1'!Y393*1000,D14*J13/1000)","v":25000},null,null,"Power Sales",null,"kW",{"$f":"J21-J20","v":25000}]
[{"$f":"'Input A1'!A288","v":0},"GF Pump Work","w-h/lb",{"$f":"'Summary A1'!L237","v":0.49092183230349257},null,null,"Prod Pump Power, total",null,"hp",{"$f":"IF(A16=0,0,'GF Pumping A2'!G291*J14)","v":0}]
[{"$f":"'Input A1'!A463","v":1},"Temp constraint on T,gf out",null,{"$f":"IF(A17=1,\"Yes\",\"No\")","v":"Yes"},null,null,null,null,"kW",{"$f":"J16*0.7457","v":0}]
[null,"# of flash","1 or 2",{"$f":"'Input A1'!A464","v":2},null,null,"Injection Pump Power, total",null,"hp",{"$f":"'GF Pumping A2 10-90s'!G305","v":1329.4341130417747}]
[{"$f":"'Input A1'!A474","v":1},"condenser type","S or D",{"$f":"IF(A19=1,\"Surface\",\"Direct Contact\")","v":"Surface"},null,null,null,null,"kW",{"$f":"J18*0.7457","v":991.35901809525149}]
[null,"T,wet bulb","F",{"$f":"'Input A1'!Y456","v":60},null,null,"GF Pump Power",null,"kW",{"$f":"J17+J19","v":991.35901809525149}]
[{"$f":"'Input A1'!A484","v":3},"ncg removal",null,{"$f":"IF(A21=1,\"Jet\",IF(A21=2,\"VacPmp\",\"Hybrid\"))","v":"Hybrid"},null,null,"Plant Output, net",null,"kW",{"$f":"J11*J14/1000","v":25991.359018095252}]
[null,"ncg level","ppm",{"$f":"'Input A1'!Y481","v":2000},null,null,"Plant Output, Gross",null,"kW",{"$f":"J14*I115/1000","v":27409.479530157201}]
[null,"H2S level","ppm",{"$f":"'Input A1'!Y483","v":20},null,null,"HP,turbine",null,"kW",{"$f":"I114*I83*J14/D67","v":16801.462842460569}]
[null,null,null,null,null,null,"LP,turbine",null,"kW",{"$f":"IF(D18=2,I114*I105*J14/D67,0)","v":10608.016687696632}]
[null,"T,amorphous silica","C",{"$f":"Geofluid!D96","v":139.13100000000003},null,null,"Total Heat Rejected",null,"btu/h",{"$f":"D101*J14/D67","v":400955490.33955306}]
[null,"P@T,amorphous silica","psia",{"$f":"Geofluid!D98","v":51.145316043516146},null,null,"Condenser Heat Rejected",null,"btu/h",{"$f":"J14*D99/D67","v":379938028.4176423}]
[null,null,null,null,null,null,"CW Pump",null,"hp",{"$f":"J14/D67*D117/D118","v":1189.054743431205}]
[null," HP flash pressure","psia",{"$f":"'Input A1'!Y468","v":191.74792283528063},null,null,"CT Fan",null,"hp",{"$f":"D104*J14/D67","v":522.43891763283636}]
[null," LP flash pressure","psia",{"$f":"'Input A1'!Y489","v":52.145316043516146},null,null,"Vac Pmp 1st stage",null,"kW",{"$f":"IF(A$21=2,D178,0)*J$14/D$67","v":0}]
[null,"dP,hp flash","psid",{"$f":"'Input A1'!E471","v":1},null,null,"Vac Pmp 2nd stage",null,"kW",{"$f":"IF(A$21=2,D227,0)*J$14/D$67","v":0}]
[null,"dP,lp flash","psid",{"$f":"'Input A1'!E472","v":1},null,null,"Vac Pmp 3rd stage",null,"kW",{"$f":"IF(A$21=1,0,D275)*J$14/D$67","v":74.044326979069069}]
[null,"turbine efficiency",null,{"$f":"'Input A1'!Y459","v":0.8},null,null,"Ejector/Jet Stm flow",null,"lb/hr",{"$f":"I124*J14/D67","v":12190.842775256539}]
[null,"generator efficiency",null,{"$f":"'Input A1'!T460","v":0.98},null,null,"Condensate pump",null,"hp",{"$f":"((J$14/D$67)*D125)","v":28.215217858204319}]
[null,null,null,null,null,null,"ncg flow",null,"lb/h",{"$f":"IF(D22=0,0,J14*D22/1000000)","v":4038.7652488120907}]
[null,"base CW pump head","ft",{"$f":"'Input A1'!E475","v":65},null,null,"H2S flow",null,"lb/h",{"$f":"J14*D23/1000000","v":40.387652488120914}]
[null,"DT,cw","F",{"$f":"'Input A1'!Y476","v":20},null,null,"ncg steam condensed",null,"lb/h",{"$f":"(D188+D237+D285)*J14/D67","v":20190.648451021945}]
[null,"PinchPt-cond","F",{"$f":"'Input A1'!E477","v":7.5},null,null,"ncg condensate pmp ",null,"hp",{"$f":"(D306*J14/D67)/0.7457","v":0.39826844234071535}]
[null,"PinchPt-twr","F",{"$f":"'Input A1'!E478","v":5},null,null,"ncg,cw pump",null,"hp",{"$f":"(D305*J14/D67)/0.7457","v":62.328396530918873}]
[null,"U,cond","btu/h-sqft-F",{"$f":"'Input A1'!E494","v":350},null,null,"cooling water flow",null,"gpm",{"$f":"(J14/D67)*(D115+D304/60)*7.4805/62.4","v":42155.030307049681}]
[null,null,null,null,null,null,"Total turbine flow",null,"lb/h",{"$f":"I123*J14/D67","v":421737.27233718155}]
[null,"No. of stages: ncg removal",null,{"$f":"'Input A1'!T485","v":3},null,null,null,null,"lb/s",{"$f":"J40/3600","v":117.14924231588377}]
[null,"P,amb","psia",{"$f":"'Input A1'!E457","v":14.7},null,null,"Vol flow - last stage in",null,"cfs",{"$f":"J41*I139","v":38364.979051611954},{"$f":"J41*J139","v":5748.4860355910387}]
[null,"MW,ncg","Mol Wt",{"$f":"'Input A1'!T482","v":44},null,null,"max exhaust flow",null,"cfs",{"$f":"I136","v":102996.21862791647}]
[null,"MW,H2O","Mol Wt",18,null,null,"# turbines",null,null,{"$f":"J42/J43","v":0.3724891997269244},{"$f":"K42/J43","v":5.5812593046332945E-2}]
[null,"pump efficiency",null,{"$f":"'Input A1'!Y461","v":0.75},null,null,"Fan Power",null,"kW",{"$f":"D105*J14/D67","v":389.58270087880612},null,null,null,null,null,null,"No T,gf-out","No T,gf-out","T,gf-out","T,gf-out"]
[null,"vacuum pump eff",null,{"$f":"'Input A1'!T486","v":0.7},null,null,"HP Flash Steam Flow",null,"lb/h",{"$f":"(J$14/D$67)*D85","v":243865.39086670944},null,null,null,null,null,null,"Constraint","Constraint","Constraint","Constraint"]
[null,"cond ncg partial pressure","in-Hg",{"$f":"'Input A1'!Y479","v":0.315},null,null,"LP Flash Steam Flow",null,"lb/h",{"$f":"(J$14/D$67)*D93","v":190062.72424572869},null,null,null,null,"single","dual","single","dual","single","dual","a","b"]
[null,"jet efficiency",null,null,null,null,"HP turbine flow",null,"acfm",{"$f":"((J46-J32)/60)*D84","v":9194.2911968709377},null,null,null,null,{"$f":"IF($A$17=1,IF(S48<D42,D42,S48),IF(Q48<D42,D42,Q48))","v":51.145316043516146},{"$f":"IF($A$17=1,T48,R48)","v":172.90984149674932},{"$f":"(0.0207*D71-0.8416)*EXP((0.0334*D71^-0.1732)*D11)","v":44.21804424645719},{"$f":" (-0.00000003258986*D71^4 + 0.0000173028*D71^3 - 0.003125628*D71^2 + 0.2198881*D71 - 1.306483)*EXP((0.00000000002405238*D71^4 - 0.00000001427949*D71^3 + 0.000002824477*D71^2 - 0.0002054368*D71 + 0.01897203)*D11)","v":126.4401146218313},{"$f":"IF(Q48<D26,D26,Q48)","v":51.145316043516146},{"$f":"U48*EXP(V48*D11)","v":172.90984149674932},{"$f":"IF(D71>125,1.59+0.0015547*EXP(0.0354727*D71),1.59+ 0.098693*EXP(0.0025283*D71) )","v":1.7146963736835208},{"$f":"IF(D71>125,0.01916-0.000005307*EXP(0.031279921*D71),0.01916-0.000167123*EXP(0.00400728*D71))","v":1.8917887264160122E-2}]
[null,null,null,null,null,null,"LP turbine flow",null,"acfm",{"$f":"IF(D18=2,(J47/60)*D92,0)","v":26177.005363337215},null,null,null,null,null,{"$f":"IF(A61=1,IF(T49<D42,D42,T49),IF(R49<D42,D42,R49))","v":51.145316043516146},null,{"$f":" (0.12632*EXP(0.01918*D71))*EXP((0.0146*EXP(-0.00205*D71)*D11))","v":14.16431376969836},null,{"$f":"IF(R49<D26,D26,R49)","v":51.145316043516146}]
[null,"EGS Water Loss","% of prod flo",{"$f":"IF(A1=1,'Input A1'!T282,0)","v":0.05}]
[null,null,null,null,null,null,"Cond Area 1st Stage",null,"sq ft",{"$f":"(J$14/D$67)*D192","v":3448.5691361578788}]
[null,"Well Head Pressure","psia",{"$f":"'GF Pumping A2 10-90s'!G245","v":423.163504216869},null,null,"Cond Area 2nd Stage",null,"sq ft",{"$f":"(J$14/D$67)*D241","v":852.21930029750297},null,null,null,null,"Tr","Tc","Ts","Td","Ts","Td"]
[null,null,null,null,null,null,"Cond Area 3rdd Stage",null,"sq ft",{"$f":"(J$14/D$67)*D289","v":33.75611032942647},null,null,null,null,{"$f":"D12","v":470.96877078384387},{"$f":"D71","v":92.5},{"$f":"O53-0.5*(O53-P53)","v":281.73438539192193},{"$f":"O53-(O53-P53)/3","v":344.81251385589593},{"$f":"(O53+460)*0.8-460","v":284.77501662707516},{"$f":"(O53+460)*0.9-460","v":377.87189370545946}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O53-2*(O53-P53)/3","v":218.65625692794796},null,{"$f":"(O53+460)*0.8-460","v":284.77501662707516}]
[null,null,null,null,null,null,"Condensate injected",null,"lb/h",{"$f":"(D136*J14/D67)","v":0}]
[null,null,null,null,null,null,"Total flow for injection",null,"lb/h",{"$f":"J55+J14-J40","v":1597645.352068864},null,null,null,null,null,null,"No T,gf-out","No T,gf-out","T,gf-out","T,gf-out"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Constraint","Constraint","Constraint","Constraint"]
[{"$f":"IF(D52<E62,1,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,"single","dual","single","dual","single","dual"]
[null,"calculations below based on 1000 lb/h",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($A$17=1,MAX(14.7,Q59,S59),MAX(14.7,Q59))","v":53.073037643820875},{"$f":"IF($A$17=1,MAX(14.7,R59,T59),MAX(14.7,R59))","v":190.74792283528063},{"$f":" -0.0000000000000280188*Q53^6 + 0.0000000000434771*Q53^5 - 0.00000000675074*Q53^4 + 0.00000158988*Q53^3 - 0.0000909892*Q53^2 + 0.00600322*Q53 - 0.0607916","v":50.59082382863857},{"$f":" -0.0000000000000280188*R53^6 + 0.0000000000434771*R53^5 - 0.00000000675074*R53^4 + 0.00000158988*R53^3 - 0.0000909892*R53^2 + 0.00600322*R53 - 0.0607916","v":125.7709096023308},{"$f":" -0.0000000000000280188*S53^6 + 0.0000000000434771*S53^5 - 0.00000000675074*S53^4 + 0.00000158988*S53^3 - 0.0000909892*S53^2 + 0.00600322*S53 - 0.0607916","v":53.073037643820875},{"$f":" -0.0000000000000280188*T53^6 + 0.0000000000434771*T53^5 - 0.00000000675074*T53^4 + 0.00000158988*T53^3 - 0.0000909892*T53^2 + 0.00600322*T53 - 0.0607916","v":190.74792283528063}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($A$17=1,MAX(14.7,R60,T60),MAX(14.7,R60))","v":53.073037643820875},null,{"$f":" -0.0000000000000280188*R54^6 + 0.0000000000434771*R54^5 - 0.00000000675074*R54^4 + 0.00000158988*R54^3 - 0.0000909892*R54^2 + 0.00600322*R54 - 0.0607916","v":16.759567337919663},null,{"$f":" -0.0000000000000280188*T54^6 + 0.0000000000434771*T54^5 - 0.00000000675074*T54^4 + 0.00000158988*T54^3 - 0.0000909892*T54^2 + 0.00600322*T54 - 0.0607916","v":53.073037643820875}]
[{"$f":"A17","v":1},null,"DETERMINE FLASH PRESSURES",null,null,null,"TURBINE PERFORMANCE"]
[null,"Calc P,stm-1st","psia",{"$f":"E62","v":191.74792283528063},{"$f":"IF(D18=1,O59,P59)+D30","v":191.74792283528063},"HP turbine",null,null,null,null,"dh'= a * ln(Pr) +b"]
[null,"Calc P,stm-2nd","psia",{"$f":"IF($D$18=1,\" \",P49+D31)","v":52.145316043516146},null,"P,t-in",null,"psia",{"$f":"D64-D30","v":190.74792283528063},null,"a","b"]
[null,"P,stm-1st","psia",{"$f":"D28","v":191.74792283528063},null,"P,ratio",null,null,{"$f":"I63/D74","v":209.51728971156572},null,{"$f":" -0.00000000054076309*I63^5 + 0.00000026431087*I63^4 - 0.000050841601*I63^3 + 0.0049745244*I63^2 - 0.28682223*I63 + 60.251233","v":47.034274324636449},{"$f":" 0.0000000017257066*I63^5 - 0.00000087079731*I63^4 + 0.0001766481*I63^3 - 0.019163136*I63^2 + 1.4133748*I63 - 2.1991099","v":79.119549681326589},"P<150"]
[null,"P,stm-2nd","psia",{"$f":"D29","v":52.145316043516146},null,"dh,isent",null,"btu/lb",{"$f":"K67*LN(I64)+L67","v":336.61610265686812},150,{"$f":" -5.0493347E-15*I63^5 + 0.000000000024733176*I63^4 - 0.000000047788062*I63^3 + 0.0000469389*I63^2 - 0.02861559*I63 + 53.67656","v":49.625860305080856},{"$f":" 4.5323448E-14*I63^5 - 0.00000000022501399*I63^4 + 0.000000443209*I63^3 - 0.00045591346*I63^2 + 0.27192791*I63 + 33.304544","v":71.375493621384194},"150<P<1500"]
[null,null,null,null,null,"x'",null,null,{"$f":"((D$82-I65)-D$76)/(D$77-D$76)","v":0.76949353907663276},1500,{"$f":" -1.6323827E-15*I63^5 + 0.000000000017815452*I63^4 - 0.000000077555328*I63^3 + 0.00016780015*I63^2 - 0.18362579*I63+ 123.86562","v":94.429665912866795},{"$f":" -1.4371477E-14*I63^5 + 0.00000000015600207*I63^4 - 0.00000067364263*I63^3 + 0.0014334909*I63^2 - 1.5040745*I63 + 740.43412","v":501.21986962889792},"P>1500"]
[null,"calculation m,gf","lb/h",1000,null,"turb eff",null,null,{"$f":"D$32-0.5*(IF(I66>0.95,0,0.95-I66))","v":0.70974676953831639},null,{"$f":"IF($I63>$J66,K66,IF($I63>$J65,K65,K64))","v":49.625860305080856},{"$f":"IF($I63>$J66,L66,IF($I63>$J65,L65,L64))","v":71.375493621384194},null,null,"Property = f(T)",null,null,null,null,125,325,675]
[null,"T,gf,r","F",{"$f":"D12","v":470.96877078384387},null,"dh",null,"btu/lb",{"$f":"I$65*I67","v":238.91219143529042},null,null,null,null,null,"T","spec vol","P","h","<125F","125< <325F","325<T<675F","> 675F"]
[null,"h,gf-in","btu/lb",{"$f":"R70","v":454.04044630871613},null,"h,ex",null,"btu/lb",{"$f":"D$82-I68","v":959.2579751223584},null,null,null,null,null,{"$f":"D68","v":470.96877078384387},null,{"$f":"IF(O69>V$67,V69,IF(O69>U$67,U69,IF(O69>T$67,T69,S69)))","v":519.21924685017689},null,{"$f":" 9.97153E-15*O69^6 + 0.0000000000168375*O69^5 + 0.00000000113502*O69^4 + 0.000000341917*O69^3 + 0.0000184319*O69^2 + 0.00111108*O69 + 0.0212481","v":595.17249215980632},{"$f":" -0.0000000000000280188*O69^6 + 0.0000000000434771*O69^5 - 0.00000000675074*O69^4 + 0.00000158988*O69^3 - 0.0000909892*O69^2 + 0.00600322*O69 - 0.0607916","v":518.20336795501646},{"$f":" 0.00000000000024303*O69^6 - 0.000000000662939*O69^5 + 0.000000768058*O69^4 - 0.000453695*O69^3 + 0.150475*O69^2 - 26.49*O69 + 1934.47","v":519.21924685017689},{"$f":" 0.0000000000007261395*O69^6 - 0.00000000216551*O69^5 + 0.000002698676*O69^4 - 0.001765175*O69^3 + 0.6471745*O69^2 - 125.9218*O69 + 10153.58","v":519.33434311647397}]
[null,null,null,null,null,"x'",null,null,{"$f":"(I69-D$76)/(D$77-D$76)","v":0.86335384110045543},null,null,null,null,null,{"$f":"D68","v":470.96877078384387},null,null,{"$f":"IF(O70>V$67,V70,IF(O70>U$67,U70,IF(O70>T$67,T70,S70)))","v":454.04044630871613},{"$f":" -0.000000004480902*O70^4 + 0.0000020320904*O70^3 - 0.00034115062*O70^2 + 1.0234315*O70 - 32.479184","v":365.67688208995332},{"$f":" 0.00000000025563678*O70^4 + 0.000000073480055*O70^3 - 0.000027703224*O70^2 + 0.9998551*O70 - 31.760088","v":453.24916131322578},{"$f":" 5.8634263518E-11*O70^5 - 0.00000013378773724*O70^4 + 0.00012227602697*O70^3 - 0.055373746094*O70^2 + 13.426933583*O70 - 1137.0718729","v":454.04044630871613},{"$f":" 0.000037021613128*O70^5 - 0.12714518982*O70^4 + 174.6587566*O70^3 - 119960.00955*O70^2 + 41194401.715*O70 - 5658291651.7","v":-17307959.598818779}]
[null,"Tcond","F",{"$f":"D20+D36+D37+D38","v":92.5},null,"turb eff",null,null,{"$f":"D$32-0.5*(IF(I70>0.95,0,0.95-I70))","v":0.75667692055022773},null,null,null,null,null,{"$f":"D71","v":92.5},null,{"$f":"IF(O71>V$67,V71,IF(O71>U$67,U71,IF(O71>T$67,T71,S71)))","v":0.75570389321126363},null,{"$f":" 9.97153E-15*O71^6 + 0.0000000000168375*O71^5 + 0.00000000113502*O71^4 + 0.000000341917*O71^3 + 0.0000184319*O71^2 + 0.00111108*O71 + 0.0212481","v":0.75570389321126363},{"$f":" -0.0000000000000280188*O71^6 + 0.0000000000434771*O71^5 - 0.00000000675074*O71^4 + 0.00000158988*O71^3 - 0.0000909892*O71^2 + 0.00600322*O71 - 0.0607916","v":0.75694806432201922},{"$f":" 0.00000000000024303*O71^6 - 0.000000000662939*O71^5 + 0.000000768058*O71^4 - 0.000453695*O71^3 + 0.150475*O71^2 - 26.49*O71 + 1934.47","v":464.46036561020787},{"$f":" 0.000000000000722829*Q71^6 - 0.00000000201101*Q71^5 + 0.00000225787*Q71^4 - 0.00125136*Q71^3 + 0.347131*Q71^2 - 38.4978*Q71","v":-28.895234179823451}]
[null,"P,sat","psia",{"$f":"Q71","v":0.75570389321126363},null,"dh",null,"btu/lb",{"$f":"I$65*I71","v":254.70963596601831},null,null,null,null,null,{"$f":"D71","v":92.5},null,null,{"$f":"IF(O72>V$67,V72,IF(O72>U$67,U72,IF(O72>T$67,T72,S72)))","v":60.549519845096022},{"$f":" -0.000000004480902*O72^4 + 0.0000020320904*O72^3 - 0.00034115062*O72^2 + 1.0234315*O72 - 32.479184","v":60.549519845096022},{"$f":" 0.00000000025563678*O72^4 + 0.000000073480055*O72^3 - 0.000027703224*O72^2 + 0.9998551*O72 - 31.760088","v":60.566344077681549},{"$f":" 5.8634263518E-11*O72^5 - 0.00000013378773724*O72^4 + 0.00012227602697*O72^3 - 0.055373746094*O72^2 + 13.426933583*O72 - 1137.0718729","v":-281.493846026342},{"$f":" 0.0000000000007261395*O72^6 - 0.00000000216551*O72^5 + 0.000002698676*O72^4 - 0.001765175*O72^3 + 0.6471745*O72^2 - 125.9218*O72 + 10153.58","v":2829.505832836011}]
[null,"P,ncg","psia",{"$f":"D47*0.49115","v":0.15471225},null,"h,ex",null,"btu/lb",{"$f":"D$82-I72","v":943.46053059163046},null,null,null,null,null,{"$f":"D71","v":92.5},null,null,{"$f":"IF(O73>V$67,V73,IF(O73>U$67,U73,IF(O73>T$67,T73,S73)))","v":1101.4998376565543},{"$f":" -7.2150559138E-10*O73^4 - 0.00000015844186585*O73^3 - 0.000030268712038*O73^2 + 0.44148580795*O73 + 1061.0996074","v":1101.4998376565543},{"$f":" -0.0000000005035389718*O73^4 - 0.00000051596852593*O73^3 + 0.000099006018886*O73^2 + 0.42367961566*O73 + 1061.9537518","v":1101.5460078023114},{"$f":" -4.9118123157E-13*O73^6 + 0.0000000013698021251*O73^5 - 0.0000015842735401*O73^4 + 0.00096963380389*O73^3 - 0.33157805684*O73^2 + 60.38391862*O73 - 3413.791688","v":-4.9395498296989899},{"$f":" -0.000048138033984*O73^5 + 0.16531315908*O73^4 - 227.07686319*O73^3 + 155953.29919*O73^2 - 53551582.984*O73 + 7355226428.1","v":3568136220.2538395}]
[null,"P,cond","psia",{"$f":"D72+D73","v":0.91041614321126363},null,"x'",null,null,{"$f":"(I73-D$76)/(D$77-D$76)","v":0.84817785790469524},null,null,null,null,null,{"$f":"D80","v":378.28175973015942},null,null,351.835026019834,{"$f":" -0.000000004480902*O74^4 + 0.0000020320904*O74^3 - 0.00034115062*O74^2 + 1.0234315*O74 - 32.479184","v":324.09331635678399},{"$f":" 0.00000000025563678*O74^4 + 0.000000073480055*O74^3 - 0.000027703224*O74^2 + 0.9998551*O74 - 31.760088","v":351.71477558066596},{"$f":" 5.8634263518E-11*O74^5 - 0.00000013378773724*O74^4 + 0.00012227602697*O74^3 - 0.055373746094*O74^2 + 13.426933583*O74 - 1137.0718729","v":351.835026019834},{"$f":" 0.000037021613128*O74^5 - 0.12714518982*O74^4 + 174.6587566*O74^3 - 119960.00955*O74^2 + 41194401.715*O74 - 5658291651.7","v":-103427292.30253696}]
[null,null,"inch Hg",{"$f":"D74/0.49115","v":1.8536417453145957},null,"turb eff",null,null,{"$f":"D$32-0.5*(IF(I74>0.95,0,0.95-I74))","v":0.74908892895234769},null,null,null,null,null,{"$f":"D80","v":378.28175973015942},null,null,1198.1701665576488,{"$f":" -7.2150559138E-10*D80^4 - 0.00000015844186585*D80^3 - 0.000030268712038*D80^2 + 0.44148580795*D80 + 1061.0996074","v":1200.4235423197852},{"$f":" -0.0000000005035389718*D80^4 - 0.00000051596852593*D80^3 + 0.000099006018886*D80^2 + 0.42367961566*D80 + 1061.9537518","v":1198.1507382204045},{"$f":" -4.9118123157E-13*D80^6 + 0.0000000013698021251*D80^5 - 0.0000015842735401*D80^4 + 0.00096963380389*D80^3 - 0.33157805684*D80^2 + 60.38391862*D80 - 3413.791688","v":1198.1701665576488},{"$f":" -0.000048138033984*D80^5 + 0.16531315908*D80^4 - 227.07686319*D80^3 + 155953.29919*D80^2 - 53551582.984*D80 + 7355226428.1","v":134404570.87113953}]
[null,"h-cond,f","btu/lb",{"$f":"R72","v":60.549519845096022},null,"dh",null,"btu/lb",{"$f":"I$65*I75","v":252.15539580734685},null,null,null,null,null,{"$f":"D88","v":283.83432151629154},null,null,253.14063319482165,{"$f":" -0.000000004480902*O76^4 + 0.0000020320904*O76^3 - 0.00034115062*O76^2 + 1.0234315*O76 - 32.479184","v":247.90626096935776},{"$f":" 0.00000000025563678*O76^4 + 0.000000073480055*O76^3 - 0.000027703224*O76^2 + 0.9998551*O76 - 31.760088","v":253.14063319482165},{"$f":" 5.8634263518E-11*O76^5 - 0.00000013378773724*O76^4 + 0.00012227602697*O76^3 - 0.055373746094*O76^2 + 13.426933583*O76 - 1137.0718729","v":248.63079817434436},{"$f":" 0.000037021613128*O76^5 - 0.12714518982*O76^4 + 174.6587566*O76^3 - 119960.00955*O76^2 + 41194401.715*O76 - 5658291651.7","v":-393328125.403162}]
[null,"h-cond,g","btu/lb",{"$f":"R73","v":1101.4998376565543},null,"h,ex",null,"btu/lb",{"$f":"D$82-I76","v":946.01477075030198},null,null,null,null,null,{"$f":"D88","v":283.83432151629154},null,null,1175.1183435003632,{"$f":" -7.2150559138E-10*D88^4 - 0.00000015844186585*D88^3 - 0.000030268712038*D88^2 + 0.44148580795*D88 + 1061.0996074","v":1175.6642246553092},{"$f":" -0.0000000005035389718*D88^4 - 0.00000051596852593*D88^3 + 0.000099006018886*D88^2 + 0.42367961566*D88 + 1061.9537518","v":1175.1183435003632},{"$f":" -4.9118123157E-13*D88^6 + 0.0000000013698021251*D88^5 - 0.0000015842735401*D88^4 + 0.00096963380389*D88^3 - 0.33157805684*D88^2 + 60.38391862*D88 - 3413.791688","v":1168.8171000221896},{"$f":" -0.000048138033984*D88^5 + 0.16531315908*D88^4 - 227.07686319*D88^3 + 155953.29919*D88^2 - 53551582.984*D88 + 7355226428.1","v":511194958.09146023}]
[null,null,null,null,null,"x'",null,null,{"$f":"(I77-D$76)/(D$77-D$76)","v":0.85063161589387737},null,null,null,null,null,{"$f":"D71","v":92.5},null,null,60.549519845096022,{"$f":" -0.000000004480902*O78^4 + 0.0000020320904*O78^3 - 0.00034115062*O78^2 + 1.0234315*O78 - 32.479184","v":60.549519845096022},{"$f":" 0.00000000025563678*O78^4 + 0.000000073480055*O78^3 - 0.000027703224*O78^2 + 0.9998551*O78 - 31.760088","v":60.566344077681549},{"$f":" 5.8634263518E-11*O78^5 - 0.00000013378773724*O78^4 + 0.00012227602697*O78^3 - 0.055373746094*O78^2 + 13.426933583*O78 - 1137.0718729","v":-281.493846026342},{"$f":" 0.000037021613128*O78^5 - 0.12714518982*O78^4 + 174.6587566*O78^3 - 119960.00955*O78^2 + 41194401.715*O78 - 5658291651.7","v":-2745040625.321651}]
[null,null,"1st Flash",null,null,"turb eff",null,null,{"$f":"D$32-0.5*(IF(I78>0.95,0,0.95-I78))","v":0.75031580794693875},null,null,null,null,null,{"$f":"D80","v":378.28175973015942},{"$f":"IF(O79>V$67,V79,IF(O79>U$67,U79,IF(O79>T$67,T79,S79)))","v":2.381174265178629},null,null,{"$f":" 0.0000000045215227*O79^6 - 0.0000027557218*O79^5 + 0.00071596466*O79^4 - 0.1033793*O79^3 + 8.9931223*O79^2 - 464.41472*O79 + 11678.605","v":2090531.0614946855},{"$f":" 0.000000000011909478*O79^6 - 0.000000018270648*O79^5 + 0.000011692082*O79^4 - 0.0040132715*O79^3 + 0.78482148*O79^2 - 83.834081*O79 + 3890.919","v":29.848407546922317},{"$f":" 8.187709E-15*O79^6 - 0.000000000027284644*O79^5 + 0.000000037948334*O79^4 - 0.000028277928*O79^3 + 0.011958041*O79^2 - 2.7389634*O79 + 268.32894","v":2.381174265178629},{"$f":" -0.0000000087731388*O79^4 + 0.000023582903*O79^3 - 0.023769687*O79^2 + 10.645163*O79 - 1786.8983","v":-64.479380699951207}]
[null,"T,1st","F",{"$f":"Q85","v":378.28175973015942},null,"dh",null,"btu/lb",{"$f":"I$65*I79","v":252.56838303293767},null,null,null,null,null,{"$f":"D88","v":283.83432151629154},{"$f":"IF(O80>V$67,V80,IF(O80>U$67,U80,IF(O80>T$67,T80,S80)))","v":8.2636946725524467},null,null,{"$f":" 0.0000000045215227*O80^6 - 0.0000027557218*O80^5 + 0.00071596466*O80^4 - 0.1033793*O80^3 + 8.9931223*O80^2 - 464.41472*O80 + 11678.605","v":174937.37011480637},{"$f":" 0.000000000011909478*O80^6 - 0.000000018270648*O80^5 + 0.000011692082*O80^4 - 0.0040132715*O80^3 + 0.78482148*O80^2 - 83.834081*O80 + 3890.919","v":8.2636946725524467},{"$f":" 8.187709E-15*O80^6 - 0.000000000027284644*O80^5 + 0.000000037948334*O80^4 - 0.000028277928*O80^3 + 0.011958041*O80^2 - 2.7389634*O80 + 268.32894","v":7.981913841944106},{"$f":" -0.0000000087731388*O80^4 + 0.000023582903*O80^3 - 0.023769687*O80^2 + 10.645163*O80 - 1786.8983","v":-198.05469964043345}]
[null,"h,f","btu/lb",{"$f":"R74","v":351.835026019834},null,"h,ex",null,"btu/lb",{"$f":"D$82-I80","v":945.60178352471121}]
[null,"h,g","btu/lb",{"$f":"R75","v":1198.1701665576488},null,"m,turb",null,"lb/h",{"$f":"D85-D302","v":114.72543404675207}]
[null,"x",null,{"$f":"(D$69-D81)/(D82-D81)","v":0.12076234979908118},null,"HP Turbine output",null,"kW",{"$f":"I82*I80/3413","v":8.4898966803223281},null,null,null,null,null,"Property = f(P)",null,null,null,2,20,200,1000]
[null,"sp vol","cft/lb",{"$f":"P79","v":2.381174265178629},null,"LP turbine",null,null,null,null,"dh'= a * ln(Pr) +b",null,null,null,"P","spec vol","T","<2psi","2< <20psi","20< <200psi","200< <1000psi",">1000psi"]
[null,"m,stm","lb/h",{"$f":"D83*D$67","v":120.76234979908118},null,"P,t-in",null,"psia",{"$f":"IF(D18=2,D65-D31,0)","v":51.145316043516146},null,"a","b",null,null,{"$f":"D64","v":191.74792283528063},null,{"$f":"IF(D64>V$83,V85,IF(D64>U$83,U85,IF(D64>T$83,T85,IF(D64>S83,S85,R85))))","v":378.28175973015942},{"$f":" -7.1864066799*O85^6 + 63.304761377*O85^5 - 222.30982965*O85^4 + 400.57269432*O85^3 - 403.56297354*O85^2 + 255.85632577*O85 + 14.788238833","v":-341075556007046},{"$f":" -0.000012178121702*O85^6 + 0.00094358038872*O85^5 - 0.029734376328*O85^4 + 0.49468791547*O85^3 - 4.8016701723*O85^2 + 31.491049082*O85 + 78.871966537","v":-397583505.39842862},{"$f":" -1.2878309875E-11*O85^6 + 0.00000001053096688*O85^5 - 0.0000034988475881*O85^4 + 0.00061292292067*O85^3 - 0.062604066919*O85^2 + 4.3688747745*O85 + 161.40853789","v":378.28175973015942},{"$f":" -4.3371351471E-16*O85^6 + 1.8867165569E-12*O85^5 - 0.0000000034275245432*O85^4 + 0.0000034048164769*O85^3 - 0.0020724712921*O85^2 + 0.93056131917*O85 + 256.29706201","v":378.36933851172387},{"$f":" -3.2288675486E-19*O85^6 + 4.589696886E-15*O85^5 - 2.7823504188E-11*O85^4 + 0.000000094407417758*O85^3 - 0.00020256473758*O85^2 + 0.33345911089*O85 + 342.90613285","v":400.0276108147599}]
[null,null,null,null,null,"P,ratio",null,null,{"$f":"I85/D74","v":56.177953812543272},null,{"$f":" -0.00000000054076309*I85^5 + 0.00000026431087*I85^4 - 0.000050841601*I85^3 + 0.0049745244*I85^2 - 0.28682223*I85 + 60.251233","v":53.411525987258997},{"$f":" 0.0000000017257066*I85^5 - 0.00000087079731*I85^4 + 0.0001766481*I85^3 - 0.019163136*I85^2 + 1.4133748*I85 - 2.1991099","v":38.239442917524443},"P<150",null,{"$f":"O85","v":191.74792283528063},{"$f":"IF(D64>V$83,V86,IF(D64>U$83,U86,IF(D64>T$83,T86,IF(D64>S$84,S86,R86))))","v":2.3933440882336217},null,{"$f":" 333.81229512*O86^-0.94402159016","v":2.3364435552470595},{"$f":" 332.15976378*O86^-0.93664745606","v":2.4167579166595581},{"$f":" 340.01247145*O86^-0.94294510344","v":2.3933440882336217},{"$f":" 4.0723926273E-17*O86^6 - 1.719969264E-13*O86^5 + 2.9885380361E-10*O86^4 - 0.0000002757916642*O86^3 + 0.00014547505321*O86^2 - 0.043834660863*O86 + 7.0133287422","v":2.373940089851728},{"$f":" -8.294928768E-21*O86^6 + 8.109431269E-17*O86^5 - 2.8059085555E-13*O86^4 + 3.0537971562E-10*O86^3 + 0.000000457504271*O86^2 - 0.0015502195912*O86 + 1.4411827243","v":1.1625467568399297}]
[null,null,"2nd Flash",null,null,"dh,isent",null,"btu/lb",{"$f":"IF(D18=1,0,K89*LN(I86)+L89)","v":253.40907854618206},150,{"$f":" -5.0493347E-15*I85^5 + 0.000000000024733176*I85^4 - 0.000000047788062*I85^3 + 0.0000469389*I85^2 - 0.02861559*I85 + 53.67656","v":52.329565412580216},{"$f":" 4.5323448E-14*I85^5 - 0.00000000022501399*I85^4 + 0.000000443209*I85^3 - 0.00045591346*I85^2 + 0.27192791*I85 + 33.304544","v":46.077556982428696},"150<P<1500",null,{"$f":"D65","v":52.145316043516146},null,{"$f":"IF(D65>V$83,V87,IF(D65>U$83,U87,IF(D65>T$83,T87,IF(D65>S$83,S87,R87))))","v":283.83432151629154},{"$f":" -7.1864066799*O87^6 + 63.304761377*O87^5 - 222.30982965*O87^4 + 400.57269432*O87^3 - 403.56297354*O87^2 + 255.85632577*O87 + 14.788238833","v":-121659691017.29768},{"$f":" -0.000012178121702*O87^6 + 0.00094358038872*O87^5 - 0.029734376328*O87^4 + 0.49468791547*O87^3 - 4.8016701723*O87^2 + 31.491049082*O87 + 78.871966537","v":-42080.619953880916},{"$f":" -1.2878309875E-11*O87^6 + 0.00000001053096688*O87^5 - 0.0000034988475881*O87^4 + 0.00061292292067*O87^3 - 0.062604066919*O87^2 + 4.3688747745*O87 + 161.40853789","v":283.83432151629154},{"$f":" -4.3371351471E-16*O87^6 + 1.8867165569E-12*O87^5 - 0.0000000034275245432*O87^4 + 0.0000034048164769*O87^3 - 0.0020724712921*O87^2 + 0.93056131917*O87 + 256.29706201","v":299.64429488868564},{"$f":" -3.2288675486E-19*O87^6 + 4.589696886E-15*O87^5 - 2.7823504188E-11*O87^4 + 0.000000094407417758*O87^3 - 0.00020256473758*O87^2 + 0.33345911089*O87 + 342.90613285","v":359.75684499477256}]
[null,"T,2nd","F",{"$f":"IF(D18=2,Q87,)","v":283.83432151629154},null,"x'",null,null,{"$f":"IF(D18=2,((D$90-I87)-D$76)/(D$77-D$76),0)","v":0.82728227310562419},1500,{"$f":" -1.6323827E-15*I85^5 + 0.000000000017815452*I85^4 - 0.000000077555328*I85^3 + 0.00016780015*I85^2 - 0.18362579*I85+ 123.86562","v":114.90270519443591},{"$f":" -1.4371477E-14*I85^5 + 0.00000000015600207*I85^4 - 0.00000067364263*I85^3 + 0.0014334909*I85^2 - 1.5040745*I85 + 740.43412","v":667.1684790318759},"P>1500",null,{"$f":"D65","v":52.145316043516146},{"$f":"IF(D65>V$83,V88,IF(D65>U$83,U88,IF(D65>T$83,T88,IF(D65>S$84,S88,R88))))","v":8.1706213506128229},null,{"$f":" 333.81229512*O88^-0.94402159016","v":7.9875576713390348},{"$f":" 332.15976378*O88^-0.93664745606","v":8.1831719509632563},{"$f":" 340.01247145*O88^-0.94294510344","v":8.1706213506128229},{"$f":" 4.0723926273E-17*O88^6 - 1.719969264E-13*O88^5 + 2.9885380361E-10*O88^4 - 0.0000002757916642*O88^3 + 0.00014547505321*O88^2 - 0.043834660863*O88 + 7.0133287422","v":5.0861622693271293},{"$f":" -8.294928768E-21*O88^6 + 8.109431269E-17*O88^5 - 2.8059085555E-13*O88^4 + 3.0537971562E-10*O88^3 + 0.000000457504271*O88^2 - 0.0015502195912*O88 + 1.4411827243","v":1.3616313055095879}]
[null,"h,f","btu/lb",{"$f":"R76","v":253.14063319482165},null,"turb eff",null,null,{"$f":"D$32-0.5*(IF(I88>0.95,0,0.95-I88))","v":0.73864113655281216},null,{"$f":"IF($I85>$J88,K88,IF($I85>$J87,K87,K86))","v":53.411525987258997},{"$f":"IF($I85>$J88,L88,IF($I85>$J87,L87,L86))","v":38.239442917524443},null,null,{"$f":"D156","v":2.3004732423598928},null,{"$f":"IF(D156>V$83,V89,IF(D156>U$83,U89,IF(D156>T$83,T89,IF(D67>S$83,S89,R89))))","v":131.15379186809571},{"$f":" -7.1864066799*O89^6 + 63.304761377*O89^5 - 222.30982965*O89^4 + 400.57269432*O89^3 - 403.56297354*O89^2 + 255.85632577*O89 + 14.788238833","v":131.71185805677041},{"$f":" -0.000012178121702*O89^6 + 0.00094358038872*O89^5 - 0.029734376328*O89^4 + 0.49468791547*O89^3 - 4.8016701723*O89^2 + 31.491049082*O89 + 78.871966537","v":131.15379186809571},{"$f":" -1.2878309875E-11*O89^6 + 0.00000001053096688*O89^5 - 0.0000034988475881*O89^4 + 0.00061292292067*O89^3 - 0.062604066919*O89^2 + 4.3688747745*O89 + 161.40853789","v":171.13507031749302},{"$f":" -4.3371351471E-16*O89^6 + 1.8867165569E-12*O89^5 - 0.0000000034275245432*O89^4 + 0.0000034048164769*O89^3 - 0.0020724712921*O89^2 + 0.93056131917*O89 + 256.29706201","v":258.42686689603784},{"$f":" -3.2288675486E-19*O89^6 + 4.589696886E-15*O89^5 - 2.7823504188E-11*O89^4 + 0.000000094407417758*O89^3 - 0.00020256473758*O89^2 + 0.33345911089*O89 + 342.90613285","v":343.6721757521355}]
[null,"h,g","btu/lb",{"$f":"R77","v":1175.1183435003632},null,"dh",null,"btu/lb",{"$f":"I$87*I89","v":187.17836979015277},null,null,null,null,null,{"$f":"D205","v":5.8152348759693631},null,{"$f":"IF(D205>V$83,V90,IF(D205>U$83,U90,IF(D205>T$83,T90,IF(D205>S$83,S90,R90))))","v":168.70430239153637},{"$f":" -7.1864066799*O90^6 + 63.304761377*O90^5 - 222.30982965*O90^4 + 400.57269432*O90^3 - 403.56297354*O90^2 + 255.85632577*O90 + 14.788238833","v":-44527.393573607471},{"$f":" -0.000012178121702*O90^6 + 0.00094358038872*O90^5 - 0.029734376328*O90^4 + 0.49468791547*O90^3 - 4.8016701723*O90^2 + 31.491049082*O90 + 78.871966537","v":168.70430239153637},{"$f":" -1.2878309875E-11*O90^6 + 0.00000001053096688*O90^5 - 0.0000034988475881*O90^4 + 0.00061292292067*O90^3 - 0.062604066919*O90^2 + 4.3688747745*O90 + 161.40853789","v":184.81409359533458},{"$f":" -4.3371351471E-16*O90^6 + 1.8867165569E-12*O90^5 - 0.0000000034275245432*O90^4 + 0.0000034048164769*O90^3 - 0.0020724712921*O90^2 + 0.93056131917*O90 + 256.29706201","v":261.63907563768805},{"$f":" -3.2288675486E-19*O90^6 + 4.589696886E-15*O90^5 - 2.7823504188E-11*O90^4 + 0.000000094407417758*O90^3 - 0.00020256473758*O90^2 + 0.33345911089*O90 + 342.90613285","v":344.83844431217051}]
[null,"x",null,{"$f":"(D$81-D89)/(D90-D89)","v":0.1070463978920979},null,"h,ex",null,"btu/lb",{"$f":"IF(D18=2,D$90-I90,0)","v":987.93997371021032},null,null,null,null,null,{"$f":"D253","v":14.7},null,{"$f":"IF(D253>V$83,V91,IF(D253>U$83,U91,IF(D253>T$83,T91,IF(D253>S$83,S91,R91))))","v":211.94836067987205},{"$f":" -7.1864066799*O91^6 + 63.304761377*O91^5 - 222.30982965*O91^4 + 400.57269432*O91^3 - 403.56297354*O91^2 + 255.85632577*O91 + 14.788238833","v":-38251393.288214847},{"$f":" -0.000012178121702*O91^6 + 0.00094358038872*O91^5 - 0.029734376328*O91^4 + 0.49468791547*O91^3 - 4.8016701723*O91^2 + 31.491049082*O91 + 78.871966537","v":211.94836067987205},{"$f":" -1.2878309875E-11*O91^6 + 0.00000001053096688*O91^5 - 0.0000034988475881*O91^4 + 0.00061292292067*O91^3 - 0.062604066919*O91^2 + 4.3688747745*O91 + 161.40853789","v":213.89356837886896},{"$f":" -4.3371351471E-16*O91^6 + 1.8867165569E-12*O91^5 - 0.0000000034275245432*O91^4 + 0.0000034048164769*O91^3 - 0.0020724712921*O91^2 + 0.93056131917*O91 + 256.29706201","v":269.53912980095771},{"$f":" -3.2288675486E-19*O91^6 + 4.589696886E-15*O91^5 - 2.7823504188E-11*O91^4 + 0.000000094407417758*O91^3 - 0.00020256473758*O91^2 + 0.33345911089*O91 + 342.90613285","v":347.764508157205}]
[null,"sp vol","cft/lb",{"$f":"P80","v":8.2636946725524467},null,"x'",null,null,{"$f":"(I91-D$76)/(D$77-D$76)","v":0.89090750826120368}]
[null,"m,stm","lb/h",{"$f":"IF(D18=2,D91*(D$67)*(1-D83),0)","v":94.119223345120744},null,"turb eff",null,null,{"$f":"D$32-0.5*(IF(I92>0.95,0,0.95-I92))","v":0.77045375413060191},null,null,null,null,null,"fan","power",null,null,"Evaporative Water Loss"]
[null,null,null,null,null,"dh",null,"btu/lb",{"$f":"I$87*I93","v":195.23997589668255},null,null,null,null,null,"a","b",null,"a","b","c","d"]
[null,null,"Heat Rejection",null,null,"h,ex",null,"btu/lb",{"$f":"IF(D18=2,D$90-I94,0)","v":979.87836760368054},null,null,null,null,null,{"$f":" -2.0814*LN(D36) + 10.6013","v":4.3659828458247238},{"$f":"-0.0188*D36^0.0232","v":-2.0153094676940712E-2},null,{"$f":" -0.0001769*LN(D36) + 0.0011083","v":5.7835496080829902E-4},{"$f":" 0.0657628*LN(D36) - 0.4091309","v":-0.21212315764072365},{"$f":" -6.7041142*LN(D36) + 44.3438937","v":24.260162425468408},{"$f":" -0.0325112*D36^2 + 6.831236*D36 - 64.6250943","v":58.995145699999995}]
[null,"m,stm","lb/h",{"$f":"IF(D18=2,I82+I104,I82)","v":208.84465739187283},null,"x'",null,null,{"$f":"(I95-D$76)/(D$77-D$76)","v":0.88316304056799144}]
[null,"h,cond-in","btu/lb",{"$f":"I107","v":961.43747388364602},null,"turb eff",null,null,{"$f":"D$32-0.5*(IF(I96>0.95,0,0.95-I96))","v":0.76658152028399584}]
[null,"h,cond-f","btu/lb",{"$f":"D76","v":60.549519845096022},null,"dh",null,"btu/lb",{"$f":"I$87*I97","v":194.25871668569874}]
[null,"Q,cond","btu/h",{"$f":"D96*(D97-D98)","v":188145.63610964624},null,"h,ex",null,"btu/lb",{"$f":"IF(D18=2,D$90-I98,0)","v":980.85962681466435}]
[null,null,"MMbtu/h",{"$f":"D99/1000000","v":0.18814563610964624},null,"x'",null,null,{"$f":"(I99-D$76)/(D$77-D$76)","v":0.8841056976710191},null,null,null,null,null,null,"Additional CW pump head"]
[null,"Q,rejected- tower","btu/h",{"$f":"D99+D303","v":198553.50120063787},null,"turb eff",null,null,{"$f":"D$32-0.5*(IF(I100>0.95,0,0.95-I100))","v":0.76705284883550962},null,null,null,null,null,"dP,cond (ft)","S","D"]
[null,null,null,null,null,"dh",null,"btu/lb",{"$f":"I$87*I101","v":194.37815561963038},null,null,null,null,null,{"$f":"IF(A19=1,P102,Q102)","v":23.076923076923077},{"$f":"10*144/62.4","v":23.076923076923077},{"$f":"(D42+1-D74)*144/62.4","v":34.129808900281695}]
[null,"fan power","hp/MMbtu/h",{"$f":"O95*EXP(D20*P95)","v":1.3029848205605163},null,"h,ex",null,"btu/lb",{"$f":"IF(D18=2,D$90-I102,0)","v":980.74018788073272}]
[null,null,"hp",{"$f":"D103*D101/1000000","v":0.25871219813357543},null,"m,turb",null,"lb/h",{"$f":"D93","v":94.119223345120744}]
[null,null,"kW",{"$f":"D104*0.7457","v":0.19292168614820721},null,"LP Turbine output",null,"kW",{"$f":"I102*I104/3413","v":5.3603050226125486}]
[null,null,"w-h/lb",{"$f":"D105*1000/D67","v":0.19292168614820721}]
[null,null,null,null,null,"h,ex",null,"btu/lb",{"$f":"IF(D18=2,(I103*I104+I81*I82)/(I82+I104),I81)","v":961.43747388364602}]
[null,null,"CW & condensate pump power",null,null,"x",null,"% vapor",{"$f":"(I107-D$76)/(D$77-D$76)","v":0.86544759977845842}]
[null,"base CW pump head","ft",{"$f":"D35","v":65},null,"sp vol",null,"cft/lb",{"$f":" (339.06*D74^-0.9424)*I108+(1-I108)/62.4","v":320.57712363313777}]
[null,"total head","ft",{"$f":"D109+O102","v":88.07692307692308}]
[null,"DT,cw","F",{"$f":"D36","v":20}]
[null,"PPt-cond",null,{"$f":"D37","v":7.5},null,"Net Power"]
[null,"PPt-twr",null,{"$f":"D38","v":5},null,"Gross Turbine Output",null,"kW",{"$f":"IF(D18=2,I83+I105,I83)","v":13.850201702934877}]
[null,"CW flo","lb/h",{"$f":"D101/D111","v":9927.6750600318937},null,"generator efficiency",null,null,{"$f":"D33","v":0.98}]
[null,null,"lb/m",{"$f":"D114/60","v":165.46125100053158},null,"Gross Power",null,"kW",{"$f":"I113*I114","v":13.57319766887618}]
[null,"power, ideal","ft-lb/m",{"$f":"D110*D115","v":14573.317876585281},null,"CW Pump Power",null,"kW",{"$f":"D119*0.7457+D305","v":0.46209984982128988},{"$f":"(I116)*D$14/D$67","v":933.15640746975589},null,null,"J Cotton: area 26\" blade",41.1,"ft^2",null,"dh'= a * ln(Pr) +b"]
[null,null,"hp",{"$f":"D116/33000","v":0.441615693229857},null,"Condensate Pump Power",null,"kW",{"$f":"D125*0.7457+D306","v":1.0566138619020869E-2},{"$f":"(I117+I120)*D$14/D$67","v":21.33707673431643},null,null,"Diameter",{"$f":"2*(N116/PI())^0.5","v":7.2339577886945952},"ft",null,"a","b"]
[null,"eff",null,{"$f":"D$45","v":0.75},null,"Fan Power",null,"kW",{"$f":"D105","v":0.19292168614820721},{"$f":"(I118)*D$14/D$67","v":389.58270087880612},null,null,"speed",3600,"rpm",null,{"$f":" -0.00000000054076309*N123^5 + 0.00000026431087*N123^4 - 0.000050841601*N123^3 + 0.0049745244*N123^2 - 0.28682223*N123 + 60.251233","v":47.034274324636449},{"$f":" 0.0000000017257066*N123^5 - 0.00000087079731*N123^4 + 0.0001766481*N123^3 - 0.019163136*N123^2 + 1.4133748*N123 - 2.1991099","v":79.119549681326589},"P<150"]
[null,"Main CW pump power","hp",{"$f":"D117/D118","v":0.58882092430647603},null,"Vacuum Pump",null,"kW",{"$f":"D307","v":3.6666813948073605E-2},{"$f":"(I119)*D$14/D$67","v":74.044326979069069},null,null,"tip speed (U)",{"$f":"PI()*ROUNDDOWN(N117,0)*N118/60","v":1319.4689145077132},"fps",150,{"$f":" -5.0493347E-15*N123^5 + 0.000000000024733176*N123^4 - 0.000000047788062*N123^3 + 0.0000469389*N123^2 - 0.02861559*N123 + 53.67656","v":49.625860305080856},{"$f":" 4.5323448E-14*N123^5 - 0.00000000022501399*N123^4 + 0.000000443209*N123^3 - 0.00045591346*N123^2 + 0.27192791*N123 + 33.304544","v":71.375493621384194},"150<P<1500"]
[null,"Condensate flow","lb/h",{"$f":"D96","v":208.84465739187283},null,"Cond Injection pump",null,"kW",{"$f":"D138","v":0},{"$f":"(I120)*D$14/D$67","v":0},null,null,"U/Co",0.45,"axial turbine",1500,{"$f":" -1.6323827E-15*N123^5 + 0.000000000017815452*N123^4 - 0.000000077555328*N123^3 + 0.00016780015*N123^2 - 0.18362579*N123+ 123.86562","v":94.429665912866795},{"$f":" -1.4371477E-14*N123^5 + 0.00000000015600207*N123^4 - 0.00000067364263*N123^3 + 0.0014334909*N123^2 - 1.5040745*N123 + 740.43412","v":501.21986962889792},"P>1500"]
[null,"Condensate pump head","ft",{"$f":"(D42+1-D74)*144/62+D109","v":99.350001215767378},null,"Net Power",null,"kW",{"$f":"I115-SUM(I116:I120)","v":12.870943180339587},null,null,null,"Co",{"$f":"N119/N120","v":2932.1531433504738},"fps",null,{"$f":"IF($N123>$P120,Q120,IF($N123>$P119,Q119,Q118))","v":49.625860305080856},{"$f":"IF($N123>$P120,R120,IF($N123>$P119,R119,R118))","v":71.375493621384194}]
[null,"power, ideal","ft-lb/m",{"$f":"D120*D121/60","v":345.81194942981813},null,"brine effectiveness",null,"w-h/lb",{"$f":"I121*1000/D67","v":12.870943180339587},null,null,null,"dh,isent",{"$f":"N121^2/(2*32.174*778.17)","v":171.69741695629776},"btu/lb"]
[null,null,"hp",{"$f":"D122/33000","v":1.0479149982721762E-2},null,"turbine steam flow",null,"lb/h",{"$f":"I82+I104","v":208.84465739187283},null,null,null,"P,t-in",{"$f":"I63","v":190.74792283528063},"psi",null,"dh'= a * ln(Pr) +b"]
[null,"eff",null,{"$f":"D$45","v":0.75},null,"ejector steam flow",null,"lb/h",{"$f":"D302","v":6.0369157523291017},null,null,null,"P,tex",{"$f":"D74","v":0.91041614321126363},"psi",null,"a","b"]
[null,"Condensate pump power","hp",{"$f":"D123/D124","v":1.3972199976962349E-2},null,null,null,null,null,null,null,null,"Pr,hp",{"$f":"N123/N124","v":209.51728971156572},null,null,{"$f":" -0.00000000054076309*N130^5 + 0.00000026431087*N130^4 - 0.000050841601*N130^3 + 0.0049745244*N130^2 - 0.28682223*N130 + 60.251233","v":53.411525987258997},{"$f":" 0.0000000017257066*N130^5 - 0.00000087079731*N130^4 + 0.0001766481*N130^3 - 0.019163136*N130^2 + 1.4133748*N130 - 2.1991099","v":38.239442917524443},"P<150"]
[null,null,null,null,null,"# of HP turbine stages",null,null,{"$f":"ROUNDUP(N128,0)","v":3},null,null,null,"dh'",{"$f":"Q121*LN(N125)+R121","v":336.61610265686812},"btu/lb",150,{"$f":" -5.0493347E-15*N130^5 + 0.000000000024733176*N130^4 - 0.000000047788062*N130^3 + 0.0000469389*N130^2 - 0.02861559*N130 + 53.67656","v":52.329565412580216},{"$f":" 4.5323448E-14*N130^5 - 0.00000000022501399*N130^4 + 0.000000443209*N130^3 - 0.00045591346*N130^2 + 0.27192791*N130 + 33.304544","v":46.077556982428696},"150<P<1500"]
[null,"Condensate injection dP","psid",{"$f":"IF(D18=1,D28-D42,D29-D42)","v":37.445316043516144},null,"isentropic enthalpy change -equal dh",null,"btu.lb",{"$f":"I65/I126","v":112.20536755228937},{"$f":"IF(J135>N117,\"Increase # of Stages, rotor diameter too large\",\" \")","v":" "},null,null,"Pr,limit",{"$f":"EXP((N122-R121)/Q121)","v":7.5501348506830617},null,1500,{"$f":" -1.6323827E-15*N130^5 + 0.000000000017815452*N130^4 - 0.000000077555328*N130^3 + 0.00016780015*N130^2 - 0.18362579*N130+ 123.86562","v":114.90270519443591},{"$f":" -1.4371477E-14*N130^5 + 0.00000000015600207*N130^4 - 0.00000067364263*N130^3 + 0.0014334909*N130^2 - 1.5040745*N130 + 740.43412","v":667.1684790318759},"P>1500"]
[null,null,"ft",{"$f":"D127*144/62.4","v":86.412267792729565},null,"# LP turbine stages",null,null,{"$f":"IF(N132<1,1,0)+ROUNDUP(N132,0)","v":2},null,null,null,"#stage, hp",{"$f":"LN(N123)/LN(N127)","v":2.5974686339584268},null,null,{"$f":"IF($N130>$P127,Q127,IF($N130>$P126,Q126,Q125))","v":53.411525987258997},{"$f":"IF($N130>$P127,R127,IF($N130>$P126,R126,R125))","v":38.239442917524443}]
[null,"Evaporative Water loss","lb/h",{"$f":"(R95*D20^3+S95*D20^2+T95*D20+U95)*D101/1000000","v":173.91027072140255},null,"P,ratio/stage- HP",null,null,{"$f":"EXP(LN(I64)/I126)","v":5.9393641853240995}]
[null,"Drift","lb/h",{"$f":"0.0005*D114","v":4.9638375300159474},null,"P,ratio/stage- LP",null,null,{"$f":"IF(D18=2,EXP(LN(I86)/I128),1)","v":7.4951953818791983},null,null,null,"P,t-in, lp",{"$f":"D65-D31","v":51.145316043516146},"psia"]
[null,"cycles",null,4,null,"P,ratio/stage",null,null,{"$f":"IF(D18=1,I129,I130)","v":7.4951953818791983},null,null,null,"Pr,limit",{"$f":"EXP((N122-R128)/Q128)","v":12.166346750710522}]
[null,"blow down","lb/h",{"$f":"D129/(D131-1)-D130","v":53.006252710451577},null,"isentropic enthalpy change - equal Pr",null,"btu/lb",{"$f":" 60.682*LN(I131) + 3.1839","v":125.41335879071919},null,null,null,"#stage, hp",{"$f":"LN(N130)/LN(N131)","v":1.5747037923734708}]
[null,"Water Loss","lb/h",{"$f":"D129+D130+D132","v":231.88036096187008},null,"isentropic enthalpy drop per stage",null,"btu/lb",{"$f":"IF(D18=1,I127,MAX(I127,I132))","v":125.41335879071919}]
[null,null,"fraction of gf flow",{"$f":"D133/D67","v":0.23188036096187009},null,"Velocity -isentropic dH (fps)",null,null,{"$f":"(2*32.174*778.18*I133)^0.5","v":2505.99072087388}]
[null,"Stm condensate injected","lb/h",{"$f":"(D85+D93)-D133","v":-16.998787817668159},null,"tip diameter",null,"ft",{"$f":"0.45*I134/(60*PI())","v":5.9826121585425032},{"$f":"ROUND(I135,0)","v":6}]
[null,"Condensate inject flo used","lb/h",{"$f":"IF(D135<0,0,D135)","v":0},null,"max exhaust flow",null,"cfs",{"$f":"I134*N116*(1-0*(1/3)^2)","v":102996.21862791647},{"$f":"2*0.0124*(I133*32.2*778)^1.5/60^2","v":38363.487610948556}]
[null,"Condensate Inject Pumping Power","hp",{"$f":"(D136/60*D128/33000)/D45","v":0},null,"P,last stage",null,"psia",{"$f":"I131*D74","v":6.8237468721853336}]
[null,null,"kW",{"$f":"D137*0.7457","v":0},null,"Quality ,last stage",null,null,{"$f":"IF(D18=2,I100,I78)","v":0.8841056976710191}]
[null,null,null,null,null,"specific volume - last stage",null,"cft/lb",{"$f":" (339.06*D74^-0.9424)*I138+(1-I138)/62.4","v":327.48806815296155},{"$f":" (339.06*I137^-0.9424)*I138+(1-I138)/62.4","v":49.069767093249276}]
[]
[null,null,"NCG Removal"]
[null,"number of stages",null,{"$f":"D41","v":3}]
[null,"P,amb","psia",{"$f":"D42","v":14.7}]
[null,"MW,ncg","Mol Wt",{"$f":"D43","v":44}]
[null,"MW,H2O","Mol Wt",{"$f":"D44","v":18}]
[null,"jet eff"]
[null,"vacuum pump eff",null,{"$f":"D46","v":0.7}]
[null,"ncg partial pressure","psia",{"$f":"D47*0.49","v":0.15434999999999999}]
[null,"P,cond-sat","psia",{"$f":"D72","v":0.75570389321126363}]
[null,"P,total","psia",{"$f":"D149+D148","v":0.91005389321126362}]
[null,"P,ratio","per stage",{"$f":"EXP(LN(D143/D150)/D142)*1","v":2.5278428668024517}]
[null,"ncg flow","lb/h",{"$f":"D67*D22/1000000","v":2}]
[null,"P,stm","psia",{"$f":"D64","v":191.74792283528063}]
[]
[null,"1st Stage"]
[null,"P,inter-1","psia",{"$f":"D$151*D150","v":2.3004732423598928},{"$f":"Q89","v":131.15379186809571}]
[null,"Pr,jet",null,{"$f":"D156/D150","v":2.5278428668024517}]
[null,"T","R",{"$f":"D71+460","v":552.5}]
[null,"P,ncg","psi",{"$f":"D148","v":0.15434999999999999}]
[null,"vent flow,h2o","lb/h",{"$f":"(D$149/D159)*(D$145/D$144)*D$152","v":4.0058515410085542}]
[null,"total vent flow","lb/h",{"$f":"D152+D160","v":6.0058515410085542}]
[null,"amount ncg","moles/h",{"$f":"D$152/D$144","v":4.5454545454545456E-2}]
[null,"amount h2o","moles/h",{"$f":"D160/D145","v":0.22254730783380858}]
[null,"MW,vent","Mol Wt",{"$f":"IF(D162=0,0,D161/(D162+D163))","v":22.409738840673672}]
[null,"P,suction","psia",{"$f":"D150","v":0.91005389321126362}]
[null,"rho,","lb/cft",{"$f":"D165*D164/(D158*10.7316)","v":3.4395937262125093E-3}]
[null,"Psuc/Pstm",null,{"$f":"D165/D64","v":4.7460951845253486E-3}]
[null,"Area Ratio",null,{"$f":"((3.5879*(D157)^-2.1168)+0.1)*D167^(-1.155*D157^-0.0453)","v":226.12420093786665}]
[null,"Entrainment Ratio,design","lb,v/lb,stm",{"$f":"(1.0035*D168+8.9374)*D167^(2.9594*D168^-0.8458+0.99)","v":1.0047492322700724}]
[null,"Entrainment Ratio","lb,v/lb,stm",{"$f":"D169*(((460+$D$80)*D164)/(D158*$D$44))^0.5","v":1.3809205583019308}]
[null,"supply stm flow_1st stage","lb/h",{"$f":"IF(D162=0,0,D161/D170)","v":4.3491651311164032}]
[]
[null,"dP","psid",{"$f":"D156-D165","v":1.3904193491486292}]
[null,"rho","lb/cft",{"$f":"D166","v":3.4395937262125093E-3}]
[null,"Head","ft",{"$f":"IF(D162=0,0,D173*144/D174)","v":58210.475484810886}]
[null,"vent flow","lb/h",{"$f":"D161","v":6.0058515410085542}]
[null,"Vacuum pump work","hp",{"$f":"IF(A$21=2,(D175*D176)/(60*33000*D$147),0)","v":0}]
[null,null,"kW",{"$f":"D177*0.7457","v":0}]
[]
[null,"T,cond","F",{"$f":"D71","v":92.5}]
[null,null,"R",{"$f":"D180+460","v":552.5}]
[null,"P,sat","psia",{"$f":"D$72","v":0.75570389321126363}]
[null,"P,ncg","psia",{"$f":"D156-D182","v":1.5447693491486292}]
[null,"mole ratio","ncg/h2o",{"$f":"D183/D182","v":2.0441463422721515}]
[null,"flow ncg","mole/h",{"$f":"D$152/D$144","v":4.5454545454545456E-2}]
[null,"flow stm leaving 1st stage","mole/h",{"$f":"D185/D184","v":2.2236443895705081E-2}]
[null,null,"lb/h",{"$f":"D186*D$145","v":0.40025599012269147}]
[null,"steam condensed","lb/h",{"$f":"D171+D160-D187","v":7.9547606820022656}]
[null,"dh,stm-cond",null,{"$f":"R73-R72","v":1040.9503178114583}]
[null,"Q,reject","btu/h",{"$f":"D188*D189","v":8280.5106600443505}]
[null,"lmtd","F",{"$f":"((D$37-(D$37+D$36))/LN(D$37/(D$37+D$36)))","v":15.39310546223153}]
[null,"A","sq ft",{"$f":"(D190/(D191*D$39*0.9))","v":1.7077343810325174}]
[]
[null,"DT,cw","F",{"$f":"D$36","v":20}]
[null,"CW,flo","lb/h",{"$f":"D190/D194","v":414.02553300221751}]
[null,"CW pmp head","ft",{"$f":"D$109+P$102","v":88.07692307692308}]
[null,"eff",null,{"$f":"D$45","v":0.75}]
[null,"CW pump work","hp",{"$f":"(D195*D196/60)/(33000*D197)","v":2.4556292944187465E-2}]
[null,null,"kW",{"$f":"D198*0.7457","v":1.8311627648480593E-2}]
[null,"Condensate pump head","psia",{"$f":"D$42+1-D156","v":13.399526757640107}]
[null,null,"ft",{"$f":"D200*144/62","v":31.12148150161573}]
[null,"Condensate pmp work","hp",{"$f":"(D201*D188)/(60*33000*D197)","v":1.6670972216479031E-4}]
[null,null,"kW",{"$f":"D202*0.7457","v":1.2431543981828415E-4}]
[null,"2nd Stage"]
[null,"P,inter-2","psia",{"$f":"IF(D$142>2,D$151*D156,D$143)","v":5.8152348759693631},{"$f":"Q90","v":168.70430239153637}]
[null,"Pr,jet",null,{"$f":"D205/D156","v":2.5278428668024517}]
[null,"T","R",{"$f":"D$71+460","v":552.5}]
[null,"P,ncg",null,{"$f":"D183","v":1.5447693491486292}]
[null,"vent flow,h2o","lb/h",{"$f":"D187","v":0.40025599012269147}]
[null,"total vent flow","lb/h",{"$f":"D$152+D209","v":2.4002559901226914}]
[null,"amount ncg","moles/h",{"$f":"D$152/D$144","v":4.5454545454545456E-2}]
[null,"amount h2o","moles/h",{"$f":"D186","v":2.2236443895705081E-2}]
[null,"MW,vent","Mol Wt",{"$f":"IF(D211=0,0,D210/(D211+D212))","v":35.459017709183591}]
[null,"P,suction","psia",{"$f":"D156","v":2.3004732423598928}]
[null,"rho,","lb/cft",{"$f":"D214*D213/(D207*10.7316)","v":1.3757740946615719E-2}]
[null,"Psuc/Pstm",null,{"$f":"D156/D$64","v":1.1997382857367869E-2}]
[null,"Area Ratio",null,{"$f":"((3.5879*(D206)^-2.1168)+0.1)*D216^(-1.155*D206^-0.0453)","v":80.966960872715248}]
[null,"Entrainment Ratio,design","lb,v/lb,stm",{"$f":"(1.0035*D217+8.9374)*D216^(2.9594*D217^-0.8458+0.99)","v":0.82260874281224217}]
[null,"Entrainment Ratio","lb,v/lb,stm",{"$f":"D218*(((460+$D$80)*D213)/(D207*$D$44))^0.5","v":1.4221627057663515}]
[null,"supply stm flow_2nd stage","lb/h",{"$f":"IF(D211=0,0,D210/D219)","v":1.6877506212126983}]
[]
[null,"dP","psid",{"$f":"D205-D214","v":3.5147616336094702}]
[null,"rho","lb/cft",{"$f":"D215","v":1.3757740946615719E-2}]
[null,"Head","ft",{"$f":"IF(D211=0,0,D222*144/D223)","v":36788.428943653438}]
[null,"vent flow","lb/h",{"$f":"D210","v":2.4002559901226914}]
[null,"Vacuum pump work","hp",{"$f":"IF(A$21=2,(D224*D225)/(60*33000*D$147),0)","v":0}]
[null,null,"kW",{"$f":"D226*0.7457","v":0}]
[]
[null,"T,cond","F",{"$f":"D71","v":92.5}]
[null,null,"R",{"$f":"D229+460","v":552.5}]
[null,"P,sat","psia",{"$f":"D$72","v":0.75570389321126363}]
[null,"P,ncg","psia",{"$f":"D205-D231","v":5.0595309827580994}]
[null,"mole ratio","ncg/h2o",{"$f":"D232/D231","v":6.6951236168154331}]
[null,"flow ncg","mole/h",{"$f":"D$152/D$144","v":4.5454545454545456E-2}]
[null,"flow stm leaving 2nd stage","mole/h",{"$f":"D234/D233","v":6.7892018215141075E-3}]
[null,null,"lb/h",{"$f":"D235*D$145","v":0.12220563278725394}]
[null,"steam condensed","lb/h",{"$f":"D220+D209-D236","v":1.9658009785481361}]
[null,"dh,stm-cond",null,{"$f":"R73-R72","v":1040.9503178114583}]
[null,"Q,reject","btu/h",{"$f":"D237*D238","v":2046.3011533737579}]
[null,"lmtd","F",{"$f":"((D$37-(D$37+D$36))/LN(D$37/(D$37+D$36)))","v":15.39310546223153},""]
[null,"A","sq ft",{"$f":"(D239/(D240*D$39*0.9))","v":0.42201972523565884}]
[null,"DT,cw","F",{"$f":"D$36","v":20}]
[null,"CW,flo","lb/h",{"$f":"D239/D242","v":102.3150576686879}]
[null,"CW pmp head","ft",{"$f":"D$109+P$102","v":88.07692307692308}]
[null,"eff",null,{"$f":"D$45","v":0.75}]
[null,"CW pump work","hp",{"$f":"(D243*D244/60)/(33000*D245)","v":6.0684144538020032E-3}]
[null,null,"kW",{"$f":"D246*0.7457","v":4.5252166582001535E-3}]
[null,"Condensate pump head","psia",{"$f":"D$42+1-D205","v":9.8847651240306362}]
[null,null,"ft",{"$f":"D248*144/62","v":22.958164159038898}]
[null,"Condensate pmp work","hp",{"$f":"(D249*D237)/(60*33000*D245)","v":3.039136806027435E-5}]
[null,null,"kW",{"$f":"D250*0.7457","v":2.2662843162546585E-5}]
[null,"3rd Stage"]
[null,"P,inter-3","psia",{"$f":"D143","v":14.7},{"$f":"Q91","v":211.94836067987205}]
[null,"Pr,jet",null,{"$f":"D253/D205","v":2.5278428668024526}]
[null,"T","R",{"$f":"D$71+460","v":552.5}]
[null,"P,ncg-in",null,{"$f":"D232","v":5.0595309827580994}]
[null,"vent flow,h2o","lb/h",{"$f":"IF(D254>1,D236,0)","v":0.12220563278725394}]
[null,"total vent flow","lb/h",{"$f":"IF(D254>1,D$152+D257,0)","v":2.1222056327872538}]
[null,"amount ncg","moles/h",{"$f":"IF(D253>1,D234,0)","v":4.5454545454545456E-2}]
[null,"amount h2o","moles/h",{"$f":"D257/D$145","v":6.7892018215141075E-3}]
[null,"MW,vent","Mol Wt",{"$f":"IF(D259=0,0,D258/(D259+D260))","v":40.6212368644495}]
[null,"P","psia",{"$f":"D205","v":5.8152348759693631}]
[null,"rho,","lb/cft",{"$f":"D262*D261/(D255*10.7316)","v":3.984039579632951E-2}]
[null,"Psuc/Pstm",null,{"$f":"D205/D$64","v":3.0327498676295386E-2}]
[null,"Area Ratio",null,{"$f":"((3.5879*(D254)^-2.1168)+0.1)*D264^(-1.155*D254^-0.0453)","v":28.991362825269317}]
[null,"Entrainment Ratio,design","lb,v/lb,stm",{"$f":"(1.0035*D265+8.9374)*D264^(2.9594*D265^-0.8458+0.99)","v":0.65567798176648184}]
[null,"Entrainment Ratio","lb,v/lb,stm",{"$f":"D266*(((460+$D$80)*D261)/(D255*$D$44))^0.5","v":1.2132765002015435}]
[null,"supply stm flow_3rd stage","lb/h",{"$f":"IF(A21=1,IF(D41>2,D258/D267,0),0)","v":0}]
[]
[null,"dP","psid",{"$f":"D253-D262","v":8.8847651240306362}]
[null,"rho","lb/cft",{"$f":"D263","v":3.984039579632951E-2}]
[null,"Head","ft",{"$f":"IF(D259=0,0,IF(D41>2,D270*144/D271,0))","v":32113.289847845415}]
[null,"vent flow","lb/h",{"$f":"D258","v":2.1222056327872538}]
[null,"Vacuum pump work","hp",{"$f":"IF(A$21=2,(D272*D273)/(60*33000*D$147),IF(A$21=3,(D272*D273)/(60*33000*D$147),0))","v":4.9170998991650269E-2}]
[null,null,"kW",{"$f":"D274*0.7457","v":3.6666813948073605E-2}]
[]
[null,"T,cond","F",{"$f":"D71","v":92.5}]
[null,null,"R",{"$f":"D277+460","v":552.5}]
[null,"P,sat","psia",{"$f":"D$72","v":0.75570389321126363}]
[null,"P,ncg","psia",{"$f":"D253-D279","v":13.944296106788736}]
[null,"mole ratio","ncg/h2o",{"$f":"D280/D279","v":18.452063343929982}]
[null,"flow ncg","mole/h",{"$f":"D$152/D$144","v":4.5454545454545456E-2}]
[null,"flow stm leaving 2nd stage","mole/h",{"$f":"D282/D281","v":2.4633855091061264E-3}]
[null,null,"lb/h",{"$f":"D283*D$145","v":4.4340939163910277E-2}]
[null,"steam condensed","lb/h",{"$f":"IF(D41>2,D268+D257-D284,0)","v":7.7864693623343667E-2}]
[null,"dh,stm-cond",null,{"$f":"R73-R72","v":1040.9503178114583}]
[null,"Q,reject","btu/h",{"$f":"D285*D286","v":81.053277573511423}]
[null,"lmtd","F",{"$f":"((D$37-(D$37+D$36))/LN(D$37/(D$37+D$36)))","v":15.39310546223153}]
[null,"A","sq ft",{"$f":"(D287/(D288*D$39*0.9))","v":1.6716054660198456E-2}]
[null,"DT,cw","F",{"$f":"D$36","v":20}]
[null,"CW,flo","lb/h",{"$f":"D287/D290","v":4.0526638786755713}]
[null,"CW pmp head","ft",{"$f":"D$109+P$102","v":88.07692307692308}]
[null,"eff",null,{"$f":"D$45","v":0.75}]
[null,"CW pump work","hp",{"$f":"(D291*D292/60)/(33000*D293)","v":2.4036778767591449E-4}]
[null,null,"kW",{"$f":"D294*0.7457","v":1.7924225926992945E-4}]
[null,"Condensate pump head","psia",{"$f":"D$42+1-D253","v":1}]
[null,null,"ft",{"$f":"D296*144/62","v":2.3225806451612905}]
[null,"Condensate pmp work","hp",{"$f":"(D297*D285)/(60*33000*D293)","v":1.2178251202086986E-7}]
[null,null,"kW",{"$f":"D298*0.7457","v":9.0813219213962661E-8}]
[]
[null,"SUMMARY"]
[null,"steam flow required","lb/h",{"$f":"IF(A21=2,0,D171+D220+D268)","v":6.0369157523291017}]
[null,"Q,rejcted -ncg system","btu/lb",{"$f":"D190+D239+D287","v":10407.86509099162}]
[null,"CW flo","lb/h",{"$f":"D195+D243+D291","v":520.393254549581}]
[null,"CW pump work","kW",{"$f":"D199+D247+D295","v":2.3016086565950673E-2}]
[null,"Condensate pump work","kW",{"$f":"D203+D251+D299","v":1.470690962000447E-4}]
[null,"vacuum pump work","kW",{"$f":"D178+D227+D275","v":3.6666813948073605E-2}]

{"sheet":"Flash Plant F2-P10%","index":57,"n_rows":89,"n_cols":11,"rows_kept":89,"cut":false,"hidden":true,"merged":[]}
[null,null,"GETEM -Beta:  Geothermal Electricity Technology Evaluation Model"]
[null,null,null,{"$f":"'Summary A1'!H25","v":"EGS"},{"$f":"'Summary A1'!H26","v":"FLASH-STEAM"}]
[null,null,null,"Flash-Steam Conversion System Cost"]
[null,"This Sheet Last Modified:"]
[null,"User input required in cells:","na"]
[null,null,null,"P10% SCENARIO COSTS"]
[null,"Imported information",null,null,null,null,"Equipment Cost Calculations"]
["Geothermal Fluid Temperature","C",{"$f":"'Summary A1'!L277","v":243.87153932435771},null,null,"Turbine Generator Cost",null,null,{"$f":"C18*(2830*(C17/C18)^0.745+3685*(C17/C18)^0.617)","v":7744869.063117669},null,"curve fits of IPE turbine and generator costs; generator "]
[null,"F",{"$f":"C8*1.8+32","v":470.96877078384387},null,null,null,null,null,null,null,"     cost based on total gross power"]
["# of Flash","1 or 2",{"$f":"'Input A1'!T464","v":2},null,null,"Cooling Tower Cost",null,null,{"$f":"7800*C21^0.8","v":943129.94553661125},null,"curve fit of IPE cooling tower cost data"]
["HP Flash Pressure","psia",{"$f":"'Input A1'!Y487","v":191.74792283528063}]
["LP Flash Pressure","psia",{"$f":"'Input A1'!Y489","v":52.145316043516146},null,null,"Condenser Cost",null,null,{"$f":"IF(C22=\"surface\",H16,H17)","v":1347940.9771217571},null,"Surface condenser costs based upon IPE costs for SS "]
["HP Steam Flow","lb/h",{"$f":"'Flash Plant F1-P10%'!J46","v":243865.39086670944},null,"let",null,"F",{"$f":"(C24-(C24+C23))/LN(C24/(C24+C23))","v":15.39310546223153},null,null,"   condenser; direct contact costs based upon EPRI "]
[null,"cfm",{"$f":"C13*'Flash Plant F1-P10%'!D84/60","v":9678.0998816589326},null,"U",null,"btu/h-ft^2-F",{"$f":"C57","v":350},null,null,"   NGGPP study (brought to 2002 cost using process equipment cost index)"]
["LP Steam Flow","lb/h",{"$f":"'Flash Plant F1-P10%'!J47","v":190062.72424572869},null,"Area",null,"sqft",{"$f":"C25*1000000/(H13*H14)","v":70521.002192434593},null,null,"   equipment cost index)"]
[null,"cfm",{"$f":"C15*'Flash Plant F1-P10%'!D92/60","v":26177.005363337215},null,"SC condenser cost",null,null,{"$f":"102*H15^0.85","v":1347940.9771217571}]
["Gross Power","kW",{"$f":"'Flash Plant F1-P10%'!J22","v":27409.479530157201},null,"DC condenser",null,null,{"$f":"(1.25*C8+1480)*C25","v":678128.37185570062}]
["# T-G sets",null,{"$f":"IF('Flash Plant F1-P10%'!J44<1,1,'Flash Plant F1-P10%'!J44)","v":1}]
["HP Turbine-Generator","kW",{"$f":"'Flash Plant F1-P10%'!J23","v":16801.462842460569},null,null,"Pump Costs",null,null,{"$f":"H20+H21","v":672096.41799656441}]
["LP Turbine-Generator","KW",{"$f":"'Flash Plant F1-P10%'!J24","v":10608.016687696632},null,"Cooling Water",null,null,{"$f":"2.35*1185*C26^0.767","v":636013.05673003732}]
["Total Heat Rejection","MMbtu/h",{"$f":"'Flash Plant F1-P10%'!J25/1000000","v":400.95549033955308},null,"Condensate",null,null,{"$f":"2.35*1185*C27^0.767","v":36083.361266527128}]
["Condenser Type",null,{"$f":"'Input A1'!T474","v":"surface"}]
["Cooling Water dT","F",{"$f":"'Input A1'!T476","v":20},null,null,"NCG Removal System",null,null,{"$f":"SUM(H24:H27)","v":561799.49697924266}]
["Condenser Pinch Point","F",{"$f":"'Input A1'!T477","v":7.5},null,"Vacuum Pump",null,null,{"$f":"IF(C33<5000,70000*C33^0.34,7400*C33^0.6)+IF(C34<5000,70000*C34^0.34,7400*C34^0.6)+IF(C35<5000,70000*C35^0.34,7400*C35^0.6)","v":302499.90918703011}]
["Condenser Q","MMbtu/hr",{"$f":"'Flash Plant F1-P10%'!J26/1000000","v":379.93802841764227},null,"Condensers",null,null,{"$f":"322*((C36)^0.72+(C37)^0.72+(C38)^0.72)","v":159028.5092960379}]
["Cooling Water Pump Power","hp",{"$f":"'Flash Plant F1-P10%'!J27","v":1189.054743431205},null,"pumps",null,null,{"$f":"2.35*1085*((C39)^0.767+(C40)^0.767)","v":61935.108484505625}]
["Condensate Pump Power","hp",{"$f":"'Flash Plant F1-P10%'!J33","v":28.215217858204319},null,"ejectors",null,null,{"$f":"IF(C32=\"V\",0,IF(C32=\"J\",(1*76*C42^-0.45+1*43*C44^-0.63+1*43*C46^-0.63),(1*76*C42^-0.45+1*43*C44^-0.63)))*C31","v":38335.970011669087}]
["H2S Level","ppm",{"$f":"'Input A1'!Y483","v":20},null,null,"H2S Removal System",null,null,{"$f":"(115000*C29^0.58)","v":982476.19092043373}]
[null,"lb/h",{"$f":"'Flash Plant F1-P10%'!J35","v":40.387652488120914}]
["NCG Level","ppm",{"$f":"'Input A1'!Y481","v":2000},null,null,"Flash Vessels",null,null,{"$f":"H43+H55","v":128538.67740150115}]
[null,"lb/h",{"$f":"'Flash Plant F1-P10%'!J34","v":4038.7652488120907},null,"max drop size",null,"micron",{"$f":"C58","v":200}]
["NCG Removal system",null,{"$f":"'Input A1'!T484","v":"Hybrid"},null,null,null,"inch",{"$f":"0.00003936996*H31","v":7.8739919999999998E-3}]
["Vac Pump- 1st stage","KW",{"$f":"'Flash Plant F1-P10%'!J29","v":0},null,"HP flash"]
["Vac Pump- 2nd stage","KW",{"$f":"'Flash Plant F1-P10%'!J30","v":0},null,"P",null,"psia",{"$f":"C11","v":191.74792283528063}]
["Vac Pump- 3rd stage","KW",{"$f":"'Flash Plant F1-P10%'!J31","v":74.044326979069069},null,"flow",null,"cfm",{"$f":"C14","v":9678.0998816589326}]
["A, 1st stage","sq ft",{"$f":"'Flash Plant F1-P10%'!J51","v":3448.5691361578788},null,"V,terminal",null,"ft/m",{"$f":"-0.0009414*H$31^2*LN(H34)+0.01096*H$31^2","v":240.47322538732462}]
["A,2nd stage","sq ft",{"$f":"'Flash Plant F1-P10%'!J52","v":852.21930029750297},null,"A,cross-sect",null,"sq ft",{"$f":"H35/H36","v":40.246060101163621}]
["A, 3rd stage","sq ft",{"$f":"'Flash Plant F1-P10%'!J53","v":33.75611032942647},null,"# vessels",null,null,{"$f":"ROUNDUP(H37/300,0)","v":1}]
["ncg condensate pmp","hp",{"$f":"'Flash Plant F1-P10%'!J37","v":0.39826844234071535},null,"A",null,"sq ft",{"$f":"H37/H38","v":40.246060101163621}]
["ncg cw water pump","hp",{"$f":"'Flash Plant F1-P10%'!J38","v":62.328396530918873},null,"D",null,"ft",{"$f":"(H39*4/PI())^0.5","v":7.1584128995601786}]
["ncg vent flow, 1st","lb/h",{"$f":"'Flash Plant F1-P10%'!J14/'Flash Plant F1-P10%'!D67*'Flash Plant F1-P10%'!D161","v":12128.112246674948},null,"H",null,"ft",{"$f":"H40*3","v":21.475238698680535}]
["Pr,1st",null,{"$f":"1/'Flash Plant F1-P10%'!D167","v":210.69952479261303},null,"volume",null,"gal",{"$f":"H39*H41*7.4805","v":6465.3493770810855}]
["ncg vent flow, 2nd","lb/h",{"$f":"'Flash Plant F1-P10%'!J14/'Flash Plant F1-P10%'!D67*'Flash Plant F1-P10%'!D210","v":4847.0352405802923},null,"total cost - HP flash",null,null,{"$f":"H38*IF(H34<75,166.5*H42^0.625,110*H42^0.68)","v":42913.629177718904}]
["Pr,2nd",null,{"$f":"1/'Flash Plant F1-P10%'!D216","v":83.35151189960375}]
["ncg vent flow, 3rd","lb/h",{"$f":"'Flash Plant F1-P10%'!J14/'Flash Plant F1-P10%'!D67*'Flash Plant F1-P10%'!D258","v":4285.5451802672169},null,"LP flash"]
["Pr,3rd",null,{"$f":"1/'Flash Plant F1-P10%'!D264","v":32.973375439683757},null,"P",null,"psia",{"$f":"C12","v":52.145316043516146}]
["Year of Estimate",null,{"$f":"'Input A1'!T39","v":2011},null,"flow",null,"cfm",{"$f":"C16","v":26177.005363337215}]
["Net Plant Power","kW",{"$f":"'Flash Plant F1-P10%'!J21","v":25991.359018095252},null,"V,terminal",null,"ft/m",{"$f":"IF(C10=1,0,-0.0009414*H$31^2*LN(H46)+0.01096*H$31^2)","v":289.50688212424052}]
["Tax",null,{"$f":"'Input A1'!T512","v":0.05},null,"A,cross-sect",null,"sq ft",{"$f":"IF(C10=1,0,H47/H48)","v":90.419285273168313}]
["Freight",null,{"$f":"'Input A1'!T513","v":0.05},null,"# vessels",null,null,{"$f":"ROUNDUP(H49/300,0)","v":1}]
["Steel cost index",null,{"$f":"Tables!F37","v":2.2191060473269064},null,"A",null,"sq ft",{"$f":"IF(C10=1,0,H49/H50)","v":90.419285273168313}]
["Labor cost index",null,{"$f":"Tables!C37","v":1.2387181164159582},null,"D",null,"ft",{"$f":"(H51*4/PI())^0.5","v":10.729650955016552}]
["Process equipment cost index",null,{"$f":"Tables!L37","v":1.4620386784276018},null,"H",null,"ft",{"$f":"H52*3","v":32.188952865049657}]
["Turbine-Generator cost index",null,{"$f":"Tables!I37","v":1.3599033816425121},null,"volume",null,"gal",{"$f":"H51*H53*7.4805","v":21772.011046942087}]
[" Direct Installation Multiplier Used",null,{"$f":"'Input A1'!Y517","v":2.4346566203566113},null,"total cost - LP flash",null,null,{"$f":"IF(C10=1,0,H50*IF(H46<75,166.5*H54^0.625,110*H54^0.68))","v":85625.048223782243}]
["Indirect Plant Cost","$K",{"$f":"'Input A1'!Y522/1000","v":5057.3441660084454}]
["Condenser U","btu/h-sqft-F",{"$f":"'Input A1'!E494","v":350}]
["Maximum drop size in flasher","micron",{"$f":"'Input A1'!T495","v":200}]
[]
[]
[null,null,null,"Plant Cost Calculations"]
["Component","reference yr","ref equip cost","Escalatn (PPI)","Equipment Cost","User Adjust","$ per kW"]
["Turbine Generator Cost",2002,{"$f":"I8","v":7744869.063117669},{"$f":"C54","v":1.3599033816425121},{"$f":"C63*D63*F63","v":10532273.629312193},{"$f":"'Input A1'!Y498","v":1},{"$f":"E63/C$48","v":405.22212101258714}]
["Flash Vessels",2002,{"$f":"I30","v":128538.67740150115},{"$f":"C53","v":1.4620386784276018},187928.5180349226,{"$f":"'Input A1'!T500","v":1},{"$f":"E64/C$48","v":7.2304229226369534}]
["Cooling Tower Cost",2002,{"$f":"I10","v":943129.94553661125},{"$f":"C53","v":1.4620386784276018},1378892.4591578431,{"$f":"'Input A1'!Y502","v":1},53.051956929141511]
["Condenser Cost",2002,{"$f":"I12","v":1347940.9771217571},{"$f":"C53","v":1.4620386784276018},1970741.8447895041,{"$f":"'Input A1'!Y504","v":1},75.822962678383547]
["Pump Costs",2002,{"$f":"I19","v":672096.41799656441},{"$f":"C53","v":1.4620386784276018},982630.95874362206,{"$f":"'Input A1'!Y506","v":1},37.806063086563185]
["NCG Removal System",2002,{"$f":"I23","v":561799.49697924266},{"$f":"C53","v":1.4620386784276018},821372.59410482342,{"$f":"'Input A1'!Y508","v":1},31.60175631958997]
["H2S Removal System",2002,{"$f":"I28","v":982476.19092043373},{"$f":"C53","v":1.4620386784276018},1436418.1917598951,{"$f":"'Input A1'!Y510","v":1},55.265220674296287]
[]
["Total Equipment Dollars",null,{"$f":"SUM(C63:C69)","v":12380850.769073779},{"$f":"'Flash Plant F2-Reference'!D71","v":1.3981439780688805},{"$f":"SUM(E63:E69)","v":17310258.195902802},null,{"$f":"SUM(G63:G69)","v":666.0005036231986}]
[]
["Construction Costs",null,"IPE Ref Yr Multipliers",null,"Corrected  Multipliers",null,"Total Cost"]
["Total Material Cost Multiplier",null,{"$f":" 8.65*C8^-0.297","v":1.6905548070008629},{"$f":"C53","v":1.4620386784276018},{"$f":"1+(C74-1)*D74/D71","v":1.7221129248819249},null,{"$f":"E$71*E74","v":29810219.372207489},"comment: multiplier applied to main equipment items to get total material cost"]
["Pipe and Steel",null,{"$f":" 374.65*C8^-1.327","v":0.25460265682124189},{"$f":"C51","v":2.2191060473269064},{"$f":"C75*D75/D71","v":0.40410022449753763},null,{"$f":"E$71*E75","v":6995079.2230746634},"comment: this is included in the multiplier in Row 74"]
["Other",null,{"$f":"C74-C75-1","v":0.43595215017962108},{"$f":"C53","v":1.4620386784276018},{"$f":"C76*D76/D71","v":0.45587501395001806},null,{"$f":"E$71*E76","v":7891314.1965356041},"comment: this is included in the multiplier in Row 74"]
["Labor Cost Multiplier",null,{"$f":" (42.65*C8^-0.923)*(1+0.45)","v":0.38720176150322766},{"$f":"C52","v":1.2387181164159582},{"$f":"C77*D77/D71","v":0.34305038980655667},null,{"$f":"E$71*E77","v":5938290.8217565985},"comment: multiplier applied to total material cost to get labor cost "]
["Construct'n Mat'ls, Rentals, etc",null,{"$f":"16.177*C8^-0.827","v":0.17167843260954954},{"$f":"C53","v":1.4620386784276018},{"$f":"C78*D78/D71","v":0.17952407810937354},null,3107608.1444546781,"comment: applied to total material cost"]
["direct Multiplier in 2002",null,{"$f":"C74+C77+C78","v":2.2494350011136399},null,{"$f":"E74+E77+E78","v":2.244687392797855}]
["Tax",null,{"$f":"(C74+C78)*C49","v":9.3111661980520621E-2},null,{"$f":"(E74+E78)*C49","v":9.5081850149564925E-2},null,1645891.3758331083]
["Freight",null,{"$f":"(C74+C78)*C50","v":9.3111661980520621E-2},null,{"$f":"(E74+E78)*C50","v":9.5081850149564925E-2},null,1645891.3758331083]
["direct multiplier",null,{"$f":"SUM(C79:C81)","v":2.4356583250746811},null,{"$f":"SUM(E79:E81)","v":2.4348510930969849},null,{"$f":"SUM(G77:G81)+G74","v":42147901.090084985}]
[]
["Installation Multiplier",null,null,null,{"$f":"C55","v":2.4346566203566113}]
["Direct Plant Construction Cost",null,null,null,{"$f":"E71*E84","v":42144534.716737047}]
["Indirect Costs",null,null,null,{"$f":"C56*1000","v":5057344.1660084454}]
["Total Plant Cost",null,null,null,{"$f":"E85+E86","v":47201878.882745489}]
["Installation Multiplier",null,null,null,{"$f":"E87/E71","v":2.7268154147994044}]
["Plant Cost","$/kW",null,null,{"$f":"E87/C48","v":1816.0604395439045}]

{"sheet":"Flash Plant F1-P90%","index":58,"n_rows":309,"n_cols":22,"rows_kept":309,"cut":false,"hidden":true,"merged":[]}
[{"$f":"'Input A1'!A75","v":1},null,null,"GETEM -Beta:  Geothermal Electricity Technology Evaluation Model"]
[null,null,null,null,{"$f":"'Summary A1'!H25","v":"EGS"},{"$f":"'Summary A1'!H26","v":"FLASH-STEAM"}]
[null,null,null,null,"Flash-Steam Conversion System Performance"]
[null,null,"This Sheet Last Modified:","2010-09-17"]
[null,null,"User input required in cells:"," L143, L145"]
[]
[]
[null,null,null,null,"FLASH STEAM P90% CASE",null,null,null,null,null,null,null,"FLASH STEAM P90% SCENARIO"]
[null,null,null,null,null,null,null,null,null,null,null,null,"T,gf",null,"C",{"$f":"D11","v":243.87153932435771}]
[null,null,"Imported information",null,null,null,null,"Exported Information & Results",null,null,null,null,null,null,"F",{"$f":"P9*1.8+32","v":470.96877078384387}]
[null,"Geothermal Fluid Temperature","C",{"$f":"'Summary A1'!M277","v":243.87153932435771},null,null,"Brine effect -plant",null,"w-h/lb",{"$f":"I122","v":12.870943180339587},null,null,"Available energy",null,"w-h/lb",{"$f":"Geofluid!K52","v":33.644288776517662}]
[null,null,"F",{"$f":"D11*1.8+32","v":470.96877078384387},null,null,"GF pumping",null,"w-h/lb",{"$f":"D16","v":0.49092183230349257},null,null,"2nd law efficiency",null,null,{"$f":"J11/P11","v":0.38255952639792401}]
[{"$f":"'Input A1'!A392","v":0},"Based on Power or #Wells",null,{"$f":"IF(A13=0,\"Power Sales\",\"# Wells\")","v":"Power Sales"},null,null,"Brine effect-project",null,"w-h/lb",{"$f":"J11-J12","v":12.380021348036095}]
[null,"Flow","lb/h",{"$f":"'Summary A1'!M233","v":2019382.6244060455},null,null,"GF Flow",null,"lb/h",{"$f":"D14","v":2019382.6244060455}]
[null,"Power","kW",{"$f":"IF(A13=0,'Input A1'!Z393*1000,D14*J13/1000)","v":25000},null,null,"Power Sales",null,"kW",{"$f":"J21-J20","v":25000}]
[{"$f":"'Input A1'!A288","v":0},"GF Pump Work","w-h/lb",{"$f":"'Summary A1'!M237","v":0.49092183230349257},null,null,"Prod Pump Power, total",null,"hp",{"$f":"IF(A16=0,0,'GF Pumping A2'!G291*J14)","v":0}]
[{"$f":"'Input A1'!A463","v":1},"Temp constraint on T,gf out",null,{"$f":"IF(A17=1,\"Yes\",\"No\")","v":"Yes"},null,null,null,null,"kW",{"$f":"J16*0.7457","v":0}]
[null,"# of flash","1 or 2",{"$f":"'Input A1'!A464","v":2},null,null,"Injection Pump Power, total",null,"hp",{"$f":"'GF Pumping A2 10-90s'!G305","v":1329.4341130417747}]
[{"$f":"'Input A1'!A474","v":1},"condenser type","S or D",{"$f":"IF(A19=1,\"Surface\",\"Direct Contact\")","v":"Surface"},null,null,null,null,"kW",{"$f":"J18*0.7457","v":991.35901809525149}]
[null,"T,wet bulb","F",{"$f":"'Input A1'!Z456","v":60},null,null,"GF Pump Power",null,"kW",{"$f":"J17+J19","v":991.35901809525149}]
[{"$f":"'Input A1'!A484","v":3},"ncg removal",null,{"$f":"IF(A21=1,\"Jet\",IF(A21=2,\"VacPmp\",\"Hybrid\"))","v":"Hybrid"},null,null,"Plant Output, net",null,"kW",{"$f":"J11*J14/1000","v":25991.359018095252}]
[null,"ncg level","ppm",{"$f":"'Input A1'!Z481","v":2000},null,null,"Plant Output, Gross",null,"kW",{"$f":"J14*I115/1000","v":27409.479530157201}]
[null,"H2S level","ppm",{"$f":"'Input A1'!Z483","v":20},null,null,"HP,turbine",null,"kW",{"$f":"I114*I83*J14/D67","v":16801.462842460569}]
[null,null,null,null,null,null,"LP,turbine",null,"kW",{"$f":"IF(D18=2,I114*I105*J14/D67,0)","v":10608.016687696632}]
[null,"T,amorphous silica","C",{"$f":"Geofluid!D96","v":139.13100000000003},null,null,"Total Heat Rejected",null,"btu/h",{"$f":"D101*J14/D67","v":400955490.33955306}]
[null,"P@T,amorphous silica","psia",{"$f":"Geofluid!D98","v":51.145316043516146},null,null,"Condenser Heat Rejected",null,"btu/h",{"$f":"J14*D99/D67","v":379938028.4176423}]
[null,null,null,null,null,null,"CW Pump",null,"hp",{"$f":"J14/D67*D117/D118","v":1189.054743431205}]
[null," HP flash pressure","psia",{"$f":"'Input A1'!Z468","v":191.74792283528063},null,null,"CT Fan",null,"hp",{"$f":"D104*J14/D67","v":522.43891763283636}]
[null," LP flash pressure","psia",{"$f":"'Input A1'!Z489","v":52.145316043516146},null,null,"Vac Pmp 1st stage",null,"kW",{"$f":"(IF(A$21=2,D178,0)*J$14/D$67)","v":0}]
[null,"dP,hp flash","psid",{"$f":"'Input A1'!E471","v":1},null,null,"Vac Pmp 2nd stage",null,"kW",{"$f":"(IF(A$21=2,D227,0)*J$14/D$67)","v":0}]
[null,"dP,lp flash","psid",{"$f":"'Input A1'!E472","v":1},null,null,"Vac Pmp 3rd stage",null,"kW",{"$f":"(IF(A$21=1,0,D275)*J$14/D$67)","v":74.044326979069069}]
[null,"turbine efficiency",null,{"$f":"'Input A1'!Z459","v":0.8},null,null,"Ejector/Jet Stm flow",null,"lb/hr",{"$f":"I124*J14/D67","v":12190.842775256539}]
[null,"generator efficiency",null,{"$f":"'Input A1'!T460","v":0.98},null,null,"Condensate pump",null,"hp",{"$f":"((J$14/D$67)*D125)","v":28.215217858204319}]
[null,null,null,null,null,null,"ncg flow",null,"lb/h",{"$f":"IF(D22=0,0,J14*D22/1000000)","v":4038.7652488120907}]
[null,"base CW pump head","ft",{"$f":"'Input A1'!E475","v":65},null,null,"H2S flow",null,"lb/h",{"$f":"J14*D23/1000000","v":40.387652488120914}]
[null,"DT,cw","F",{"$f":"'Input A1'!Z476","v":20},null,null,"ncg steam condensed",null,"lb/h",{"$f":"(D188+D237+D285)*J14/D67","v":20190.648451021945}]
[null,"PinchPt-cond","F",{"$f":"'Input A1'!E477","v":7.5},null,null,"ncg condensate pmp ",null,"hp",{"$f":"(D306*J14/D67)/0.7457","v":0.39826844234071535}]
[null,"PinchPt-twr","F",{"$f":"'Input A1'!E478","v":5},null,null,"ncg,cw pump",null,"hp",{"$f":"(D305*J14/D67)/0.7457","v":62.328396530918873}]
[null,"U,cond","btu/h-sqft-F",{"$f":"'Input A1'!E494","v":350},null,null,"cooling water flow",null,"gpm",{"$f":"(J14/D67)*(D115+D304/60)*7.4805/62.4","v":42155.030307049681}]
[null,null,null,null,null,null,"Total turbine flow",null,"lb/h",{"$f":"I123*J14/D67","v":421737.27233718155}]
[null,"No. of stages: ncg removal",null,{"$f":"'Input A1'!T485","v":3},null,null,null,null,"lb/s",{"$f":"J40/3600","v":117.14924231588377}]
[null,"P,amb","psia",{"$f":"'Input A1'!E457","v":14.7},null,null,"Vol flow - last stage in",null,"cfs",{"$f":"J41*I139","v":38364.979051611954},{"$f":"J41*J139","v":5748.4860355910387}]
[null,"MW,ncg","Mol Wt",{"$f":"'Input A1'!T482","v":44},null,null,"max exhaust flow",null,"cfs",{"$f":"I136","v":102996.21862791647}]
[null,"MW,H2O","Mol Wt",18,null,null,"# turbines",null,null,{"$f":"J42/J43","v":0.3724891997269244},{"$f":"K42/J43","v":5.5812593046332945E-2}]
[null,"pump efficiency",null,{"$f":"'Input A1'!Z461","v":0.75},null,null,"Fan Power",null,"kW",{"$f":"D105*J14/D67","v":389.58270087880612},null,null,null,null,null,null,"No T,gf-out","No T,gf-out","T,gf-out","T,gf-out"]
[null,"vacuum pump eff",null,{"$f":"'Input A1'!T486","v":0.7},null,null,"HP Flash Steam Flow",null,"lb/h",{"$f":"(J$14/D$67)*D85","v":243865.39086670944},null,null,null,null,null,null,"Constraint","Constraint","Constraint","Constraint"]
[null,"cond ncg partial pressure","in-Hg",{"$f":"'Input A1'!Z479","v":0.315},null,null,"LP Flash Steam Flow",null,"lb/h",{"$f":"(J$14/D$67)*D93","v":190062.72424572869},null,null,null,null,"single","dual","single","dual","single","dual","a","b"]
[null,"jet efficiency",null,null,null,null,"HP turbine flow",null,"acfm",{"$f":"((J46-J32)/60)*D84","v":9194.2911968709377},null,null,null,null,{"$f":"IF($A$17=1,IF(S48<D42,D42,S48),IF(Q48<D42,D42,Q48))","v":51.145316043516146},{"$f":"IF($A$17=1,T48,R48)","v":172.90984149674932},{"$f":"(0.0207*D71-0.8416)*EXP((0.0334*D71^-0.1732)*D11)","v":44.21804424645719},{"$f":" (-0.00000003258986*D71^4 + 0.0000173028*D71^3 - 0.003125628*D71^2 + 0.2198881*D71 - 1.306483)*EXP((0.00000000002405238*D71^4 - 0.00000001427949*D71^3 + 0.000002824477*D71^2 - 0.0002054368*D71 + 0.01897203)*D11)","v":126.4401146218313},{"$f":"IF(Q48<D26,D26,Q48)","v":51.145316043516146},{"$f":"U48*EXP(V48*D11)","v":172.90984149674932},{"$f":"IF(D71>125,1.59+0.0015547*EXP(0.0354727*D71),1.59+ 0.098693*EXP(0.0025283*D71) )","v":1.7146963736835208},{"$f":"IF(D71>125,0.01916-0.000005307*EXP(0.031279921*D71),0.01916-0.000167123*EXP(0.00400728*D71))","v":1.8917887264160122E-2}]
[null,null,null,null,null,null,"LP turbine flow",null,"acfm",{"$f":"IF(D18=2,(J47/60)*D92,0)","v":26177.005363337215},null,null,null,null,null,{"$f":"IF(A61=1,IF(T49<D42,D42,T49),IF(R49<D42,D42,R49))","v":51.145316043516146},null,{"$f":" (0.12632*EXP(0.01918*D71))*EXP((0.0146*EXP(-0.00205*D71)*D11))","v":14.16431376969836},null,{"$f":"IF(R49<D26,D26,R49)","v":51.145316043516146}]
[null,"EGS Water Loss","% of prod flo",{"$f":"IF(A1=1,'Input A1'!T282,0)","v":0.05}]
[null,null,null,null,null,null,"Cond Area 1st Stage",null,"sq ft",{"$f":"(J$14/D$67)*D192","v":3448.5691361578788}]
[null,"Well Head Pressure","psia",{"$f":"'GF Pumping A2 10-90s'!M245","v":423.163504216869},null,null,"Cond Area 2nd Stage",null,"sq ft",{"$f":"(J$14/D$67)*D241","v":852.21930029750297},null,null,null,null,"Tr","Tc","Ts","Td","Ts","Td"]
[null,null,null,null,null,null,"Cond Area 3rdd Stage",null,"sq ft",{"$f":"(J$14/D$67)*D289","v":33.75611032942647},null,null,null,null,{"$f":"D12","v":470.96877078384387},{"$f":"D71","v":92.5},{"$f":"O53-0.5*(O53-P53)","v":281.73438539192193},{"$f":"O53-(O53-P53)/3","v":344.81251385589593},{"$f":"(O53+460)*0.8-460","v":284.77501662707516},{"$f":"(O53+460)*0.9-460","v":377.87189370545946}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O53-2*(O53-P53)/3","v":218.65625692794796},null,{"$f":"(O53+460)*0.8-460","v":284.77501662707516}]
[null,null,null,null,null,null,"Condensate injected",null,"lb/h",{"$f":"(D136*J14/D67)","v":0}]
[null,null,null,null,null,null,"Total flow for injection",null,"lb/h",{"$f":"J55+J14-J40","v":1597645.352068864},null,null,null,null,null,null,"No T,gf-out","No T,gf-out","T,gf-out","T,gf-out"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Constraint","Constraint","Constraint","Constraint"]
[{"$f":"IF(D52<E62,1,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,"single","dual","single","dual","single","dual"]
[null,"calculations below based on 1000 lb/h",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($A$17=1,MAX(14.7,Q59,S59),MAX(14.7,Q59))","v":53.073037643820875},{"$f":"IF($A$17=1,MAX(14.7,R59,T59),MAX(14.7,R59))","v":190.74792283528063},{"$f":" -0.0000000000000280188*Q53^6 + 0.0000000000434771*Q53^5 - 0.00000000675074*Q53^4 + 0.00000158988*Q53^3 - 0.0000909892*Q53^2 + 0.00600322*Q53 - 0.0607916","v":50.59082382863857},{"$f":" -0.0000000000000280188*R53^6 + 0.0000000000434771*R53^5 - 0.00000000675074*R53^4 + 0.00000158988*R53^3 - 0.0000909892*R53^2 + 0.00600322*R53 - 0.0607916","v":125.7709096023308},{"$f":" -0.0000000000000280188*S53^6 + 0.0000000000434771*S53^5 - 0.00000000675074*S53^4 + 0.00000158988*S53^3 - 0.0000909892*S53^2 + 0.00600322*S53 - 0.0607916","v":53.073037643820875},{"$f":" -0.0000000000000280188*T53^6 + 0.0000000000434771*T53^5 - 0.00000000675074*T53^4 + 0.00000158988*T53^3 - 0.0000909892*T53^2 + 0.00600322*T53 - 0.0607916","v":190.74792283528063}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($A$17=1,MAX(14.7,R60,T60),MAX(14.7,R60))","v":53.073037643820875},null,{"$f":" -0.0000000000000280188*R54^6 + 0.0000000000434771*R54^5 - 0.00000000675074*R54^4 + 0.00000158988*R54^3 - 0.0000909892*R54^2 + 0.00600322*R54 - 0.0607916","v":16.759567337919663},null,{"$f":" -0.0000000000000280188*T54^6 + 0.0000000000434771*T54^5 - 0.00000000675074*T54^4 + 0.00000158988*T54^3 - 0.0000909892*T54^2 + 0.00600322*T54 - 0.0607916","v":53.073037643820875}]
[{"$f":"A17","v":1},null,"DETERMINE FLASH PRESSURES",null,null,null,"TURBINE PERFORMANCE"]
[null,"Calc P,stm-1st","psia",{"$f":"E62","v":191.74792283528063},{"$f":"IF(D18=1,O59,P59)+D30","v":191.74792283528063},"HP turbine",null,null,null,null,"dh'= a * ln(Pr) +b"]
[null,"Calc P,stm-2nd","psia",{"$f":"IF($D$18=1,\" \",P49+D31)","v":52.145316043516146},null,"P,t-in",null,"psia",{"$f":"D64-D30","v":190.74792283528063},null,"a","b"]
[null,"P,stm-1st","psia",{"$f":"D28","v":191.74792283528063},null,"P,ratio",null,null,{"$f":"I63/D74","v":209.51728971156572},null,{"$f":" -0.00000000054076309*I63^5 + 0.00000026431087*I63^4 - 0.000050841601*I63^3 + 0.0049745244*I63^2 - 0.28682223*I63 + 60.251233","v":47.034274324636449},{"$f":" 0.0000000017257066*I63^5 - 0.00000087079731*I63^4 + 0.0001766481*I63^3 - 0.019163136*I63^2 + 1.4133748*I63 - 2.1991099","v":79.119549681326589},"P<150"]
[null,"P,stm-2nd","psia",{"$f":"D29","v":52.145316043516146},null,"dh,isent",null,"btu/lb",{"$f":"K67*LN(I64)+L67","v":336.61610265686812},150,{"$f":" -5.0493347E-15*I63^5 + 0.000000000024733176*I63^4 - 0.000000047788062*I63^3 + 0.0000469389*I63^2 - 0.02861559*I63 + 53.67656","v":49.625860305080856},{"$f":" 4.5323448E-14*I63^5 - 0.00000000022501399*I63^4 + 0.000000443209*I63^3 - 0.00045591346*I63^2 + 0.27192791*I63 + 33.304544","v":71.375493621384194},"150<P<1500"]
[null,null,null,null,null,"x'",null,null,{"$f":"((D$82-I65)-D$76)/(D$77-D$76)","v":0.76949353907663276},1500,{"$f":" -1.6323827E-15*I63^5 + 0.000000000017815452*I63^4 - 0.000000077555328*I63^3 + 0.00016780015*I63^2 - 0.18362579*I63+ 123.86562","v":94.429665912866795},{"$f":" -1.4371477E-14*I63^5 + 0.00000000015600207*I63^4 - 0.00000067364263*I63^3 + 0.0014334909*I63^2 - 1.5040745*I63 + 740.43412","v":501.21986962889792},"P>1500"]
[null,"calculation m,gf","lb/h",1000,null,"turb eff",null,null,{"$f":"D$32-0.5*(IF(I66>0.95,0,0.95-I66))","v":0.70974676953831639},null,{"$f":"IF($I63>$J66,K66,IF($I63>$J65,K65,K64))","v":49.625860305080856},{"$f":"IF($I63>$J66,L66,IF($I63>$J65,L65,L64))","v":71.375493621384194},null,null,"Property = f(T)",null,null,null,null,125,325,675]
[null,"T,gf,r","F",{"$f":"D12","v":470.96877078384387},null,"dh",null,"btu/lb",{"$f":"I$65*I67","v":238.91219143529042},null,null,null,null,null,"T","spec vol","P","h","<125F","125< <325F","325<T<675F","> 675F"]
[null,"h,gf-in","btu/lb",{"$f":"R70","v":454.04044630871613},null,"h,ex",null,"btu/lb",{"$f":"D$82-I68","v":959.2579751223584},null,null,null,null,null,{"$f":"D68","v":470.96877078384387},null,{"$f":"IF(O69>V$67,V69,IF(O69>U$67,U69,IF(O69>T$67,T69,S69)))","v":519.21924685017689},null,{"$f":" 9.97153E-15*O69^6 + 0.0000000000168375*O69^5 + 0.00000000113502*O69^4 + 0.000000341917*O69^3 + 0.0000184319*O69^2 + 0.00111108*O69 + 0.0212481","v":595.17249215980632},{"$f":" -0.0000000000000280188*O69^6 + 0.0000000000434771*O69^5 - 0.00000000675074*O69^4 + 0.00000158988*O69^3 - 0.0000909892*O69^2 + 0.00600322*O69 - 0.0607916","v":518.20336795501646},{"$f":" 0.00000000000024303*O69^6 - 0.000000000662939*O69^5 + 0.000000768058*O69^4 - 0.000453695*O69^3 + 0.150475*O69^2 - 26.49*O69 + 1934.47","v":519.21924685017689},{"$f":" 0.0000000000007261395*O69^6 - 0.00000000216551*O69^5 + 0.000002698676*O69^4 - 0.001765175*O69^3 + 0.6471745*O69^2 - 125.9218*O69 + 10153.58","v":519.33434311647397}]
[null,null,null,null,null,"x'",null,null,{"$f":"(I69-D$76)/(D$77-D$76)","v":0.86335384110045543},null,null,null,null,null,{"$f":"D68","v":470.96877078384387},null,null,{"$f":"IF(O70>V$67,V70,IF(O70>U$67,U70,IF(O70>T$67,T70,S70)))","v":454.04044630871613},{"$f":" -0.000000004480902*O70^4 + 0.0000020320904*O70^3 - 0.00034115062*O70^2 + 1.0234315*O70 - 32.479184","v":365.67688208995332},{"$f":" 0.00000000025563678*O70^4 + 0.000000073480055*O70^3 - 0.000027703224*O70^2 + 0.9998551*O70 - 31.760088","v":453.24916131322578},{"$f":" 5.8634263518E-11*O70^5 - 0.00000013378773724*O70^4 + 0.00012227602697*O70^3 - 0.055373746094*O70^2 + 13.426933583*O70 - 1137.0718729","v":454.04044630871613},{"$f":" 0.000037021613128*O70^5 - 0.12714518982*O70^4 + 174.6587566*O70^3 - 119960.00955*O70^2 + 41194401.715*O70 - 5658291651.7","v":-17307959.598818779}]
[null,"Tcond","F",{"$f":"D20+D36+D37+D38","v":92.5},null,"turb eff",null,null,{"$f":"D$32-0.5*(IF(I70>0.95,0,0.95-I70))","v":0.75667692055022773},null,null,null,null,null,{"$f":"D71","v":92.5},null,{"$f":"IF(O71>V$67,V71,IF(O71>U$67,U71,IF(O71>T$67,T71,S71)))","v":0.75570389321126363},null,{"$f":" 9.97153E-15*O71^6 + 0.0000000000168375*O71^5 + 0.00000000113502*O71^4 + 0.000000341917*O71^3 + 0.0000184319*O71^2 + 0.00111108*O71 + 0.0212481","v":0.75570389321126363},{"$f":" -0.0000000000000280188*O71^6 + 0.0000000000434771*O71^5 - 0.00000000675074*O71^4 + 0.00000158988*O71^3 - 0.0000909892*O71^2 + 0.00600322*O71 - 0.0607916","v":0.75694806432201922},{"$f":" 0.00000000000024303*O71^6 - 0.000000000662939*O71^5 + 0.000000768058*O71^4 - 0.000453695*O71^3 + 0.150475*O71^2 - 26.49*O71 + 1934.47","v":464.46036561020787},{"$f":" 0.000000000000722829*Q71^6 - 0.00000000201101*Q71^5 + 0.00000225787*Q71^4 - 0.00125136*Q71^3 + 0.347131*Q71^2 - 38.4978*Q71","v":-28.895234179823451}]
[null,"P,sat","psia",{"$f":"Q71","v":0.75570389321126363},null,"dh",null,"btu/lb",{"$f":"I$65*I71","v":254.70963596601831},null,null,null,null,null,{"$f":"D71","v":92.5},null,null,{"$f":"IF(O72>V$67,V72,IF(O72>U$67,U72,IF(O72>T$67,T72,S72)))","v":60.549519845096022},{"$f":" -0.000000004480902*O72^4 + 0.0000020320904*O72^3 - 0.00034115062*O72^2 + 1.0234315*O72 - 32.479184","v":60.549519845096022},{"$f":" 0.00000000025563678*O72^4 + 0.000000073480055*O72^3 - 0.000027703224*O72^2 + 0.9998551*O72 - 31.760088","v":60.566344077681549},{"$f":" 5.8634263518E-11*O72^5 - 0.00000013378773724*O72^4 + 0.00012227602697*O72^3 - 0.055373746094*O72^2 + 13.426933583*O72 - 1137.0718729","v":-281.493846026342},{"$f":" 0.0000000000007261395*O72^6 - 0.00000000216551*O72^5 + 0.000002698676*O72^4 - 0.001765175*O72^3 + 0.6471745*O72^2 - 125.9218*O72 + 10153.58","v":2829.505832836011}]
[null,"P,ncg","psia",{"$f":"D47*0.49115","v":0.15471225},null,"h,ex",null,"btu/lb",{"$f":"D$82-I72","v":943.46053059163046},null,null,null,null,null,{"$f":"D71","v":92.5},null,null,{"$f":"IF(O73>V$67,V73,IF(O73>U$67,U73,IF(O73>T$67,T73,S73)))","v":1101.4998376565543},{"$f":" -7.2150559138E-10*O73^4 - 0.00000015844186585*O73^3 - 0.000030268712038*O73^2 + 0.44148580795*O73 + 1061.0996074","v":1101.4998376565543},{"$f":" -0.0000000005035389718*O73^4 - 0.00000051596852593*O73^3 + 0.000099006018886*O73^2 + 0.42367961566*O73 + 1061.9537518","v":1101.5460078023114},{"$f":" -4.9118123157E-13*O73^6 + 0.0000000013698021251*O73^5 - 0.0000015842735401*O73^4 + 0.00096963380389*O73^3 - 0.33157805684*O73^2 + 60.38391862*O73 - 3413.791688","v":-4.9395498296989899},{"$f":" -0.000048138033984*O73^5 + 0.16531315908*O73^4 - 227.07686319*O73^3 + 155953.29919*O73^2 - 53551582.984*O73 + 7355226428.1","v":3568136220.2538395}]
[null,"P,cond","psia",{"$f":"D72+D73","v":0.91041614321126363},null,"x'",null,null,{"$f":"(I73-D$76)/(D$77-D$76)","v":0.84817785790469524},null,null,null,null,null,{"$f":"D80","v":378.28175973015942},null,null,351.835026019834,{"$f":" -0.000000004480902*O74^4 + 0.0000020320904*O74^3 - 0.00034115062*O74^2 + 1.0234315*O74 - 32.479184","v":324.09331635678399},{"$f":" 0.00000000025563678*O74^4 + 0.000000073480055*O74^3 - 0.000027703224*O74^2 + 0.9998551*O74 - 31.760088","v":351.71477558066596},{"$f":" 5.8634263518E-11*O74^5 - 0.00000013378773724*O74^4 + 0.00012227602697*O74^3 - 0.055373746094*O74^2 + 13.426933583*O74 - 1137.0718729","v":351.835026019834},{"$f":" 0.000037021613128*O74^5 - 0.12714518982*O74^4 + 174.6587566*O74^3 - 119960.00955*O74^2 + 41194401.715*O74 - 5658291651.7","v":-103427292.30253696}]
[null,null,"inch Hg",{"$f":"D74/0.49115","v":1.8536417453145957},null,"turb eff",null,null,{"$f":"D$32-0.5*(IF(I74>0.95,0,0.95-I74))","v":0.74908892895234769},null,null,null,null,null,{"$f":"D80","v":378.28175973015942},null,null,1198.1701665576488,{"$f":" -7.2150559138E-10*D80^4 - 0.00000015844186585*D80^3 - 0.000030268712038*D80^2 + 0.44148580795*D80 + 1061.0996074","v":1200.4235423197852},{"$f":" -0.0000000005035389718*D80^4 - 0.00000051596852593*D80^3 + 0.000099006018886*D80^2 + 0.42367961566*D80 + 1061.9537518","v":1198.1507382204045},{"$f":" -4.9118123157E-13*D80^6 + 0.0000000013698021251*D80^5 - 0.0000015842735401*D80^4 + 0.00096963380389*D80^3 - 0.33157805684*D80^2 + 60.38391862*D80 - 3413.791688","v":1198.1701665576488},{"$f":" -0.000048138033984*D80^5 + 0.16531315908*D80^4 - 227.07686319*D80^3 + 155953.29919*D80^2 - 53551582.984*D80 + 7355226428.1","v":134404570.87113953}]
[null,"h-cond,f","btu/lb",{"$f":"R72","v":60.549519845096022},null,"dh",null,"btu/lb",{"$f":"I$65*I75","v":252.15539580734685},null,null,null,null,null,{"$f":"D88","v":283.83432151629154},null,null,253.14063319482165,{"$f":" -0.000000004480902*O76^4 + 0.0000020320904*O76^3 - 0.00034115062*O76^2 + 1.0234315*O76 - 32.479184","v":247.90626096935776},{"$f":" 0.00000000025563678*O76^4 + 0.000000073480055*O76^3 - 0.000027703224*O76^2 + 0.9998551*O76 - 31.760088","v":253.14063319482165},{"$f":" 5.8634263518E-11*O76^5 - 0.00000013378773724*O76^4 + 0.00012227602697*O76^3 - 0.055373746094*O76^2 + 13.426933583*O76 - 1137.0718729","v":248.63079817434436},{"$f":" 0.000037021613128*O76^5 - 0.12714518982*O76^4 + 174.6587566*O76^3 - 119960.00955*O76^2 + 41194401.715*O76 - 5658291651.7","v":-393328125.403162}]
[null,"h-cond,g","btu/lb",{"$f":"R73","v":1101.4998376565543},null,"h,ex",null,"btu/lb",{"$f":"D$82-I76","v":946.01477075030198},null,null,null,null,null,{"$f":"D88","v":283.83432151629154},null,null,1175.1183435003632,{"$f":" -7.2150559138E-10*D88^4 - 0.00000015844186585*D88^3 - 0.000030268712038*D88^2 + 0.44148580795*D88 + 1061.0996074","v":1175.6642246553092},{"$f":" -0.0000000005035389718*D88^4 - 0.00000051596852593*D88^3 + 0.000099006018886*D88^2 + 0.42367961566*D88 + 1061.9537518","v":1175.1183435003632},{"$f":" -4.9118123157E-13*D88^6 + 0.0000000013698021251*D88^5 - 0.0000015842735401*D88^4 + 0.00096963380389*D88^3 - 0.33157805684*D88^2 + 60.38391862*D88 - 3413.791688","v":1168.8171000221896},{"$f":" -0.000048138033984*D88^5 + 0.16531315908*D88^4 - 227.07686319*D88^3 + 155953.29919*D88^2 - 53551582.984*D88 + 7355226428.1","v":511194958.09146023}]
[null,null,null,null,null,"x'",null,null,{"$f":"(I77-D$76)/(D$77-D$76)","v":0.85063161589387737},null,null,null,null,null,{"$f":"D71","v":92.5},null,null,60.549519845096022,{"$f":" -0.000000004480902*O78^4 + 0.0000020320904*O78^3 - 0.00034115062*O78^2 + 1.0234315*O78 - 32.479184","v":60.549519845096022},{"$f":" 0.00000000025563678*O78^4 + 0.000000073480055*O78^3 - 0.000027703224*O78^2 + 0.9998551*O78 - 31.760088","v":60.566344077681549},{"$f":" 5.8634263518E-11*O78^5 - 0.00000013378773724*O78^4 + 0.00012227602697*O78^3 - 0.055373746094*O78^2 + 13.426933583*O78 - 1137.0718729","v":-281.493846026342},{"$f":" 0.000037021613128*O78^5 - 0.12714518982*O78^4 + 174.6587566*O78^3 - 119960.00955*O78^2 + 41194401.715*O78 - 5658291651.7","v":-2745040625.321651}]
[null,null,"1st Flash",null,null,"turb eff",null,null,{"$f":"D$32-0.5*(IF(I78>0.95,0,0.95-I78))","v":0.75031580794693875},null,null,null,null,null,{"$f":"D80","v":378.28175973015942},{"$f":"IF(O79>V$67,V79,IF(O79>U$67,U79,IF(O79>T$67,T79,S79)))","v":2.381174265178629},null,null,{"$f":" 0.0000000045215227*O79^6 - 0.0000027557218*O79^5 + 0.00071596466*O79^4 - 0.1033793*O79^3 + 8.9931223*O79^2 - 464.41472*O79 + 11678.605","v":2090531.0614946855},{"$f":" 0.000000000011909478*O79^6 - 0.000000018270648*O79^5 + 0.000011692082*O79^4 - 0.0040132715*O79^3 + 0.78482148*O79^2 - 83.834081*O79 + 3890.919","v":29.848407546922317},{"$f":" 8.187709E-15*O79^6 - 0.000000000027284644*O79^5 + 0.000000037948334*O79^4 - 0.000028277928*O79^3 + 0.011958041*O79^2 - 2.7389634*O79 + 268.32894","v":2.381174265178629},{"$f":" -0.0000000087731388*O79^4 + 0.000023582903*O79^3 - 0.023769687*O79^2 + 10.645163*O79 - 1786.8983","v":-64.479380699951207}]
[null,"T,1st","F",{"$f":"Q85","v":378.28175973015942},null,"dh",null,"btu/lb",{"$f":"I$65*I79","v":252.56838303293767},null,null,null,null,null,{"$f":"D88","v":283.83432151629154},{"$f":"IF(O80>V$67,V80,IF(O80>U$67,U80,IF(O80>T$67,T80,S80)))","v":8.2636946725524467},null,null,{"$f":" 0.0000000045215227*O80^6 - 0.0000027557218*O80^5 + 0.00071596466*O80^4 - 0.1033793*O80^3 + 8.9931223*O80^2 - 464.41472*O80 + 11678.605","v":174937.37011480637},{"$f":" 0.000000000011909478*O80^6 - 0.000000018270648*O80^5 + 0.000011692082*O80^4 - 0.0040132715*O80^3 + 0.78482148*O80^2 - 83.834081*O80 + 3890.919","v":8.2636946725524467},{"$f":" 8.187709E-15*O80^6 - 0.000000000027284644*O80^5 + 0.000000037948334*O80^4 - 0.000028277928*O80^3 + 0.011958041*O80^2 - 2.7389634*O80 + 268.32894","v":7.981913841944106},{"$f":" -0.0000000087731388*O80^4 + 0.000023582903*O80^3 - 0.023769687*O80^2 + 10.645163*O80 - 1786.8983","v":-198.05469964043345}]
[null,"h,f","btu/lb",{"$f":"R74","v":351.835026019834},null,"h,ex",null,"btu/lb",{"$f":"D$82-I80","v":945.60178352471121}]
[null,"h,g","btu/lb",{"$f":"R75","v":1198.1701665576488},null,"m,turb",null,"lb/h",{"$f":"D85-D302","v":114.72543404675207}]
[null,"x",null,{"$f":"(D$69-D81)/(D82-D81)","v":0.12076234979908118},null,"HP Turbine output",null,"kW",{"$f":"I82*I80/3413","v":8.4898966803223281},null,null,null,null,null,"Property = f(P)",null,null,null,2,20,200,1000]
[null,"sp vol","cft/lb",{"$f":"P79","v":2.381174265178629},null,"LP turbine",null,null,null,null,"dh'= a * ln(Pr) +b",null,null,null,"P","spec vol","T","<2psi","2< <20psi","20< <200psi","200< <1000psi",">1000psi"]
[null,"m,stm","lb/h",{"$f":"D83*D$67","v":120.76234979908118},null,"P,t-in",null,"psia",{"$f":"IF(D18=2,D65-D31,0)","v":51.145316043516146},null,"a","b",null,null,{"$f":"D64","v":191.74792283528063},null,{"$f":"IF(D64>V$83,V85,IF(D64>U$83,U85,IF(D64>T$83,T85,IF(D64>S83,S85,R85))))","v":378.28175973015942},{"$f":" -7.1864066799*O85^6 + 63.304761377*O85^5 - 222.30982965*O85^4 + 400.57269432*O85^3 - 403.56297354*O85^2 + 255.85632577*O85 + 14.788238833","v":-341075556007046},{"$f":" -0.000012178121702*O85^6 + 0.00094358038872*O85^5 - 0.029734376328*O85^4 + 0.49468791547*O85^3 - 4.8016701723*O85^2 + 31.491049082*O85 + 78.871966537","v":-397583505.39842862},{"$f":" -1.2878309875E-11*O85^6 + 0.00000001053096688*O85^5 - 0.0000034988475881*O85^4 + 0.00061292292067*O85^3 - 0.062604066919*O85^2 + 4.3688747745*O85 + 161.40853789","v":378.28175973015942},{"$f":" -4.3371351471E-16*O85^6 + 1.8867165569E-12*O85^5 - 0.0000000034275245432*O85^4 + 0.0000034048164769*O85^3 - 0.0020724712921*O85^2 + 0.93056131917*O85 + 256.29706201","v":378.36933851172387},{"$f":" -3.2288675486E-19*O85^6 + 4.589696886E-15*O85^5 - 2.7823504188E-11*O85^4 + 0.000000094407417758*O85^3 - 0.00020256473758*O85^2 + 0.33345911089*O85 + 342.90613285","v":400.0276108147599}]
[null,null,null,null,null,"P,ratio",null,null,{"$f":"I85/D74","v":56.177953812543272},null,{"$f":" -0.00000000054076309*I85^5 + 0.00000026431087*I85^4 - 0.000050841601*I85^3 + 0.0049745244*I85^2 - 0.28682223*I85 + 60.251233","v":53.411525987258997},{"$f":" 0.0000000017257066*I85^5 - 0.00000087079731*I85^4 + 0.0001766481*I85^3 - 0.019163136*I85^2 + 1.4133748*I85 - 2.1991099","v":38.239442917524443},"P<150",null,{"$f":"O85","v":191.74792283528063},{"$f":"IF(D64>V$83,V86,IF(D64>U$83,U86,IF(D64>T$83,T86,IF(D64>S$84,S86,R86))))","v":2.3933440882336217},null,{"$f":" 333.81229512*O86^-0.94402159016","v":2.3364435552470595},{"$f":" 332.15976378*O86^-0.93664745606","v":2.4167579166595581},{"$f":" 340.01247145*O86^-0.94294510344","v":2.3933440882336217},{"$f":" 4.0723926273E-17*O86^6 - 1.719969264E-13*O86^5 + 2.9885380361E-10*O86^4 - 0.0000002757916642*O86^3 + 0.00014547505321*O86^2 - 0.043834660863*O86 + 7.0133287422","v":2.373940089851728},{"$f":" -8.294928768E-21*O86^6 + 8.109431269E-17*O86^5 - 2.8059085555E-13*O86^4 + 3.0537971562E-10*O86^3 + 0.000000457504271*O86^2 - 0.0015502195912*O86 + 1.4411827243","v":1.1625467568399297}]
[null,null,"2nd Flash",null,null,"dh,isent",null,"btu/lb",{"$f":"IF(D18=1,0,K89*LN(I86)+L89)","v":253.40907854618206},150,{"$f":" -5.0493347E-15*I85^5 + 0.000000000024733176*I85^4 - 0.000000047788062*I85^3 + 0.0000469389*I85^2 - 0.02861559*I85 + 53.67656","v":52.329565412580216},{"$f":" 4.5323448E-14*I85^5 - 0.00000000022501399*I85^4 + 0.000000443209*I85^3 - 0.00045591346*I85^2 + 0.27192791*I85 + 33.304544","v":46.077556982428696},"150<P<1500",null,{"$f":"D65","v":52.145316043516146},null,{"$f":"IF(D65>V$83,V87,IF(D65>U$83,U87,IF(D65>T$83,T87,IF(D65>S$83,S87,R87))))","v":283.83432151629154},{"$f":" -7.1864066799*O87^6 + 63.304761377*O87^5 - 222.30982965*O87^4 + 400.57269432*O87^3 - 403.56297354*O87^2 + 255.85632577*O87 + 14.788238833","v":-121659691017.29768},{"$f":" -0.000012178121702*O87^6 + 0.00094358038872*O87^5 - 0.029734376328*O87^4 + 0.49468791547*O87^3 - 4.8016701723*O87^2 + 31.491049082*O87 + 78.871966537","v":-42080.619953880916},{"$f":" -1.2878309875E-11*O87^6 + 0.00000001053096688*O87^5 - 0.0000034988475881*O87^4 + 0.00061292292067*O87^3 - 0.062604066919*O87^2 + 4.3688747745*O87 + 161.40853789","v":283.83432151629154},{"$f":" -4.3371351471E-16*O87^6 + 1.8867165569E-12*O87^5 - 0.0000000034275245432*O87^4 + 0.0000034048164769*O87^3 - 0.0020724712921*O87^2 + 0.93056131917*O87 + 256.29706201","v":299.64429488868564},{"$f":" -3.2288675486E-19*O87^6 + 4.589696886E-15*O87^5 - 2.7823504188E-11*O87^4 + 0.000000094407417758*O87^3 - 0.00020256473758*O87^2 + 0.33345911089*O87 + 342.90613285","v":359.75684499477256}]
[null,"T,2nd","F",{"$f":"IF(D18=2,Q87,)","v":283.83432151629154},null,"x'",null,null,{"$f":"IF(D18=2,((D$90-I87)-D$76)/(D$77-D$76),0)","v":0.82728227310562419},1500,{"$f":" -1.6323827E-15*I85^5 + 0.000000000017815452*I85^4 - 0.000000077555328*I85^3 + 0.00016780015*I85^2 - 0.18362579*I85+ 123.86562","v":114.90270519443591},{"$f":" -1.4371477E-14*I85^5 + 0.00000000015600207*I85^4 - 0.00000067364263*I85^3 + 0.0014334909*I85^2 - 1.5040745*I85 + 740.43412","v":667.1684790318759},"P>1500",null,{"$f":"D65","v":52.145316043516146},{"$f":"IF(D65>V$83,V88,IF(D65>U$83,U88,IF(D65>T$83,T88,IF(D65>S$84,S88,R88))))","v":8.1706213506128229},null,{"$f":" 333.81229512*O88^-0.94402159016","v":7.9875576713390348},{"$f":" 332.15976378*O88^-0.93664745606","v":8.1831719509632563},{"$f":" 340.01247145*O88^-0.94294510344","v":8.1706213506128229},{"$f":" 4.0723926273E-17*O88^6 - 1.719969264E-13*O88^5 + 2.9885380361E-10*O88^4 - 0.0000002757916642*O88^3 + 0.00014547505321*O88^2 - 0.043834660863*O88 + 7.0133287422","v":5.0861622693271293},{"$f":" -8.294928768E-21*O88^6 + 8.109431269E-17*O88^5 - 2.8059085555E-13*O88^4 + 3.0537971562E-10*O88^3 + 0.000000457504271*O88^2 - 0.0015502195912*O88 + 1.4411827243","v":1.3616313055095879}]
[null,"h,f","btu/lb",{"$f":"R76","v":253.14063319482165},null,"turb eff",null,null,{"$f":"D$32-0.5*(IF(I88>0.95,0,0.95-I88))","v":0.73864113655281216},null,{"$f":"IF($I85>$J88,K88,IF($I85>$J87,K87,K86))","v":53.411525987258997},{"$f":"IF($I85>$J88,L88,IF($I85>$J87,L87,L86))","v":38.239442917524443},null,null,{"$f":"D156","v":2.3004732423598928},null,{"$f":"IF(D156>V$83,V89,IF(D156>U$83,U89,IF(D156>T$83,T89,IF(D67>S$83,S89,R89))))","v":131.15379186809571},{"$f":" -7.1864066799*O89^6 + 63.304761377*O89^5 - 222.30982965*O89^4 + 400.57269432*O89^3 - 403.56297354*O89^2 + 255.85632577*O89 + 14.788238833","v":131.71185805677041},{"$f":" -0.000012178121702*O89^6 + 0.00094358038872*O89^5 - 0.029734376328*O89^4 + 0.49468791547*O89^3 - 4.8016701723*O89^2 + 31.491049082*O89 + 78.871966537","v":131.15379186809571},{"$f":" -1.2878309875E-11*O89^6 + 0.00000001053096688*O89^5 - 0.0000034988475881*O89^4 + 0.00061292292067*O89^3 - 0.062604066919*O89^2 + 4.3688747745*O89 + 161.40853789","v":171.13507031749302},{"$f":" -4.3371351471E-16*O89^6 + 1.8867165569E-12*O89^5 - 0.0000000034275245432*O89^4 + 0.0000034048164769*O89^3 - 0.0020724712921*O89^2 + 0.93056131917*O89 + 256.29706201","v":258.42686689603784},{"$f":" -3.2288675486E-19*O89^6 + 4.589696886E-15*O89^5 - 2.7823504188E-11*O89^4 + 0.000000094407417758*O89^3 - 0.00020256473758*O89^2 + 0.33345911089*O89 + 342.90613285","v":343.6721757521355}]
[null,"h,g","btu/lb",{"$f":"R77","v":1175.1183435003632},null,"dh",null,"btu/lb",{"$f":"I$87*I89","v":187.17836979015277},null,null,null,null,null,{"$f":"D205","v":5.8152348759693631},null,{"$f":"IF(D205>V$83,V90,IF(D205>U$83,U90,IF(D205>T$83,T90,IF(D205>S$83,S90,R90))))","v":168.70430239153637},{"$f":" -7.1864066799*O90^6 + 63.304761377*O90^5 - 222.30982965*O90^4 + 400.57269432*O90^3 - 403.56297354*O90^2 + 255.85632577*O90 + 14.788238833","v":-44527.393573607471},{"$f":" -0.000012178121702*O90^6 + 0.00094358038872*O90^5 - 0.029734376328*O90^4 + 0.49468791547*O90^3 - 4.8016701723*O90^2 + 31.491049082*O90 + 78.871966537","v":168.70430239153637},{"$f":" -1.2878309875E-11*O90^6 + 0.00000001053096688*O90^5 - 0.0000034988475881*O90^4 + 0.00061292292067*O90^3 - 0.062604066919*O90^2 + 4.3688747745*O90 + 161.40853789","v":184.81409359533458},{"$f":" -4.3371351471E-16*O90^6 + 1.8867165569E-12*O90^5 - 0.0000000034275245432*O90^4 + 0.0000034048164769*O90^3 - 0.0020724712921*O90^2 + 0.93056131917*O90 + 256.29706201","v":261.63907563768805},{"$f":" -3.2288675486E-19*O90^6 + 4.589696886E-15*O90^5 - 2.7823504188E-11*O90^4 + 0.000000094407417758*O90^3 - 0.00020256473758*O90^2 + 0.33345911089*O90 + 342.90613285","v":344.83844431217051}]
[null,"x",null,{"$f":"(D$81-D89)/(D90-D89)","v":0.1070463978920979},null,"h,ex",null,"btu/lb",{"$f":"IF(D18=2,D$90-I90,0)","v":987.93997371021032},null,null,null,null,null,{"$f":"D253","v":14.7},null,{"$f":"IF(D253>V$83,V91,IF(D253>U$83,U91,IF(D253>T$83,T91,IF(D253>S$83,S91,R91))))","v":211.94836067987205},{"$f":" -7.1864066799*O91^6 + 63.304761377*O91^5 - 222.30982965*O91^4 + 400.57269432*O91^3 - 403.56297354*O91^2 + 255.85632577*O91 + 14.788238833","v":-38251393.288214847},{"$f":" -0.000012178121702*O91^6 + 0.00094358038872*O91^5 - 0.029734376328*O91^4 + 0.49468791547*O91^3 - 4.8016701723*O91^2 + 31.491049082*O91 + 78.871966537","v":211.94836067987205},{"$f":" -1.2878309875E-11*O91^6 + 0.00000001053096688*O91^5 - 0.0000034988475881*O91^4 + 0.00061292292067*O91^3 - 0.062604066919*O91^2 + 4.3688747745*O91 + 161.40853789","v":213.89356837886896},{"$f":" -4.3371351471E-16*O91^6 + 1.8867165569E-12*O91^5 - 0.0000000034275245432*O91^4 + 0.0000034048164769*O91^3 - 0.0020724712921*O91^2 + 0.93056131917*O91 + 256.29706201","v":269.53912980095771},{"$f":" -3.2288675486E-19*O91^6 + 4.589696886E-15*O91^5 - 2.7823504188E-11*O91^4 + 0.000000094407417758*O91^3 - 0.00020256473758*O91^2 + 0.33345911089*O91 + 342.90613285","v":347.764508157205}]
[null,"sp vol","cft/lb",{"$f":"P80","v":8.2636946725524467},null,"x'",null,null,{"$f":"(I91-D$76)/(D$77-D$76)","v":0.89090750826120368}]
[null,"m,stm","lb/h",{"$f":"IF(D18=2,D91*(D$67)*(1-D83),0)","v":94.119223345120744},null,"turb eff",null,null,{"$f":"D$32-0.5*(IF(I92>0.95,0,0.95-I92))","v":0.77045375413060191},null,null,null,null,null,"fan","power",null,null,"Evaporative Water Loss"]
[null,null,null,null,null,"dh",null,"btu/lb",{"$f":"I$87*I93","v":195.23997589668255},null,null,null,null,null,"a","b",null,"a","b","c","d"]
[null,null,"Heat Rejection",null,null,"h,ex",null,"btu/lb",{"$f":"IF(D18=2,D$90-I94,0)","v":979.87836760368054},null,null,null,null,null,{"$f":" -2.0814*LN(D36) + 10.6013","v":4.3659828458247238},{"$f":"-0.0188*D36^0.0232","v":-2.0153094676940712E-2},null,{"$f":" -0.0001769*LN(D36) + 0.0011083","v":5.7835496080829902E-4},{"$f":" 0.0657628*LN(D36) - 0.4091309","v":-0.21212315764072365},{"$f":" -6.7041142*LN(D36) + 44.3438937","v":24.260162425468408},{"$f":" -0.0325112*D36^2 + 6.831236*D36 - 64.6250943","v":58.995145699999995}]
[null,"m,stm","lb/h",{"$f":"IF(D18=2,I82+I104,I82)","v":208.84465739187283},null,"x'",null,null,{"$f":"(I95-D$76)/(D$77-D$76)","v":0.88316304056799144}]
[null,"h,cond-in","btu/lb",{"$f":"I107","v":961.43747388364602},null,"turb eff",null,null,{"$f":"D$32-0.5*(IF(I96>0.95,0,0.95-I96))","v":0.76658152028399584}]
[null,"h,cond-f","btu/lb",{"$f":"D76","v":60.549519845096022},null,"dh",null,"btu/lb",{"$f":"I$87*I97","v":194.25871668569874}]
[null,"Q,cond","btu/h",{"$f":"D96*(D97-D98)","v":188145.63610964624},null,"h,ex",null,"btu/lb",{"$f":"IF(D18=2,D$90-I98,0)","v":980.85962681466435}]
[null,null,"MMbtu/h",{"$f":"D99/1000000","v":0.18814563610964624},null,"x'",null,null,{"$f":"(I99-D$76)/(D$77-D$76)","v":0.8841056976710191},null,null,null,null,null,null,"Additional CW pump head"]
[null,"Q,rejected- tower","btu/h",{"$f":"D99+D303","v":198553.50120063787},null,"turb eff",null,null,{"$f":"D$32-0.5*(IF(I100>0.95,0,0.95-I100))","v":0.76705284883550962},null,null,null,null,null,"dP,cond (ft)","S","D"]
[null,null,null,null,null,"dh",null,"btu/lb",{"$f":"I$87*I101","v":194.37815561963038},null,null,null,null,null,{"$f":"IF(A19=1,P102,Q102)","v":23.076923076923077},{"$f":"10*144/62.4","v":23.076923076923077},{"$f":"(D42+1-D74)*144/62.4","v":34.129808900281695}]
[null,"fan power","hp/MMbtu/h",{"$f":"O95*EXP(D20*P95)","v":1.3029848205605163},null,"h,ex",null,"btu/lb",{"$f":"IF(D18=2,D$90-I102,0)","v":980.74018788073272}]
[null,null,"hp",{"$f":"D103*D101/1000000","v":0.25871219813357543},null,"m,turb",null,"lb/h",{"$f":"D93","v":94.119223345120744}]
[null,null,"kW",{"$f":"D104*0.7457","v":0.19292168614820721},null,"LP Turbine output",null,"kW",{"$f":"I102*I104/3413","v":5.3603050226125486}]
[null,null,"w-h/lb",{"$f":"D105*1000/D67","v":0.19292168614820721}]
[null,null,null,null,null,"h,ex",null,"btu/lb",{"$f":"IF(D18=2,(I103*I104+I81*I82)/(I82+I104),I81)","v":961.43747388364602}]
[null,null,"CW & condensate pump power",null,null,"x",null,"% vapor",{"$f":"(I107-D$76)/(D$77-D$76)","v":0.86544759977845842}]
[null,"base CW pump head","ft",{"$f":"D35","v":65},null,"sp vol",null,"cft/lb",{"$f":" (339.06*D74^-0.9424)*I108+(1-I108)/62.4","v":320.57712363313777}]
[null,"total head","ft",{"$f":"D109+O102","v":88.07692307692308}]
[null,"DT,cw","F",{"$f":"D36","v":20}]
[null,"PPt-cond",null,{"$f":"D37","v":7.5},null,"Net Power"]
[null,"PPt-twr",null,{"$f":"D38","v":5},null,"Gross Turbine Output",null,"kW",{"$f":"IF(D18=2,I83+I105,I83)","v":13.850201702934877}]
[null,"CW flo","lb/h",{"$f":"D101/D111","v":9927.6750600318937},null,"generator efficiency",null,null,{"$f":"D33","v":0.98}]
[null,null,"lb/m",{"$f":"D114/60","v":165.46125100053158},null,"Gross Power",null,"kW",{"$f":"I113*I114","v":13.57319766887618}]
[null,"power, ideal","ft-lb/m",{"$f":"D110*D115","v":14573.317876585281},null,"CW Pump Power",null,"kW",{"$f":"D119*0.7457+D305","v":0.46209984982128988},{"$f":"(I116)*D$14/D$67","v":933.15640746975589},null,null,"J Cotton: area 26\" blade",41.1,"ft^2",null,"dh'= a * ln(Pr) +b"]
[null,null,"hp",{"$f":"D116/33000","v":0.441615693229857},null,"Condensate Pump Power",null,"kW",{"$f":"D125*0.7457+D306","v":1.0566138619020869E-2},{"$f":"(I117+I120)*D$14/D$67","v":21.33707673431643},null,null,"Diameter",{"$f":"2*(N116/PI())^0.5","v":7.2339577886945952},"ft",null,"a","b"]
[null,"eff",null,{"$f":"D$45","v":0.75},null,"Fan Power",null,"kW",{"$f":"D105","v":0.19292168614820721},{"$f":"(I118)*D$14/D$67","v":389.58270087880612},null,null,"speed",3600,"rpm",null,{"$f":" -0.00000000054076309*N123^5 + 0.00000026431087*N123^4 - 0.000050841601*N123^3 + 0.0049745244*N123^2 - 0.28682223*N123 + 60.251233","v":47.034274324636449},{"$f":" 0.0000000017257066*N123^5 - 0.00000087079731*N123^4 + 0.0001766481*N123^3 - 0.019163136*N123^2 + 1.4133748*N123 - 2.1991099","v":79.119549681326589},"P<150"]
[null,"Main CW pump power","hp",{"$f":"D117/D118","v":0.58882092430647603},null,"Vacuum Pump",null,"kW",{"$f":"D307","v":3.6666813948073605E-2},{"$f":"(I119)*D$14/D$67","v":74.044326979069069},null,null,"tip speed (U)",{"$f":"PI()*ROUNDDOWN(N117,0)*N118/60","v":1319.4689145077132},"fps",150,{"$f":" -5.0493347E-15*N123^5 + 0.000000000024733176*N123^4 - 0.000000047788062*N123^3 + 0.0000469389*N123^2 - 0.02861559*N123 + 53.67656","v":49.625860305080856},{"$f":" 4.5323448E-14*N123^5 - 0.00000000022501399*N123^4 + 0.000000443209*N123^3 - 0.00045591346*N123^2 + 0.27192791*N123 + 33.304544","v":71.375493621384194},"150<P<1500"]
[null,"Condensate flow","lb/h",{"$f":"D96","v":208.84465739187283},null,"Cond Injection pump",null,"kW",{"$f":"D138","v":0},{"$f":"(I120)*D$14/D$67","v":0},null,null,"U/Co",0.45,"axial turbine",1500,{"$f":" -1.6323827E-15*N123^5 + 0.000000000017815452*N123^4 - 0.000000077555328*N123^3 + 0.00016780015*N123^2 - 0.18362579*N123+ 123.86562","v":94.429665912866795},{"$f":" -1.4371477E-14*N123^5 + 0.00000000015600207*N123^4 - 0.00000067364263*N123^3 + 0.0014334909*N123^2 - 1.5040745*N123 + 740.43412","v":501.21986962889792},"P>1500"]
[null,"Condensate pump head","ft",{"$f":"(D42+1-D74)*144/62+D109","v":99.350001215767378},null,"Net Power",null,"kW",{"$f":"I115-SUM(I116:I120)","v":12.870943180339587},null,null,null,"Co",{"$f":"N119/N120","v":2932.1531433504738},"fps",null,{"$f":"IF($N123>$P120,Q120,IF($N123>$P119,Q119,Q118))","v":49.625860305080856},{"$f":"IF($N123>$P120,R120,IF($N123>$P119,R119,R118))","v":71.375493621384194}]
[null,"power, ideal","ft-lb/m",{"$f":"D120*D121/60","v":345.81194942981813},null,"brine effectiveness",null,"w-h/lb",{"$f":"I121*1000/D67","v":12.870943180339587},null,null,null,"dh,isent",{"$f":"N121^2/(2*32.174*778.17)","v":171.69741695629776},"btu/lb"]
[null,null,"hp",{"$f":"D122/33000","v":1.0479149982721762E-2},null,"turbine steam flow",null,"lb/h",{"$f":"I82+I104","v":208.84465739187283},null,null,null,"P,t-in",{"$f":"I63","v":190.74792283528063},"psi",null,"dh'= a * ln(Pr) +b"]
[null,"eff",null,{"$f":"D$45","v":0.75},null,"ejector steam flow",null,"lb/h",{"$f":"D302","v":6.0369157523291017},null,null,null,"P,tex",{"$f":"D74","v":0.91041614321126363},"psi",null,"a","b"]
[null,"Condensate pump power","hp",{"$f":"D123/D124","v":1.3972199976962349E-2},null,null,null,null,null,null,null,null,"Pr,hp",{"$f":"N123/N124","v":209.51728971156572},null,null,{"$f":" -0.00000000054076309*N130^5 + 0.00000026431087*N130^4 - 0.000050841601*N130^3 + 0.0049745244*N130^2 - 0.28682223*N130 + 60.251233","v":53.411525987258997},{"$f":" 0.0000000017257066*N130^5 - 0.00000087079731*N130^4 + 0.0001766481*N130^3 - 0.019163136*N130^2 + 1.4133748*N130 - 2.1991099","v":38.239442917524443},"P<150"]
[null,null,null,null,null,"# of HP turbine stages",null,null,{"$f":"ROUNDUP(N128,0)","v":3},null,null,null,"dh'",{"$f":"Q121*LN(N125)+R121","v":336.61610265686812},"btu/lb",150,{"$f":" -5.0493347E-15*N130^5 + 0.000000000024733176*N130^4 - 0.000000047788062*N130^3 + 0.0000469389*N130^2 - 0.02861559*N130 + 53.67656","v":52.329565412580216},{"$f":" 4.5323448E-14*N130^5 - 0.00000000022501399*N130^4 + 0.000000443209*N130^3 - 0.00045591346*N130^2 + 0.27192791*N130 + 33.304544","v":46.077556982428696},"150<P<1500"]
[null,"Condensate injection dP","psid",{"$f":"IF(D18=1,D28-D42,D29-D42)","v":37.445316043516144},null,"isentropic enthalpy change -equal dh",null,"btu.lb",{"$f":"I65/I126","v":112.20536755228937},{"$f":"IF(J135>N117,\"Increase # of Stages, rotor diameter too large\",\" \")","v":" "},null,null,"Pr,limit",{"$f":"EXP((N122-R121)/Q121)","v":7.5501348506830617},null,1500,{"$f":" -1.6323827E-15*N130^5 + 0.000000000017815452*N130^4 - 0.000000077555328*N130^3 + 0.00016780015*N130^2 - 0.18362579*N130+ 123.86562","v":114.90270519443591},{"$f":" -1.4371477E-14*N130^5 + 0.00000000015600207*N130^4 - 0.00000067364263*N130^3 + 0.0014334909*N130^2 - 1.5040745*N130 + 740.43412","v":667.1684790318759},"P>1500"]
[null,null,"ft",{"$f":"D127*144/62.4","v":86.412267792729565},null,"# LP turbine stages",null,null,{"$f":"IF(N132<1,1,0)+ROUNDUP(N132,0)","v":2},null,null,null,"#stage, hp",{"$f":"LN(N123)/LN(N127)","v":2.5974686339584268},null,null,{"$f":"IF($N130>$P127,Q127,IF($N130>$P126,Q126,Q125))","v":53.411525987258997},{"$f":"IF($N130>$P127,R127,IF($N130>$P126,R126,R125))","v":38.239442917524443}]
[null,"Evaporative Water loss","lb/h",{"$f":"(R95*D20^3+S95*D20^2+T95*D20+U95)*D101/1000000","v":173.91027072140255},null,"P,ratio/stage- HP",null,null,{"$f":"EXP(LN(I64)/I126)","v":5.9393641853240995}]
[null,"Drift","lb/h",{"$f":"0.0005*D114","v":4.9638375300159474},null,"P,ratio/stage- LP",null,null,{"$f":"IF(D18=2,EXP(LN(I86)/I128),1)","v":7.4951953818791983},null,null,null,"P,t-in, lp",{"$f":"D65-D31","v":51.145316043516146},"psia"]
[null,"cycles",null,4,null,"P,ratio/stage",null,null,{"$f":"IF(D18=1,I129,I130)","v":7.4951953818791983},null,null,null,"Pr,limit",{"$f":"EXP((N122-R128)/Q128)","v":12.166346750710522}]
[null,"blow down","lb/h",{"$f":"D129/(D131-1)-D130","v":53.006252710451577},null,"isentropic enthalpy change - equal Pr",null,"btu/lb",{"$f":" 60.682*LN(I131) + 3.1839","v":125.41335879071919},null,null,null,"#stage, hp",{"$f":"LN(N130)/LN(N131)","v":1.5747037923734708}]
[null,"Water Loss","lb/h",{"$f":"D129+D130+D132","v":231.88036096187008},null,"isentropic enthalpy drop per stage",null,"btu/lb",{"$f":"IF(D18=1,I127,MAX(I127,I132))","v":125.41335879071919}]
[null,null,"fraction of gf flow",{"$f":"D133/D67","v":0.23188036096187009},null,"Velocity -isentropic dH (fps)",null,null,{"$f":"(2*32.174*778.18*I133)^0.5","v":2505.99072087388}]
[null,"Stm condensate injected","lb/h",{"$f":"(D85+D93)-D133","v":-16.998787817668159},null,"tip diameter",null,"ft",{"$f":"0.45*I134/(60*PI())","v":5.9826121585425032},{"$f":"ROUND(I135,0)","v":6}]
[null,"Condensate inject flo used","lb/h",{"$f":"IF(D135<0,0,D135)","v":0},null,"max exhaust flow",null,"cfs",{"$f":"I134*N116*(1-0*(1/3)^2)","v":102996.21862791647},{"$f":"2*0.0124*(I133*32.2*778)^1.5/60^2","v":38363.487610948556}]
[null,"Condensate Inject Pumping Power","hp",{"$f":"(D136/60*D128/33000)/D45","v":0},null,"P,last stage",null,"psia",{"$f":"I131*D74","v":6.8237468721853336}]
[null,null,"kW",{"$f":"D137*0.7457","v":0},null,"Quality ,last stage",null,null,{"$f":"IF(D18=2,I100,I78)","v":0.8841056976710191}]
[null,null,null,null,null,"specific volume - last stage",null,"cft/lb",{"$f":" (339.06*D74^-0.9424)*I138+(1-I138)/62.4","v":327.48806815296155},{"$f":" (339.06*I137^-0.9424)*I138+(1-I138)/62.4","v":49.069767093249276}]
[]
[null,null,"NCG Removal"]
[null,"number of stages",null,{"$f":"D41","v":3}]
[null,"P,amb","psia",{"$f":"D42","v":14.7}]
[null,"MW,ncg","Mol Wt",{"$f":"D43","v":44}]
[null,"MW,H2O","Mol Wt",{"$f":"D44","v":18}]
[null,"jet eff"]
[null,"vacuum pump eff",null,{"$f":"D46","v":0.7}]
[null,"ncg partial pressure","psia",{"$f":"D47*0.49","v":0.15434999999999999}]
[null,"P,cond-sat","psia",{"$f":"D72","v":0.75570389321126363}]
[null,"P,total","psia",{"$f":"D149+D148","v":0.91005389321126362}]
[null,"P,ratio","per stage",{"$f":"EXP(LN(D143/D150)/D142)*1","v":2.5278428668024517}]
[null,"ncg flow","lb/h",{"$f":"D67*D22/1000000","v":2}]
[null,"P,stm","psia",{"$f":"D64","v":191.74792283528063}]
[]
[null,"1st Stage"]
[null,"P,inter-1","psia",{"$f":"D$151*D150","v":2.3004732423598928},{"$f":"Q89","v":131.15379186809571}]
[null,"Pr,jet",null,{"$f":"D156/D150","v":2.5278428668024517}]
[null,"T","R",{"$f":"D71+460","v":552.5}]
[null,"P,ncg","psi",{"$f":"D148","v":0.15434999999999999}]
[null,"vent flow,h2o","lb/h",{"$f":"(D$149/D159)*(D$145/D$144)*D$152","v":4.0058515410085542}]
[null,"total vent flow","lb/h",{"$f":"D152+D160","v":6.0058515410085542}]
[null,"amount ncg","moles/h",{"$f":"D$152/D$144","v":4.5454545454545456E-2}]
[null,"amount h2o","moles/h",{"$f":"D160/D145","v":0.22254730783380858}]
[null,"MW,vent","Mol Wt",{"$f":"IF(D162=0,0,D161/(D162+D163))","v":22.409738840673672}]
[null,"P,suction","psia",{"$f":"D150","v":0.91005389321126362}]
[null,"rho,","lb/cft",{"$f":"D165*D164/(D158*10.7316)","v":3.4395937262125093E-3}]
[null,"Psuc/Pstm",null,{"$f":"D165/D64","v":4.7460951845253486E-3}]
[null,"Area Ratio",null,{"$f":"((3.5879*(D157)^-2.1168)+0.1)*D167^(-1.155*D157^-0.0453)","v":226.12420093786665}]
[null,"Entrainment Ratio,design","lb,v/lb,stm",{"$f":"(1.0035*D168+8.9374)*D167^(2.9594*D168^-0.8458+0.99)","v":1.0047492322700724}]
[null,"Entrainment Ratio","lb,v/lb,stm",{"$f":"D169*(((460+$D$80)*D164)/(D158*$D$44))^0.5","v":1.3809205583019308}]
[null,"supply stm flow_1st stage","lb/h",{"$f":"IF(D162=0,0,D161/D170)","v":4.3491651311164032}]
[]
[null,"dP","psid",{"$f":"D156-D165","v":1.3904193491486292}]
[null,"rho","lb/cft",{"$f":"D166","v":3.4395937262125093E-3}]
[null,"Head","ft",{"$f":"IF(D162=0,0,D173*144/D174)","v":58210.475484810886}]
[null,"vent flow","lb/h",{"$f":"D161","v":6.0058515410085542}]
[null,"Vacuum pump work","hp",{"$f":"IF(A$21=2,(D175*D176)/(60*33000*D$147),0)","v":0}]
[null,null,"kW",{"$f":"D177*0.7457","v":0}]
[]
[null,"T,cond","F",{"$f":"D71","v":92.5}]
[null,null,"R",{"$f":"D180+460","v":552.5}]
[null,"P,sat","psia",{"$f":"D$72","v":0.75570389321126363}]
[null,"P,ncg","psia",{"$f":"D156-D182","v":1.5447693491486292}]
[null,"mole ratio","ncg/h2o",{"$f":"D183/D182","v":2.0441463422721515}]
[null,"flow ncg","mole/h",{"$f":"D$152/D$144","v":4.5454545454545456E-2}]
[null,"flow stm leaving 1st stage","mole/h",{"$f":"D185/D184","v":2.2236443895705081E-2}]
[null,null,"lb/h",{"$f":"D186*D$145","v":0.40025599012269147}]
[null,"steam condensed","lb/h",{"$f":"D171+D160-D187","v":7.9547606820022656}]
[null,"dh,stm-cond",null,{"$f":"R73-R72","v":1040.9503178114583}]
[null,"Q,reject","btu/h",{"$f":"D188*D189","v":8280.5106600443505}]
[null,"lmtd","F",{"$f":"((D$37-(D$37+D$36))/LN(D$37/(D$37+D$36)))","v":15.39310546223153}]
[null,"A","sq ft",{"$f":"(D190/(D191*D$39*0.9))","v":1.7077343810325174}]
[]
[null,"DT,cw","F",{"$f":"D$36","v":20}]
[null,"CW,flo","lb/h",{"$f":"D190/D194","v":414.02553300221751}]
[null,"CW pmp head","ft",{"$f":"D$109+P$102","v":88.07692307692308}]
[null,"eff",null,{"$f":"D$45","v":0.75}]
[null,"CW pump work","hp",{"$f":"(D195*D196/60)/(33000*D197)","v":2.4556292944187465E-2}]
[null,null,"kW",{"$f":"D198*0.7457","v":1.8311627648480593E-2}]
[null,"Condensate pump head","psia",{"$f":"D$42+1-D156","v":13.399526757640107}]
[null,null,"ft",{"$f":"D200*144/62","v":31.12148150161573}]
[null,"Condensate pmp work","hp",{"$f":"(D201*D188)/(60*33000*D197)","v":1.6670972216479031E-4}]
[null,null,"kW",{"$f":"D202*0.7457","v":1.2431543981828415E-4}]
[null,"2nd Stage"]
[null,"P,inter-2","psia",{"$f":"IF(D$142>2,D$151*D156,D$143)","v":5.8152348759693631},{"$f":"Q90","v":168.70430239153637}]
[null,"Pr,jet",null,{"$f":"D205/D156","v":2.5278428668024517}]
[null,"T","R",{"$f":"D$71+460","v":552.5}]
[null,"P,ncg",null,{"$f":"D183","v":1.5447693491486292}]
[null,"vent flow,h2o","lb/h",{"$f":"D187","v":0.40025599012269147}]
[null,"total vent flow","lb/h",{"$f":"D$152+D209","v":2.4002559901226914}]
[null,"amount ncg","moles/h",{"$f":"D$152/D$144","v":4.5454545454545456E-2}]
[null,"amount h2o","moles/h",{"$f":"D186","v":2.2236443895705081E-2}]
[null,"MW,vent","Mol Wt",{"$f":"IF(D211=0,0,D210/(D211+D212))","v":35.459017709183591}]
[null,"P,suction","psia",{"$f":"D156","v":2.3004732423598928}]
[null,"rho,","lb/cft",{"$f":"D214*D213/(D207*10.7316)","v":1.3757740946615719E-2}]
[null,"Psuc/Pstm",null,{"$f":"D156/D$64","v":1.1997382857367869E-2}]
[null,"Area Ratio",null,{"$f":"((3.5879*(D206)^-2.1168)+0.1)*D216^(-1.155*D206^-0.0453)","v":80.966960872715248}]
[null,"Entrainment Ratio,design","lb,v/lb,stm",{"$f":"(1.0035*D217+8.9374)*D216^(2.9594*D217^-0.8458+0.99)","v":0.82260874281224217}]
[null,"Entrainment Ratio","lb,v/lb,stm",{"$f":"D218*(((460+$D$80)*D213)/(D207*$D$44))^0.5","v":1.4221627057663515}]
[null,"supply stm flow_2nd stage","lb/h",{"$f":"IF(D211=0,0,D210/D219)","v":1.6877506212126983}]
[]
[null,"dP","psid",{"$f":"D205-D214","v":3.5147616336094702}]
[null,"rho","lb/cft",{"$f":"D215","v":1.3757740946615719E-2}]
[null,"Head","ft",{"$f":"IF(D211=0,0,D222*144/D223)","v":36788.428943653438}]
[null,"vent flow","lb/h",{"$f":"D210","v":2.4002559901226914}]
[null,"Vacuum pump work","hp",{"$f":"IF(A$21=2,(D224*D225)/(60*33000*D$147),0)","v":0}]
[null,null,"kW",{"$f":"D226*0.7457","v":0}]
[]
[null,"T,cond","F",{"$f":"D71","v":92.5}]
[null,null,"R",{"$f":"D229+460","v":552.5}]
[null,"P,sat","psia",{"$f":"D$72","v":0.75570389321126363}]
[null,"P,ncg","psia",{"$f":"D205-D231","v":5.0595309827580994}]
[null,"mole ratio","ncg/h2o",{"$f":"D232/D231","v":6.6951236168154331}]
[null,"flow ncg","mole/h",{"$f":"D$152/D$144","v":4.5454545454545456E-2}]
[null,"flow stm leaving 2nd stage","mole/h",{"$f":"D234/D233","v":6.7892018215141075E-3}]
[null,null,"lb/h",{"$f":"D235*D$145","v":0.12220563278725394}]
[null,"steam condensed","lb/h",{"$f":"D220+D209-D236","v":1.9658009785481361}]
[null,"dh,stm-cond",null,{"$f":"R73-R72","v":1040.9503178114583}]
[null,"Q,reject","btu/h",{"$f":"D237*D238","v":2046.3011533737579}]
[null,"lmtd","F",{"$f":"((D$37-(D$37+D$36))/LN(D$37/(D$37+D$36)))","v":15.39310546223153},""]
[null,"A","sq ft",{"$f":"(D239/(D240*D$39*0.9))","v":0.42201972523565884}]
[null,"DT,cw","F",{"$f":"D$36","v":20}]
[null,"CW,flo","lb/h",{"$f":"D239/D242","v":102.3150576686879}]
[null,"CW pmp head","ft",{"$f":"D$109+P$102","v":88.07692307692308}]
[null,"eff",null,{"$f":"D$45","v":0.75}]
[null,"CW pump work","hp",{"$f":"(D243*D244/60)/(33000*D245)","v":6.0684144538020032E-3}]
[null,null,"kW",{"$f":"D246*0.7457","v":4.5252166582001535E-3}]
[null,"Condensate pump head","psia",{"$f":"D$42+1-D205","v":9.8847651240306362}]
[null,null,"ft",{"$f":"D248*144/62","v":22.958164159038898}]
[null,"Condensate pmp work","hp",{"$f":"(D249*D237)/(60*33000*D245)","v":3.039136806027435E-5}]
[null,null,"kW",{"$f":"D250*0.7457","v":2.2662843162546585E-5}]
[null,"3rd Stage"]
[null,"P,inter-3","psia",{"$f":"D143","v":14.7},{"$f":"Q91","v":211.94836067987205}]
[null,"Pr,jet",null,{"$f":"D253/D205","v":2.5278428668024526}]
[null,"T","R",{"$f":"D$71+460","v":552.5}]
[null,"P,ncg-in",null,{"$f":"D232","v":5.0595309827580994}]
[null,"vent flow,h2o","lb/h",{"$f":"IF(D254>1,D236,0)","v":0.12220563278725394}]
[null,"total vent flow","lb/h",{"$f":"IF(D254>1,D$152+D257,0)","v":2.1222056327872538}]
[null,"amount ncg","moles/h",{"$f":"IF(D253>1,D234,0)","v":4.5454545454545456E-2}]
[null,"amount h2o","moles/h",{"$f":"D257/D$145","v":6.7892018215141075E-3}]
[null,"MW,vent","Mol Wt",{"$f":"IF(D259=0,0,D258/(D259+D260))","v":40.6212368644495}]
[null,"P","psia",{"$f":"D205","v":5.8152348759693631}]
[null,"rho,","lb/cft",{"$f":"D262*D261/(D255*10.7316)","v":3.984039579632951E-2}]
[null,"Psuc/Pstm",null,{"$f":"D205/D$64","v":3.0327498676295386E-2}]
[null,"Area Ratio",null,{"$f":"((3.5879*(D254)^-2.1168)+0.1)*D264^(-1.155*D254^-0.0453)","v":28.991362825269317}]
[null,"Entrainment Ratio,design","lb,v/lb,stm",{"$f":"(1.0035*D265+8.9374)*D264^(2.9594*D265^-0.8458+0.99)","v":0.65567798176648184}]
[null,"Entrainment Ratio","lb,v/lb,stm",{"$f":"D266*(((460+$D$80)*D261)/(D255*$D$44))^0.5","v":1.2132765002015435}]
[null,"supply stm flow_3rd stage","lb/h",{"$f":"IF(A21=1,IF(D41>2,D258/D267,0),0)","v":0}]
[]
[null,"dP","psid",{"$f":"D253-D262","v":8.8847651240306362}]
[null,"rho","lb/cft",{"$f":"D263","v":3.984039579632951E-2}]
[null,"Head","ft",{"$f":"IF(D259=0,0,IF(D41>2,D270*144/D271,0))","v":32113.289847845415}]
[null,"vent flow","lb/h",{"$f":"D258","v":2.1222056327872538}]
[null,"Vacuum pump work","hp",{"$f":"IF(A$21=2,(D272*D273)/(60*33000*D$147),IF(A$21=3,(D272*D273)/(60*33000*D$147),0))","v":4.9170998991650269E-2}]
[null,null,"kW",{"$f":"D274*0.7457","v":3.6666813948073605E-2}]
[]
[null,"T,cond","F",{"$f":"D71","v":92.5}]
[null,null,"R",{"$f":"D277+460","v":552.5}]
[null,"P,sat","psia",{"$f":"D$72","v":0.75570389321126363}]
[null,"P,ncg","psia",{"$f":"D253-D279","v":13.944296106788736}]
[null,"mole ratio","ncg/h2o",{"$f":"D280/D279","v":18.452063343929982}]
[null,"flow ncg","mole/h",{"$f":"D$152/D$144","v":4.5454545454545456E-2}]
[null,"flow stm leaving 2nd stage","mole/h",{"$f":"D282/D281","v":2.4633855091061264E-3}]
[null,null,"lb/h",{"$f":"D283*D$145","v":4.4340939163910277E-2}]
[null,"steam condensed","lb/h",{"$f":"IF(D41>2,D268+D257-D284,0)","v":7.7864693623343667E-2}]
[null,"dh,stm-cond",null,{"$f":"R73-R72","v":1040.9503178114583}]
[null,"Q,reject","btu/h",{"$f":"D285*D286","v":81.053277573511423}]
[null,"lmtd","F",{"$f":"((D$37-(D$37+D$36))/LN(D$37/(D$37+D$36)))","v":15.39310546223153}]
[null,"A","sq ft",{"$f":"(D287/(D288*D$39*0.9))","v":1.6716054660198456E-2}]
[null,"DT,cw","F",{"$f":"D$36","v":20}]
[null,"CW,flo","lb/h",{"$f":"D287/D290","v":4.0526638786755713}]
[null,"CW pmp head","ft",{"$f":"D$109+P$102","v":88.07692307692308}]
[null,"eff",null,{"$f":"D$45","v":0.75}]
[null,"CW pump work","hp",{"$f":"(D291*D292/60)/(33000*D293)","v":2.4036778767591449E-4}]
[null,null,"kW",{"$f":"D294*0.7457","v":1.7924225926992945E-4}]
[null,"Condensate pump head","psia",{"$f":"D$42+1-D253","v":1}]
[null,null,"ft",{"$f":"D296*144/62","v":2.3225806451612905}]
[null,"Condensate pmp work","hp",{"$f":"(D297*D285)/(60*33000*D293)","v":1.2178251202086986E-7}]
[null,null,"kW",{"$f":"D298*0.7457","v":9.0813219213962661E-8}]
[]
[null,"SUMMARY"]
[null,"steam flow required","lb/h",{"$f":"IF(A21=2,0,D171+D220+D268)","v":6.0369157523291017}]
[null,"Q,rejcted -ncg system","btu/lb",{"$f":"D190+D239+D287","v":10407.86509099162}]
[null,"CW flo","lb/h",{"$f":"D195+D243+D291","v":520.393254549581}]
[null,"CW pump work","kW",{"$f":"D199+D247+D295","v":2.3016086565950673E-2}]
[null,"Condensate pump work","kW",{"$f":"D203+D251+D299","v":1.470690962000447E-4}]
[null,"vacuum pump work","kW",{"$f":"D178+D227+D275","v":3.6666813948073605E-2}]
[]
[null,null,"kW",{"$f":"SUM(D305:D307)","v":5.9829969610224326E-2}]

{"sheet":"Flash Plant F2-P90%","index":59,"n_rows":89,"n_cols":11,"rows_kept":89,"cut":false,"hidden":true,"merged":[]}
[null,null,"GETEM -Beta:  Geothermal Electricity Technology Evaluation Model"]
[null,null,null,{"$f":"'Summary A1'!H25","v":"EGS"},{"$f":"'Summary A1'!H26","v":"FLASH-STEAM"}]
[null,null,null,"Flash-Steam Conversion System Cost"]
[null,"This Sheet Last Modified:"]
[null,"User input required in cells:","na"]
[null,null,null,"P90% SCENARIO COSTS"]
[null,"Imported information",null,null,null,null,"Equipment Cost Calculations"]
["Geothermal Fluid Temperature","C",{"$f":"'Summary A1'!M277","v":243.87153932435771},null,null,"Turbine Generator Cost",null,null,{"$f":"C18*(2830*(C17/C18)^0.745+3685*(C17/C18)^0.617)","v":7744869.063117669},null,"curve fits of IPE turbine and generator costs; generator "]
[null,"F",{"$f":"C8*1.8+32","v":470.96877078384387},null,null,null,null,null,null,null,"     cost based on total gross power"]
["# of Flash","1 or 2",{"$f":"'Input A1'!T464","v":2},null,null,"Cooling Tower Cost",null,null,{"$f":"7800*C21^0.8","v":943129.94553661125},null,"curve fit of IPE cooling tower cost data"]
["HP Flash Pressure","psia",{"$f":"'Input A1'!Z487","v":191.74792283528063}]
["LP Flash Pressure","psia",{"$f":"'Input A1'!Z489","v":52.145316043516146},null,null,"Condenser Cost",null,null,{"$f":"IF(C22=\"surface\",H16,H17)","v":1347940.9771217571},null,"Surface condenser costs based upon IPE costs for SS "]
["HP Steam Flow","lb/h",{"$f":"'Flash Plant F1-P90%'!J46","v":243865.39086670944},null,"let",null,"F",{"$f":"(C24-(C24+C23))/LN(C24/(C24+C23))","v":15.39310546223153},null,null,"   condenser; direct contact costs based upon EPRI "]
[null,"cfm",{"$f":"C13*'Flash Plant F1-P90%'!D84/60","v":9678.0998816589326},null,"U",null,"btu/h-ft^2-F",{"$f":"C57","v":350},null,null,"   NGGPP study (brought to 2002 cost using process equipment cost index)"]
["LP Steam Flow","lb/h",{"$f":"'Flash Plant F1-P90%'!J47","v":190062.72424572869},null,"Area",null,"sqft",{"$f":"C25*1000000/(H13*H14)","v":70521.002192434593},null,null,"   equipment cost index)"]
[null,"cfm",{"$f":"C15*'Flash Plant F1-P90%'!D92/60","v":26177.005363337215},null,"SC condenser cost",null,null,{"$f":"102*H15^0.85","v":1347940.9771217571}]
["Gross Power","kW",{"$f":"'Flash Plant F1-P90%'!J22","v":27409.479530157201},null,"DC condenser",null,null,{"$f":"(1.25*C8+1480)*C25","v":678128.37185570062}]
["# T-G sets",null,{"$f":"IF('Flash Plant F1-P90%'!J44<1,1,'Flash Plant F1-P90%'!J44)","v":1}]
["HP Turbine-Generator","kW",{"$f":"'Flash Plant F1-P90%'!J23","v":16801.462842460569},null,null,"Pump Costs",null,null,{"$f":"H20+H21","v":672096.41799656441}]
["LP Turbine-Generator","KW",{"$f":"'Flash Plant F1-P90%'!J24","v":10608.016687696632},null,"Cooling Water",null,null,{"$f":"2.35*1185*C26^0.767","v":636013.05673003732}]
["Total Heat Rejection","MMbtu/h",{"$f":"'Flash Plant F1-P90%'!J25/1000000","v":400.95549033955308},null,"Condensate",null,null,{"$f":"2.35*1185*C27^0.767","v":36083.361266527128}]
["Condenser Type",null,{"$f":"'Input A1'!T474","v":"surface"}]
["Cooling Water dT","F",{"$f":"'Input A1'!T476","v":20},null,null,"NCG Removal System",null,null,{"$f":"SUM(H24:H27)","v":561799.49697924266}]
["Condenser Pinch Point","F",{"$f":"'Input A1'!T477","v":7.5},null,"Vacuum Pump",null,null,{"$f":"IF(C33<5000,70000*C33^0.34,7400*C33^0.6)+IF(C34<5000,70000*C34^0.34,7400*C34^0.6)+IF(C35<5000,70000*C35^0.34,7400*C35^0.6)","v":302499.90918703011}]
["Condenser Q","MMbtu/hr",{"$f":"'Flash Plant F1-P90%'!J26/1000000","v":379.93802841764227},null,"Condensers",null,null,{"$f":"322*((C36)^0.72+(C37)^0.72+(C38)^0.72)","v":159028.5092960379}]
["Cooling Water Pump Power","hp",{"$f":"'Flash Plant F1-P90%'!J27","v":1189.054743431205},null,"pumps",null,null,{"$f":"2.35*1085*((C39)^0.767+(C40)^0.767)","v":61935.108484505625}]
["Condensate Pump Power","hp",{"$f":"'Flash Plant F1-P90%'!J33","v":28.215217858204319},null,"ejectors",null,null,{"$f":"IF(C32=\"V\",0,IF(C32=\"J\",(1*76*C42^-0.45+1*43*C44^-0.63+1*43*C46^-0.63),(1*76*C42^-0.45+1*43*C44^-0.63)))*C31","v":38335.970011669087}]
["H2S Level","ppm",{"$f":"'Input A1'!Z483","v":20},null,null,"H2S Removal System",null,null,{"$f":"(115000*C29^0.58)","v":982476.19092043373}]
[null,"lb/h",{"$f":"'Flash Plant F1-P90%'!J35","v":40.387652488120914}]
["NCG Level","ppm",{"$f":"'Input A1'!Z481","v":2000},null,null,"Flash Vessels",null,null,{"$f":"H43+H55","v":128538.67740150115}]
[null,"lb/h",{"$f":"'Flash Plant F1-P90%'!J34","v":4038.7652488120907},null,"max drop size",null,"micron",{"$f":"C58","v":200}]
["NCG Removal system",null,{"$f":"'Input A1'!T484","v":"Hybrid"},null,null,null,"inch",{"$f":"0.00003936996*H31","v":7.8739919999999998E-3}]
["Vac Pump- 1st stage","KW",{"$f":"'Flash Plant F1-P90%'!J29","v":0},null,"HP flash"]
["Vac Pump- 2nd stage","KW",{"$f":"'Flash Plant F1-P90%'!J30","v":0},null,"P",null,"psia",{"$f":"C11","v":191.74792283528063}]
["Vac Pump- 3rd stage","KW",{"$f":"'Flash Plant F1-P90%'!J31","v":74.044326979069069},null,"flow",null,"cfm",{"$f":"C14","v":9678.0998816589326}]
["A, 1st stage","sq ft",{"$f":"'Flash Plant F1-P90%'!J51","v":3448.5691361578788},null,"V,terminal",null,"ft/m",{"$f":"-0.0009414*H$31^2*LN(H34)+0.01096*H$31^2","v":240.47322538732462}]
["A,2nd stage","sq ft",{"$f":"'Flash Plant F1-P90%'!J52","v":852.21930029750297},null,"A,cross-sect",null,"sq ft",{"$f":"H35/H36","v":40.246060101163621}]
["A, 3rd stage","sq ft",{"$f":"'Flash Plant F1-P90%'!J53","v":33.75611032942647},null,"# vessels",null,null,{"$f":"ROUNDUP(H37/300,0)","v":1}]
["ncg condensate pmp","hp",{"$f":"'Flash Plant F1-P90%'!J37","v":0.39826844234071535},null,"A",null,"sq ft",{"$f":"H37/H38","v":40.246060101163621}]
["ncg cw water pump","hp",{"$f":"'Flash Plant F1-P90%'!J38","v":62.328396530918873},null,"D",null,"ft",{"$f":"(H39*4/PI())^0.5","v":7.1584128995601786}]
["ncg vent flow, 1st","lb/h",{"$f":"'Flash Plant F1-P90%'!J14/'Flash Plant F1-P90%'!D67*'Flash Plant F1-P90%'!D161","v":12128.112246674948},null,"H",null,"ft",{"$f":"H40*3","v":21.475238698680535}]
["Pr,1st",null,{"$f":"1/'Flash Plant F1-P90%'!D167","v":210.69952479261303},null,"volume",null,"gal",{"$f":"H39*H41*7.4805","v":6465.3493770810855}]
["ncg vent flow, 2nd","lb/h",{"$f":"'Flash Plant F1-P90%'!J14/'Flash Plant F1-P90%'!D67*'Flash Plant F1-P90%'!D210","v":4847.0352405802923},null,"total cost - HP flash",null,null,{"$f":"H38*IF(H34<75,166.5*H42^0.625,110*H42^0.68)","v":42913.629177718904}]
["Pr,2nd",null,{"$f":"1/'Flash Plant F1-P90%'!D216","v":83.35151189960375}]
["ncg vent flow, 3rd","lb/h",{"$f":"'Flash Plant F1-P90%'!J14/'Flash Plant F1-P90%'!D67*'Flash Plant F1-P90%'!D258","v":4285.5451802672169},null,"LP flash"]
["Pr,3rd",null,{"$f":"1/'Flash Plant F1-P90%'!D264","v":32.973375439683757},null,"P",null,"psia",{"$f":"C12","v":52.145316043516146}]
["Year of Estimate",null,{"$f":"'Input A1'!T39","v":2011},null,"flow",null,"cfm",{"$f":"C16","v":26177.005363337215}]
["Net Plant Power","kW",{"$f":"'Flash Plant F1-P90%'!J21","v":25991.359018095252},null,"V,terminal",null,"ft/m",{"$f":"IF(C10=1,0,-0.0009414*H$31^2*LN(H46)+0.01096*H$31^2)","v":289.50688212424052}]
["Tax",null,{"$f":"'Input A1'!T512","v":0.05},null,"A,cross-sect",null,"sq ft",{"$f":"IF(C10=1,0,H47/H48)","v":90.419285273168313}]
["Freight",null,{"$f":"'Input A1'!T513","v":0.05},null,"# vessels",null,null,{"$f":"ROUNDUP(H49/300,0)","v":1}]
["Steel cost index",null,{"$f":"Tables!F37","v":2.2191060473269064},null,"A",null,"sq ft",{"$f":"IF(C10=1,0,H49/H50)","v":90.419285273168313}]
["Labor cost index",null,{"$f":"Tables!C37","v":1.2387181164159582},null,"D",null,"ft",{"$f":"(H51*4/PI())^0.5","v":10.729650955016552}]
["Process equipment cost index",null,{"$f":"Tables!L37","v":1.4620386784276018},null,"H",null,"ft",{"$f":"H52*3","v":32.188952865049657}]
["Turbine-Generator cost index",null,{"$f":"Tables!I37","v":1.3599033816425121},null,"volume",null,"gal",{"$f":"H51*H53*7.4805","v":21772.011046942087}]
[" Direct Installation Multiplier Used",null,{"$f":"'Input A1'!Z517","v":2.4346566203566113},null,"total cost - LP flash",null,null,{"$f":"IF(C10=1,0,H50*IF(H46<75,166.5*H54^0.625,110*H54^0.68))","v":85625.048223782243}]
["Indirect Plant Cost","$K",{"$f":"'Input A1'!Z522/1000","v":5057.3441660084454}]
["Condenser U","btu/h-sqft-F",{"$f":"'Input A1'!E494","v":350}]
["Maximum drop size in flasher","micron",{"$f":"'Input A1'!T495","v":200}]
[]
[]
[null,null,null,"Plant Cost Calculations"]
["Component","reference yr","ref equip cost","Escalatn (PPI)","Equipment Cost","User Adjust","$ per kW"]
["Turbine Generator Cost",2002,{"$f":"I8","v":7744869.063117669},{"$f":"C54","v":1.3599033816425121},{"$f":"C63*D63*F63","v":10532273.629312193},{"$f":"'Input A1'!Z498","v":1},{"$f":"E63/C$48","v":405.22212101258714}]
["Flash Vessels",2002,{"$f":"I30","v":128538.67740150115},{"$f":"C53","v":1.4620386784276018},187928.5180349226,{"$f":"'Input A1'!T500","v":1},{"$f":"E64/C$48","v":7.2304229226369534}]
["Cooling Tower Cost",2002,{"$f":"I10","v":943129.94553661125},{"$f":"C53","v":1.4620386784276018},1378892.4591578431,{"$f":"'Input A1'!Z502","v":1},53.051956929141511]
["Condenser Cost",2002,{"$f":"I12","v":1347940.9771217571},{"$f":"C53","v":1.4620386784276018},1970741.8447895041,{"$f":"'Input A1'!Z504","v":1},75.822962678383547]
["Pump Costs",2002,{"$f":"I19","v":672096.41799656441},{"$f":"C53","v":1.4620386784276018},982630.95874362206,{"$f":"'Input A1'!Z506","v":1},37.806063086563185]
["NCG Removal System",2002,{"$f":"I23","v":561799.49697924266},{"$f":"C53","v":1.4620386784276018},821372.59410482342,{"$f":"'Input A1'!Z508","v":1},31.60175631958997]
["H2S Removal System",2002,{"$f":"I28","v":982476.19092043373},{"$f":"C53","v":1.4620386784276018},1436418.1917598951,{"$f":"'Input A1'!Z510","v":1},55.265220674296287]
[]
["Total Equipment Dollars",null,{"$f":"SUM(C63:C69)","v":12380850.769073779},{"$f":"'Flash Plant F2-Reference'!D71","v":1.3981439780688805},{"$f":"SUM(E63:E69)","v":17310258.195902802},null,{"$f":"SUM(G63:G69)","v":666.0005036231986}]
[]
["Construction Costs",null,"IPE Ref Yr Multipliers",null,"Corrected  Multipliers",null,"Total Cost"]
["Total Material Cost Multiplier",null,{"$f":" 8.65*C8^-0.297","v":1.6905548070008629},{"$f":"C53","v":1.4620386784276018},{"$f":"1+(C74-1)*D74/D71","v":1.7221129248819249},null,{"$f":"E$71*E74","v":29810219.372207489},"comment: multiplier applied to main equipment items to get total material cost"]
["Pipe and Steel",null,{"$f":" 374.65*C8^-1.327","v":0.25460265682124189},{"$f":"C51","v":2.2191060473269064},{"$f":"C75*D75/D71","v":0.40410022449753763},null,{"$f":"E$71*E75","v":6995079.2230746634},"comment: this is included in the multiplier in Row 74"]
["Other",null,{"$f":"C74-C75-1","v":0.43595215017962108},{"$f":"C53","v":1.4620386784276018},{"$f":"C76*D76/D71","v":0.45587501395001806},null,{"$f":"E$71*E76","v":7891314.1965356041},"comment: this is included in the multiplier in Row 74"]
["Labor Cost Multiplier",null,{"$f":" (42.65*C8^-0.923)*(1+0.45)","v":0.38720176150322766},{"$f":"C52","v":1.2387181164159582},{"$f":"C77*D77/D71","v":0.34305038980655667},null,{"$f":"E$71*E77","v":5938290.8217565985},"comment: multiplier applied to total material cost to get labor cost "]
["Construct'n Mat'ls, Rentals, etc",null,{"$f":"16.177*C8^-0.827","v":0.17167843260954954},{"$f":"C53","v":1.4620386784276018},{"$f":"C78*D78/D71","v":0.17952407810937354},null,3107608.1444546781,"comment: applied to total material cost"]
["direct Multiplier in 2002",null,{"$f":"C74+C77+C78","v":2.2494350011136399},null,{"$f":"E74+E77+E78","v":2.244687392797855}]
["Tax",null,{"$f":"(C74+C78)*C49","v":9.3111661980520621E-2},null,{"$f":"(E74+E78)*C49","v":9.5081850149564925E-2},null,1645891.3758331083]
["Freight",null,{"$f":"(C74+C78)*C50","v":9.3111661980520621E-2},null,{"$f":"(E74+E78)*C50","v":9.5081850149564925E-2},null,1645891.3758331083]
["direct multiplier",null,{"$f":"SUM(C79:C81)","v":2.4356583250746811},null,{"$f":"SUM(E79:E81)","v":2.4348510930969849},null,{"$f":"SUM(G77:G81)+G74","v":42147901.090084985}]
[]
["Installation Multiplier",null,null,null,{"$f":"C55","v":2.4346566203566113}]
["Direct Plant Construction Cost",null,null,null,{"$f":"E71*E84","v":42144534.716737047}]
["Indirect Costs",null,null,null,{"$f":"C56*1000","v":5057344.1660084454}]
["Total Plant Cost",null,null,null,{"$f":"E85+E86","v":47201878.882745489}]
["Installation Multiplier",null,null,null,{"$f":"E87/E71","v":2.7268154147994044}]
["Plant Cost","$/kW",null,null,{"$f":"E87/C48","v":1816.0604395439045}]

{"sheet":"LCOE Flash 10-90s","index":60,"n_rows":142,"n_cols":22,"rows_kept":142,"cut":false,"hidden":true,"merged":[[8,3,8,5],[9,3,9,5],[10,3,10,5]]}
[{"$f":"'Input A1'!A75","v":1}]
[{"$f":"'Input A1'!A398","v":0}]
[]
[]
[null,"GETEM - beta",null,"ECONOMIC SUMMARY "]
[null,null,null,"Reference","Change","Improved"]
[]
[{"$f":"COUNT(D8,F8)","v":2},"Cost of Electricity: ","cent/kWh",{"$f":"'Summary A1'!H24","v":17.94306093469395},{"$f":"(F8-D8)/D8","v":-0.71309026474238979},{"$f":"'Summary A1'!J24","v":5.1480388624842091}]
[null,"Resource Type",null,{"$f":"IF(A1=0,\"HYDROTHERMAL\",\"EGS\")","v":"EGS"}]
[null,"Conversion System",null,{"$f":"IF(A2=1,\"BINARY\",\"FLASH-STEAM\")","v":"FLASH-STEAM"}]
[null,"Power Sales","kW",{"$f":"'Summary A1'!H296","v":25000}]
[]
[]
[null,"Summary of Final Results",null,"LCOE, cent/kWh"]
[null,"a. Flash System: P10%",null,{"$f":"J32","v":14.789353464993757}]
[null,"b. Flash System:  90%",null,{"$f":"J48","v":16.656409733431513}]
[]
[null,"X1. P10% LCOE (electricity), from Above Costs (in constant dollars)",null,null,null,null,null,null,null,null,null,null,null,"CC1. Capital Costs"]
[null,null,"Cap.Cost","Ann.Cost","O&M",null,"LCOE, (cent/kWh)",null,null,null,null,null,null,null,null,"P10%",null,null,null,"P90%"]
[null,null,"$/kW","$/kW/yr","$K/yr","Capital","O&M","Total","Royalty","Total",null,null,null,null,"Non-Drill","Well Cost","Total Cost ","Total Cost ","Non-Drill","Well Cost","Total Cost ","Total Cost "]
[null,null,null,null,null,null,null,null,{"$f":"D62","v":2.9166666666666671E-2},null,null,null,null,null,"Cost",null,null,null,"Cost"]
[null,"Nominal Cost System",null,null,null,null,null,null,null,null,null,null,null,null,"($M)","($M)","($M)","($/kW)","($M)","($M)","($M)","($/kW)"]
[null," - Exploration",{"$f":"R24","v":271.11147484485167},{"$f":"C23*$D$60","v":29.28003928324398},0,{"$f":"100*D23/($D$66*8760)","v":0.38597581942382897},{"$f":"(E23*1000/$P$58)*100","v":0},{"$f":"F23+G23","v":0.38597581942382897},null,null,null,null,null,"Item"]
[null," - Confirmation",{"$f":"R25","v":1533.7976526088617},{"$f":"C24*$D$60","v":165.65014648175705},0,{"$f":"100*D24/($D$66*8760)","v":2.183636108116922},{"$f":"(E24*1000/$P$58)*100","v":0},{"$f":"F24+G24","v":2.183636108116922},null,null,null,null,null,"a1. Exploration [d]",{"$f":"(SUM(D82:D85)-D83)/1000000*D86","v":3.777786871121291},{"$f":"D85/1000000*D86","v":3},{"$f":"SUM(O24:P24)","v":6.7777868711212914},{"$f":"1000*Q24/$D$138","v":271.11147484485167},{"$f":"(SUM(E82:E85)-E83)/1000000*E86","v":3.777786871121291},{"$f":"E85/1000000*E86","v":3},{"$f":"SUM(S24:T24)","v":6.7777868711212914},{"$f":"U24*1000/E$138","v":271.11147484485167}]
[null," - Field-Well",{"$f":"R26","v":2321.1731392793617},{"$f":"C25*$D$60","v":250.68669904217106},{"$f":"P$52","v":1212.9624503812349},{"$f":"100*D25/($D$66*8760)","v":3.3046063615368451},{"$f":"(E25*1000/P$58)*100","v":0.63958134917415033},3.9441877107109953,null,null,null,null,null,"a2. Confirmation [e]",{"$f":"SUM(D91:D93)/1000000","v":6.1116638721534073},{"$f":"D94/1000000","v":32.233277443068133},{"$f":"SUM(O25:P25)","v":38.34494131522154},{"$f":"1000*Q25/$D$138","v":1533.7976526088617},{"$f":"SUM(E91:E93)/1000000","v":6.1116638721534073},{"$f":"E94/1000000","v":32.233277443068133},{"$f":"SUM(S25:T25)","v":38.34494131522154},{"$f":"U25*1000/E$138","v":1533.7976526088617}]
[null," - Field-Makeup",null,{"$f":"Q75","v":0},null,{"$f":"100*D26/($D$66*8760)","v":0},{"$f":"(E26*1000/P$58)*100","v":0},0,null,null,null,null,null,"b. Main wells",{"$f":"D105/1000000","v":2.9517870776895361},{"$f":"(D109+D111)/1000000","v":55.077541404294507},{"$f":"SUM(O26:P26)","v":58.029328481984045},{"$f":"1000*Q26/$D$138","v":2321.1731392793617},{"$f":"(E105)/1000000","v":2.9517870776895361},{"$f":"(E109+E111)/1000000","v":55.077541404294507},{"$f":"SUM(S26:T26)","v":58.029328481984045},{"$f":"U26*1000/E$138","v":2321.1731392793617}]
[null," - Field-Other",{"$f":"R27","v":347.27818718176553},{"$f":"C27*$D$60","v":37.506044215630673},{"$f":"P53","v":3990.0775803639967},0.49441279806474853,{"$f":"(E27*1000/P$58)*100","v":2.1039226740750676},2.5983354721398162,null,null,null,null,null,"c. Other field",{"$f":"SUM(O28:O31)","v":8.6819546795441376},null,{"$f":"SUM(O27:P27)","v":8.6819546795441376},{"$f":"1000*Q27/$D$138","v":347.27818718176553},{"$f":"SUM(S28:S31)","v":8.6819546795441376},null,{"$f":"SUM(S27:T27)","v":8.6819546795441376},{"$f":"U27*1000/E$138","v":347.27818718176553}]
[null," - Plant",{"$f":"R$32","v":1604.7672359622043},{"$f":"C28*$D$60","v":173.31486148391807},{"$f":"P$54","v":1831.2751335028531},2.2846740413311104,{"$f":"(E28*1000/P$58)*100","v":0.96561061739932896},3.2502846587304393,null,null,null,null,null,"     c1. Surface Equip [k]",{"$f":"D106/1000000","v":2.1468225934408967},null,null,null,{"$f":"E106/1000000","v":2.1468225934408967}]
[null," - Permitting",{"$f":"R35","v":67.2},{"$f":"C29*$D$60","v":7.2576000000000001},null,9.5671255081049386E-2,{"$f":"(E29*1000/$Q$58)*100","v":0},9.5671255081049386E-2,null,null,null,null,null,"     c2. DHPs ",{"$f":"D122*D101/1000000","v":0},null,null,null,{"$f":"E101*E122/1000000","v":0}]
[null," - Contingency",{"$f":"R$36","v":921.79915348155657},{"$f":"C30*$D$60","v":99.554308576008111},0,1.3123464575331756,{"$f":"(E30*1000/P$58)*100","v":0},1.3123464575331756,null,null,null,null,null,"     c3. INJ-Pumps",{"$f":"D123/1000000","v":0.81137755605530848},null,null,null,{"$f":"E123/1000000","v":0.81137755605530848}]
[null," - Taxes & Insurance",null,null,{"$f":"P55","v":1137.487964775896},null,{"$f":"(E31*1000/P$58)*100","v":0.5997845085411071},0.5997845085411071,null,null,null,null,null,"     c4. Stimulation",{"$f":"D117/1000000","v":5.7237545300479313},null,null,null,{"$f":"E117/1000000","v":5.7237545300479313}]
[null,"- TOTAL",{"$f":"SUM(C23:C30)","v":7067.126843358601},{"$f":"SUM(D23:D30)","v":763.24969908272897},{"$f":"SUM(E23:E31)","v":8171.8031290239815},{"$f":"SUM(F23:F31)","v":10.06132284108768},{"$f":"SUM(G23:G31)","v":4.3088991491896538},{"$f":"SUM(H23:H31)","v":14.370221990277335},{"$f":"H32*I21","v":0.41913147471642231},{"$f":"H32+I32","v":14.789353464993757},null,null,null,"d. Plant",{"$f":"O33+O34","v":40.11918089905511},null,{"$f":"SUM(O32:P32)","v":40.11918089905511},{"$f":"1000*Q32/$D$138","v":1604.7672359622043},{"$f":"S33+S34","v":62.930475167894336},null,{"$f":"S32","v":62.930475167894336},{"$f":"U32*1000/E$138","v":2517.2190067157735}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"     d1. power plant",{"$f":"D139*D142/1000","v":40.11918089905511},null,null,null,{"$f":"E139*E142/1000","v":62.930475167894336}]
[{"$f":"'Input A1'!A383","v":1},"X2. P90% LCOE (electricity), from Above Costs (in constant dollars)",null,null,null,null,null,null,null,null,null,null,null,"    d2. Transmission",{"$f":"D140/1000000","v":0},null,null,null,{"$f":"E140/1000000","v":0}]
[null,null,"Cap.Cost","Ann.Cost","O&M",null,"LCOE, (cent/kWh)",null,null,null,null,null,null,"e. Permitting",{"$f":"(D83+D92+D107+D141)/1000000","v":1.68},null,{"$f":"SUM(O35:P35)","v":1.68},{"$f":"1000*Q35/$D$138","v":67.2},{"$f":"(E83+E92+E107+E141)/1000000","v":1.68},null,{"$f":"S35","v":1.68},{"$f":"U35*1000/E$138","v":67.2}]
[null,null,"$/kW","$/kW/yr","$K/yr","Capital","O&M","Total","Royalty","Total",null,null,null,"f. Contingency",null,null,{"$f":"SUM(Q24:Q35)*D61","v":23.044978837038915},921.79915348155657,null,null,{"$f":"SUM(U24:U35)*E61","v":26.466672977364805},{"$f":"U36*1000/E$138","v":1058.6669190945922}]
[null,null,null,null,null,null,null,null,{"$f":"E62","v":2.9166666666666671E-2},null,null,null,null,"Total",null,{"$f":"SUM(P24:P35)","v":90.31081884736264},{"$f":"SUM(Q24:Q36)","v":176.67817108396503},{"$f":"Q37*1000/D$138","v":7067.126843358601},null,{"$f":"SUM(T24:T36)","v":90.31081884736264},{"$f":"SUM(U24:U36)","v":202.91115949313016},{"$f":"U37*1000/E$138","v":8116.4463797252065}]
[null,"Nominal Cost System",null,null,null,null,null,null,null,null,null,null,null,"costs for tax & Insurance"]
[null," - Exploration",{"$f":"V24","v":271.11147484485167},{"$f":"C39*$E$60","v":29.28003928324398},0,{"$f":"100*D39/($E$66*8760)","v":0.38597581942382897},{"$f":"(E39*1000/$Q$58)*100","v":0},{"$f":"F39+G39","v":0.38597581942382897},null,null,null,null,null,"plant",{"$f":"D142*D139*1000","v":40119180.899055108},null,null,null,{"$f":"E142*E139*1000","v":62930475.167894334}]
[null," - Confirmation",{"$f":"V25","v":1533.7976526088617},{"$f":"C40*$E$60","v":165.65014648175705},0,{"$f":"100*D40/($E$66*8760)","v":2.183636108116922},0,{"$f":"F40+G40","v":2.183636108116922},null,null,null,null,null,"transmission",{"$f":"D140","v":0},null,null,null,{"$f":"E140","v":0}]
[null," - Field-Well",{"$f":"V26","v":2321.1731392793617},{"$f":"C41*$E$60","v":250.68669904217106},{"$f":"Q52","v":1212.9624503812349},{"$f":"100*D41/($E$66*8760)","v":3.3046063615368451},0.63958134917415033,3.9441877107109953,null,null,null,null,null,"successful confirmation wells",{"$f":"('Summary A1'!L96*D90)*(1+'Input A1'!T179)+D93","v":30825953.052177235},null,null,null,{"$f":"('Summary A1'!M96*E90)*(1+'Input A1'!T179)+E93","v":30825953.052177235}]
[null," - Field-Makeup",null,{"$f":"R75","v":0},null,{"$f":"100*D42/($E$66*8760)","v":0},0,0,null,null,null,null,null,"production wells (successful)",{"$f":"D102*D108*(1+'Input A1'!T237)","v":25278078.424715757},null,null,null,{"$f":"E102*E108*(1+'Input A1'!T237)","v":25278078.424715757}]
[null," - Field-Other",{"$f":"V27","v":347.27818718176553},{"$f":"C43*$E$60","v":37.506044215630673},{"$f":"Q53","v":3990.0775803639967},0.49441279806474853,2.1039226740750676,2.5983354721398162,null,null,null,null,null,"injection wells (&stimulation)",{"$f":"D104*D110*(1+'Input A1'!T237)","v":32553340.049793474},null,null,null,{"$f":"E104*E110*(1+'Input A1'!T237)","v":32553340.049793474}]
[null," - Plant",{"$f":"V32","v":2517.2190067157735},{"$f":"C44*$E$60","v":271.85965272530353},{"$f":"Q54","v":2241.8784303419588},3.5837128227138471,1.1821170809631183,4.7658299036769654,null,null,null,null,null,"geothermal pumps",{"$f":"(D101*D122+D123)*(1+'Input A1'!T237)","v":851946.4338580739},null,null,null,{"$f":"(E101*E122+E123)*(1+'Input A1'!T237)","v":851946.4338580739}]
[null," - Permitting",{"$f":"V35","v":67.2},{"$f":"C45*$E$60","v":7.2576000000000001},null,{"$f":"100*D45/($E$66*8760)","v":9.5671255081049386E-2},{"$f":"(E45*1000/$Q$58)*100","v":0},{"$f":"F45+G45","v":9.5671255081049386E-2},null,null,null,null,null,"surface equipment",{"$f":"D106*(1+'Input A1'!T237)","v":2254163.7231129417},null,null,null,{"$f":"E106*(1+'Input A1'!T237)","v":2254163.7231129417}]
[null," - Contingency",{"$f":"V36","v":1058.6669190945922},{"$f":"C46*$E$60","v":114.33602726221596},null,{"$f":"100*D46/($E$66*8760)","v":1.5072022747405864},0,1.5072022747405864,null,null,null,null,null,"total with contingency",{"$f":"SUM(O39:O45)*(1+D61)","v":151665061.97011948},null,null,null,{"$f":"SUM(S39:S45)*(1+E61)","v":177898050.37928456}]
[null," - Taxes & Insurance",null,null,{"$f":"Q55","v":1334.2353778446343},null,{"$f":"(E47*1000/P$58)*100","v":0.7035271889987561},0.7035271889987561]
[null,"- TOTAL",{"$f":"SUM(C39:C46)","v":8116.4463797252056},{"$f":"SUM(D39:D46)","v":876.57620901032215},{"$f":"SUM(E39:E47)","v":8779.1538389318248},{"$f":"SUM(F39:F46)","v":11.555217439677827},{"$f":"SUM(G39:G47)","v":4.6291482932110926},{"$f":"SUM(H39:H47)","v":16.184365732888921},{"$f":"H48*I37","v":0.4720440005425936},{"$f":"H48+I48","v":16.656409733431513}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"OM1. O&M, $K/yr"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"P10%","P90%"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cost","Cost"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"a1. Field-Well","$k/yr",{"$f":"IF(A128=0,'O&M Cost F1 10-90s'!H84/1000,(D130/100)*P58/1000)","v":1212.9624503812349},{"$f":"IF(A128=0,'O&M Cost F1 10-90s'!Q84/1000,(E130/100)*Q58/1000)","v":1212.9624503812349}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"a2. Field-NonWell","$k/yr",{"$f":"IF(A128=0,('O&M Cost F1 10-90s'!H85+'O&M Cost F1 10-90s'!H86)/1000,0)","v":3990.0775803639967},{"$f":"IF(A128=0,('O&M Cost F1 10-90s'!Q85+'O&M Cost F1 10-90s'!Q86)/1000,0)","v":3990.0775803639967}]
[null,null,null,null,null,null,null,null,null,null,null,null,null," b. Plant","$k/yr",{"$f":"IF(A128=0,'O&M Cost F1 10-90s'!H42/1000,(D129/100)*P58/1000)","v":1831.2751335028531},{"$f":"IF(A128=0,'O&M Cost F1 10-90s'!Q42/1000,(E129/100)*Q58/1000)","v":2241.8784303419588}]
[null,null,null,null,null,null,null,null,null,null,null,null,null," c.Taxes & Insurance","$k/yr",{"$f":"IF(A129=0,'O&M Cost F1 10-90s'!H92/1000,0)","v":1137.487964775896},{"$f":"IF(A129=0,'O&M Cost F1 10-90s'!Q92/1000,0)","v":1334.2353778446343}]
[null,"A1. Economics Factors",null,null,null,null,null,null,null,null,null,null,null,"total","$k/yr",{"$f":"SUM(P52:P55)","v":8171.8031290239815},{"$f":"SUM(Q52:Q55)","v":8779.1538389318248}]
[null,null,null,"P10%","P90%"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Annual Power Sales","kW-h/y",{"$f":"D138*1000*365*24*D66","v":189649440.52034259},{"$f":"E138*1000*365*24*E66","v":189649440.52034259}]
[null,"Utilization Factor [i]",null,{"$f":"'Input A1'!Y40","v":0.95},{"$f":"'Input A1'!Z40","v":0.95}]
[null,"Fixed Charge Rate",null,{"$f":"'Input A1'!Y47","v":0.108},{"$f":"'Input A1'!Z47","v":0.108}]
[null,"Contingency",null,{"$f":"'Input A1'!Y41","v":0.15},{"$f":"'Input A1'!Z41","v":0.15}]
[null,"Royalty",null,{"$f":"'Input A1'!C44","v":2.9166666666666671E-2},{"$f":"'Input A1'!D44","v":2.9166666666666671E-2},"<== This is the average royalty over 30 yr life",null,null,null,null,null,null,null,"MU1. Make up costs ($K)"]
[null,"Discount rate",null,{"$f":"'Input A1'!Y44","v":7.0000000000000007E-2},{"$f":"'Input A1'!Z44","v":7.0000000000000007E-2},null,null,null,null,null,null,null,null,null,null,null,"P10%","P90%"]
[null,"Unacost factor (disc, 30 yrs)",null,{"$f":"1/'Summary A1'!L193","v":9.2496310463229536E-2},{"$f":"1/'Summary A1'!M193","v":9.2496310463229536E-2},"<==  The Unacost factor is the annual fraction that needs to be recovered to pay for the summed present value of the discounted Makeup costs",null,null,null,null,null,null,null,"a. Producers",null,null,{"$f":"(D101)*D108/1000","v":45563.212033203286},{"$f":"(E101)*E108/1000","v":45563.212033203286}]
[null,"Power after Drawdown",null,{"$f":"'Summary A1'!L189","v":0.91155703206124772},{"$f":"'Summary A1'!M189","v":0.91155703206124772},null,null,null,null,null,null,null,null,"b. Spare ProdWells",null,null,{"$f":"D99*D108/1000","v":0},{"$f":"E99*E108/1000","v":0}]
[null,"Levelized Utilization Factor [h]",null,{"$f":"D59*D65","v":0.86597918045818534},{"$f":"E59*E65","v":0.86597918045818534},"<== Ratio of actual power to nominal power (at design) - used in LCOE calculations",null,null,null,null,null,null,null,"c. Dry Holes",null,null,{"$f":"D100*D108/1000","v":0},{"$f":"E100*E108/1000","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"d. Injectors",null,null,{"$f":"D104*D110/1000","v":31003.18099980331},{"$f":"E104*E110/1000","v":31003.18099980331}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"e. DownHole Pumps",null,null,{"$f":"D101*D122/1000","v":0},{"$f":"E101*E122/1000","v":0}]
[null,"B1.Resource Parameters",null,null,null,null,null,null,null,null,null,null,null,"f. Field piping",null,null,{"$f":"D106/1000","v":2146.822593440897},{"$f":"E106/1000","v":2146.822593440897}]
[null,null,null,"P10%","P90%",null,null,null,null,null,null,null,null,"g. Stimulation (Injection Wells)",null,null,{"$f":"D104*D116/1000","v":7951.1947905218394},{"$f":"E104*E116/1000","v":7951.1947905218394}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"h. Total",null,null,{"$f":"SUM(Q64:Q70)","v":86664.410416969331},{"$f":"SUM(R64:R70)","v":86664.410416969331}]
[null,"Resource Type",null,{"$f":"'Input A1'!T75","v":"EGS"},{"$f":"D72","v":"EGS"},null,null,null,null,null,null,null,null,"i. Fraction to pay:",null,null,{"$f":"'Summary A1'!L192","v":0},{"$f":"'Summary A1'!M192","v":0}]
[null,"Reservoir Temp","°C",{"$f":"'Summary A1'!L50","v":250},{"$f":"'Summary A1'!M50","v":250},null,null,null,null,null,null,null,null,"j. PV in year 0",null,null,{"$f":"Q71*Q72","v":0},{"$f":"R71*R72","v":0}]
[null,null,"°F",{"$f":"D73*1.8+32","v":482},{"$f":"E73*1.8+32","v":482},null,null,null,null,null,null,null,null,"k. Unacost, each year:",null,null,{"$f":"Q73*D64","v":0},{"$f":"R73*E64","v":0}]
[null,"Well Depth","m",{"$f":"'Summary A1'!L52","v":3500},{"$f":"'Summary A1'!M52","v":3500},null,null,null,null,null,null,null,null,"l. $/kW/year",null,null,{"$f":"Q74/D138","v":0},{"$f":"R74/E138","v":0}]
[]
[null,"C1.Exploration & Confirmation Parameters"]
[null,null,null,"P10%","P90%"]
[]
[null,"Field Type",null,{"$f":"'Input A1'!T81","v":"Greenfield"},{"$f":"D80","v":"Greenfield"}]
[null,"Power Found","MW(e)",{"$f":"'Summary A1'!L61","v":300},{"$f":"'Summary A1'!M61","v":300}]
[null,"Non-Drilling Exploration Cost [l]",null,{"$f":"'Summary A1'!L77","v":750000},{"$f":"'Summary A1'!M77","v":750000}]
[null,"Permitting Cost for Exploration",null,{"$f":"'Summary A1'!L78","v":680000},{"$f":"'Summary A1'!M78","v":680000}]
[null,"Leasing Cost",null,{"$f":"'Summary A1'!L79","v":27786.871121290762},{"$f":"'Summary A1'!M79","v":27786.871121290762}]
[null,"Total Exploration Drilling Cost",null,{"$f":"'Summary A1'!L76","v":3000000},{"$f":"'Summary A1'!M76","v":3000000}]
[null,"Proportioned Exploration Cost Ratio",null,{"$f":"'Summary A1'!L81","v":1},{"$f":"'Summary A1'!M81","v":1}]
[null,"Total Exploration Cost",null,{"$f":"SUM(D82:D85)*D86","v":4457786.8711212911},{"$f":"SUM(E82:E85)*E86","v":4457786.8711212911}]
[null,"Confirmation Success","Ratio",{"$f":"'Summary A1'!L91","v":1},{"$f":"'Summary A1'!M91","v":1}]
[null,"No. Confirmation Wells","Count",{"$f":"'Summary A1'!L93","v":3.75},{"$f":"'Summary A1'!M93","v":3.75}]
[null,"Confirmation Well Cost","$/well",{"$f":"'Summary A1'!L92","v":8595540.6514848359},{"$f":"'Summary A1'!M92","v":8595540.6514848359}]
[null,"Non-Drilling Confirmation Costs",null,{"$f":"'Summary A1'!L102+'Summary A1'!L104","v":2361663.872153407},{"$f":"'Summary A1'!M102+'Summary A1'!M104","v":2361663.872153407}]
[null,"Permitting Costs during Confirmation",null,{"$f":"'Summary A1'!L103","v":0},{"$f":"'Summary A1'!M103","v":0}]
[null,"Confirmation Stimulation Cost Incl'd",null,{"$f":"'Summary A1'!L101","v":3750000},{"$f":"'Summary A1'!M101","v":3750000}]
[null,"Total Confirmation Drilling Cost",null,{"$f":"'Summary A1'!L100","v":32233277.443068136},{"$f":"'Summary A1'!M100","v":32233277.443068136}]
[]
[null,"D1.Well Field Development Parameters"]
[null,null,null,"P10%","P90%"]
[]
[null,"Spare Production Wells","Count",{"$f":"'Summary A1'!L116","v":0},{"$f":"'Summary A1'!M116","v":0}]
[null,"Dry Holes (unusable)",null,{"$f":"'Summary A1'!L117","v":0},{"$f":"'Summary A1'!M117","v":0}]
[null,"Production Wells Required",null,{"$f":"'Summary A1'!L112","v":6.3609558324174715},{"$f":"'Summary A1'!M112","v":6.3609558324174715}]
[null,"Successful Production Wells Drilled",null,{"$f":"'Summary A1'!L118","v":3.3609558324174715},{"$f":"'Summary A1'!M118","v":3.3609558324174715}]
[null,"Injection/Producer","Ratio",{"$f":"'Summary A1'!L111","v":0.5},{"$f":"'Summary A1'!M111","v":0.5}]
[null,"Injection Wells Drilled",null,{"$f":"'Summary A1'!L114","v":3.1804779162087358},{"$f":"'Summary A1'!M114","v":3.1804779162087358}]
[null,"Well Fld Develop (Non Drilling)",null,{"$f":"'Summary A1'!L127","v":2951787.0776895359},{"$f":"'Summary A1'!M127","v":2951787.0776895359}]
[null,"Surface Equipment",null,{"$f":"'Summary A1'!L123","v":2146822.5934408968},{"$f":"'Summary A1'!M123","v":2146822.5934408968}]
[null,"Permitting Costs WellFld Develpmnt",null,{"$f":"'Summary A1'!L126","v":1000000},{"$f":"'Summary A1'!M126","v":1000000}]
[null,"Unit Prod Well Cost","$/well",{"$f":"'Summary A1'!L109","v":7162950.5429040305},{"$f":"'Summary A1'!M109","v":7162950.5429040305}]
[null,"Total Production Drilling Cost",null,{"$f":"'Summary A1'!L129","v":24074360.404491197},{"$f":"'Summary A1'!M129","v":24074360.404491197}]
[null,"Unit Inject Well Cost","$/well",{"$f":"'Summary A1'!L110","v":9747962.9843682144},{"$f":"'Summary A1'!M110","v":9747962.9843682144}]
[null,"Total Injection Drilling Cost",null,{"$f":"'Summary A1'!L130","v":31003180.999803308},{"$f":"'Summary A1'!M130","v":31003180.999803308}]
[]
[null,"E1.Reservoir Development Parameters"]
[null,null,null,"P10%","P90%"]
[]
[null,"Stimulation Cost"," per well",{"$f":"'Summary A1'!L154","v":2500000},{"$f":"'Summary A1'!M154","v":2500000}]
[null,"Total Stimulation Cost (excluding Cnf)",null,{"$f":"'Summary A1'!L158","v":5723754.5300479317},{"$f":"'Summary A1'!M158","v":5723754.5300479317}]
[]
[null,"E1.GF Pumping Parameters"]
[null,null,null,"P10%","P90%"]
[]
[null,"Production Pump Cost","per well",{"$f":"'Summary A1'!L218","v":0},{"$f":"'Summary A1'!M218","v":0}]
[null,"Injection Pump Cost",null,{"$f":"'Summary A1'!L231","v":811377.55605530844},{"$f":"'Summary A1'!M231","v":811377.55605530844}]
[]
[null,"F1.O&M Parameters"]
[null,null,null,"P10%","P90%"]
[]
[{"$f":"'Input A1'!A328","v":0},"O&M Costs Inputted or Calc'd",null,{"$f":"IF(A128=1,\"Inputted\",\"Calculated\")","v":"Calculated"},{"$f":"D128","v":"Calculated"}]
[null,"Input -Plant O&M","¢/kW-hr",{"$f":"IF(A128=1,'Summary A1'!L265,0)","v":0},{"$f":"IF(A128=1,'Summary A1'!M265,0)","v":0}]
[null,"Input - Field O&M","¢/kW-hr",{"$f":"IF(A128=1,'Summary A1'!L269,0)","v":0},{"$f":"IF(A128=1,'Summary A1'!M269,0)","v":0}]
[null,"Taxes and Insurance",null,{"$f":"'Input A1'!T380","v":7.4999999999999997E-3},{"$f":"'Input A1'!T380","v":7.4999999999999997E-3}]
[]
[null,"G1.Power Plant Parameters"]
[{"$f":"'Input A1'!A396","v":1},null,null,"P10%","P90%"]
[]
[null,"Conversion System ",null,"Flash","Flash"]
[null,"Improvement used for"]
[null,"Power Sales","MW(e)",{"$f":"'Summary A1'!L313/1000","v":25},{"$f":"'Summary A1'!M313/1000","v":25}]
[null,"Plant Net Output","MW(e)",{"$f":"'Summary A1'!L312/1000","v":25.991359018095253},{"$f":"'Summary A1'!M312/1000","v":25.991359018095253}]
[null,"Transmission Line Cost",null,{"$f":"'Summary A1'!L286","v":0},{"$f":"'Summary A1'!M286","v":0}]
[null,"Permitting  Cost",null,{"$f":"'Summary A1'!L287","v":0},{"$f":"'Summary A1'!M287","v":0}]
[null,"Plant Capital Cost (plant output)","$/kW",{"$f":"'Summary A1'!L319","v":1543.5584138222257},{"$f":"'Summary A1'!M319","v":2421.2075684107926}]

{"sheet":"Binary Output","index":61,"n_rows":370,"n_cols":39,"rows_kept":370,"cut":false,"hidden":true,"merged":[[0,1,0,2],[0,3,0,5],[2,2,2,5],[3,2,3,5],[6,1,7,1],[6,2,7,2],[4,2,4,5],[5,2,5,5]]}
[{"$f":"'Input A1'!A75","v":1},"GETEM - beta",null,"BINARY OUTPUT PAGE"]
[{"$f":"'Input A1'!A398","v":0},"Number of Errors/Messages",{"$f":"'Error-Warnings'!E2","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Resource A1'!D39","v":6.0836062882203299},{"$f":"AE2","v":6.0836062882203299}]
[null,"Version  ",{"$f":"#REF!","v":{"$error":"#REF!"}}]
[null,"Case Name  ",{"$f":"#REF!","v":{"$error":"#REF!"}}]
[null,"File Name  ",{"$f":"#REF!","v":{"$error":"#REF!"}}]
[null,"Case Date  ",{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Time","Sales","Sales","Temp,gf","Temp,gf","Thermal","Penetration"]
[{"$f":"'Input A1'!A328","v":0},{"$f":"'Summary A1'!H25","v":"EGS"},{"$f":"'Summary A1'!H26","v":"FLASH-STEAM"},"Reference","Improved","% Change",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Input A1'!A267","v":0},null,"Reference","Improved","Reference","Improved","Reference","Improved"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF($AA$7=0,'Reservoir B1'!E63, 'Reservoir B2'!E65)","v":25.000000000000007},{"$f":"IF($AA$7=0,'Reservoir B1'!E554, 'Reservoir B2'!E439)","v":21.032551276408739},{"$f":"IF($AA$7=0,'Reservoir B1'!C63,'Reservoir B2'!C65)-AE$2","v":243.91639371177968},{"$f":"IF($AA$7=0,'Reservoir B1'!C554,'Reservoir B2'!C439)-AF$2","v":243.91639371177968},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD65)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD439)","v":" "}]
[null,"Cost of Electricity","¢ / kW-hr",{"$f":"IF('Input A1'!A398=1,'LCOE Binary'!D15,\"FLASH \")","v":"FLASH "},{"$f":"IF('Input A1'!A398=1,'LCOE Binary'!D16,\"FLASH \")","v":"FLASH "},{"$f":"IF('Input A1'!A$398=1,(E9-D9)/D9,\"FLASH \")","v":"FLASH "},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB8+1/12","v":8.3333333333333329E-2},{"$f":"IF($AA$7=0,'Reservoir B1'!E64, 'Reservoir B2'!E66)","v":24.974325974802184},{"$f":"IF($AA$7=0,'Reservoir B1'!E555, 'Reservoir B2'!E440)","v":21.02175209345031},{"$f":"IF($AA$7=0,'Reservoir B1'!C64,'Reservoir B2'!C66)-AE$2","v":243.81222704511302},{"$f":"IF($AA$7=0,'Reservoir B1'!C555,'Reservoir B2'!C440)-AF$2","v":243.86431037844633},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD66)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD440)","v":" "},null,null,1]
[{"$f":"'Input A1'!A48","v":0},"Exploration ","¢ / kW-hr",{"$f":"IF(A10=1,'LCOE Binary'!H23,'EERE COE'!D127*100)","v":0.60281761581795557},{"$f":"IF(A$10=1,'LCOE Binary'!H39,'EERE COE'!D271*100)","v":5.2863308272906202E-2},{"$f":"IF(D10=0,\"NA\",(E10-D10)/D10)","v":-0.91230629814761366},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(V12:V21)","v":{"$error":"#VALUE!"}},null,null,null,null,null,{"$f":"AB9+1/12","v":0.16666666666666666},{"$f":"IF($AA$7=0,'Reservoir B1'!E65, 'Reservoir B2'!E67)","v":24.948637522960787},{"$f":"IF($AA$7=0,'Reservoir B1'!E556, 'Reservoir B2'!E441)","v":21.010949796666715},{"$f":"IF($AA$7=0,'Reservoir B1'!C65,'Reservoir B2'!C67)-AE$2","v":243.70810378122414},{"$f":"IF($AA$7=0,'Reservoir B1'!C556,'Reservoir B2'!C441)-AF$2","v":243.81223789580744},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD67)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD441)","v":" "},null,null,2]
[{"$f":"'Input A1'!T336","v":0.25},"Confirmation","¢ / kW-hr",{"$f":"IF(A10=1,'LCOE Binary'!H24,'EERE COE'!D128*100)","v":4.7066821350902623},{"$f":"IF(A$10=1,'LCOE Binary'!H40,'EERE COE'!D272*100)","v":0.2679969710274569},{"$f":"IF(D11=0,\"NA\",(E11-D11)/D11)","v":-0.94306032076620838},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB10+1/12","v":0.25},{"$f":"IF($AA$7=0,'Reservoir B1'!E66, 'Reservoir B2'!E68)","v":24.922934716168609},{"$f":"IF($AA$7=0,'Reservoir B1'!E557, 'Reservoir B2'!E442)","v":21.00014439353712},{"$f":"IF($AA$7=0,'Reservoir B1'!C66,'Reservoir B2'!C68)-AE$2","v":243.60402390202856},{"$f":"IF($AA$7=0,'Reservoir B1'!C557,'Reservoir B2'!C442)-AF$2","v":243.76017626160242},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD68)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD442)","v":" "},null,null,3]
[{"$f":"'Input A1'!W336","v":0.25},"Well Field Capital","¢ / kW-hr",{"$f":"IF(A10=1,'LCOE Binary'!F25,'EERE COE'!D129*100)","v":4.1375152061473379},{"$f":"IF(A10=1,'LCOE Binary'!F41,'EERE COE'!D273*100)","v":0.80907776606550119},-0.80445322234383354,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Exploration",{"$f":"D10/D9","v":{"$error":"#VALUE!"}},null,null,null,null,null,0.33333333333333331,{"$f":"IF($AA$7=0,'Reservoir B1'!E67, 'Reservoir B2'!E69)","v":24.897217626009365},{"$f":"IF($AA$7=0,'Reservoir B1'!E558, 'Reservoir B2'!E443)","v":20.989335891535276},{"$f":"IF($AA$7=0,'Reservoir B1'!C67,'Reservoir B2'!C69)-AE$2","v":243.4999873894493},{"$f":"IF($AA$7=0,'Reservoir B1'!C558,'Reservoir B2'!C443)-AF$2","v":243.70812547357122},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD69)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD443)","v":" "},null,null,4]
[null,"Stimulation","¢ / kW-hr",{"$f":"IF(A10=1,0,'EERE COE'!D130*100)","v":0.38828985160845719},{"$f":"IF(A10=1,0,'EERE COE'!D274*100)","v":2.9380718997135243E-2},{"$f":"IF(D13=0,\"NA\",(E13-D13)/D13)","v":-0.92433302370528581},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Confirmation",{"$f":"D11/D9","v":{"$error":"#VALUE!"}},null,null,null,null,null,0.41666666666666663,{"$f":"IF($AA$7=0,'Reservoir B1'!E68, 'Reservoir B2'!E70)","v":24.871486323957491},{"$f":"IF($AA$7=0,'Reservoir B1'!E559, 'Reservoir B2'!E444)","v":20.978524298129258},{"$f":"IF($AA$7=0,'Reservoir B1'!C68,'Reservoir B2'!C70)-AE$2","v":243.39599422541696},{"$f":"IF($AA$7=0,'Reservoir B1'!C559,'Reservoir B2'!C444)-AF$2","v":243.65608552945417},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD70)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD444)","v":" "},null,null,5]
[null,"Well Field Makeup","¢ / kW-hr",{"$f":"IF(A13=1,'LCOE Binary'!H26,'EERE COE'!D133*100)","v":0},{"$f":"IF(A10=1,'LCOE Binary'!H42,'EERE COE'!D277*100)","v":0},{"$f":"IF(D14=0,\"NA\",(E14-D14)/D14)","v":"NA"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Well Field Capital",{"$f":"(D12+D16)/D9","v":{"$error":"#VALUE!"}},null,null,null,null,null,0.49999999999999994,{"$f":"IF($AA$7=0,'Reservoir B1'!E69, 'Reservoir B2'!E71)","v":24.845740881378017},{"$f":"IF($AA$7=0,'Reservoir B1'!E560, 'Reservoir B2'!E445)","v":20.967709620781395},{"$f":"IF($AA$7=0,'Reservoir B1'!C69,'Reservoir B2'!C71)-AE$2","v":243.29204439186961},{"$f":"IF($AA$7=0,'Reservoir B1'!C560,'Reservoir B2'!C445)-AF$2","v":243.60405642699214},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD71)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD445)","v":" "},null,null,6]
[{"$f":"'Input A1'!A328","v":0},"Well Field O&M","¢ / kW-hr",{"$f":"IF(A$10=1,'LCOE Binary'!G25,'EERE COE'!D138*100+A11*'EERE COE'!D136*100)","v":0.89858142682845266},{"$f":"IF(A10=1,'LCOE Binary'!G41,'EERE COE'!D282*100+'Binary Output'!A12*'EERE COE'!D280*100)","v":0.17773461866870788},-0.80220532790665056,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Well Field Makeup",{"$f":"D14/D9","v":{"$error":"#VALUE!"}},null,null,null,null,null,0.58333333333333326,{"$f":"IF($AA$7=0,'Reservoir B1'!E70, 'Reservoir B2'!E72)","v":24.819981369527039},{"$f":"IF($AA$7=0,'Reservoir B1'!E561, 'Reservoir B2'!E446)","v":20.956891866948492},{"$f":"IF($AA$7=0,'Reservoir B1'!C70,'Reservoir B2'!C72)-AE$2","v":243.18813787075291},{"$f":"IF($AA$7=0,'Reservoir B1'!C561,'Reservoir B2'!C446)-AF$2","v":243.55203816392645},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD72)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD446)","v":" "},null,null,7]
[null,"Field, Non-well Capital","¢ / kW-hr",{"$f":"IF(A10=1,'LCOE Binary'!F27,0)","v":0},{"$f":"IF(A10=1,'LCOE Binary'!F43,0)","v":0},"NA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Well Field O&M",{"$f":"(D15+D17)/D9","v":{"$error":"#VALUE!"}},null,null,null,null,null,0.66666666666666663,{"$f":"IF($AA$7=0,'Reservoir B1'!E71, 'Reservoir B2'!E73)","v":24.794207859551548},{"$f":"IF($AA$7=0,'Reservoir B1'!E562, 'Reservoir B2'!E447)","v":20.946071044081606},{"$f":"IF($AA$7=0,'Reservoir B1'!C71,'Reservoir B2'!C73)-AE$2","v":243.08427464402001},{"$f":"IF($AA$7=0,'Reservoir B1'!C562,'Reservoir B2'!C447)-AF$2","v":243.50003073799891},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD73)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD447)","v":" "},null,null,8]
[null,"Field, Non-well O&M","¢ / kW-hr",{"$f":"IF(A10=1,'LCOE Binary'!G27,'EERE COE'!D140*100)","v":0},{"$f":"IF(A10=1,'LCOE Binary'!G43,'EERE COE'!D284*100)","v":0},"NA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Plant Capital",{"$f":"D18/D9","v":{"$error":"#VALUE!"}},null,null,null,null,null,0.75,{"$f":"IF($AA$7=0,'Reservoir B1'!E72, 'Reservoir B2'!E74)","v":24.768420422490092},{"$f":"IF($AA$7=0,'Reservoir B1'!E563, 'Reservoir B2'!E448)","v":20.935247159626094},{"$f":"IF($AA$7=0,'Reservoir B1'!C72,'Reservoir B2'!C74)-AE$2","v":242.9804546936316},{"$f":"IF($AA$7=0,'Reservoir B1'!C563,'Reservoir B2'!C448)-AF$2","v":243.44803414695178},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD74)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD448)","v":" "},null,null,9]
[null,"Plant Capital","¢ / kW-hr",{"$f":"IF(A10=1,'LCOE Binary'!F28,'EERE COE'!D131*100)","v":3.0852220860820827},{"$f":"IF(A10=1,'LCOE Binary'!F44,'EERE COE'!D275*100)","v":1.4880695368490262},-0.51767830796948466,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Plant O&M",{"$f":"D19/D9","v":{"$error":"#VALUE!"}},null,null,null,null,null,0.83333333333333337,{"$f":"IF($AA$7=0,'Reservoir B1'!E73, 'Reservoir B2'!E75)","v":24.742619129272292},{"$f":"IF($AA$7=0,'Reservoir B1'!E564, 'Reservoir B2'!E449)","v":20.924420221021919},{"$f":"IF($AA$7=0,'Reservoir B1'!C73,'Reservoir B2'!C75)-AE$2","v":242.87667800155583},{"$f":"IF($AA$7=0,'Reservoir B1'!C564,'Reservoir B2'!C449)-AF$2","v":243.39604838852779},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD75)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD449)","v":" "},null,null,10]
[null,"Plant O&M","¢ / kW-hr",{"$f":"IF(A10=1,'LCOE Binary'!G28,'EERE COE'!D137*100+(1-A11)*'EERE COE'!D136*100)","v":0.96037955792819651},{"$f":"IF(A10=1,'LCOE Binary'!G44,'EERE COE'!D281*100+(1-'Binary Output'!A12)*'EERE COE'!D280*100)","v":0.52606268923148358},-0.45223460361198664,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Royalty",{"$f":"D22/D9","v":{"$error":"#VALUE!"}},null,null,null,null,null,0.91666666666666674,{"$f":"IF($AA$7=0,'Reservoir B1'!E74, 'Reservoir B2'!E76)","v":24.716804050719148},{"$f":"IF($AA$7=0,'Reservoir B1'!E565, 'Reservoir B2'!E450)","v":20.913590235703296},{"$f":"IF($AA$7=0,'Reservoir B1'!C74,'Reservoir B2'!C76)-AE$2","v":242.77294454976843},{"$f":"IF($AA$7=0,'Reservoir B1'!C565,'Reservoir B2'!C450)-AF$2","v":243.34407346047013},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD76)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD450)","v":" "},null,null,11,{"$f":"SUM(AC8:AC19)/12","v":24.858531323069712},{"$f":"SUM(AD8:AD19)/12","v":20.973098991490854}]
[null,"Taxes & Insurance","¢ / kW-hr",{"$f":"IF(A10=1,'LCOE Binary'!H31,'EERE COE'!D141*100)","v":0.6288038939777455},{"$f":"IF(A10=1,'LCOE Binary'!H47,'EERE COE'!D285*100)","v":0.20550680499331256},{"$f":"IF(D20=0,\"NA\",(E20-D20)/D20)","v":-0.67317822462373966},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Permitting",{"$f":"D21/D9","v":{"$error":"#VALUE!"}},null,null,null,null,null,1,{"$f":"IF($AA$7=0,'Reservoir B1'!E75, 'Reservoir B2'!E77)","v":24.69097525754335},{"$f":"IF($AA$7=0,'Reservoir B1'!E566, 'Reservoir B2'!E451)","v":20.902757211098709},{"$f":"IF($AA$7=0,'Reservoir B1'!C75,'Reservoir B2'!C77)-AE$2","v":242.66925432025261},{"$f":"IF($AA$7=0,'Reservoir B1'!C566,'Reservoir B2'!C451)-AF$2","v":243.29210936052249},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD77)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD451)","v":" "},null,null,12]
[null,"Permitting","¢ / kW-hr",{"$f":"IF(A10=1,'LCOE Binary'!H29,'EERE COE'!D132*100)","v":0.22458480001116748},{"$f":"IF(A10=1,'LCOE Binary'!H45,'EERE COE'!D276*100)","v":4.2589770922080425E-2},{"$f":"IF(D21=0,\"NA\",(E21-D21)/D21)","v":-0.81036218426196849},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Contingency",{"$f":"D24/D9","v":{"$error":"#VALUE!"}},null,null,null,null,null,1.0833333333333333,{"$f":"IF($AA$7=0,'Reservoir B1'!E76, 'Reservoir B2'!E78)","v":24.665132820349314},{"$f":"IF($AA$7=0,'Reservoir B1'!E567, 'Reservoir B2'!E452)","v":20.891921154631074},{"$f":"IF($AA$7=0,'Reservoir B1'!C76,'Reservoir B2'!C78)-AE$2","v":242.5656072949991},{"$f":"IF($AA$7=0,'Reservoir B1'!C567,'Reservoir B2'!C452)-AF$2","v":243.24015608642898},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD78)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD452)","v":" "},null,null,13]
[null,"Royalty","¢ / kW-hr",{"$f":"IF(A10=1,'LCOE Binary'!I32,'EERE COE'!D142*100)","v":0.41136249731169333},{"$f":"IF(A10=1,'LCOE Binary'!I48,'EERE COE'!D286*100)","v":0.1280121580113561},{"$f":"IF(D22=0,\"NA\",(E22-D22)/D22)","v":-0.68880936194249132},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.1666666666666665,{"$f":"IF($AA$7=0,'Reservoir B1'!E77, 'Reservoir B2'!E79)","v":24.639276809633159},{"$f":"IF($AA$7=0,'Reservoir B1'!E568, 'Reservoir B2'!E453)","v":20.881082073717831},{"$f":"IF($AA$7=0,'Reservoir B1'!C77,'Reservoir B2'!C79)-AE$2","v":242.4620034560061},{"$f":"IF($AA$7=0,'Reservoir B1'!C568,'Reservoir B2'!C453)-AF$2","v":243.18821363593426},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD79)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD453)","v":" "},null,null,14]
[null,"Makeup Water","¢ / kW-hr",{"$f":"IF(A10=1,0,'EERE COE'!D139*100)","v":1.8988218638906016},{"$f":"IF(A10=1,0,'EERE COE'!D283*100)","v":1.4207445194452435},{"$f":"IF(D23=0,\"NA\",(E23-D23)/D23)","v":-0.25177577398745499},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.2499999999999998,{"$f":"IF($AA$7=0,'Reservoir B1'!E78, 'Reservoir B2'!E80)","v":24.613407295783073},{"$f":"IF($AA$7=0,'Reservoir B1'!E569, 'Reservoir B2'!E454)","v":20.870239975770549},{"$f":"IF($AA$7=0,'Reservoir B1'!C78,'Reservoir B2'!C80)-AE$2","v":242.35844278527935},{"$f":"IF($AA$7=0,'Reservoir B1'!C569,'Reservoir B2'!C454)-AF$2","v":243.13628200678338},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD80)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD454)","v":" "},null,null,15]
[null,"Contingency","¢ / kW-hr",{"$f":"IF(A10=1,'LCOE Binary'!H30,0)","v":0},{"$f":"IF(A10=1,'LCOE Binary'!H46,0)","v":0},{"$f":"IF(D24=0,\"NA\",(E24-D24)/D24)","v":"NA"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.333333333333333,{"$f":"IF($AA$7=0,'Reservoir B1'!E79, 'Reservoir B2'!E81)","v":24.587524349079125},{"$f":"IF($AA$7=0,'Reservoir B1'!E570, 'Reservoir B2'!E455)","v":20.859394868195505},{"$f":"IF($AA$7=0,'Reservoir B1'!C79,'Reservoir B2'!C81)-AE$2","v":242.25492526483208},{"$f":"IF($AA$7=0,'Reservoir B1'!C570,'Reservoir B2'!C455)-AF$2","v":243.08436119672191},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD81)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD455)","v":" "},null,null,16]
[null,"Power Output",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.4166666666666663,{"$f":"IF($AA$7=0,'Reservoir B1'!E80, 'Reservoir B2'!E82)","v":24.561628039693741},{"$f":"IF($AA$7=0,'Reservoir B1'!E571, 'Reservoir B2'!E456)","v":20.848546758393002},{"$f":"IF($AA$7=0,'Reservoir B1'!C80,'Reservoir B2'!C82)-AE$2","v":242.15145087668498},{"$f":"IF($AA$7=0,'Reservoir B1'!C571,'Reservoir B2'!C456)-AF$2","v":243.03245120349587},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD82)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD456)","v":" "},null,null,17]
[null,"Design Plant Output","MW",{"$f":"'Summary A1'!H295/1000","v":26.604918400424463},{"$f":"'Summary A1'!J295/1000","v":22.598366094387003},{"$f":"IF(D26=0,\"NA\",(E26-D26)/D26)","v":-0.15059442189356753},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.4999999999999996,{"$f":"IF($AA$7=0,'Reservoir B1'!E81, 'Reservoir B2'!E83)","v":24.535718437691425},{"$f":"IF($AA$7=0,'Reservoir B1'!E572, 'Reservoir B2'!E457)","v":20.837695653757997},{"$f":"IF($AA$7=0,'Reservoir B1'!C81,'Reservoir B2'!C83)-AE$2","v":242.04801960286628},{"$f":"IF($AA$7=0,'Reservoir B1'!C572,'Reservoir B2'!C457)-AF$2","v":242.98055202485176},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD83)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD457)","v":" "},null,null,18]
[null,"Power Sales @Design Conditions","MW",{"$f":"'Summary A1'!H296/1000","v":25},{"$f":"'Summary A1'!J296/1000","v":21.032551276408739},-0.15869794894365044,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.5833333333333328,{"$f":"IF($AA$7=0,'Reservoir B1'!E82, 'Reservoir B2'!E84)","v":24.509795613029624},{"$f":"IF($AA$7=0,'Reservoir B1'!E573, 'Reservoir B2'!E458)","v":20.826841561679689},{"$f":"IF($AA$7=0,'Reservoir B1'!C82,'Reservoir B2'!C84)-AE$2","v":241.94463142541167},{"$f":"IF($AA$7=0,'Reservoir B1'!C573,'Reservoir B2'!C458)-AF$2","v":242.92866365853652},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD84)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD458)","v":" "},null,null,19]
[null,"Levelized Power to Grid","MW",{"$f":"'LCOE Binary'!D139*'LCOE Binary'!D65","v":22.789243760836769},{"$f":"'LCOE Binary'!E139*'LCOE Binary'!E65","v":19.803679158817484},-0.13100762067190513,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.6666666666666661,{"$f":"IF($AA$7=0,'Reservoir B1'!E83, 'Reservoir B2'!E85)","v":24.483859635557621},{"$f":"IF($AA$7=0,'Reservoir B1'!E574, 'Reservoir B2'!E459)","v":20.81598448954189},{"$f":"IF($AA$7=0,'Reservoir B1'!C83,'Reservoir B2'!C85)-AE$2","v":241.84128632636433},{"$f":"IF($AA$7=0,'Reservoir B1'!C574,'Reservoir B2'!C459)-AF$2","v":242.87678610229761},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD85)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD459)","v":" "},null,null,20]
[null,"Levelized Utilization Factor",null,{"$f":"'LCOE Binary'!D66","v":0.86599126291179718},{"$f":"'LCOE Binary'!E66","v":0.8944942034673109},3.291365834301356E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.7499999999999993,{"$f":"IF($AA$7=0,'Reservoir B1'!E84, 'Reservoir B2'!E86)","v":24.457910575017902},{"$f":"IF($AA$7=0,'Reservoir B1'!E575, 'Reservoir B2'!E460)","v":20.805124444722544},{"$f":"IF($AA$7=0,'Reservoir B1'!C84,'Reservoir B2'!C86)-AE$2","v":241.73798428777494},{"$f":"IF($AA$7=0,'Reservoir B1'!C575,'Reservoir B2'!C460)-AF$2","v":242.8249193538829},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD86)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD460)","v":" "},null,null,21]
[null,"Power Plant Capital Cost","$",{"$f":"D31+D32","v":45930773.727322474},{"$f":"E31+E32","v":0},{"$f":"IF(D30=0,\"NA\",(E30-D30)/D30)","v":-1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB29+1/12","v":1.8333333333333326},{"$f":"IF($AA$7=0,'Reservoir B1'!E85, 'Reservoir B2'!E87)","v":24.43194850104555},{"$f":"IF($AA$7=0,'Reservoir B1'!E576, 'Reservoir B2'!E461)","v":20.794261434594151},{"$f":"IF($AA$7=0,'Reservoir B1'!C85,'Reservoir B2'!C87)-AE$2","v":241.63472529170161},{"$f":"IF($AA$7=0,'Reservoir B1'!C576,'Reservoir B2'!C461)-AF$2","v":242.77306341104079},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD87)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD461)","v":" "},null,null,22]
[null,"Plant Cost","$",{"$f":"'Summary A1'!H304","v":45930773.727322474},{"$f":"'Summary A1'!J304","v":0},-1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.9166666666666659,{"$f":"IF($AA$7=0,'Reservoir B1'!E86, 'Reservoir B2'!E88)","v":24.405973483168538},{"$f":"IF($AA$7=0,'Reservoir B1'!E577, 'Reservoir B2'!E462)","v":20.783395466523682},{"$f":"IF($AA$7=0,'Reservoir B1'!C86,'Reservoir B2'!C88)-AE$2","v":241.53150932020998},{"$f":"IF($AA$7=0,'Reservoir B1'!C577,'Reservoir B2'!C462)-AF$2","v":242.72121827152012},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD89)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD463)","v":" "},null,null,23,{"$f":"SUM(AC20:AC31)/12","v":24.54859590146604},{"$f":"SUM(AD20:AD31)/12","v":20.843103757718882}]
[null,"Transmission Cost","$",{"$f":"'Summary A1'!H286","v":0},{"$f":"'Summary A1'!J286","v":0},"NA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.9999999999999991,{"$f":"IF($AA$7=0,'Reservoir B1'!E87, 'Reservoir B2'!E89)","v":24.379985590807973},{"$f":"IF($AA$7=0,'Reservoir B1'!E578, 'Reservoir B2'!E463)","v":20.772526547872385},{"$f":"IF($AA$7=0,'Reservoir B1'!C87,'Reservoir B2'!C89)-AE$2","v":241.42833635537315},{"$f":"IF($AA$7=0,'Reservoir B1'!C578,'Reservoir B2'!C463)-AF$2","v":242.66938393307015},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD90)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD464)","v":" "},null,null,24]
[null,"Exploration ","$",{"$f":"SUM(D36:D38)*D39","v":{"$error":"#REF!"}},{"$f":"SUM(E36:E38)*E39","v":{"$error":"#REF!"}},{"$error":"#REF!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.0833333333333326,{"$f":"IF($AA$7=0,'Reservoir B1'!E88, 'Reservoir B2'!E90)","v":24.353984893278003},{"$f":"IF($AA$7=0,'Reservoir B1'!E579, 'Reservoir B2'!E464)","v":20.761654685995865},{"$f":"IF($AA$7=0,'Reservoir B1'!C88,'Reservoir B2'!C90)-AE$2","v":241.32520637927166},{"$f":"IF($AA$7=0,'Reservoir B1'!C579,'Reservoir B2'!C464)-AF$2","v":242.6175603934407},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD91)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD465)","v":" "},null,null,25]
[null,"Power Potential Found","MW",{"$f":"'Input A1'!T82","v":300},{"$f":"'Input A1'!W82","v":300},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.1666666666666661,{"$f":"IF($AA$7=0,'Reservoir B1'!E89, 'Reservoir B2'!E91)","v":24.32797145978617},{"$f":"IF($AA$7=0,'Reservoir B1'!E580, 'Reservoir B2'!E465)","v":20.750779888244413},{"$f":"IF($AA$7=0,'Reservoir B1'!C89,'Reservoir B2'!C91)-AE$2","v":241.22211937399356},{"$f":"IF($AA$7=0,'Reservoir B1'!C580,'Reservoir B2'!C465)-AF$2","v":242.56574765038201},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD92)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD466)","v":" "},null,null,26]
[null,"# Exploration Wells ",null,{"$f":"'Summary A1'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Summary A1'!#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.2499999999999996,{"$f":"IF($AA$7=0,'Reservoir B1'!E90, 'Reservoir B2'!E92)","v":24.301945359433194},{"$f":"IF($AA$7=0,'Reservoir B1'!E581, 'Reservoir B2'!E466)","v":20.739902161962558},{"$f":"IF($AA$7=0,'Reservoir B1'!C90,'Reservoir B2'!C92)-AE$2","v":241.11907532163431},{"$f":"IF($AA$7=0,'Reservoir B1'!C581,'Reservoir B2'!C466)-AF$2","v":242.51394570164479},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD93)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD467)","v":" "},null,null,27]
[null,"Exploration Well Costs","$",{"$f":"'Summary A1'!H76","v":3000000},{"$f":"'Summary A1'!J76","v":1500000},-0.5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.333333333333333,{"$f":"IF($AA$7=0,'Reservoir B1'!E91, 'Reservoir B2'!E93)","v":24.275906661213689},{"$f":"IF($AA$7=0,'Reservoir B1'!E582, 'Reservoir B2'!E467)","v":20.729021514489204},{"$f":"IF($AA$7=0,'Reservoir B1'!C91,'Reservoir B2'!C93)-AE$2","v":241.01607420429687},{"$f":"IF($AA$7=0,'Reservoir B1'!C582,'Reservoir B2'!C467)-AF$2","v":242.46215454498022},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD94)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD468)","v":" "},null,null,28]
[null,"Non-Well Drilling Exploration Costs","$",{"$f":"'Summary A1'!H77+'Summary A1'!H79","v":777772.412608766},{"$f":"'Summary A1'!J77+'Summary A1'!J79","v":317431.9925569538},-0.59187033711797643,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.4166666666666665,{"$f":"IF($AA$7=0,'Reservoir B1'!E92, 'Reservoir B2'!E94)","v":24.249855434015512},{"$f":"IF($AA$7=0,'Reservoir B1'!E583, 'Reservoir B2'!E468)","v":20.718137953157765},{"$f":"IF($AA$7=0,'Reservoir B1'!C92,'Reservoir B2'!C94)-AE$2","v":240.91311600409168},{"$f":"IF($AA$7=0,'Reservoir B1'!C583,'Reservoir B2'!C468)-AF$2","v":242.41037417813996},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD95)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD469)","v":" "},null,null,29]
[null,"Exploration Costs for Unsuccessful Projects","$",{"$f":"'Summary A1'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Summary A1'!#REF!","v":{"$error":"#REF!"}},{"$f":"IF(D38=0,\"NA\",(E38-D38)/D38)","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.5,{"$f":"IF($AA$7=0,'Reservoir B1'!E93, 'Reservoir B2'!E95)","v":24.223791746620382},{"$f":"IF($AA$7=0,'Reservoir B1'!E584, 'Reservoir B2'!E469)","v":20.70725148529618},{"$f":"IF($AA$7=0,'Reservoir B1'!C93,'Reservoir B2'!C95)-AE$2","v":240.81020070313656},{"$f":"IF($AA$7=0,'Reservoir B1'!C584,'Reservoir B2'!C469)-AF$2","v":242.35860459887613},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD96)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD470)","v":" "},null,null,30]
[null,"Ratio for Proportioned Exploration Costs",null,{"$f":"'Summary A1'!H81","v":1},{"$f":"'Summary A1'!J81","v":1},{"$f":"IF(D39=0,\"NA\",(E39-D39)/D39)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.5833333333333335,{"$f":"IF($AA$7=0,'Reservoir B1'!E94, 'Reservoir B2'!E96)","v":24.197715667704095},{"$f":"IF($AA$7=0,'Reservoir B1'!E585, 'Reservoir B2'!E470)","v":20.69636211822661},{"$f":"IF($AA$7=0,'Reservoir B1'!C94,'Reservoir B2'!C96)-AE$2","v":240.70732828355685},{"$f":"IF($AA$7=0,'Reservoir B1'!C585,'Reservoir B2'!C470)-AF$2","v":242.3068458049413},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD97)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD471)","v":" "},null,null,31]
[null,"Confirmation","$",{"$f":"SUM(D43:D45)","v":38344941.315221548},{"$f":"SUM(E43:E45)","v":9858651.0173924118},{"$f":"IF(D40=0,\"NA\",(E40-D40)/D40)","v":-0.74289565509182598},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.666666666666667,{"$f":"IF($AA$7=0,'Reservoir B1'!E95, 'Reservoir B2'!E97)","v":24.171627265836101},{"$f":"IF($AA$7=0,'Reservoir B1'!E586, 'Reservoir B2'!E471)","v":20.685469859265872},{"$f":"IF($AA$7=0,'Reservoir B1'!C95,'Reservoir B2'!C97)-AE$2","v":240.60449872748529},{"$f":"IF($AA$7=0,'Reservoir B1'!C586,'Reservoir B2'!C471)-AF$2","v":242.25509779408856},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD98)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD472)","v":" "},null,null,32]
[null,"# Confirmation wells",null,{"$f":"'Summary A1'!H93","v":3.75},{"$f":"'Summary A1'!J93","v":2},{"$f":"IF(D41=0,\"NA\",(E41-D41)/D41)","v":-0.46666666666666667},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.7500000000000004,{"$f":"IF($AA$7=0,'Reservoir B1'!E96, 'Reservoir B2'!E98)","v":24.145526609480047},{"$f":"IF($AA$7=0,'Reservoir B1'!E587, 'Reservoir B2'!E472)","v":20.67457471572499},{"$f":"IF($AA$7=0,'Reservoir B1'!C96,'Reservoir B2'!C98)-AE$2","v":240.50171201706209},{"$f":"IF($AA$7=0,'Reservoir B1'!C587,'Reservoir B2'!C472)-AF$2","v":242.2033605640714},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD99)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD473)","v":" "},null,null,33]
[null,"Confirmation Drilling Success Rate",null,{"$f":"'Summary A1'!H91","v":1},{"$f":"'Summary A1'!J91","v":1},{"$f":"IF(D42=0,\"NA\",(E42-D42)/D42)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.8333333333333339,{"$f":"IF($AA$7=0,'Reservoir B1'!E97, 'Reservoir B2'!E99)","v":24.119413766994079},{"$f":"IF($AA$7=0,'Reservoir B1'!E588, 'Reservoir B2'!E473)","v":20.663676694909764},{"$f":"IF($AA$7=0,'Reservoir B1'!C97,'Reservoir B2'!C99)-AE$2","v":240.39896813443491},{"$f":"IF($AA$7=0,'Reservoir B1'!C588,'Reservoir B2'!C473)-AF$2","v":242.15163411264385},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD101)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD475)","v":" "},null,null,34]
[null,"Confirmation Well Costs","$",{"$f":"'Summary A1'!H100","v":32233277.443068136},{"$f":"'Summary A1'!J100","v":8595540.6514848359},{"$f":"IF(D43=0,\"NA\",(E43-D43)/D43)","v":-0.73333333333333339},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.9166666666666674,{"$f":"IF($AA$7=0,'Reservoir B1'!E98, 'Reservoir B2'!E100)","v":24.093288806630287},{"$f":"IF($AA$7=0,'Reservoir B1'!E589, 'Reservoir B2'!E474)","v":20.652775804120058},{"$f":"IF($AA$7=0,'Reservoir B1'!C98,'Reservoir B2'!C100)-AE$2","v":240.29626706175881},{"$f":"IF($AA$7=0,'Reservoir B1'!C589,'Reservoir B2'!C474)-AF$2","v":242.09991843756032},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD102)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD476)","v":" "},null,null,35,{"$f":"SUM(AC32:AC43)/12","v":24.23675110514996},{"$f":"SUM(AD32:AD43)/12","v":20.71267778577214}]
[null,"Stimulation Cost of Confirmation Wells","$",{"$f":"'Summary A1'!H101","v":3750000.0000000005},{"$f":"'Summary A1'!J101","v":333333.33333333331},{"$f":"IF(D44=0,\"NA\",(E44-D44)/D44)","v":-0.91111111111111109},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.0000000000000009,{"$f":"IF($AA$7=0,'Reservoir B1'!E99, 'Reservoir B2'!E101)","v":24.067151796535494},{"$f":"IF($AA$7=0,'Reservoir B1'!E590, 'Reservoir B2'!E475)","v":20.641872050650463},{"$f":"IF($AA$7=0,'Reservoir B1'!C99,'Reservoir B2'!C101)-AE$2","v":240.19360878119633},{"$f":"IF($AA$7=0,'Reservoir B1'!C590,'Reservoir B2'!C475)-AF$2","v":242.04821353657579},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD103)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD477)","v":" "},null,null,36]
[null,"Non-Well Drilling Confirmation Costs","$",{"$f":"'Summary A1'!H102+'Summary A1'!H104","v":2361663.872153407},{"$f":"'Summary A1'!J102+'Summary A1'!J104","v":929777.03257424175},{"$f":"IF(D45=0,\"NA\",(E45-D45)/D45)","v":-0.6063042486539566},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.0833333333333344,{"$f":"IF($AA$7=0,'Reservoir B1'!E100, 'Reservoir B2'!E102)","v":24.041002804750743},{"$f":"IF($AA$7=0,'Reservoir B1'!E591, 'Reservoir B2'!E476)","v":20.630965441789908},{"$f":"IF($AA$7=0,'Reservoir B1'!C100,'Reservoir B2'!C102)-AE$2","v":240.09099327491742},{"$f":"IF($AA$7=0,'Reservoir B1'!C591,'Reservoir B2'!C476)-AF$2","v":241.99651940744562},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD104)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD478)","v":" "},null,null,37]
[null,"Well Field Development","$K",{"$f":"SUM(D52:D56)+D50","v":60940903.927376285},{"$f":"SUM(E52:E56)+E50","v":31846495.812099352},-0.47742002891766994,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.1666666666666679,{"$f":"IF($AA$7=0,'Reservoir B1'!E101, 'Reservoir B2'!E103)","v":24.014841899212414},{"$f":"IF($AA$7=0,'Reservoir B1'!E592, 'Reservoir B2'!E477)","v":20.620055984821821},{"$f":"IF($AA$7=0,'Reservoir B1'!C101,'Reservoir B2'!C103)-AE$2","v":239.98842052509946},{"$f":"IF($AA$7=0,'Reservoir B1'!C592,'Reservoir B2'!C477)-AF$2","v":241.94483604792569},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD105)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD479)","v":" "},null,null,38]
[null,"# of Exploration & Confirmation Wells Used for Production",null,{"$f":"'Summary A1'!H113","v":3},{"$f":"'Summary A1'!J113","v":2},-0.33333333333333331,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.2500000000000013,{"$f":"IF($AA$7=0,'Reservoir B1'!E102, 'Reservoir B2'!E104)","v":23.988669147750869},{"$f":"IF($AA$7=0,'Reservoir B1'!E593, 'Reservoir B2'!E478)","v":20.609143687023973},{"$f":"IF($AA$7=0,'Reservoir B1'!C102,'Reservoir B2'!C104)-AE$2","v":239.88589051392725},{"$f":"IF($AA$7=0,'Reservoir B1'!C593,'Reservoir B2'!C478)-AF$2","v":241.89316345577231},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD106)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD480)","v":" "},null,null,39]
[null,"Total Wells Needed for Production",null,{"$f":"'Summary A1'!H112","v":6.3573858293249241},{"$f":"'Summary A1'!J112","v":5.7389275907666937},-9.7281847470299457E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.3333333333333348,{"$f":"IF($AA$7=0,'Reservoir B1'!E103, 'Reservoir B2'!E105)","v":23.96248461809202},{"$f":"IF($AA$7=0,'Reservoir B1'!E594, 'Reservoir B2'!E479)","v":20.598228555668786},{"$f":"IF($AA$7=0,'Reservoir B1'!C103,'Reservoir B2'!C105)-AE$2","v":239.78340322359304},{"$f":"IF($AA$7=0,'Reservoir B1'!C594,'Reservoir B2'!C479)-AF$2","v":241.84150162874229},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD107)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD481)","v":" "},null,null,40]
[null,"# Production Wells Drilled (Including Dry and Spare Wells)",null,{"$f":"'Summary A1'!H115","v":3.3573858293249241},{"$f":"'Summary A1'!J115","v":3.7389275907666937},0.1136425126088314,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.4166666666666683,{"$f":"IF($AA$7=0,'Reservoir B1'!E104, 'Reservoir B2'!E106)","v":23.936288377856467},{"$f":"IF($AA$7=0,'Reservoir B1'!E595, 'Reservoir B2'!E480)","v":20.587310598023194},{"$f":"IF($AA$7=0,'Reservoir B1'!C104,'Reservoir B2'!C106)-AE$2","v":239.68095863629645},{"$f":"IF($AA$7=0,'Reservoir B1'!C595,'Reservoir B2'!C480)-AF$2","v":241.78985056459291},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD108)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD482)","v":" "},null,null,41]
[null,"Production Well Costs","$",{"$f":"'Summary A1'!H129","v":24048788.648901265},{"$f":"'Summary A1'!J129","v":13390876.708080573},-0.44317874369558435,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.5000000000000018,{"$f":"IF($AA$7=0,'Reservoir B1'!E105, 'Reservoir B2'!E107)","v":23.910080494560109},{"$f":"IF($AA$7=0,'Reservoir B1'!E596, 'Reservoir B2'!E481)","v":20.576389821348258},{"$f":"IF($AA$7=0,'Reservoir B1'!C105,'Reservoir B2'!C107)-AE$2","v":239.57855673424459},{"$f":"IF($AA$7=0,'Reservoir B1'!C596,'Reservoir B2'!C481)-AF$2","v":241.73821026108189},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD109)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD483)","v":" "},null,null,42]
[null,"# Injection Wells Drilled",null,{"$f":"'Summary A1'!H114","v":3.1786929146624621},{"$f":"'Summary A1'!J114","v":2.8694637953833468},-9.7281847470299457E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.5833333333333353,{"$f":"IF($AA$7=0,'Reservoir B1'!E106, 'Reservoir B2'!E108)","v":23.883861035614057},{"$f":"IF($AA$7=0,'Reservoir B1'!E597, 'Reservoir B2'!E482)","v":20.56546623289972},{"$f":"IF($AA$7=0,'Reservoir B1'!C106,'Reservoir B2'!C108)-AE$2","v":239.4761974996519},{"$f":"IF($AA$7=0,'Reservoir B1'!C597,'Reservoir B2'!C482)-AF$2","v":241.68658071596744},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD110)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD484)","v":" "},null,null,43]
[null,"Injection Well Costs","$",{"$f":"'Summary A1'!H130","v":30985780.870803192},{"$f":"'Summary A1'!J130","v":13985713.431190796},-0.54864092373514972,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.6666666666666687,{"$f":"IF($AA$7=0,'Reservoir B1'!E107, 'Reservoir B2'!E109)","v":23.85763006832477},{"$f":"IF($AA$7=0,'Reservoir B1'!E598, 'Reservoir B2'!E483)","v":20.554539839927994},{"$f":"IF($AA$7=0,'Reservoir B1'!C107,'Reservoir B2'!C109)-AE$2","v":239.37388091474031},{"$f":"IF($AA$7=0,'Reservoir B1'!C598,'Reservoir B2'!C483)-AF$2","v":241.63496192700822},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD111)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD485)","v":" "},null,null,44]
[null,"Surface Equipment Cost","$",{"$f":"'Summary A1'!H123","v":2145617.7173971618},{"$f":"'Summary A1'!J123","v":1936888.0618837592},-9.7281847470299346E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.7500000000000022,{"$f":"IF($AA$7=0,'Reservoir B1'!E108, 'Reservoir B2'!E110)","v":23.831387659894194},{"$f":"IF($AA$7=0,'Reservoir B1'!E599, 'Reservoir B2'!E484)","v":20.543610649677664},{"$f":"IF($AA$7=0,'Reservoir B1'!C108,'Reservoir B2'!C110)-AE$2","v":239.27160696173908},{"$f":"IF($AA$7=0,'Reservoir B1'!C599,'Reservoir B2'!C484)-AF$2","v":241.58335389196338},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD112)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD486)","v":" "},null,null,45]
[null,"Production Pump Cost","$",{"$f":"'Summary A1'!H124","v":0},{"$f":"'Summary A1'!J124","v":0},"NA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.8333333333333357,{"$f":"IF($AA$7=0,'Reservoir B1'!E109, 'Reservoir B2'!E111)","v":23.805133877419991},{"$f":"IF($AA$7=0,'Reservoir B1'!E600, 'Reservoir B2'!E485)","v":20.532678669387877},{"$f":"IF($AA$7=0,'Reservoir B1'!C109,'Reservoir B2'!C111)-AE$2","v":239.16937562288496},{"$f":"IF($AA$7=0,'Reservoir B1'!C600,'Reservoir B2'!C485)-AF$2","v":241.5317566085925},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD113)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD487)","v":" "},null,null,46]
[null,"Injection Pump Costs","$",{"$f":"'Summary A1'!H125","v":811149.83659008099},{"$f":"'Summary A1'!J125","v":968898.7627490192},0.19447569245909554,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.9166666666666692,{"$f":"IF($AA$7=0,'Reservoir B1'!E110, 'Reservoir B2'!E112)","v":23.778868787895306},{"$f":"IF($AA$7=0,'Reservoir B1'!E601, 'Reservoir B2'!E486)","v":20.521743906292372},{"$f":"IF($AA$7=0,'Reservoir B1'!C110,'Reservoir B2'!C112)-AE$2","v":239.06718688042201},{"$f":"IF($AA$7=0,'Reservoir B1'!C601,'Reservoir B2'!C486)-AF$2","v":241.48017007465566},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD114)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD488)","v":" "},null,null,47,{"$f":"SUM(AC44:AC55)/12","v":23.923116713992201},{"$f":"SUM(AD44:AD55)/12","v":20.581833786459338}]
[null,"Other Non-Well Cost","$",{"$f":"'Summary A1'!H127","v":2949566.8536845855},{"$f":"'Summary A1'!J127","v":1564118.8481952075},-0.46971235920917764,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.0000000000000027,{"$f":"IF($AA$7=0,'Reservoir B1'!E111, 'Reservoir B2'!E113)","v":23.752592458209406},{"$f":"IF($AA$7=0,'Reservoir B1'!E602, 'Reservoir B2'!E487)","v":20.510806367619249},{"$f":"IF($AA$7=0,'Reservoir B1'!C111,'Reservoir B2'!C113)-AE$2","v":238.96504071660175},{"$f":"IF($AA$7=0,'Reservoir B1'!C602,'Reservoir B2'!C487)-AF$2","v":241.4285942879134},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD115)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD489)","v":" "},null,null,48]
[null,"Well Stimulation","$",{"$f":"D58*D59+D60","v":5719068.9009889644},{"$f":"E58*E59+E60","v":1156468.4925762569},-0.79778727751010747,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.0833333333333357,{"$f":"IF($AA$7=0,'Reservoir B1'!E112, 'Reservoir B2'!E114)","v":23.726304955147423},{"$f":"IF($AA$7=0,'Reservoir B1'!E603, 'Reservoir B2'!E488)","v":20.49986606059128},{"$f":"IF($AA$7=0,'Reservoir B1'!C112,'Reservoir B2'!C114)-AE$2","v":238.86293711368307},{"$f":"IF($AA$7=0,'Reservoir B1'!C603,'Reservoir B2'!C488)-AF$2","v":241.37702924612668},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD116)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD490)","v":" "},null,null,49]
[null,"# Wells Stimulated",null,{"$f":"'Summary A1'!H153","v":2.1786929146624625},{"$f":"'Summary A1'!J153","v":2.2027971287166799},1.106361244946342E-2]
[null,"Stimulation Cost ","$/well",{"$f":"'Summary A1'!H154","v":2500000},{"$f":"'Summary A1'!J154","v":500000},-0.8,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB57+1/12","v":4.1666666666666687},{"$f":"IF($AA$7=0,'Reservoir B1'!E113, 'Reservoir B2'!E115)","v":23.700006345390115},{"$f":"IF($AA$7=0,'Reservoir B1'!E604, 'Reservoir B2'!E489)","v":20.488922992425444},{"$f":"IF($AA$7=0,'Reservoir B1'!C113,'Reservoir B2'!C115)-AE$2","v":238.76087605393229},{"$f":"IF($AA$7=0,'Reservoir B1'!C604,'Reservoir B2'!C489)-AF$2","v":241.32547494705702},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD117)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD491)","v":" "},null,null,50]
[null,"Other Simulation Costs",null,{"$f":"'Summary A1'!H157","v":272336.61433280783},{"$f":"'Summary A1'!J157","v":55069.928217916997},{"$f":"IF(D60=0,\"NA\",(E60-D60)/D60)","v":-0.79778727751010736},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.2500000000000018,{"$f":"IF($AA$7=0,'Reservoir B1'!E114, 'Reservoir B2'!E116)","v":23.673696695514973},{"$f":"IF($AA$7=0,'Reservoir B1'!E605, 'Reservoir B2'!E490)","v":20.477977170333467},{"$f":"IF($AA$7=0,'Reservoir B1'!C114,'Reservoir B2'!C116)-AE$2","v":238.65885751962307},{"$f":"IF($AA$7=0,'Reservoir B1'!C605,'Reservoir B2'!C490)-AF$2","v":241.27393138846634},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD118)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD492)","v":" "},null,null,51]
[null,"Field Cost (with Exploration, Confirmation & Stimulation)","$",{"$f":"D33+D40+D46+D57","v":{"$error":"#REF!"}},{"$f":"E33+E40+E46+E57","v":{"$error":"#REF!"}},{"$error":"#REF!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.3333333333333348,{"$f":"IF($AA$7=0,'Reservoir B1'!E115, 'Reservoir B2'!E117)","v":23.647376071995513},{"$f":"IF($AA$7=0,'Reservoir B1'!E606, 'Reservoir B2'!E491)","v":20.46702860152158},{"$f":"IF($AA$7=0,'Reservoir B1'!C115,'Reservoir B2'!C117)-AE$2","v":238.55688149303649},{"$f":"IF($AA$7=0,'Reservoir B1'!C606,'Reservoir B2'!C491)-AF$2","v":241.22239856811703},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD119)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD493)","v":" "},null,null,52]
[null,"Permitting","$",{"$f":"'LCOE Binary'!O35*1000000","v":1680000},{"$f":"'LCOE Binary'!S35*1000000","v":1495000},-0.11011904761904762,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.4166666666666679,{"$f":"IF($AA$7=0,'Reservoir B1'!E116, 'Reservoir B2'!E118)","v":23.621044541201787},{"$f":"IF($AA$7=0,'Reservoir B1'!E607, 'Reservoir B2'!E492)","v":20.456077293190368},{"$f":"IF($AA$7=0,'Reservoir B1'!C116,'Reservoir B2'!C118)-AE$2","v":238.45494795646098},{"$f":"IF($AA$7=0,'Reservoir B1'!C607,'Reservoir B2'!C492)-AF$2","v":241.17087648377196},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD120)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD494)","v":" "},null,null,53]
[null,"Misc (Contingency)","$",{"$f":"'LCOE Binary'!Q36*1000000","v":23909019.042527705},{"$f":"'LCOE Binary'!U36*1000000","v":4767404.7314624973},-0.80060224457630114,null,null,null,null,null,null,null,null,null," ",null,null,null,null,null,null,null,null,null,null,null,4.5000000000000009,{"$f":"IF($AA$7=0,'Reservoir B1'!E117, 'Reservoir B2'!E119)","v":23.594702169400069},{"$f":"IF($AA$7=0,'Reservoir B1'!E608, 'Reservoir B2'!E493)","v":20.44512325253498},{"$f":"IF($AA$7=0,'Reservoir B1'!C117,'Reservoir B2'!C119)-AE$2","v":238.35305689219237},{"$f":"IF($AA$7=0,'Reservoir B1'!C608,'Reservoir B2'!C493)-AF$2","v":241.11936513319446},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD121)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD495)","v":" "},null,null,54]
[null,"Total Project Cost","$",{"$f":"D30+D61+D62+D63","v":{"$error":"#REF!"}},{"$f":"E30+E61+E62+E63","v":{"$error":"#REF!"}},{"$error":"#REF!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.5833333333333339,{"$f":"IF($AA$7=0,'Reservoir B1'!E118, 'Reservoir B2'!E120)","v":23.568349022753477},{"$f":"IF($AA$7=0,'Reservoir B1'!E609, 'Reservoir B2'!E494)","v":20.434166486745038},{"$f":"IF($AA$7=0,'Reservoir B1'!C118,'Reservoir B2'!C120)-AE$2","v":238.25120828253387},{"$f":"IF($AA$7=0,'Reservoir B1'!C609,'Reservoir B2'!C494)-AF$2","v":241.06786451414834},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD122)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD496)","v":" "},null,null,55]
[null,"O&M Costs",{"$f":"IF(A7=1,\"User Input used for O&M Costs, only total costs calculated\",\" \")","v":" "},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.666666666666667,{"$f":"IF($AA$7=0,'Reservoir B1'!E119, 'Reservoir B2'!E121)","v":23.541985167321727},{"$f":"IF($AA$7=0,'Reservoir B1'!E610, 'Reservoir B2'!E495)","v":20.423207003004855},{"$f":"IF($AA$7=0,'Reservoir B1'!C119,'Reservoir B2'!C121)-AE$2","v":238.14940210979606},{"$f":"IF($AA$7=0,'Reservoir B1'!C610,'Reservoir B2'!C495)-AF$2","v":241.01637462439783},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD123)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD497)","v":" "},null,null,56]
[null,"Facility Operations Staff","count",{"$f":"'O&M Costs B1'!E26","v":11.826290924449706},{"$f":"'O&M Costs B1'!N26","v":7.5246686329782806},{"$f":"IF(D66=0,0,(E66-D66)/D66)","v":-0.36373384681229515},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.75,{"$f":"IF($AA$7=0,'Reservoir B1'!E120, 'Reservoir B2'!E122)","v":23.515610669061576},{"$f":"IF($AA$7=0,'Reservoir B1'!E611, 'Reservoir B2'!E496)","v":20.41224480849305},{"$f":"IF($AA$7=0,'Reservoir B1'!C120,'Reservoir B2'!C122)-AE$2","v":238.04763835629689},{"$f":"IF($AA$7=0,'Reservoir B1'!C611,'Reservoir B2'!C496)-AF$2","v":240.9648954617077},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD124)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD498)","v":" "},null,null,57]
[null,"Plant Labor Cost","$K",{"$f":"IF(A7=1,0,'O&M Costs B1'!H29/1000)","v":957.93468485243557},{"$f":"IF(A7=1,0,'O&M Costs B1'!Q29/1000)","v":608.09869780798999},{"$f":"IF(A7=1,0,(E67-D67)/D67)","v":-0.36519816285630774},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.833333333333333,{"$f":"IF($AA$7=0,'Reservoir B1'!E121, 'Reservoir B2'!E123)","v":23.489225593826376},{"$f":"IF($AA$7=0,'Reservoir B1'!E612, 'Reservoir B2'!E497)","v":20.401279910382886},{"$f":"IF($AA$7=0,'Reservoir B1'!C121,'Reservoir B2'!C123)-AE$2","v":237.94591700436169},{"$f":"IF($AA$7=0,'Reservoir B1'!C612,'Reservoir B2'!C497)-AF$2","v":240.91342702384313},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD125)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD499)","v":" "},null,null,58]
[null,"Plant Non-Labor Cost","$K",{"$f":"IF(A7=1,0,'O&M Costs B1'!H36/1000)","v":826.75392709180448},{"$f":"IF(A7=1,0,'O&M Costs B1'!Q36/1000)","v":0},{"$f":"IF(A7=1,0,(E68-D68)/D68)","v":-1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.9166666666666661,{"$f":"IF($AA$7=0,'Reservoir B1'!E122, 'Reservoir B2'!E124)","v":23.462830007366705},{"$f":"IF($AA$7=0,'Reservoir B1'!E613, 'Reservoir B2'!E498)","v":20.390312315842099},{"$f":"IF($AA$7=0,'Reservoir B1'!C122,'Reservoir B2'!C124)-AE$2","v":237.84423803632313},{"$f":"IF($AA$7=0,'Reservoir B1'!C613,'Reservoir B2'!C498)-AF$2","v":240.86196930856977},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD126)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD500)","v":" "},null,null,59,{"$f":"SUM(AC56:AC68)/12","v":23.607810308099101},{"$f":"SUM(AD56:AD68)/12","v":20.45058435522369}]
[null,"Total Plant O&M","$K",{"$f":"'LCOE Binary'!P54","v":1784.6886119442402},{"$f":"'LCOE Binary'!Q54","v":608.09869780798999},{"$f":"IF(D69=0,0,(E69-D69)/D69)","v":-0.65926902108400465},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.9999999999999991,{"$f":"IF($AA$7=0,'Reservoir B1'!E123, 'Reservoir B2'!E125)","v":23.43642397533058},{"$f":"IF($AA$7=0,'Reservoir B1'!E614, 'Reservoir B2'!E499)","v":20.379342032032845},{"$f":"IF($AA$7=0,'Reservoir B1'!C123,'Reservoir B2'!C125)-AE$2","v":237.74260143452125},{"$f":"IF($AA$7=0,'Reservoir B1'!C614,'Reservoir B2'!C499)-AF$2","v":240.81052231365376},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD127)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD501)","v":" "},null,null,60]
[null,"Well, Non-Labor Cost","$K",{"$f":"IF(A7=1,0,'O&M Costs B1'!H78/1000)","v":1212.3178721123845},{"$f":"IF(A7=1,0,'O&M Costs B1'!Q78/1000)","v":359.72130790756194},{"$f":"IF(A$7=1,0,(E70-D70)/D70)","v":-0.70327806247649294},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.0833333333333321,{"$f":"IF($AA$7=0,'Reservoir B1'!E124, 'Reservoir B2'!E126)","v":23.410007563262848},{"$f":"IF($AA$7=0,'Reservoir B1'!E615, 'Reservoir B2'!E500)","v":20.368369066112123},{"$f":"IF($AA$7=0,'Reservoir B1'!C124,'Reservoir B2'!C126)-AE$2","v":237.64100718130345},{"$f":"IF($AA$7=0,'Reservoir B1'!C615,'Reservoir B2'!C500)-AF$2","v":240.7590860368617},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD128)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD502)","v":" "},null,null,61]
[null,"EGS Makeup Water","$K",{"$f":"IF(A7=1,0,'O&M Costs B1'!H59/1000)","v":641.54249064997691},{"$f":"IF(A7=1,0,'O&M Costs B1'!Q59/1000)","v":231.65282077154001},{"$f":"IF(D71=0,0,(E71-D71)/D71)","v":-0.63891273898811962},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.1666666666666652,{"$f":"IF($AA$7=0,'Reservoir B1'!E125, 'Reservoir B2'!E127)","v":23.38358083660593},{"$f":"IF($AA$7=0,'Reservoir B1'!E616, 'Reservoir B2'!E501)","v":20.357393425231237},{"$f":"IF($AA$7=0,'Reservoir B1'!C125,'Reservoir B2'!C127)-AE$2","v":237.53945525902449},{"$f":"IF($AA$7=0,'Reservoir B1'!C616,'Reservoir B2'!C501)-AF$2","v":240.70766047596064},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD129)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD503)","v":" "},null,null,62]
[null,"Other Field Non-Labor Costs","$K",{"$f":"IF(A7=1,0,'O&M Costs B1'!H79/1000-D71)","v":243.22695467762537},{"$f":"IF(A7=1,0,'O&M Costs B1'!Q79/1000-E71)","v":82.338179255598789},{"$f":"IF(A$7=1,0,(E72-D72)/D72)","v":-0.66147592743275363}]
[null,"Field Labor Costs","$K",{"$f":"IF(A7=1,0,'O&M Costs B1'!H28/1000)","v":129.49949727534604},{"$f":"IF(A7=1,0,'O&M Costs B1'!Q28/1000)","v":83.205408006594809},{"$f":"IF(A$7=1,0,(E73-D73)/D73)","v":-0.35748470258783505},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB71+1/12","v":5.2499999999999982},{"$f":"IF($AA$7=0,'Reservoir B1'!E126, 'Reservoir B2'!E128)","v":23.357143860699878},{"$f":"IF($AA$7=0,'Reservoir B1'!E617, 'Reservoir B2'!E502)","v":20.346415116535919},{"$f":"IF($AA$7=0,'Reservoir B1'!C126,'Reservoir B2'!C128)-AE$2","v":237.43794565004649},{"$f":"IF($AA$7=0,'Reservoir B1'!C617,'Reservoir B2'!C502)-AF$2","v":240.6562456287181},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD130)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD504)","v":" "},null,null,63]
[null,"Total Field O&M","$K",{"$f":"'LCOE Binary'!P52+'LCOE Binary'!P53","v":2226.5868147153328},{"$f":"'LCOE Binary'!Q52+'LCOE Binary'!Q53","v":756.91771594129557},{"$f":"IF(D74=0,0,(E74-D74)/D74)","v":-0.66005470303745284},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.3333333333333313,{"$f":"IF($AA$7=0,'Reservoir B1'!E127, 'Reservoir B2'!E129)","v":23.330696700781864},{"$f":"IF($AA$7=0,'Reservoir B1'!E618, 'Reservoir B2'!E503)","v":20.335434147166694},{"$f":"IF($AA$7=0,'Reservoir B1'!C127,'Reservoir B2'!C129)-AE$2","v":237.33647833673888},{"$f":"IF($AA$7=0,'Reservoir B1'!C618,'Reservoir B2'!C503)-AF$2","v":240.60484149290207},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD131)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD505)","v":" "},null,null,64]
[null,"Taxes & Insurance","$K",{"$f":"'LCOE Binary'!P55","v":1187.2108148468055},{"$f":"'LCOE Binary'!Q55","v":339.52996134330709},{"$f":"IF(D75=0,0,(E75-D75)/D75)","v":-0.71401038712141518},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.4166666666666643,{"$f":"IF($AA$7=0,'Reservoir B1'!E128, 'Reservoir B2'!E130)","v":23.304239421987432},{"$f":"IF($AA$7=0,'Reservoir B1'!E619, 'Reservoir B2'!E504)","v":20.324450524258559},{"$f":"IF($AA$7=0,'Reservoir B1'!C128,'Reservoir B2'!C130)-AE$2","v":237.2350533014785},{"$f":"IF($AA$7=0,'Reservoir B1'!C619,'Reservoir B2'!C504)-AF$2","v":240.55344806628099},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD132)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD506)","v":" "},null,null,65]
[null,"Total Annual O&M Costs","$K",{"$f":"'LCOE Binary'!P56","v":5198.4862415063781},{"$f":"'LCOE Binary'!Q56","v":1704.5463750925928},{"$f":"IF(D76=0,0,(E76-D76)/D76)","v":-0.67210716814388216},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.4999999999999973,{"$f":"IF($AA$7=0,'Reservoir B1'!E129, 'Reservoir B2'!E131)","v":23.277772089349476},{"$f":"IF($AA$7=0,'Reservoir B1'!E620, 'Reservoir B2'!E505)","v":20.313464254940914},{"$f":"IF($AA$7=0,'Reservoir B1'!C129,'Reservoir B2'!C131)-AE$2","v":237.13367052664947},{"$f":"IF($AA$7=0,'Reservoir B1'!C620,'Reservoir B2'!C505)-AF$2","v":240.50206534662379},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD133)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD507)","v":" "},null,null,66]
[null,"Levelized Annual Royalty Payments","$K",{"$f":"('LCOE Binary'!I32*'LCOE Binary'!P58/100)/1000","v":729.02532525431354},{"$f":"('LCOE Binary'!I48/100*'LCOE Binary'!Q58)/1000","v":213.60914702422261},{"$f":"IF(D77=0,0,(E77-D77)/D77)","v":-0.7069935163779022},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB76+1/12","v":5.5833333333333304},{"$f":"IF($AA$7=0,'Reservoir B1'!E130, 'Reservoir B2'!E132)","v":23.251294767799035},{"$f":"IF($AA$7=0,'Reservoir B1'!E621, 'Reservoir B2'!E506)","v":20.302475346337879},{"$f":"IF($AA$7=0,'Reservoir B1'!C130,'Reservoir B2'!C132)-AE$2","v":237.03232999464328},{"$f":"IF($AA$7=0,'Reservoir B1'!C621,'Reservoir B2'!C506)-AF$2","v":240.45069333169985},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD134)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD508)","v":" "},null,null,67]
[null,"Levelized Annual Cost for Well Field Makeup","$K",{"$f":"'LCOE Binary'!Q74","v":0},{"$f":"'LCOE Binary'!R74","v":0},{"$f":"IF(D78=0,0,(E78-D78)/D78)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.6666666666666634,{"$f":"IF($AA$7=0,'Reservoir B1'!E131, 'Reservoir B2'!E133)","v":23.22480752216503},{"$f":"IF($AA$7=0,'Reservoir B1'!E622, 'Reservoir B2'!E507)","v":20.291483805567879},{"$f":"IF($AA$7=0,'Reservoir B1'!C131,'Reservoir B2'!C133)-AE$2","v":236.93103168785876},{"$f":"IF($AA$7=0,'Reservoir B1'!C622,'Reservoir B2'!C507)-AF$2","v":240.39933201927903},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD135)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD509)","v":" "},null,null,68]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.7499999999999964,{"$f":"IF($AA$7=0,'Reservoir B1'!E132, 'Reservoir B2'!E134)","v":23.198310417174611},{"$f":"IF($AA$7=0,'Reservoir B1'!E623, 'Reservoir B2'!E508)","v":20.280489639744339},{"$f":"IF($AA$7=0,'Reservoir B1'!C132,'Reservoir B2'!C134)-AE$2","v":236.82977558870206},{"$f":"IF($AA$7=0,'Reservoir B1'!C623,'Reservoir B2'!C508)-AF$2","v":240.34798140713161},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD136)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD510)","v":" "},null,null,69]
[null,"EGS Scenario Definition",{"$f":"IF(C77=0, \"NA -Hydrothermal Scenario Being Evaluated\",\" \")","v":" "},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.8333333333333295,{"$f":"IF($AA$7=0,'Reservoir B1'!E133, 'Reservoir B2'!E135)","v":23.171803517453231},{"$f":"IF($AA$7=0,'Reservoir B1'!E624, 'Reservoir B2'!E509)","v":20.269492855974768},{"$f":"IF($AA$7=0,'Reservoir B1'!C133,'Reservoir B2'!C135)-AE$2","v":236.72856167958668},{"$f":"IF($AA$7=0,'Reservoir B1'!C624,'Reservoir B2'!C509)-AF$2","v":240.2966414930284},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD137)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD511)","v":" "},null,null,70]
[null,"Resource Temperature (Native Rock)","C",{"$f":"'Resource A1'!D31","v":250},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.9166666666666625,{"$f":"IF($AA$7=0,'Reservoir B1'!E134, 'Reservoir B2'!E136)","v":23.145286887524467},{"$f":"IF($AA$7=0,'Reservoir B1'!E625, 'Reservoir B2'!E510)","v":20.258493461361567},{"$f":"IF($AA$7=0,'Reservoir B1'!C134,'Reservoir B2'!C136)-AE$2","v":236.62738994293343},{"$f":"IF($AA$7=0,'Reservoir B1'!C625,'Reservoir B2'!C510)-AF$2","v":240.24531227474063},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD138)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD512)","v":" "},null,null,71,{"$f":"SUM(AC69:AC81)/12","v":23.290947296677867},{"$f":"SUM(AD69:AD81)/12","v":20.318941972938728}]
[null,"Resource Depth","km",{"$f":"'Resource A1'!D33/1000","v":3.5},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.9999999999999956,{"$f":"IF($AA$7=0,'Reservoir B1'!E135, 'Reservoir B2'!E137)","v":23.118760591810698},{"$f":"IF($AA$7=0,'Reservoir B1'!E626, 'Reservoir B2'!E511)","v":20.247491463001456},{"$f":"IF($AA$7=0,'Reservoir B1'!C135,'Reservoir B2'!C137)-AE$2","v":236.52626036117047},{"$f":"IF($AA$7=0,'Reservoir B1'!C626,'Reservoir B2'!C511)-AF$2","v":240.19399375003999},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD139)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD513)","v":" "},null,null,72]
[null,"Plant Design Temperature","C",{"$f":"'Summary A1'!H277","v":243.91639371177968},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.0833333333333286,{"$f":"IF($AA$7=0,'Reservoir B1'!E136, 'Reservoir B2'!E138)","v":23.092224694632645},{"$f":"IF($AA$7=0,'Reservoir B1'!E627, 'Reservoir B2'!E512)","v":20.236486867986002},{"$f":"IF($AA$7=0,'Reservoir B1'!C136,'Reservoir B2'!C138)-AE$2","v":236.42517291673323},{"$f":"IF($AA$7=0,'Reservoir B1'!C627,'Reservoir B2'!C512)-AF$2","v":240.14268591669867},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD140)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD514)","v":" "},null,null,73]
[{"$f":"'Input A1'!A75","v":1},"Calculations Based on Subsurface Model?",null,{"$f":"IF('Input A1'!A267=0,\"No\",\"Yes\")","v":"No"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.1666666666666616,{"$f":"IF($AA$7=0,'Reservoir B1'!E137, 'Reservoir B2'!E139)","v":23.065679260209674},{"$f":"IF($AA$7=0,'Reservoir B1'!E628, 'Reservoir B2'!E513)","v":20.22547968340098},{"$f":"IF($AA$7=0,'Reservoir B1'!C137,'Reservoir B2'!C139)-AE$2","v":236.32412759206451},{"$f":"IF($AA$7=0,'Reservoir B1'!C628,'Reservoir B2'!C513)-AF$2","v":240.0913887724893},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD141)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD515)","v":" "},null,null,74]
[null,"Pump Depth Used","m",{"$f":"'Summary A1'!H207","v":0},{"$f":"'Summary A1'!J207","v":0},{"$f":"IF(D85=0,\"NA\",(E85-D85)/D85)","v":"NA"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.2499999999999947,{"$f":"IF($AA$7=0,'Reservoir B1'!E138, 'Reservoir B2'!E140)","v":23.039124352660039},{"$f":"IF($AA$7=0,'Reservoir B1'!E629, 'Reservoir B2'!E514)","v":20.214469916327062},{"$f":"IF($AA$7=0,'Reservoir B1'!C138,'Reservoir B2'!C140)-AE$2","v":236.2231243696144},{"$f":"IF($AA$7=0,'Reservoir B1'!C629,'Reservoir B2'!C514)-AF$2","v":240.04010231518498},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD142)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD516)","v":" "},null,null,75]
[null,"Thermal Drawdown Based on",null,{"$f":"'Summary A1'!H180","v":"Annual Decline Rate"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.3333333333333277,{"$f":"IF($AA$7=0,'Reservoir B1'!E139, 'Reservoir B2'!E141)","v":23.012560036000867},{"$f":"IF($AA$7=0,'Reservoir B1'!E630, 'Reservoir B2'!E515)","v":20.203457573839252},{"$f":"IF($AA$7=0,'Reservoir B1'!C139,'Reservoir B2'!C141)-AE$2","v":236.12216323184032},{"$f":"IF($AA$7=0,'Reservoir B1'!C630,'Reservoir B2'!C515)-AF$2","v":239.98882654255925},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD143)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD517)","v":" "},null,null,76]
[null,"Annual Decline Rate",null,{"$f":"'Summary A1'!H181","v":5.0000000000000001E-3},{"$f":"'Summary A1'!J181","v":2.5000000000000001E-3},{"$f":"IF(A88=1,\"NA\",(E87-D87)/D87)","v":-0.5},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.4166666666666607,{"$f":"IF($AA$7=0,'Reservoir B1'!E140, 'Reservoir B2'!E142)","v":22.985986374148226},{"$f":"IF($AA$7=0,'Reservoir B1'!E631, 'Reservoir B2'!E516)","v":20.192442663007373},{"$f":"IF($AA$7=0,'Reservoir B1'!C140,'Reservoir B2'!C142)-AE$2","v":236.02124416120697},{"$f":"IF($AA$7=0,'Reservoir B1'!C631,'Reservoir B2'!C516)-AF$2","v":239.93756145238618},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD144)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD518)","v":" "},null,null,77]
[{"$f":"'Input A1'!A267","v":0},"Subsurface HX Surface Area","sq m",{"$f":"'Summary A1'!H149","v":" "},{"$f":"'Summary A1'!J149","v":" "},{"$f":"IF(C87=0,\"NA\",(E88-D88)/D88)","v":"NA"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.4999999999999938,{"$f":"IF($AA$7=0,'Reservoir B1'!E141, 'Reservoir B2'!E143)","v":22.95940343091749},{"$f":"IF($AA$7=0,'Reservoir B1'!E632, 'Reservoir B2'!E517)","v":20.181425190895762},{"$f":"IF($AA$7=0,'Reservoir B1'!C141,'Reservoir B2'!C143)-AE$2","v":235.92036714018639},{"$f":"IF($AA$7=0,'Reservoir B1'!C632,'Reservoir B2'!C517)-AF$2","v":239.88630704244022},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD145)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD519)","v":" "},null,null,78]
[null,"Time to Plant Design Temperature","yr",{"$f":"IF($A84=0,\"NA\",IF($A88=0,'Reservoir B1'!F25,'Reservoir B2'!F54))","v":4.9147520112513527},{"$f":"IF($A84=0,\"NA\",IF($A88=0,'Reservoir B1'!H25,'Reservoir B2'!H54))","v":4.9231838233583023},{"$f":"IF(D89=\"NA\",\"NA\",E89-D89)","v":8.4318121069495433E-3},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.5833333333333268,{"$f":"IF($AA$7=0,'Reservoir B1'!E142, 'Reservoir B2'!E144)","v":22.932811270022896},{"$f":"IF($AA$7=0,'Reservoir B1'!E633, 'Reservoir B2'!E518)","v":20.170405164563004},{"$f":"IF($AA$7=0,'Reservoir B1'!C142,'Reservoir B2'!C144)-AE$2","v":235.8195321512579},{"$f":"IF($AA$7=0,'Reservoir B1'!C633,'Reservoir B2'!C518)-AF$2","v":239.83506331049634},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD146)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD520)","v":" "},null,null,79]
[null,"Maximum Temperature Decline","ΔC",{"$f":"'Summary A1'!H179","v":40.299999999999997},{"$f":"'Summary A1'!J179","v":40.299999999999997},{"$f":"E90-D90","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.6666666666666599,{"$f":"IF($AA$7=0,'Reservoir B1'!E143, 'Reservoir B2'!E145)","v":22.906209955078186},{"$f":"IF($AA$7=0,'Reservoir B1'!E634, 'Reservoir B2'!E519)","v":20.159382591062826},{"$f":"IF($AA$7=0,'Reservoir B1'!C143,'Reservoir B2'!C145)-AE$2","v":235.71873917690814},{"$f":"IF($AA$7=0,'Reservoir B1'!C634,'Reservoir B2'!C519)-AF$2","v":239.78383025432993},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD147)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD521)","v":" "},null,null,80]
[null,"Year of 1st Reservoir Replacement","yrs operation",{"$f":"'Summary A1'!H190","v":20},{"$f":"'Summary A1'!J190","v":"NA"},{"$f":"IF(OR(D91=\"NA\",E91=\"NA\"),\"NA\",E91-D91)","v":"NA"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.7499999999999929,{"$f":"IF($AA$7=0,'Reservoir B1'!E144, 'Reservoir B2'!E146)","v":22.879599549596573},{"$f":"IF($AA$7=0,'Reservoir B1'!E635, 'Reservoir B2'!E520)","v":20.148357477443138},{"$f":"IF($AA$7=0,'Reservoir B1'!C144,'Reservoir B2'!C146)-AE$2","v":235.61798819963101},{"$f":"IF($AA$7=0,'Reservoir B1'!C635,'Reservoir B2'!C520)-AF$2","v":239.73260787171688},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD148)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD522)","v":" "},null,null,81]
[null,"# of Reservoirs Used",null,{"$f":"'Summary A1'!H191","v":1},{"$f":"'Summary A1'!J191","v":1},{"$f":"E92-D92","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.8333333333333259,{"$f":"IF($AA$7=0,'Reservoir B1'!E145, 'Reservoir B2'!E147)","v":22.852980116990715},{"$f":"IF($AA$7=0,'Reservoir B1'!E636, 'Reservoir B2'!E521)","v":20.137329830746559},{"$f":"IF($AA$7=0,'Reservoir B1'!C145,'Reservoir B2'!C147)-AE$2","v":235.51727920192775},{"$f":"IF($AA$7=0,'Reservoir B1'!C636,'Reservoir B2'!C521)-AF$2","v":239.68139616043356},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD149)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD523)","v":" "},null,null,82]
[null,"Production Fluid Temperature at 30 yr","C",{"$f":"IF(A88=0,'Reservoir B1'!C423,'Reservoir B2'!C425)","v":226.20464055373324},{"$f":"IF(A88=0,'Reservoir B1'!C914,'Reservoir B2'!C799)","v":231.93405933851287},{"$f":"E93-D93","v":5.7294187847796252},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.916666666666659,{"$f":"IF($AA$7=0,'Reservoir B1'!E146, 'Reservoir B2'!E148)","v":22.826351720572866},{"$f":"IF($AA$7=0,'Reservoir B1'!E637, 'Reservoir B2'!E522)","v":20.126299658010456},{"$f":"IF($AA$7=0,'Reservoir B1'!C146,'Reservoir B2'!C148)-AE$2","v":235.41661216630686},{"$f":"IF($AA$7=0,'Reservoir B1'!C637,'Reservoir B2'!C522)-AF$2","v":239.63019511825675},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD150)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD524)","v":" "},null,null,83,{"$f":"SUM(AC82:AC93)/12","v":22.972640946053406},{"$f":"SUM(AD82:AD93)/12","v":20.186919006690321}]
[null,"Plant Output at 30 yr","MW",{"$f":"IF(A88=0,'Reservoir B1'!E423,'Reservoir B2'!E425)","v":18.600892890272249},{"$f":"IF(A88=0,'Reservoir B1'!E914,'Reservoir B2'!E799)","v":16.997566093548865},{"$f":"(E94-D94)/D94","v":-8.619622757797174E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.999999999999992,{"$f":"IF($AA$7=0,'Reservoir B1'!E147, 'Reservoir B2'!E149)","v":22.799714423554956},{"$f":"IF($AA$7=0,'Reservoir B1'!E638, 'Reservoir B2'!E523)","v":20.115266966266521},{"$f":"IF($AA$7=0,'Reservoir B1'!C147,'Reservoir B2'!C149)-AE$2","v":235.31598707528414},{"$f":"IF($AA$7=0,'Reservoir B1'!C638,'Reservoir B2'!C523)-AF$2","v":239.57900474296372},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD151)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD525)","v":" "},null,null,84]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7.083333333333325,{"$f":"IF($AA$7=0,'Reservoir B1'!E148, 'Reservoir B2'!E150)","v":22.77306828904894},{"$f":"IF($AA$7=0,'Reservoir B1'!E639, 'Reservoir B2'!E524)","v":20.104231762541307},{"$f":"IF($AA$7=0,'Reservoir B1'!C148,'Reservoir B2'!C150)-AE$2","v":235.21540391138268},{"$f":"IF($AA$7=0,'Reservoir B1'!C639,'Reservoir B2'!C524)-AF$2","v":239.5278250323322},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD152)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD526)","v":" "},null,null,85]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7.1666666666666581,{"$f":"IF($AA$7=0,'Reservoir B1'!E149, 'Reservoir B2'!E151)","v":22.74641338006651},{"$f":"IF($AA$7=0,'Reservoir B1'!E640, 'Reservoir B2'!E525)","v":20.093194053855768},{"$f":"IF($AA$7=0,'Reservoir B1'!C149,'Reservoir B2'!C151)-AE$2","v":235.11486265713285},{"$f":"IF($AA$7=0,'Reservoir B1'!C640,'Reservoir B2'!C525)-AF$2","v":239.47665598414042},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD153)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD527)","v":" "},null,null,86]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7.2499999999999911,{"$f":"IF($AA$7=0,'Reservoir B1'!E150, 'Reservoir B2'!E152)","v":22.719749759519594},{"$f":"IF($AA$7=0,'Reservoir B1'!E641, 'Reservoir B2'!E526)","v":20.082153847225655},{"$f":"IF($AA$7=0,'Reservoir B1'!C150,'Reservoir B2'!C152)-AE$2","v":235.01436329507229},{"$f":"IF($AA$7=0,'Reservoir B1'!C641,'Reservoir B2'!C526)-AF$2","v":239.42549759616699},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD154)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD528)","v":" "},null,null,87]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7.3333333333333242,{"$f":"IF($AA$7=0,'Reservoir B1'!E151, 'Reservoir B2'!E153)","v":22.69307749022007},{"$f":"IF($AA$7=0,'Reservoir B1'!E642, 'Reservoir B2'!E527)","v":20.071111149661046},{"$f":"IF($AA$7=0,'Reservoir B1'!C151,'Reservoir B2'!C153)-AE$2","v":234.91390580774592},{"$f":"IF($AA$7=0,'Reservoir B1'!C642,'Reservoir B2'!C527)-AF$2","v":239.37434986619107},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD155)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD529)","v":" "},null,null,88]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7.4166666666666572,{"$f":"IF($AA$7=0,'Reservoir B1'!E152, 'Reservoir B2'!E154)","v":22.666396634880144},{"$f":"IF($AA$7=0,'Reservoir B1'!E643, 'Reservoir B2'!E528)","v":20.060065968166917},{"$f":"IF($AA$7=0,'Reservoir B1'!C152,'Reservoir B2'!C154)-AE$2","v":234.81349017770594},{"$f":"IF($AA$7=0,'Reservoir B1'!C643,'Reservoir B2'!C528)-AF$2","v":239.32321279199223},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD156)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD530)","v":" "},null,null,89]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7.4999999999999902,{"$f":"IF($AA$7=0,'Reservoir B1'!E153, 'Reservoir B2'!E155)","v":22.639707256112413},{"$f":"IF($AA$7=0,'Reservoir B1'!E644, 'Reservoir B2'!E529)","v":20.049018309742831},{"$f":"IF($AA$7=0,'Reservoir B1'!C153,'Reservoir B2'!C155)-AE$2","v":234.71311638751183},{"$f":"IF($AA$7=0,'Reservoir B1'!C644,'Reservoir B2'!C529)-AF$2","v":239.27208637135053},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD157)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD531)","v":" "},null,null,90]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7.5833333333333233,{"$f":"IF($AA$7=0,'Reservoir B1'!E154, 'Reservoir B2'!E156)","v":22.613009416429726},{"$f":"IF($AA$7=0,'Reservoir B1'!E645, 'Reservoir B2'!E530)","v":20.037968181382855},{"$f":"IF($AA$7=0,'Reservoir B1'!C154,'Reservoir B2'!C156)-AE$2","v":234.61278441973027},{"$f":"IF($AA$7=0,'Reservoir B1'!C645,'Reservoir B2'!C530)-AF$2","v":239.22097060204644},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD158)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD532)","v":" "},null,null,91]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7.6666666666666563,{"$f":"IF($AA$7=0,'Reservoir B1'!E155, 'Reservoir B2'!E157)","v":22.58630317824591},{"$f":"IF($AA$7=0,'Reservoir B1'!E646, 'Reservoir B2'!E531)","v":20.026915590075738},{"$f":"IF($AA$7=0,'Reservoir B1'!C155,'Reservoir B2'!C157)-AE$2","v":234.5124942569353},{"$f":"IF($AA$7=0,'Reservoir B1'!C646,'Reservoir B2'!C531)-AF$2","v":239.16986548186097},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD159)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD533)","v":" "},null,null,92]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7.7499999999999893,{"$f":"IF($AA$7=0,'Reservoir B1'!E156, 'Reservoir B2'!E158)","v":22.55958860387495},{"$f":"IF($AA$7=0,'Reservoir B1'!E647, 'Reservoir B2'!E532)","v":20.015860542804841},{"$f":"IF($AA$7=0,'Reservoir B1'!C156,'Reservoir B2'!C158)-AE$2","v":234.41224588170817},{"$f":"IF($AA$7=0,'Reservoir B1'!C647,'Reservoir B2'!C532)-AF$2","v":239.11877100857552},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD160)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD534)","v":" "},null,null,93]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7.8333333333333224,{"$f":"IF($AA$7=0,'Reservoir B1'!E157, 'Reservoir B2'!E159)","v":22.532865755531958},{"$f":"IF($AA$7=0,'Reservoir B1'!E648, 'Reservoir B2'!E533)","v":20.004803046548101},{"$f":"IF($AA$7=0,'Reservoir B1'!C157,'Reservoir B2'!C159)-AE$2","v":234.31203927663739},{"$f":"IF($AA$7=0,'Reservoir B1'!C648,'Reservoir B2'!C533)-AF$2","v":239.06768717997201},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD161)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD535)","v":" "},null,null,94]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7.9166666666666554,{"$f":"IF($AA$7=0,'Reservoir B1'!E158, 'Reservoir B2'!E160)","v":22.506134695332719},{"$f":"IF($AA$7=0,'Reservoir B1'!E649, 'Reservoir B2'!E534)","v":19.993743108278242},{"$f":"IF($AA$7=0,'Reservoir B1'!C158,'Reservoir B2'!C160)-AE$2","v":234.21187442431872},{"$f":"IF($AA$7=0,'Reservoir B1'!C649,'Reservoir B2'!C534)-AF$2","v":239.01661399383281},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD162)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD536)","v":" "},null,null,95,{"$f":"SUM(AC94:AC105)/12","v":22.653002406901493},{"$f":"SUM(AD94:AD105)/12","v":20.054527710545816}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7.9999999999999885,{"$f":"IF($AA$7=0,'Reservoir B1'!E159, 'Reservoir B2'!E161)","v":22.479395485294063},{"$f":"IF($AA$7=0,'Reservoir B1'!E650, 'Reservoir B2'!E535)","v":19.982680734962464},{"$f":"IF($AA$7=0,'Reservoir B1'!C159,'Reservoir B2'!C161)-AE$2","v":234.11175130735518},{"$f":"IF($AA$7=0,'Reservoir B1'!C650,'Reservoir B2'!C535)-AF$2","v":238.9655514479407},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD163)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD537)","v":" "},null,null,96]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8.0833333333333215,{"$f":"IF($AA$7=0,'Reservoir B1'!E160, 'Reservoir B2'!E162)","v":22.452648187333889},{"$f":"IF($AA$7=0,'Reservoir B1'!E651, 'Reservoir B2'!E536)","v":19.971615933562646},{"$f":"IF($AA$7=0,'Reservoir B1'!C160,'Reservoir B2'!C162)-AE$2","v":234.01166990835702},{"$f":"IF($AA$7=0,'Reservoir B1'!C651,'Reservoir B2'!C536)-AF$2","v":238.91449954007899},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD164)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD538)","v":" "},null,null,97]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8.1666666666666554,{"$f":"IF($AA$7=0,'Reservoir B1'!E161, 'Reservoir B2'!E163)","v":22.425892863271159},{"$f":"IF($AA$7=0,'Reservoir B1'!E652, 'Reservoir B2'!E537)","v":19.960548711035351},{"$f":"IF($AA$7=0,'Reservoir B1'!C161,'Reservoir B2'!C163)-AE$2","v":233.91163020994179},{"$f":"IF($AA$7=0,'Reservoir B1'!C652,'Reservoir B2'!C537)-AF$2","v":238.86345826803142},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD165)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD539)","v":" "},null,null,98]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8.2499999999999893,{"$f":"IF($AA$7=0,'Reservoir B1'!E162, 'Reservoir B2'!E164)","v":22.399129574826148},{"$f":"IF($AA$7=0,'Reservoir B1'!E653, 'Reservoir B2'!E538)","v":19.949479074331911},{"$f":"IF($AA$7=0,'Reservoir B1'!C162,'Reservoir B2'!C164)-AE$2","v":233.81163219473424},{"$f":"IF($AA$7=0,'Reservoir B1'!C653,'Reservoir B2'!C538)-AF$2","v":238.8124276295822},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD166)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD540)","v":" "},null,null,99]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8.3333333333333233,{"$f":"IF($AA$7=0,'Reservoir B1'!E163, 'Reservoir B2'!E165)","v":22.372358383620572},{"$f":"IF($AA$7=0,'Reservoir B1'!E654, 'Reservoir B2'!E539)","v":19.938407030397993},{"$f":"IF($AA$7=0,'Reservoir B1'!C163,'Reservoir B2'!C165)-AE$2","v":233.71167584536636},{"$f":"IF($AA$7=0,'Reservoir B1'!C654,'Reservoir B2'!C539)-AF$2","v":238.76140762251597},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD167)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD541)","v":" "},null,null,100]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8.4166666666666572,{"$f":"IF($AA$7=0,'Reservoir B1'!E164, 'Reservoir B2'!E166)","v":22.34557935117752},{"$f":"IF($AA$7=0,'Reservoir B1'!E655, 'Reservoir B2'!E540)","v":19.927332586174014},{"$f":"IF($AA$7=0,'Reservoir B1'!C164,'Reservoir B2'!C166)-AE$2","v":233.61176114447738},{"$f":"IF($AA$7=0,'Reservoir B1'!C655,'Reservoir B2'!C540)-AF$2","v":238.71039824461789},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD168)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD542)","v":" "},null,null,101]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8.4999999999999911,{"$f":"IF($AA$7=0,'Reservoir B1'!E165, 'Reservoir B2'!E167)","v":22.31879253892177},{"$f":"IF($AA$7=0,'Reservoir B1'!E656, 'Reservoir B2'!E541)","v":19.916255748595322},{"$f":"IF($AA$7=0,'Reservoir B1'!C165,'Reservoir B2'!C167)-AE$2","v":233.51188807471377},{"$f":"IF($AA$7=0,'Reservoir B1'!C656,'Reservoir B2'!C541)-AF$2","v":238.65939949367353},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD169)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD543)","v":" "},null,null,102]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8.583333333333325,{"$f":"IF($AA$7=0,'Reservoir B1'!E166, 'Reservoir B2'!E168)","v":22.291998008179704},{"$f":"IF($AA$7=0,'Reservoir B1'!E657, 'Reservoir B2'!E542)","v":19.905176524591553},{"$f":"IF($AA$7=0,'Reservoir B1'!C166,'Reservoir B2'!C168)-AE$2","v":233.41205661872922},{"$f":"IF($AA$7=0,'Reservoir B1'!C657,'Reservoir B2'!C542)-AF$2","v":238.60841136746896},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD170)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD544)","v":" "},null,null,103]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8.666666666666659,{"$f":"IF($AA$7=0,'Reservoir B1'!E167, 'Reservoir B2'!E169)","v":22.265195820179436},{"$f":"IF($AA$7=0,'Reservoir B1'!E658, 'Reservoir B2'!E543)","v":19.894094921087234},{"$f":"IF($AA$7=0,'Reservoir B1'!C167,'Reservoir B2'!C169)-AE$2","v":233.31226675918467},{"$f":"IF($AA$7=0,'Reservoir B1'!C658,'Reservoir B2'!C543)-AF$2","v":238.55743386379069},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD171)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD545)","v":" "},null,null,104]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8.7499999999999929,{"$f":"IF($AA$7=0,'Reservoir B1'!E168, 'Reservoir B2'!E170)","v":22.238386036050795},{"$f":"IF($AA$7=0,'Reservoir B1'!E659, 'Reservoir B2'!E544)","v":19.883010945001502},{"$f":"IF($AA$7=0,'Reservoir B1'!C168,'Reservoir B2'!C170)-AE$2","v":233.21251847874825},{"$f":"IF($AA$7=0,'Reservoir B1'!C659,'Reservoir B2'!C544)-AF$2","v":238.50646698042567},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD172)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD546)","v":" "},null,null,105]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8.8333333333333268,{"$f":"IF($AA$7=0,'Reservoir B1'!E169, 'Reservoir B2'!E171)","v":22.211568716826047},{"$f":"IF($AA$7=0,'Reservoir B1'!E660, 'Reservoir B2'!E545)","v":19.87192460324804},{"$f":"IF($AA$7=0,'Reservoir B1'!C169,'Reservoir B2'!C171)-AE$2","v":233.11281176009535},{"$f":"IF($AA$7=0,'Reservoir B1'!C660,'Reservoir B2'!C545)-AF$2","v":238.45551071516135},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD173)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD547)","v":" "},null,null,106]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8.9166666666666607,{"$f":"IF($AA$7=0,'Reservoir B1'!E170, 'Reservoir B2'!E172)","v":22.184743923439136},{"$f":"IF($AA$7=0,'Reservoir B1'!E661, 'Reservoir B2'!E546)","v":19.860835902735321},{"$f":"IF($AA$7=0,'Reservoir B1'!C170,'Reservoir B2'!C172)-AE$2","v":233.01314658590857},{"$f":"IF($AA$7=0,'Reservoir B1'!C661,'Reservoir B2'!C546)-AF$2","v":238.40456506578565},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD174)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD548)","v":" "},null,null,107,{"$f":"SUM(AC106:AC117)/12","v":22.332140740760021},{"$f":"SUM(AD106:AD117)/12","v":19.921780226310279}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8.9999999999999947,{"$f":"IF($AA$7=0,'Reservoir B1'!E171, 'Reservoir B2'!E173)","v":22.15791171672624},{"$f":"IF($AA$7=0,'Reservoir B1'!E662, 'Reservoir B2'!E547)","v":19.849744850366598},{"$f":"IF($AA$7=0,'Reservoir B1'!C171,'Reservoir B2'!C173)-AE$2","v":232.91352293887769},{"$f":"IF($AA$7=0,'Reservoir B1'!C662,'Reservoir B2'!C547)-AF$2","v":238.35363003008689},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD175)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD549)","v":" "},null,null,108]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9.0833333333333286,{"$f":"IF($AA$7=0,'Reservoir B1'!E172, 'Reservoir B2'!E174)","v":22.131072157425791},{"$f":"IF($AA$7=0,'Reservoir B1'!E663, 'Reservoir B2'!E548)","v":19.838651453039436},{"$f":"IF($AA$7=0,'Reservoir B1'!C172,'Reservoir B2'!C174)-AE$2","v":232.81394080169974},{"$f":"IF($AA$7=0,'Reservoir B1'!C663,'Reservoir B2'!C548)-AF$2","v":238.3027056058539},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD176)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD550)","v":" "},null,null,109]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9.1666666666666625,{"$f":"IF($AA$7=0,'Reservoir B1'!E173, 'Reservoir B2'!E175)","v":22.104225306178844},{"$f":"IF($AA$7=0,'Reservoir B1'!E664, 'Reservoir B2'!E549)","v":19.827555717646483},{"$f":"IF($AA$7=0,'Reservoir B1'!C173,'Reservoir B2'!C175)-AE$2","v":232.71440015707896},{"$f":"IF($AA$7=0,'Reservoir B1'!C664,'Reservoir B2'!C549)-AF$2","v":238.25179179087596},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD177)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD551)","v":" "},null,null,110]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9.2499999999999964,{"$f":"IF($AA$7=0,'Reservoir B1'!E174, 'Reservoir B2'!E176)","v":22.07737122352847},{"$f":"IF($AA$7=0,'Reservoir B1'!E665, 'Reservoir B2'!E550)","v":19.816457651074764},{"$f":"IF($AA$7=0,'Reservoir B1'!C174,'Reservoir B2'!C176)-AE$2","v":232.61490098772677},{"$f":"IF($AA$7=0,'Reservoir B1'!C665,'Reservoir B2'!C550)-AF$2","v":238.20088858294281},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD178)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD552)","v":" "},null,null,111]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9.3333333333333304,{"$f":"IF($AA$7=0,'Reservoir B1'!E175, 'Reservoir B2'!E177)","v":22.050509969920771},{"$f":"IF($AA$7=0,'Reservoir B1'!E666, 'Reservoir B2'!E551)","v":19.805357260206303},{"$f":"IF($AA$7=0,'Reservoir B1'!C175,'Reservoir B2'!C177)-AE$2","v":232.51544327636179},{"$f":"IF($AA$7=0,'Reservoir B1'!C666,'Reservoir B2'!C551)-AF$2","v":238.14999597984465},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD179)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD553)","v":" "},null,null,112]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9.4166666666666643,{"$f":"IF($AA$7=0,'Reservoir B1'!E176, 'Reservoir B2'!E178)","v":22.023641605704089},{"$f":"IF($AA$7=0,'Reservoir B1'!E667, 'Reservoir B2'!E552)","v":19.794254551917362},{"$f":"IF($AA$7=0,'Reservoir B1'!C176,'Reservoir B2'!C178)-AE$2","v":232.41602700570991},{"$f":"IF($AA$7=0,'Reservoir B1'!C667,'Reservoir B2'!C552)-AF$2","v":238.09911397937213},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD180)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD554)","v":" "},null,null,113]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9.4999999999999982,{"$f":"IF($AA$7=0,'Reservoir B1'!E177, 'Reservoir B2'!E179)","v":21.996766191129925},{"$f":"IF($AA$7=0,'Reservoir B1'!E668, 'Reservoir B2'!E553)","v":19.783149533079317},{"$f":"IF($AA$7=0,'Reservoir B1'!C177,'Reservoir B2'!C179)-AE$2","v":232.31665215850413},{"$f":"IF($AA$7=0,'Reservoir B1'!C668,'Reservoir B2'!C553)-AF$2","v":238.04824257931637},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD181)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD555)","v":" "},null,null,114]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9.5833333333333321,{"$f":"IF($AA$7=0,'Reservoir B1'!E178, 'Reservoir B2'!E180)","v":21.969883786352327},{"$f":"IF($AA$7=0,'Reservoir B1'!E669, 'Reservoir B2'!E554)","v":19.772042210557892},{"$f":"IF($AA$7=0,'Reservoir B1'!C178,'Reservoir B2'!C180)-AE$2","v":232.21731871748466},{"$f":"IF($AA$7=0,'Reservoir B1'!C669,'Reservoir B2'!C554)-AF$2","v":237.99738177746895},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD182)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD556)","v":" "},null,null,115]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9.6666666666666661,{"$f":"IF($AA$7=0,'Reservoir B1'!E179, 'Reservoir B2'!E181)","v":21.942994451428504},{"$f":"IF($AA$7=0,'Reservoir B1'!E670, 'Reservoir B2'!E555)","v":19.760932591213908},{"$f":"IF($AA$7=0,'Reservoir B1'!C179,'Reservoir B2'!C181)-AE$2","v":232.11802666539896},{"$f":"IF($AA$7=0,'Reservoir B1'!C670,'Reservoir B2'!C555)-AF$2","v":237.94653157162193},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD183)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD557)","v":" "},null,null,116]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9.75,{"$f":"IF($AA$7=0,'Reservoir B1'!E180, 'Reservoir B2'!E182)","v":21.916098246318636},{"$f":"IF($AA$7=0,'Reservoir B1'!E671, 'Reservoir B2'!E556)","v":19.749820681902449},{"$f":"IF($AA$7=0,'Reservoir B1'!C180,'Reservoir B2'!C182)-AE$2","v":232.01877598500164},{"$f":"IF($AA$7=0,'Reservoir B1'!C671,'Reservoir B2'!C556)-AF$2","v":237.89569195956778},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD184)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD558)","v":" "},null,null,117]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9.8333333333333339,{"$f":"IF($AA$7=0,'Reservoir B1'!E181, 'Reservoir B2'!E183)","v":21.889195230885992},{"$f":"IF($AA$7=0,'Reservoir B1'!E672, 'Reservoir B2'!E557)","v":19.738706489473575},{"$f":"IF($AA$7=0,'Reservoir B1'!C181,'Reservoir B2'!C183)-AE$2","v":231.91956665905448},{"$f":"IF($AA$7=0,'Reservoir B1'!C672,'Reservoir B2'!C557)-AF$2","v":237.8448629390995},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD185)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD559)","v":" "},null,null,118]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9.9166666666666679,{"$f":"IF($AA$7=0,'Reservoir B1'!E182, 'Reservoir B2'!E184)","v":21.862285464897081},{"$f":"IF($AA$7=0,'Reservoir B1'!E673, 'Reservoir B2'!E558)","v":19.727590020772009},{"$f":"IF($AA$7=0,'Reservoir B1'!C182,'Reservoir B2'!C184)-AE$2","v":231.82039867032645},{"$f":"IF($AA$7=0,'Reservoir B1'!C673,'Reservoir B2'!C558)-AF$2","v":237.79404450801047},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD186)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD560)","v":" "},null,null,119,{"$f":"SUM(AC118:AC129)/12","v":22.010162945874722},{"$f":"SUM(AD118:AD129)/12","v":19.78868858427084}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10.000000000000002,{"$f":"IF($AA$7=0,'Reservoir B1'!E183, 'Reservoir B2'!E185)","v":21.835369008022006},{"$f":"IF($AA$7=0,'Reservoir B1'!E674, 'Reservoir B2'!E559)","v":19.716471282637027},{"$f":"IF($AA$7=0,'Reservoir B1'!C183,'Reservoir B2'!C185)-AE$2","v":231.72127200159375},{"$f":"IF($AA$7=0,'Reservoir B1'!C674,'Reservoir B2'!C559)-AF$2","v":237.74323666409458},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD187)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD561)","v":" "},null,null,120]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10.083333333333336,{"$f":"IF($AA$7=0,'Reservoir B1'!E184, 'Reservoir B2'!E186)","v":21.808445919834103},{"$f":"IF($AA$7=0,'Reservoir B1'!E675, 'Reservoir B2'!E560)","v":19.705350281902835},{"$f":"IF($AA$7=0,'Reservoir B1'!C184,'Reservoir B2'!C186)-AE$2","v":231.62218663563968},{"$f":"IF($AA$7=0,'Reservoir B1'!C675,'Reservoir B2'!C560)-AF$2","v":237.69243940514619},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD188)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD562)","v":" "},null,null,121]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10.16666666666667,{"$f":"IF($AA$7=0,'Reservoir B1'!E185, 'Reservoir B2'!E187)","v":21.781516259810278},{"$f":"IF($AA$7=0,'Reservoir B1'!E676, 'Reservoir B2'!E561)","v":19.694227025398138},{"$f":"IF($AA$7=0,'Reservoir B1'!C185,'Reservoir B2'!C187)-AE$2","v":231.52314255525474},{"$f":"IF($AA$7=0,'Reservoir B1'!C676,'Reservoir B2'!C561)-AF$2","v":237.64165272896005},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD189)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD563)","v":" "},null,null,122]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10.250000000000004,{"$f":"IF($AA$7=0,'Reservoir B1'!E186, 'Reservoir B2'!E188)","v":21.754580087331071},{"$f":"IF($AA$7=0,'Reservoir B1'!E677, 'Reservoir B2'!E562)","v":19.683101519946611},{"$f":"IF($AA$7=0,'Reservoir B1'!C186,'Reservoir B2'!C188)-AE$2","v":231.42413974323662},{"$f":"IF($AA$7=0,'Reservoir B1'!C677,'Reservoir B2'!C562)-AF$2","v":237.59087663333148},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD190)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD564)","v":" "},null,null,123]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10.333333333333337,{"$f":"IF($AA$7=0,'Reservoir B1'!E187, 'Reservoir B2'!E189)","v":21.727637461680768},{"$f":"IF($AA$7=0,'Reservoir B1'!E678, 'Reservoir B2'!E563)","v":19.671973772366307},{"$f":"IF($AA$7=0,'Reservoir B1'!C187,'Reservoir B2'!C189)-AE$2","v":231.3251781823902},{"$f":"IF($AA$7=0,'Reservoir B1'!C678,'Reservoir B2'!C563)-AF$2","v":237.54011111605615},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD191)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD565)","v":" "},null,null,124]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10.416666666666671,{"$f":"IF($AA$7=0,'Reservoir B1'!E188, 'Reservoir B2'!E190)","v":21.700688442047536},{"$f":"IF($AA$7=0,'Reservoir B1'!E679, 'Reservoir B2'!E564)","v":19.660843789470398},{"$f":"IF($AA$7=0,'Reservoir B1'!C188,'Reservoir B2'!C190)-AE$2","v":231.22625785552745},{"$f":"IF($AA$7=0,'Reservoir B1'!C679,'Reservoir B2'!C564)-AF$2","v":237.48935617493026},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD192)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD566)","v":" "},null,null,125]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10.500000000000005,{"$f":"IF($AA$7=0,'Reservoir B1'!E189, 'Reservoir B2'!E191)","v":21.673733087523352},{"$f":"IF($AA$7=0,'Reservoir B1'!E680, 'Reservoir B2'!E565)","v":19.649711578066416},{"$f":"IF($AA$7=0,'Reservoir B1'!C189,'Reservoir B2'!C191)-AE$2","v":231.12737874546755},{"$f":"IF($AA$7=0,'Reservoir B1'!C680,'Reservoir B2'!C565)-AF$2","v":237.43861180775045},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD193)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD567)","v":" "},null,null,126]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10.583333333333339,{"$f":"IF($AA$7=0,'Reservoir B1'!E190, 'Reservoir B2'!E192)","v":21.646771457104357},{"$f":"IF($AA$7=0,'Reservoir B1'!E681, 'Reservoir B2'!E566)","v":19.638577144956667},{"$f":"IF($AA$7=0,'Reservoir B1'!C190,'Reservoir B2'!C192)-AE$2","v":231.02854083503686},{"$f":"IF($AA$7=0,'Reservoir B1'!C681,'Reservoir B2'!C566)-AF$2","v":237.38787801231379},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD194)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD568)","v":" "},null,null,127]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10.666666666666673,{"$f":"IF($AA$7=0,'Reservoir B1'!E191, 'Reservoir B2'!E193)","v":21.619803609690845},{"$f":"IF($AA$7=0,'Reservoir B1'!E682, 'Reservoir B2'!E567)","v":19.627440496938586},{"$f":"IF($AA$7=0,'Reservoir B1'!C191,'Reservoir B2'!C193)-AE$2","v":230.92974410706884},{"$f":"IF($AA$7=0,'Reservoir B1'!C682,'Reservoir B2'!C567)-AF$2","v":237.33715478641784},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD195)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD569)","v":" "},null,null,128]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10.750000000000007,{"$f":"IF($AA$7=0,'Reservoir B1'!E192, 'Reservoir B2'!E194)","v":21.592829604087179},{"$f":"IF($AA$7=0,'Reservoir B1'!E683, 'Reservoir B2'!E568)","v":19.616301640803727},{"$f":"IF($AA$7=0,'Reservoir B1'!C192,'Reservoir B2'!C194)-AE$2","v":230.83098854440414},{"$f":"IF($AA$7=0,'Reservoir B1'!C683,'Reservoir B2'!C568)-AF$2","v":237.28644212786062},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD196)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD570)","v":" "},null,null,129]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10.833333333333341,{"$f":"IF($AA$7=0,'Reservoir B1'!E193, 'Reservoir B2'!E195)","v":21.565849499002031},{"$f":"IF($AA$7=0,'Reservoir B1'!E684, 'Reservoir B2'!E569)","v":19.605160583338904},{"$f":"IF($AA$7=0,'Reservoir B1'!C193,'Reservoir B2'!C195)-AE$2","v":230.73227412989056},{"$f":"IF($AA$7=0,'Reservoir B1'!C684,'Reservoir B2'!C569)-AF$2","v":237.2357400344406},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD197)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD571)","v":" "},null,null,130]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB140+1/12","v":10.916666666666675},{"$f":"IF($AA$7=0,'Reservoir B1'!E194, 'Reservoir B2'!E196)","v":21.538863353048541},{"$f":"IF($AA$7=0,'Reservoir B1'!E685, 'Reservoir B2'!E570)","v":19.594017331325347},{"$f":"IF($AA$7=0,'Reservoir B1'!C194,'Reservoir B2'!C196)-AE$2","v":230.63360084638302},{"$f":"IF($AA$7=0,'Reservoir B1'!C685,'Reservoir B2'!C570)-AF$2","v":237.18504850395669},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD198)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD572)","v":" "},null,null,131,{"$f":"SUM(AC130:AC141)/12","v":21.68717398243184},{"$f":"SUM(AD130:AD141)/12","v":19.655264703929245}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11.000000000000009,{"$f":"IF($AA$7=0,'Reservoir B1'!E195, 'Reservoir B2'!E197)","v":21.511871224744375},{"$f":"IF($AA$7=0,'Reservoir B1'!E686, 'Reservoir B2'!E571)","v":19.582871891539174},{"$f":"IF($AA$7=0,'Reservoir B1'!C195,'Reservoir B2'!C197)-AE$2","v":230.5349686767436},{"$f":"IF($AA$7=0,'Reservoir B1'!C686,'Reservoir B2'!C571)-AF$2","v":237.13436753420831},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD199)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD573)","v":" "},null,null,132]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11.083333333333343,{"$f":"IF($AA$7=0,'Reservoir B1'!E196, 'Reservoir B2'!E198)","v":21.484873172511833},{"$f":"IF($AA$7=0,'Reservoir B1'!E687, 'Reservoir B2'!E572)","v":19.571724270751076},{"$f":"IF($AA$7=0,'Reservoir B1'!C196,'Reservoir B2'!C198)-AE$2","v":230.43637760384155},{"$f":"IF($AA$7=0,'Reservoir B1'!C687,'Reservoir B2'!C572)-AF$2","v":237.08369712299529},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD200)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD574)","v":" "},null,null,133]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11.166666666666677,{"$f":"IF($AA$7=0,'Reservoir B1'!E197, 'Reservoir B2'!E199)","v":21.457869254677881},{"$f":"IF($AA$7=0,'Reservoir B1'!E688, 'Reservoir B2'!E573)","v":19.560574475726828},{"$f":"IF($AA$7=0,'Reservoir B1'!C197,'Reservoir B2'!C199)-AE$2","v":230.33782761055321},{"$f":"IF($AA$7=0,'Reservoir B1'!C688,'Reservoir B2'!C573)-AF$2","v":237.03303726811794},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD201)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD575)","v":" "},null,null,134]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11.250000000000011,{"$f":"IF($AA$7=0,'Reservoir B1'!E198, 'Reservoir B2'!E200)","v":21.430859529474038},{"$f":"IF($AA$7=0,'Reservoir B1'!E689, 'Reservoir B2'!E574)","v":19.54942251322662},{"$f":"IF($AA$7=0,'Reservoir B1'!C198,'Reservoir B2'!C200)-AE$2","v":230.23931867976205},{"$f":"IF($AA$7=0,'Reservoir B1'!C689,'Reservoir B2'!C574)-AF$2","v":236.98238796737704},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD202)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD576)","v":" "},null,null,135]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11.333333333333345,{"$f":"IF($AA$7=0,'Reservoir B1'!E199, 'Reservoir B2'!E201)","v":21.403844055037187},{"$f":"IF($AA$7=0,'Reservoir B1'!E690, 'Reservoir B2'!E575)","v":19.538268390005484},{"$f":"IF($AA$7=0,'Reservoir B1'!C199,'Reservoir B2'!C201)-AE$2","v":230.14085079435873},{"$f":"IF($AA$7=0,'Reservoir B1'!C690,'Reservoir B2'!C575)-AF$2","v":236.93174921857377},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD203)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD577)","v":" "},null,null,136]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11.416666666666679,{"$f":"IF($AA$7=0,'Reservoir B1'!E200, 'Reservoir B2'!E202)","v":21.376822889408633},{"$f":"IF($AA$7=0,'Reservoir B1'!E691, 'Reservoir B2'!E576)","v":19.52711211281321},{"$f":"IF($AA$7=0,'Reservoir B1'!C200,'Reservoir B2'!C202)-AE$2","v":230.04242393724098},{"$f":"IF($AA$7=0,'Reservoir B1'!C691,'Reservoir B2'!C576)-AF$2","v":236.88112101950983},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD204)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD578)","v":" "},null,null,137]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11.500000000000012,{"$f":"IF($AA$7=0,'Reservoir B1'!E201, 'Reservoir B2'!E203)","v":21.349796090535307},{"$f":"IF($AA$7=0,'Reservoir B1'!E692, 'Reservoir B2'!E577)","v":19.515953688394482},{"$f":"IF($AA$7=0,'Reservoir B1'!C201,'Reservoir B2'!C203)-AE$2","v":229.94403809131373},{"$f":"IF($AA$7=0,'Reservoir B1'!C692,'Reservoir B2'!C577)-AF$2","v":236.83050336798738},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD205)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD579)","v":" "},null,null,138]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11.583333333333346,{"$f":"IF($AA$7=0,'Reservoir B1'!E202, 'Reservoir B2'!E204)","v":21.322763716268824},{"$f":"IF($AA$7=0,'Reservoir B1'!E693, 'Reservoir B2'!E578)","v":19.504793123488625},{"$f":"IF($AA$7=0,'Reservoir B1'!C202,'Reservoir B2'!C204)-AE$2","v":229.84569323948892},{"$f":"IF($AA$7=0,'Reservoir B1'!C693,'Reservoir B2'!C578)-AF$2","v":236.779896261809},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD206)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD580)","v":" "},null,null,139]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11.66666666666668,{"$f":"IF($AA$7=0,'Reservoir B1'!E203, 'Reservoir B2'!E205)","v":21.295725824366432},{"$f":"IF($AA$7=0,'Reservoir B1'!E694, 'Reservoir B2'!E579)","v":19.493630424829519},{"$f":"IF($AA$7=0,'Reservoir B1'!C203,'Reservoir B2'!C205)-AE$2","v":229.74738936468572},{"$f":"IF($AA$7=0,'Reservoir B1'!C694,'Reservoir B2'!C579)-AF$2","v":236.72929969877774},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD207)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD581)","v":" "},null,null,140]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11.750000000000014,{"$f":"IF($AA$7=0,'Reservoir B1'!E204, 'Reservoir B2'!E206)","v":21.268682472490504},{"$f":"IF($AA$7=0,'Reservoir B1'!E695, 'Reservoir B2'!E580)","v":19.482465599146181},{"$f":"IF($AA$7=0,'Reservoir B1'!C204,'Reservoir B2'!C206)-AE$2","v":229.64912644983036},{"$f":"IF($AA$7=0,'Reservoir B1'!C695,'Reservoir B2'!C580)-AF$2","v":236.6787136766971},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD208)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD582)","v":" "},null,null,141]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11.833333333333348,{"$f":"IF($AA$7=0,'Reservoir B1'!E205, 'Reservoir B2'!E207)","v":21.241633718208842},{"$f":"IF($AA$7=0,'Reservoir B1'!E696, 'Reservoir B2'!E581)","v":19.471298653162275},{"$f":"IF($AA$7=0,'Reservoir B1'!C205,'Reservoir B2'!C207)-AE$2","v":229.55090447785619},{"$f":"IF($AA$7=0,'Reservoir B1'!C696,'Reservoir B2'!C581)-AF$2","v":236.62813819337106},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD209)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD583)","v":" "},null,null,142]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11.916666666666682,{"$f":"IF($AA$7=0,'Reservoir B1'!E206, 'Reservoir B2'!E208)","v":21.214579618995046},{"$f":"IF($AA$7=0,'Reservoir B1'!E697, 'Reservoir B2'!E582)","v":19.460129593596136},{"$f":"IF($AA$7=0,'Reservoir B1'!C206,'Reservoir B2'!C208)-AE$2","v":229.45272343170367},{"$f":"IF($AA$7=0,'Reservoir B1'!C697,'Reservoir B2'!C582)-AF$2","v":236.57757324660406},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD210)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD584)","v":" "},null,null,143,{"$f":"SUM(AC142:AC153)/12","v":21.363276797226575},{"$f":"SUM(AD142:AD153)/12","v":19.521520394723296}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12.000000000000016,{"$f":"IF($AA$7=0,'Reservoir B1'!E207, 'Reservoir B2'!E209)","v":21.187520232228092},{"$f":"IF($AA$7=0,'Reservoir B1'!E698, 'Reservoir B2'!E583)","v":19.448958427160917},{"$f":"IF($AA$7=0,'Reservoir B1'!C207,'Reservoir B2'!C209)-AE$2","v":229.35458329432038},{"$f":"IF($AA$7=0,'Reservoir B1'!C698,'Reservoir B2'!C583)-AF$2","v":236.52701883420096},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD211)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD585)","v":" "},null,null,144]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12.08333333333335,{"$f":"IF($AA$7=0,'Reservoir B1'!E208, 'Reservoir B2'!E210)","v":21.160455615192753},{"$f":"IF($AA$7=0,'Reservoir B1'!E699, 'Reservoir B2'!E584)","v":19.437785160564509},{"$f":"IF($AA$7=0,'Reservoir B1'!C208,'Reservoir B2'!C210)-AE$2","v":229.25648404866101},{"$f":"IF($AA$7=0,'Reservoir B1'!C699,'Reservoir B2'!C584)-AF$2","v":236.47647495396711},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD212)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD586)","v":" "},null,null,145]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12.166666666666684,{"$f":"IF($AA$7=0,'Reservoir B1'!E209, 'Reservoir B2'!E211)","v":21.13338582507982},{"$f":"IF($AA$7=0,'Reservoir B1'!E700, 'Reservoir B2'!E585)","v":19.42660980050972},{"$f":"IF($AA$7=0,'Reservoir B1'!C209,'Reservoir B2'!C211)-AE$2","v":229.15842567768732},{"$f":"IF($AA$7=0,'Reservoir B1'!C700,'Reservoir B2'!C585)-AF$2","v":236.42594160370831},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD213)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD587)","v":" "},null,null,146]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12.250000000000018,{"$f":"IF($AA$7=0,'Reservoir B1'!E210, 'Reservoir B2'!E212)","v":21.106310918985571},{"$f":"IF($AA$7=0,'Reservoir B1'!E701, 'Reservoir B2'!E586)","v":19.415432353693983},{"$f":"IF($AA$7=0,'Reservoir B1'!C210,'Reservoir B2'!C212)-AE$2","v":229.0604081643682},{"$f":"IF($AA$7=0,'Reservoir B1'!C701,'Reservoir B2'!C586)-AF$2","v":236.37541878123082},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD214)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD588)","v":" "},null,null,147]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12.333333333333352,{"$f":"IF($AA$7=0,'Reservoir B1'!E211, 'Reservoir B2'!E213)","v":21.079230953912891},{"$f":"IF($AA$7=0,'Reservoir B1'!E702, 'Reservoir B2'!E587)","v":19.404252826809579},{"$f":"IF($AA$7=0,'Reservoir B1'!C211,'Reservoir B2'!C213)-AE$2","v":228.96243149167964},{"$f":"IF($AA$7=0,'Reservoir B1'!C702,'Reservoir B2'!C587)-AF$2","v":236.32490648434134},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD215)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD589)","v":" "},null,null,148]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12.416666666666686,{"$f":"IF($AA$7=0,'Reservoir B1'!E212, 'Reservoir B2'!E214)","v":21.052145986770071},{"$f":"IF($AA$7=0,'Reservoir B1'!E703, 'Reservoir B2'!E588)","v":19.393071226543636},{"$f":"IF($AA$7=0,'Reservoir B1'!C212,'Reservoir B2'!C214)-AE$2","v":228.86449564260468},{"$f":"IF($AA$7=0,'Reservoir B1'!C703,'Reservoir B2'!C588)-AF$2","v":236.27440471084705},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD216)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD590)","v":" "},null,null,149]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12.50000000000002,{"$f":"IF($AA$7=0,'Reservoir B1'!E213, 'Reservoir B2'!E215)","v":21.025056074372181},{"$f":"IF($AA$7=0,'Reservoir B1'!E704, 'Reservoir B2'!E589)","v":19.381887559577915},{"$f":"IF($AA$7=0,'Reservoir B1'!C213,'Reservoir B2'!C215)-AE$2","v":228.7666006001335},{"$f":"IF($AA$7=0,'Reservoir B1'!C704,'Reservoir B2'!C589)-AF$2","v":236.22391345855556},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD217)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD591)","v":" "},null,null,150]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12.583333333333353,{"$f":"IF($AA$7=0,'Reservoir B1'!E214, 'Reservoir B2'!E216)","v":20.99796127344035},{"$f":"IF($AA$7=0,'Reservoir B1'!E705, 'Reservoir B2'!E590)","v":19.370701832589162},{"$f":"IF($AA$7=0,'Reservoir B1'!C214,'Reservoir B2'!C216)-AE$2","v":228.66874634726335},{"$f":"IF($AA$7=0,'Reservoir B1'!C705,'Reservoir B2'!C590)-AF$2","v":236.17343272527498},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD218)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD592)","v":" "},null,null,151]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12.666666666666687,{"$f":"IF($AA$7=0,'Reservoir B1'!E215, 'Reservoir B2'!E217)","v":20.970861640602013},{"$f":"IF($AA$7=0,'Reservoir B1'!E706, 'Reservoir B2'!E591)","v":19.359514052248887},{"$f":"IF($AA$7=0,'Reservoir B1'!C215,'Reservoir B2'!C217)-AE$2","v":228.57093286699859},{"$f":"IF($AA$7=0,'Reservoir B1'!C706,'Reservoir B2'!C591)-AF$2","v":236.12296250881383},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD219)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD593)","v":" "},null,null,152]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12.750000000000021,{"$f":"IF($AA$7=0,'Reservoir B1'!E216, 'Reservoir B2'!E218)","v":20.943757232391285},{"$f":"IF($AA$7=0,'Reservoir B1'!E707, 'Reservoir B2'!E592)","v":19.348324225223124},{"$f":"IF($AA$7=0,'Reservoir B1'!C216,'Reservoir B2'!C218)-AE$2","v":228.47316014235059},{"$f":"IF($AA$7=0,'Reservoir B1'!C707,'Reservoir B2'!C592)-AF$2","v":236.07250280698111},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD220)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD594)","v":" "},null,null,153]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12.833333333333355,{"$f":"IF($AA$7=0,'Reservoir B1'!E217, 'Reservoir B2'!E219)","v":20.916648105248672},{"$f":"IF($AA$7=0,'Reservoir B1'!E708, 'Reservoir B2'!E593)","v":19.337132358173015},{"$f":"IF($AA$7=0,'Reservoir B1'!C217,'Reservoir B2'!C219)-AE$2","v":228.37542815633788},{"$f":"IF($AA$7=0,'Reservoir B1'!C708,'Reservoir B2'!C593)-AF$2","v":236.02205361758627},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD221)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD595)","v":" "},null,null,154]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12.916666666666689,{"$f":"IF($AA$7=0,'Reservoir B1'!E218, 'Reservoir B2'!E220)","v":20.889534315521207},{"$f":"IF($AA$7=0,'Reservoir B1'!E709, 'Reservoir B2'!E594)","v":19.325938457754447},{"$f":"IF($AA$7=0,'Reservoir B1'!C218,'Reservoir B2'!C220)-AE$2","v":228.277736891986},{"$f":"IF($AA$7=0,'Reservoir B1'!C709,'Reservoir B2'!C594)-AF$2","v":235.97161493843922},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD222)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD596)","v":" "},null,null,155,{"$f":"SUM(AC154:AC165)/12","v":21.038572347812075},{"$f":"SUM(AD154:AD165)/12","v":19.387467356737414}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13.000000000000023,{"$f":"IF($AA$7=0,'Reservoir B1'!E219, 'Reservoir B2'!E221)","v":20.862415919463142},{"$f":"IF($AA$7=0,'Reservoir B1'!E710, 'Reservoir B2'!E595)","v":19.314742530617991},{"$f":"IF($AA$7=0,'Reservoir B1'!C219,'Reservoir B2'!C221)-AE$2","v":228.18008633232759},{"$f":"IF($AA$7=0,'Reservoir B1'!C710,'Reservoir B2'!C595)-AF$2","v":235.92118676735032},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD223)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD597)","v":" "},null,null,156]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13.083333333333357,{"$f":"IF($AA$7=0,'Reservoir B1'!E220, 'Reservoir B2'!E222)","v":20.835292973235063},{"$f":"IF($AA$7=0,'Reservoir B1'!E711, 'Reservoir B2'!E596)","v":19.303544583409231},{"$f":"IF($AA$7=0,'Reservoir B1'!C220,'Reservoir B2'!C222)-AE$2","v":228.08247646040238},{"$f":"IF($AA$7=0,'Reservoir B1'!C711,'Reservoir B2'!C596)-AF$2","v":235.8707691021304},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD224)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD598)","v":" "},null,null,157]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13.166666666666691,{"$f":"IF($AA$7=0,'Reservoir B1'!E221, 'Reservoir B2'!E223)","v":20.808165532904795},{"$f":"IF($AA$7=0,'Reservoir B1'!E712, 'Reservoir B2'!E597)","v":19.292344622768315},{"$f":"IF($AA$7=0,'Reservoir B1'!C221,'Reservoir B2'!C223)-AE$2","v":227.98490725925711},{"$f":"IF($AA$7=0,'Reservoir B1'!C712,'Reservoir B2'!C597)-AF$2","v":235.82036194059074},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD225)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD599)","v":" "},null,null,158]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13.250000000000025,{"$f":"IF($AA$7=0,'Reservoir B1'!E222, 'Reservoir B2'!E224)","v":20.781033654447072},{"$f":"IF($AA$7=0,'Reservoir B1'!E713, 'Reservoir B2'!E598)","v":19.281142655330378},{"$f":"IF($AA$7=0,'Reservoir B1'!C222,'Reservoir B2'!C224)-AE$2","v":227.88737871194567},{"$f":"IF($AA$7=0,'Reservoir B1'!C713,'Reservoir B2'!C598)-AF$2","v":235.76996528054306},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD226)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD600)","v":" "},null,null,159]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13.333333333333359,{"$f":"IF($AA$7=0,'Reservoir B1'!E223, 'Reservoir B2'!E225)","v":20.753897393743816},{"$f":"IF($AA$7=0,'Reservoir B1'!E714, 'Reservoir B2'!E599)","v":19.269938687725265},{"$f":"IF($AA$7=0,'Reservoir B1'!C223,'Reservoir B2'!C225)-AE$2","v":227.78989080152894},{"$f":"IF($AA$7=0,'Reservoir B1'!C714,'Reservoir B2'!C599)-AF$2","v":235.71957911979956},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD227)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD601)","v":" "},null,null,160]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13.416666666666693,{"$f":"IF($AA$7=0,'Reservoir B1'!E224, 'Reservoir B2'!E226)","v":20.726756806583918},{"$f":"IF($AA$7=0,'Reservoir B1'!E715, 'Reservoir B2'!E600)","v":19.258732726577858},{"$f":"IF($AA$7=0,'Reservoir B1'!C224,'Reservoir B2'!C226)-AE$2","v":227.69244351107488},{"$f":"IF($AA$7=0,'Reservoir B1'!C715,'Reservoir B2'!C600)-AF$2","v":235.66920345617288},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD228)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD602)","v":" "},null,null,161]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13.500000000000027,{"$f":"IF($AA$7=0,'Reservoir B1'!E225, 'Reservoir B2'!E227)","v":20.699611948664121},{"$f":"IF($AA$7=0,'Reservoir B1'!E716, 'Reservoir B2'!E601)","v":19.247524778507564},{"$f":"IF($AA$7=0,'Reservoir B1'!C225,'Reservoir B2'!C227)-AE$2","v":227.59503682365852},{"$f":"IF($AA$7=0,'Reservoir B1'!C716,'Reservoir B2'!C601)-AF$2","v":235.61883828747614},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD229)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD603)","v":" "},null,null,162]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13.583333333333361,{"$f":"IF($AA$7=0,'Reservoir B1'!E226, 'Reservoir B2'!E228)","v":20.672462875587858},{"$f":"IF($AA$7=0,'Reservoir B1'!E717, 'Reservoir B2'!E602)","v":19.236314850128792},{"$f":"IF($AA$7=0,'Reservoir B1'!C226,'Reservoir B2'!C228)-AE$2","v":227.4976707223619},{"$f":"IF($AA$7=0,'Reservoir B1'!C717,'Reservoir B2'!C602)-AF$2","v":235.56848361152285},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD230)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD604)","v":" "},null,null,163]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13.666666666666694,{"$f":"IF($AA$7=0,'Reservoir B1'!E227, 'Reservoir B2'!E229)","v":20.645309642866547},{"$f":"IF($AA$7=0,'Reservoir B1'!E718, 'Reservoir B2'!E603)","v":19.225102948050644},{"$f":"IF($AA$7=0,'Reservoir B1'!C227,'Reservoir B2'!C229)-AE$2","v":227.40034519027418},{"$f":"IF($AA$7=0,'Reservoir B1'!C718,'Reservoir B2'!C603)-AF$2","v":235.51813942612705},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD231)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD605)","v":" "},null,null,164]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13.750000000000028,{"$f":"IF($AA$7=0,'Reservoir B1'!E228, 'Reservoir B2'!E230)","v":20.61815230591893},{"$f":"IF($AA$7=0,'Reservoir B1'!E719, 'Reservoir B2'!E604)","v":19.213889078877337},{"$f":"IF($AA$7=0,'Reservoir B1'!C228,'Reservoir B2'!C230)-AE$2","v":227.30306021049148},{"$f":"IF($AA$7=0,'Reservoir B1'!C719,'Reservoir B2'!C604)-AF$2","v":235.46780572910322},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD232)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD606)","v":" "},null,null,165]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13.833333333333362,{"$f":"IF($AA$7=0,'Reservoir B1'!E229, 'Reservoir B2'!E231)","v":20.59099092007153},{"$f":"IF($AA$7=0,'Reservoir B1'!E720, 'Reservoir B2'!E605)","v":19.202673249207614},{"$f":"IF($AA$7=0,'Reservoir B1'!C229,'Reservoir B2'!C231)-AE$2","v":227.20581576611704},{"$f":"IF($AA$7=0,'Reservoir B1'!C720,'Reservoir B2'!C605)-AF$2","v":235.41748251826627},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD233)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD607)","v":" "},null,null,166]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13.916666666666696,{"$f":"IF($AA$7=0,'Reservoir B1'!E230, 'Reservoir B2'!E232)","v":20.56382554055854},{"$f":"IF($AA$7=0,'Reservoir B1'!E721, 'Reservoir B2'!E606)","v":19.191455465635165},{"$f":"IF($AA$7=0,'Reservoir B1'!C230,'Reservoir B2'!C232)-AE$2","v":227.10861184026109},{"$f":"IF($AA$7=0,'Reservoir B1'!C721,'Reservoir B2'!C606)-AF$2","v":235.36716979143156},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD234)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD608)","v":" "},null,null,167,{"$f":"SUM(AC166:AC177)/12","v":20.713159626170441},{"$f":"SUM(AD166:AD177)/12","v":19.253117181403013}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14.00000000000003,{"$f":"IF($AA$7=0,'Reservoir B1'!E231, 'Reservoir B2'!E233)","v":20.536656222522112},{"$f":"IF($AA$7=0,'Reservoir B1'!E722, 'Reservoir B2'!E607)","v":19.180235734748646},{"$f":"IF($AA$7=0,'Reservoir B1'!C231,'Reservoir B2'!C233)-AE$2","v":227.01144841604091},{"$f":"IF($AA$7=0,'Reservoir B1'!C722,'Reservoir B2'!C607)-AF$2","v":235.31686754641495},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD235)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD609)","v":" "},null,null,168]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14.083333333333364,{"$f":"IF($AA$7=0,'Reservoir B1'!E232, 'Reservoir B2'!E234)","v":20.50948302101223},{"$f":"IF($AA$7=0,'Reservoir B1'!E723, 'Reservoir B2'!E608)","v":19.169014063131204},{"$f":"IF($AA$7=0,'Reservoir B1'!C232,'Reservoir B2'!C234)-AE$2","v":226.91432547658081},{"$f":"IF($AA$7=0,'Reservoir B1'!C723,'Reservoir B2'!C608)-AF$2","v":235.26657578103274},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD236)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD610)","v":" "},null,null,169]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14.166666666666698,{"$f":"IF($AA$7=0,'Reservoir B1'!E233, 'Reservoir B2'!E235)","v":20.482305990986731},{"$f":"IF($AA$7=0,'Reservoir B1'!E724, 'Reservoir B2'!E609)","v":19.157790457361305},{"$f":"IF($AA$7=0,'Reservoir B1'!C233,'Reservoir B2'!C235)-AE$2","v":226.81724300501216},{"$f":"IF($AA$7=0,'Reservoir B1'!C724,'Reservoir B2'!C609)-AF$2","v":235.21629449310163},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD237)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD611)","v":" "},null,null,170]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14.250000000000032,{"$f":"IF($AA$7=0,'Reservoir B1'!E234, 'Reservoir B2'!E236)","v":20.455125187312074},{"$f":"IF($AA$7=0,'Reservoir B1'!E725, 'Reservoir B2'!E610)","v":19.146564924011891},{"$f":"IF($AA$7=0,'Reservoir B1'!C234,'Reservoir B2'!C236)-AE$2","v":226.72020098447334},{"$f":"IF($AA$7=0,'Reservoir B1'!C725,'Reservoir B2'!C610)-AF$2","v":235.16602368043885},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD238)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD612)","v":" "},null,null,171]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14.333333333333366,{"$f":"IF($AA$7=0,'Reservoir B1'!E235, 'Reservoir B2'!E237)","v":20.427940664762406},{"$f":"IF($AA$7=0,'Reservoir B1'!E726, 'Reservoir B2'!E611)","v":19.135337469650878},{"$f":"IF($AA$7=0,'Reservoir B1'!C235,'Reservoir B2'!C237)-AE$2","v":226.62319939810973},{"$f":"IF($AA$7=0,'Reservoir B1'!C726,'Reservoir B2'!C611)-AF$2","v":235.11576334086203},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD239)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD613)","v":" "},null,null,172]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14.4166666666667,{"$f":"IF($AA$7=0,'Reservoir B1'!E236, 'Reservoir B2'!E238)","v":20.400752478020468},{"$f":"IF($AA$7=0,'Reservoir B1'!E727, 'Reservoir B2'!E612)","v":19.124108100841109},{"$f":"IF($AA$7=0,'Reservoir B1'!C236,'Reservoir B2'!C238)-AE$2","v":226.52623822907378},{"$f":"IF($AA$7=0,'Reservoir B1'!C727,'Reservoir B2'!C612)-AF$2","v":235.06551347218931},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD240)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD614)","v":" "},null,null,173]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14.500000000000034,{"$f":"IF($AA$7=0,'Reservoir B1'!E237, 'Reservoir B2'!E239)","v":20.373560681677201},{"$f":"IF($AA$7=0,'Reservoir B1'!E728, 'Reservoir B2'!E613)","v":19.112876824140102},{"$f":"IF($AA$7=0,'Reservoir B1'!C237,'Reservoir B2'!C239)-AE$2","v":226.42931746052491},{"$f":"IF($AA$7=0,'Reservoir B1'!C728,'Reservoir B2'!C613)-AF$2","v":235.01527407223921},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD241)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD615)","v":" "},null,null,174]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14.583333333333368,{"$f":"IF($AA$7=0,'Reservoir B1'!E238, 'Reservoir B2'!E240)","v":20.346365330232118},{"$f":"IF($AA$7=0,'Reservoir B1'!E729, 'Reservoir B2'!E614)","v":19.10164364610036},{"$f":"IF($AA$7=0,'Reservoir B1'!C238,'Reservoir B2'!C240)-AE$2","v":226.33243707562963},{"$f":"IF($AA$7=0,'Reservoir B1'!C729,'Reservoir B2'!C614)-AF$2","v":234.96504513883076},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD242)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD616)","v":" "},null,null,175]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14.666666666666702,{"$f":"IF($AA$7=0,'Reservoir B1'!E239, 'Reservoir B2'!E241)","v":20.319166478093422},{"$f":"IF($AA$7=0,'Reservoir B1'!E730, 'Reservoir B2'!E615)","v":19.090408573269318},{"$f":"IF($AA$7=0,'Reservoir B1'!C239,'Reservoir B2'!C241)-AE$2","v":226.23559705756136},{"$f":"IF($AA$7=0,'Reservoir B1'!C730,'Reservoir B2'!C615)-AF$2","v":234.91482666978345},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD243)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD617)","v":" "},null,null,176]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14.750000000000036,{"$f":"IF($AA$7=0,'Reservoir B1'!E240, 'Reservoir B2'!E242)","v":20.29196417957758},{"$f":"IF($AA$7=0,'Reservoir B1'!E731, 'Reservoir B2'!E616)","v":19.079171612189096},{"$f":"IF($AA$7=0,'Reservoir B1'!C240,'Reservoir B2'!C242)-AE$2","v":226.13879738950064},{"$f":"IF($AA$7=0,'Reservoir B1'!C731,'Reservoir B2'!C616)-AF$2","v":234.8646186629172},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD244)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD618)","v":" "},null,null,177]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14.833333333333369,{"$f":"IF($AA$7=0,'Reservoir B1'!E241, 'Reservoir B2'!E243)","v":20.264758488910196},{"$f":"IF($AA$7=0,'Reservoir B1'!E732, 'Reservoir B2'!E617)","v":19.067932769396787},{"$f":"IF($AA$7=0,'Reservoir B1'!C241,'Reservoir B2'!C243)-AE$2","v":226.04203805463493},{"$f":"IF($AA$7=0,'Reservoir B1'!C732,'Reservoir B2'!C617)-AF$2","v":234.81442111605236},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD245)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD619)","v":" "},null,null,178]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14.916666666666703,{"$f":"IF($AA$7=0,'Reservoir B1'!E242, 'Reservoir B2'!E244)","v":20.237549460225431},{"$f":"IF($AA$7=0,'Reservoir B1'!E733, 'Reservoir B2'!E618)","v":19.056692051424378},{"$f":"IF($AA$7=0,'Reservoir B1'!C242,'Reservoir B2'!C244)-AE$2","v":225.94531903615876},{"$f":"IF($AA$7=0,'Reservoir B1'!C733,'Reservoir B2'!C618)-AF$2","v":234.76423402700979},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD246)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD620)","v":" "},null,null,179,{"$f":"SUM(AC178:AC189)/12","v":20.387135681944329},{"$f":"SUM(AD178:AD189)/12","v":19.118481352188756}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15.000000000000037,{"$f":"IF($AA$7=0,'Reservoir B1'!E243, 'Reservoir B2'!E245)","v":20.21033714756668},{"$f":"IF($AA$7=0,'Reservoir B1'!E734, 'Reservoir B2'!E619)","v":19.045449464798573},{"$f":"IF($AA$7=0,'Reservoir B1'!C243,'Reservoir B2'!C245)-AE$2","v":225.84864031727361},{"$f":"IF($AA$7=0,'Reservoir B1'!C734,'Reservoir B2'!C619)-AF$2","v":234.71405739361077},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD247)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD621)","v":" "},null,null,180]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15.083333333333371,{"$f":"IF($AA$7=0,'Reservoir B1'!E244, 'Reservoir B2'!E246)","v":20.183121604885972},{"$f":"IF($AA$7=0,'Reservoir B1'!E735, 'Reservoir B2'!E620)","v":19.034205016041081},{"$f":"IF($AA$7=0,'Reservoir B1'!C244,'Reservoir B2'!C246)-AE$2","v":225.75200188118799},{"$f":"IF($AA$7=0,'Reservoir B1'!C735,'Reservoir B2'!C620)-AF$2","v":234.66389121367706},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD248)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD622)","v":" "},null,null,181]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15.166666666666705,{"$f":"IF($AA$7=0,'Reservoir B1'!E245, 'Reservoir B2'!E247)","v":20.15590288604475},{"$f":"IF($AA$7=0,'Reservoir B1'!E736, 'Reservoir B2'!E621)","v":19.022958711668533},{"$f":"IF($AA$7=0,'Reservoir B1'!C245,'Reservoir B2'!C247)-AE$2","v":225.65540371111743},{"$f":"IF($AA$7=0,'Reservoir B1'!C736,'Reservoir B2'!C621)-AF$2","v":234.61373548503082},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD249)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD623)","v":" "},null,null,182]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15.250000000000039,{"$f":"IF($AA$7=0,'Reservoir B1'!E246, 'Reservoir B2'!E248)","v":20.128681044813383},{"$f":"IF($AA$7=0,'Reservoir B1'!E737, 'Reservoir B2'!E622)","v":19.011710558192341},{"$f":"IF($AA$7=0,'Reservoir B1'!C246,'Reservoir B2'!C248)-AE$2","v":225.55884579028438},{"$f":"IF($AA$7=0,'Reservoir B1'!C737,'Reservoir B2'!C622)-AF$2","v":234.56359020549471},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD250)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD624)","v":" "},null,null,183]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15.333333333333373,{"$f":"IF($AA$7=0,'Reservoir B1'!E247, 'Reservoir B2'!E249)","v":20.101456134871757},{"$f":"IF($AA$7=0,'Reservoir B1'!E738, 'Reservoir B2'!E623)","v":19.000460562118768},{"$f":"IF($AA$7=0,'Reservoir B1'!C247,'Reservoir B2'!C249)-AE$2","v":225.46232810191836},{"$f":"IF($AA$7=0,'Reservoir B1'!C738,'Reservoir B2'!C623)-AF$2","v":234.51345537289183},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD251)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD625)","v":" "},null,null,184]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15.416666666666707,{"$f":"IF($AA$7=0,'Reservoir B1'!E248, 'Reservoir B2'!E250)","v":20.07422820980878},{"$f":"IF($AA$7=0,'Reservoir B1'!E739, 'Reservoir B2'!E624)","v":18.989208729949098},{"$f":"IF($AA$7=0,'Reservoir B1'!C248,'Reservoir B2'!C250)-AE$2","v":225.36585062925582},{"$f":"IF($AA$7=0,'Reservoir B1'!C739,'Reservoir B2'!C624)-AF$2","v":234.46333098504576},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD252)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD626)","v":" "},null,null,185]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15.500000000000041,{"$f":"IF($AA$7=0,'Reservoir B1'!E249, 'Reservoir B2'!E251)","v":20.04699732312325},{"$f":"IF($AA$7=0,'Reservoir B1'!E740, 'Reservoir B2'!E625)","v":18.97795506817932},{"$f":"IF($AA$7=0,'Reservoir B1'!C249,'Reservoir B2'!C251)-AE$2","v":225.26941335554022},{"$f":"IF($AA$7=0,'Reservoir B1'!C740,'Reservoir B2'!C625)-AF$2","v":234.41321703978048},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD253)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD627)","v":" "},null,null,186]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15.583333333333375,{"$f":"IF($AA$7=0,'Reservoir B1'!E250, 'Reservoir B2'!E252)","v":20.019763528223194},{"$f":"IF($AA$7=0,'Reservoir B1'!E741, 'Reservoir B2'!E626)","v":18.966699583300482},{"$f":"IF($AA$7=0,'Reservoir B1'!C250,'Reservoir B2'!C252)-AE$2","v":225.17301626402201},{"$f":"IF($AA$7=0,'Reservoir B1'!C741,'Reservoir B2'!C626)-AF$2","v":234.36311353492047},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD254)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD628)","v":" "},null,null,187]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15.666666666666709,{"$f":"IF($AA$7=0,'Reservoir B1'!E251, 'Reservoir B2'!E253)","v":19.992526878426343},{"$f":"IF($AA$7=0,'Reservoir B1'!E742, 'Reservoir B2'!E627)","v":18.955442281798469},{"$f":"IF($AA$7=0,'Reservoir B1'!C251,'Reservoir B2'!C253)-AE$2","v":225.07665933795857},{"$f":"IF($AA$7=0,'Reservoir B1'!C742,'Reservoir B2'!C627)-AF$2","v":234.31302046829063},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD255)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD629)","v":" "},null,null,188]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15.750000000000043,{"$f":"IF($AA$7=0,'Reservoir B1'!E252, 'Reservoir B2'!E254)","v":19.965287426960241},{"$f":"IF($AA$7=0,'Reservoir B1'!E743, 'Reservoir B2'!E628)","v":18.944183170154055},{"$f":"IF($AA$7=0,'Reservoir B1'!C252,'Reservoir B2'!C254)-AE$2","v":224.98034256061433},{"$f":"IF($AA$7=0,'Reservoir B1'!C743,'Reservoir B2'!C628)-AF$2","v":234.26293783771635},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD256)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD630)","v":" "},null,null,189]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15.833333333333377,{"$f":"IF($AA$7=0,'Reservoir B1'!E253, 'Reservoir B2'!E255)","v":19.938045226962039},{"$f":"IF($AA$7=0,'Reservoir B1'!E744, 'Reservoir B2'!E629)","v":18.932922254842868},{"$f":"IF($AA$7=0,'Reservoir B1'!C253,'Reservoir B2'!C255)-AE$2","v":224.88406591526066},{"$f":"IF($AA$7=0,'Reservoir B1'!C744,'Reservoir B2'!C629)-AF$2","v":234.21286564102343},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD257)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD631)","v":" "},null,null,190]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15.91666666666671,{"$f":"IF($AA$7=0,'Reservoir B1'!E254, 'Reservoir B2'!E256)","v":19.910800331478953},{"$f":"IF($AA$7=0,'Reservoir B1'!E745, 'Reservoir B2'!E630)","v":18.921659542335433},{"$f":"IF($AA$7=0,'Reservoir B1'!C254,'Reservoir B2'!C256)-AE$2","v":224.78782938517588},{"$f":"IF($AA$7=0,'Reservoir B1'!C745,'Reservoir B2'!C630)-AF$2","v":234.16280387603817},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD258)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD632)","v":" "},null,null,191,{"$f":"SUM(AC190:AC201)/12","v":20.060595645263778},{"$f":"SUM(AD190:AD201)/12","v":18.983571245281585}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16.000000000000043,{"$f":"IF($AA$7=0,'Reservoir B1'!E255, 'Reservoir B2'!E257)","v":19.88355279346813},{"$f":"IF($AA$7=0,'Reservoir B1'!E746, 'Reservoir B2'!E631)","v":18.910395039097249},{"$f":"IF($AA$7=0,'Reservoir B1'!C255,'Reservoir B2'!C257)-AE$2","v":224.69163295364532},{"$f":"IF($AA$7=0,'Reservoir B1'!C746,'Reservoir B2'!C631)-AF$2","v":234.11275254058728},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD259)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD633)","v":" "},null,null,192]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16.083333333333375,{"$f":"IF($AA$7=0,'Reservoir B1'!E256, 'Reservoir B2'!E258)","v":19.856302665796768},{"$f":"IF($AA$7=0,'Reservoir B1'!E747, 'Reservoir B2'!E632)","v":18.89912875158873},{"$f":"IF($AA$7=0,'Reservoir B1'!C256,'Reservoir B2'!C258)-AE$2","v":224.59547660396123},{"$f":"IF($AA$7=0,'Reservoir B1'!C747,'Reservoir B2'!C632)-AF$2","v":234.06271163249795},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD260)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD634)","v":" "},null,null,193]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16.166666666666707,{"$f":"IF($AA$7=0,'Reservoir B1'!E257, 'Reservoir B2'!E259)","v":19.829050001242077},{"$f":"IF($AA$7=0,'Reservoir B1'!E748, 'Reservoir B2'!E633)","v":18.88786068626505},{"$f":"IF($AA$7=0,'Reservoir B1'!C257,'Reservoir B2'!C259)-AE$2","v":224.49936031942283},{"$f":"IF($AA$7=0,'Reservoir B1'!C748,'Reservoir B2'!C633)-AF$2","v":234.0126811495978},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD261)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD635)","v":" "},null,null,194]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB204+1/12","v":16.250000000000039},{"$f":"IF($AA$7=0,'Reservoir B1'!E258, 'Reservoir B2'!E260)","v":19.80179485249187},{"$f":"IF($AA$7=0,'Reservoir B1'!E749, 'Reservoir B2'!E634)","v":18.876590849576516},{"$f":"IF($AA$7=0,'Reservoir B1'!C258,'Reservoir B2'!C260)-AE$2","v":224.40328408333633},{"$f":"IF($AA$7=0,'Reservoir B1'!C749,'Reservoir B2'!C634)-AF$2","v":233.96266108971491},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD262)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD636)","v":" "},null,null,195]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16.333333333333371,{"$f":"IF($AA$7=0,'Reservoir B1'!E259, 'Reservoir B2'!E261)","v":19.774537272143967},{"$f":"IF($AA$7=0,'Reservoir B1'!E750, 'Reservoir B2'!E635)","v":18.865319247968113},{"$f":"IF($AA$7=0,'Reservoir B1'!C259,'Reservoir B2'!C261)-AE$2","v":224.30724787901485},{"$f":"IF($AA$7=0,'Reservoir B1'!C750,'Reservoir B2'!C635)-AF$2","v":233.91265145067783},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD263)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD637)","v":" "},null,null,196]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16.416666666666703,{"$f":"IF($AA$7=0,'Reservoir B1'!E260, 'Reservoir B2'!E262)","v":19.747277312706647},{"$f":"IF($AA$7=0,'Reservoir B1'!E751, 'Reservoir B2'!E636)","v":18.854045887880062},{"$f":"IF($AA$7=0,'Reservoir B1'!C260,'Reservoir B2'!C262)-AE$2","v":224.21125168977852},{"$f":"IF($AA$7=0,'Reservoir B1'!C751,'Reservoir B2'!C636)-AF$2","v":233.86265223031555},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD264)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD638)","v":" "},null,null,197]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16.500000000000036,{"$f":"IF($AA$7=0,'Reservoir B1'!E261, 'Reservoir B2'!E263)","v":19.720015026598901},{"$f":"IF($AA$7=0,'Reservoir B1'!E752, 'Reservoir B2'!E637)","v":18.842770775747109},{"$f":"IF($AA$7=0,'Reservoir B1'!C261,'Reservoir B2'!C263)-AE$2","v":224.11529549895437},{"$f":"IF($AA$7=0,'Reservoir B1'!C752,'Reservoir B2'!C637)-AF$2","v":233.8126634264575},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD265)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD639)","v":" "},null,null,198]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16.583333333333368,{"$f":"IF($AA$7=0,'Reservoir B1'!E262, 'Reservoir B2'!E264)","v":19.692750466150041},{"$f":"IF($AA$7=0,'Reservoir B1'!E753, 'Reservoir B2'!E638)","v":18.831493917999104},{"$f":"IF($AA$7=0,'Reservoir B1'!C262,'Reservoir B2'!C264)-AE$2","v":224.01937928987638},{"$f":"IF($AA$7=0,'Reservoir B1'!C753,'Reservoir B2'!C638)-AF$2","v":233.76268503693362},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD266)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD640)","v":" "},null,null,199]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16.6666666666667,{"$f":"IF($AA$7=0,'Reservoir B1'!E263, 'Reservoir B2'!E265)","v":19.665483683600186},{"$f":"IF($AA$7=0,'Reservoir B1'!E754, 'Reservoir B2'!E639)","v":18.820215321060939},{"$f":"IF($AA$7=0,'Reservoir B1'!C263,'Reservoir B2'!C265)-AE$2","v":223.92350304588552},{"$f":"IF($AA$7=0,'Reservoir B1'!C754,'Reservoir B2'!C639)-AF$2","v":233.7127170595742},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD267)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD641)","v":" "},null,null,200]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16.750000000000032,{"$f":"IF($AA$7=0,'Reservoir B1'!E264, 'Reservoir B2'!E266)","v":19.638214731100302},{"$f":"IF($AA$7=0,'Reservoir B1'!E755, 'Reservoir B2'!E640)","v":18.808934991352292},{"$f":"IF($AA$7=0,'Reservoir B1'!C264,'Reservoir B2'!C266)-AE$2","v":223.82766675032966},{"$f":"IF($AA$7=0,'Reservoir B1'!C755,'Reservoir B2'!C640)-AF$2","v":233.66275949221009},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD268)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD642)","v":" "},null,null,201]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16.833333333333364,{"$f":"IF($AA$7=0,'Reservoir B1'!E265, 'Reservoir B2'!E267)","v":19.610943660712177},{"$f":"IF($AA$7=0,'Reservoir B1'!E756, 'Reservoir B2'!E641)","v":18.797652935287758},{"$f":"IF($AA$7=0,'Reservoir B1'!C265,'Reservoir B2'!C267)-AE$2","v":223.7318703865636},{"$f":"IF($AA$7=0,'Reservoir B1'!C756,'Reservoir B2'!C641)-AF$2","v":233.61281233267249},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD269)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD643)","v":" "},null,null,202]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16.916666666666696,{"$f":"IF($AA$7=0,'Reservoir B1'!E266, 'Reservoir B2'!E268)","v":19.583670524408291},{"$f":"IF($AA$7=0,'Reservoir B1'!E757, 'Reservoir B2'!E642)","v":18.786369159276894},{"$f":"IF($AA$7=0,'Reservoir B1'!C266,'Reservoir B2'!C268)-AE$2","v":223.63611393794912},{"$f":"IF($AA$7=0,'Reservoir B1'!C757,'Reservoir B2'!C642)-AF$2","v":233.56287557879313},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD270)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD644)","v":" "},null,null,203,{"$f":"SUM(AC202:AC213)/12","v":19.733632749201615},{"$f":"SUM(AD202:AD213)/12","v":18.848398130258317}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17.000000000000028,{"$f":"IF($AA$7=0,'Reservoir B1'!E267, 'Reservoir B2'!E269)","v":19.556395374072395},{"$f":"IF($AA$7=0,'Reservoir B1'!E758, 'Reservoir B2'!E643)","v":18.775083669724307},{"$f":"IF($AA$7=0,'Reservoir B1'!C267,'Reservoir B2'!C269)-AE$2","v":223.54039738785488},{"$f":"IF($AA$7=0,'Reservoir B1'!C758,'Reservoir B2'!C643)-AF$2","v":233.51294922840415},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD271)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD645)","v":" "},null,null,204]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17.083333333333361,{"$f":"IF($AA$7=0,'Reservoir B1'!E268, 'Reservoir B2'!E270)","v":19.529118261499381},{"$f":"IF($AA$7=0,'Reservoir B1'!E759, 'Reservoir B2'!E644)","v":18.76379647302932},{"$f":"IF($AA$7=0,'Reservoir B1'!C268,'Reservoir B2'!C270)-AE$2","v":223.44472071965652},{"$f":"IF($AA$7=0,'Reservoir B1'!C759,'Reservoir B2'!C644)-AF$2","v":233.46303327933819},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD272)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD646)","v":" "},null,null,205]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17.166666666666693,{"$f":"IF($AA$7=0,'Reservoir B1'!E269, 'Reservoir B2'!E271)","v":19.501839238395103},{"$f":"IF($AA$7=0,'Reservoir B1'!E760, 'Reservoir B2'!E645)","v":18.752507575586421},{"$f":"IF($AA$7=0,'Reservoir B1'!C269,'Reservoir B2'!C271)-AE$2","v":223.34908391673659},{"$f":"IF($AA$7=0,'Reservoir B1'!C760,'Reservoir B2'!C645)-AF$2","v":233.41312772942828},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD273)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD647)","v":" "},null,null,206]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17.250000000000025,{"$f":"IF($AA$7=0,'Reservoir B1'!E270, 'Reservoir B2'!E272)","v":19.474558356377006},{"$f":"IF($AA$7=0,'Reservoir B1'!E761, 'Reservoir B2'!E646)","v":18.741216983784827},{"$f":"IF($AA$7=0,'Reservoir B1'!C270,'Reservoir B2'!C272)-AE$2","v":223.25348696248454},{"$f":"IF($AA$7=0,'Reservoir B1'!C761,'Reservoir B2'!C646)-AF$2","v":233.36323257650793},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD274)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD648)","v":" "},null,null,207]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17.333333333333357,{"$f":"IF($AA$7=0,'Reservoir B1'!E271, 'Reservoir B2'!E273)","v":19.447275666973709},{"$f":"IF($AA$7=0,'Reservoir B1'!E762, 'Reservoir B2'!E647)","v":18.729924704008841},{"$f":"IF($AA$7=0,'Reservoir B1'!C271,'Reservoir B2'!C273)-AE$2","v":223.15792984029676},{"$f":"IF($AA$7=0,'Reservoir B1'!C762,'Reservoir B2'!C647)-AF$2","v":233.3133478184111},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD275)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD649)","v":" "},null,null,208]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17.416666666666689,{"$f":"IF($AA$7=0,'Reservoir B1'!E272, 'Reservoir B2'!E274)","v":19.419991221625271},{"$f":"IF($AA$7=0,'Reservoir B1'!E763, 'Reservoir B2'!E648)","v":18.718630742637664},{"$f":"IF($AA$7=0,'Reservoir B1'!C272,'Reservoir B2'!C274)-AE$2","v":223.06241253357655},{"$f":"IF($AA$7=0,'Reservoir B1'!C763,'Reservoir B2'!C648)-AF$2","v":233.26347345297222},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD276)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD650)","v":" "},null,null,209]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17.500000000000021,{"$f":"IF($AA$7=0,'Reservoir B1'!E273, 'Reservoir B2'!E275)","v":19.392705071683352},{"$f":"IF($AA$7=0,'Reservoir B1'!E764, 'Reservoir B2'!E649)","v":18.707335106045473},{"$f":"IF($AA$7=0,'Reservoir B1'!C273,'Reservoir B2'!C275)-AE$2","v":222.96693502573413},{"$f":"IF($AA$7=0,'Reservoir B1'!C764,'Reservoir B2'!C649)-AF$2","v":233.21360947802614},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD277)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD651)","v":" "},null,null,210]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17.583333333333353,{"$f":"IF($AA$7=0,'Reservoir B1'!E274, 'Reservoir B2'!E276)","v":19.365417268411328},{"$f":"IF($AA$7=0,'Reservoir B1'!E765, 'Reservoir B2'!E650)","v":18.69603780060131},{"$f":"IF($AA$7=0,'Reservoir B1'!C274,'Reservoir B2'!C276)-AE$2","v":222.87149730018666},{"$f":"IF($AA$7=0,'Reservoir B1'!C765,'Reservoir B2'!C650)-AF$2","v":233.16375589140816},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD278)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD652)","v":" "},null,null,211]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17.666666666666686,{"$f":"IF($AA$7=0,'Reservoir B1'!E275, 'Reservoir B2'!E277)","v":19.338127862984074},{"$f":"IF($AA$7=0,'Reservoir B1'!E766, 'Reservoir B2'!E651)","v":18.68473883266946},{"$f":"IF($AA$7=0,'Reservoir B1'!C275,'Reservoir B2'!C277)-AE$2","v":222.77609934035817},{"$f":"IF($AA$7=0,'Reservoir B1'!C766,'Reservoir B2'!C651)-AF$2","v":233.11391269095407},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD279)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD653)","v":" "},null,null,212]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17.750000000000018,{"$f":"IF($AA$7=0,'Reservoir B1'!E276, 'Reservoir B2'!E278)","v":19.310836906488369},{"$f":"IF($AA$7=0,'Reservoir B1'!E767, 'Reservoir B2'!E652)","v":18.673438208608754},{"$f":"IF($AA$7=0,'Reservoir B1'!C276,'Reservoir B2'!C278)-AE$2","v":222.6807411296796},{"$f":"IF($AA$7=0,'Reservoir B1'!C767,'Reservoir B2'!C652)-AF$2","v":233.06407987450007},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD280)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD654)","v":" "},null,null,213]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17.83333333333335,{"$f":"IF($AA$7=0,'Reservoir B1'!E277, 'Reservoir B2'!E279)","v":19.283544449923063},{"$f":"IF($AA$7=0,'Reservoir B1'!E768, 'Reservoir B2'!E653)","v":18.66213593477319},{"$f":"IF($AA$7=0,'Reservoir B1'!C277,'Reservoir B2'!C279)-AE$2","v":222.58542265158883},{"$f":"IF($AA$7=0,'Reservoir B1'!C768,'Reservoir B2'!C653)-AF$2","v":233.01425743988281},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD281)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD655)","v":" "},null,null,214]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17.916666666666682,{"$f":"IF($AA$7=0,'Reservoir B1'!E278, 'Reservoir B2'!E280)","v":19.256250544198682},{"$f":"IF($AA$7=0,'Reservoir B1'!E769, 'Reservoir B2'!E654)","v":18.6508320175117},{"$f":"IF($AA$7=0,'Reservoir B1'!C278,'Reservoir B2'!C280)-AE$2","v":222.49014388953057},{"$f":"IF($AA$7=0,'Reservoir B1'!C769,'Reservoir B2'!C654)-AF$2","v":232.96444538493944},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD282)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD656)","v":" "},null,null,215,{"$f":"SUM(AC214:AC225)/12","v":19.406338351885974},{"$f":"SUM(AD214:AD225)/12","v":18.712973170748437}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,18.000000000000014,{"$f":"IF($AA$7=0,'Reservoir B1'!E279, 'Reservoir B2'!E281)","v":19.228955240138013},{"$f":"IF($AA$7=0,'Reservoir B1'!E770, 'Reservoir B2'!E655)","v":18.639526463168252},{"$f":"IF($AA$7=0,'Reservoir B1'!C279,'Reservoir B2'!C281)-AE$2","v":222.39490482695652},{"$f":"IF($AA$7=0,'Reservoir B1'!C770,'Reservoir B2'!C655)-AF$2","v":232.91464370750751},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD283)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD657)","v":" "},null,null,216]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,18.083333333333346,{"$f":"IF($AA$7=0,'Reservoir B1'!E280, 'Reservoir B2'!E282)","v":19.201658588475777},{"$f":"IF($AA$7=0,'Reservoir B1'!E771, 'Reservoir B2'!E656)","v":18.628219278081772},{"$f":"IF($AA$7=0,'Reservoir B1'!C280,'Reservoir B2'!C282)-AE$2","v":222.29970544732521},{"$f":"IF($AA$7=0,'Reservoir B1'!C771,'Reservoir B2'!C656)-AF$2","v":232.86485240542507},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD284)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD658)","v":" "},null,null,217]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,18.166666666666679,{"$f":"IF($AA$7=0,'Reservoir B1'!E281, 'Reservoir B2'!E283)","v":19.174360639859163},{"$f":"IF($AA$7=0,'Reservoir B1'!E772, 'Reservoir B2'!E657)","v":18.61691046858596},{"$f":"IF($AA$7=0,'Reservoir B1'!C281,'Reservoir B2'!C283)-AE$2","v":222.20454573410208},{"$f":"IF($AA$7=0,'Reservoir B1'!C772,'Reservoir B2'!C657)-AF$2","v":232.81507147653056},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD285)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD659)","v":" "},null,null,218]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,18.250000000000011,{"$f":"IF($AA$7=0,'Reservoir B1'!E282, 'Reservoir B2'!E284)","v":19.147061444847623},{"$f":"IF($AA$7=0,'Reservoir B1'!E773, 'Reservoir B2'!E658)","v":18.605600041009797},{"$f":"IF($AA$7=0,'Reservoir B1'!C282,'Reservoir B2'!C284)-AE$2","v":222.10942567075946},{"$f":"IF($AA$7=0,'Reservoir B1'!C773,'Reservoir B2'!C658)-AF$2","v":232.76530091866289},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD286)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD660)","v":" "},null,null,219]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,18.333333333333343,{"$f":"IF($AA$7=0,'Reservoir B1'!E283, 'Reservoir B2'!E285)","v":19.119761053912836},{"$f":"IF($AA$7=0,'Reservoir B1'!E774, 'Reservoir B2'!E659)","v":18.594288001676979},{"$f":"IF($AA$7=0,'Reservoir B1'!C283,'Reservoir B2'!C285)-AE$2","v":222.01434524077658},{"$f":"IF($AA$7=0,'Reservoir B1'!C774,'Reservoir B2'!C659)-AF$2","v":232.71554072966146},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD287)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD661)","v":" "},null,null,220]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,18.416666666666675,{"$f":"IF($AA$7=0,'Reservoir B1'!E284, 'Reservoir B2'!E286)","v":19.092459517439114},{"$f":"IF($AA$7=0,'Reservoir B1'!E775, 'Reservoir B2'!E660)","v":18.582974356906384},{"$f":"IF($AA$7=0,'Reservoir B1'!C284,'Reservoir B2'!C286)-AE$2","v":221.9193044276395},{"$f":"IF($AA$7=0,'Reservoir B1'!C775,'Reservoir B2'!C660)-AF$2","v":232.66579090736604},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD288)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD662)","v":" "},null,null,221]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,18.500000000000007,{"$f":"IF($AA$7=0,'Reservoir B1'!E285, 'Reservoir B2'!E287)","v":19.06515688572328},{"$f":"IF($AA$7=0,'Reservoir B1'!E776, 'Reservoir B2'!E661)","v":18.57165911301167},{"$f":"IF($AA$7=0,'Reservoir B1'!C285,'Reservoir B2'!C287)-AE$2","v":221.82430321484125},{"$f":"IF($AA$7=0,'Reservoir B1'!C776,'Reservoir B2'!C661)-AF$2","v":232.61605144961695},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD289)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD663)","v":" "},null,null,222]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,18.583333333333339,{"$f":"IF($AA$7=0,'Reservoir B1'!E286, 'Reservoir B2'!E288)","v":19.037853208974894},{"$f":"IF($AA$7=0,'Reservoir B1'!E777, 'Reservoir B2'!E662)","v":18.560342276301611},{"$f":"IF($AA$7=0,'Reservoir B1'!C286,'Reservoir B2'!C288)-AE$2","v":221.72934158588166},{"$f":"IF($AA$7=0,'Reservoir B1'!C777,'Reservoir B2'!C662)-AF$2","v":232.56632235425488},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD290)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD664)","v":" "},null,null,223]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,18.666666666666671,{"$f":"IF($AA$7=0,'Reservoir B1'!E287, 'Reservoir B2'!E289)","v":19.010548537316069},{"$f":"IF($AA$7=0,'Reservoir B1'!E778, 'Reservoir B2'!E663)","v":18.549023853079937},{"$f":"IF($AA$7=0,'Reservoir B1'!C287,'Reservoir B2'!C289)-AE$2","v":221.63441952426746},{"$f":"IF($AA$7=0,'Reservoir B1'!C778,'Reservoir B2'!C663)-AF$2","v":232.51660361912101},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD291)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD665)","v":" "},null,null,224]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,18.750000000000004,{"$f":"IF($AA$7=0,'Reservoir B1'!E288, 'Reservoir B2'!E290)","v":18.983242920782061},{"$f":"IF($AA$7=0,'Reservoir B1'!E779, 'Reservoir B2'!E664)","v":18.537703849645347},{"$f":"IF($AA$7=0,'Reservoir B1'!C288,'Reservoir B2'!C290)-AE$2","v":221.53953701351227},{"$f":"IF($AA$7=0,'Reservoir B1'!C779,'Reservoir B2'!C664)-AF$2","v":232.46689524205698},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD292)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD666)","v":" "},null,null,225]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,18.833333333333336,{"$f":"IF($AA$7=0,'Reservoir B1'!E289, 'Reservoir B2'!E291)","v":18.955936409320639},{"$f":"IF($AA$7=0,'Reservoir B1'!E780, 'Reservoir B2'!E665)","v":18.526382272291585},{"$f":"IF($AA$7=0,'Reservoir B1'!C289,'Reservoir B2'!C291)-AE$2","v":221.44469403713657},{"$f":"IF($AA$7=0,'Reservoir B1'!C780,'Reservoir B2'!C665)-AF$2","v":232.41719722090482},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD293)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD667)","v":" "},null,null,226]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,18.916666666666668,{"$f":"IF($AA$7=0,'Reservoir B1'!E290, 'Reservoir B2'!E292)","v":18.928629052792921},{"$f":"IF($AA$7=0,'Reservoir B1'!E781, 'Reservoir B2'!E666)","v":18.515059127307264},{"$f":"IF($AA$7=0,'Reservoir B1'!C290,'Reservoir B2'!C292)-AE$2","v":221.3498905786677},{"$f":"IF($AA$7=0,'Reservoir B1'!C781,'Reservoir B2'!C666)-AF$2","v":232.36750955350709},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD294)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD668)","v":" "},null,null,227,{"$f":"SUM(AC226:AC237)/12","v":19.078801958298531},{"$f":"SUM(AD226:AD237)/12","v":18.577307425088879}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,19,{"$f":"IF($AA$7=0,'Reservoir B1'!E291, 'Reservoir B2'!E293)","v":18.901320900972767},{"$f":"IF($AA$7=0,'Reservoir B1'!E782, 'Reservoir B2'!E667)","v":18.503734420976137},{"$f":"IF($AA$7=0,'Reservoir B1'!C291,'Reservoir B2'!C293)-AE$2","v":221.25512662163985},{"$f":"IF($AA$7=0,'Reservoir B1'!C782,'Reservoir B2'!C667)-AF$2","v":232.31783223770671},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD295)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD669)","v":" "},null,null,228]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,19.083333333333332,{"$f":"IF($AA$7=0,'Reservoir B1'!E292, 'Reservoir B2'!E294)","v":18.874012003547481},{"$f":"IF($AA$7=0,'Reservoir B1'!E783, 'Reservoir B2'!E668)","v":18.492408159576947},{"$f":"IF($AA$7=0,'Reservoir B1'!C292,'Reservoir B2'!C294)-AE$2","v":221.16040214959409},{"$f":"IF($AA$7=0,'Reservoir B1'!C783,'Reservoir B2'!C668)-AF$2","v":232.26816527134713},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD296)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD670)","v":" "},null,null,229]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,19.166666666666664,{"$f":"IF($AA$7=0,'Reservoir B1'!E293, 'Reservoir B2'!E295)","v":18.846702410117473},{"$f":"IF($AA$7=0,'Reservoir B1'!E784, 'Reservoir B2'!E669)","v":18.481080349383273},{"$f":"IF($AA$7=0,'Reservoir B1'!C293,'Reservoir B2'!C295)-AE$2","v":221.06571714607836},{"$f":"IF($AA$7=0,'Reservoir B1'!C784,'Reservoir B2'!C669)-AF$2","v":232.21850865227222},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD297)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD671)","v":" "},null,null,230]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,19.249999999999996,{"$f":"IF($AA$7=0,'Reservoir B1'!E294, 'Reservoir B2'!E296)","v":18.819392170196537},{"$f":"IF($AA$7=0,'Reservoir B1'!E785, 'Reservoir B2'!E670)","v":18.469750996663922},{"$f":"IF($AA$7=0,'Reservoir B1'!C294,'Reservoir B2'!C296)-AE$2","v":220.97107159464741},{"$f":"IF($AA$7=0,'Reservoir B1'!C785,'Reservoir B2'!C670)-AF$2","v":232.16886237832628},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD298)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD672)","v":" "},null,null,231]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,19.333333333333329,{"$f":"IF($AA$7=0,'Reservoir B1'!E295, 'Reservoir B2'!E297)","v":18.79208133321174},{"$f":"IF($AA$7=0,'Reservoir B1'!E786, 'Reservoir B2'!E671)","v":18.4584201076825},{"$f":"IF($AA$7=0,'Reservoir B1'!C295,'Reservoir B2'!C297)-AE$2","v":220.87646547886288},{"$f":"IF($AA$7=0,'Reservoir B1'!C786,'Reservoir B2'!C671)-AF$2","v":232.11922644735407},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD299)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD673)","v":" "},null,null,232]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,19.416666666666661,{"$f":"IF($AA$7=0,'Reservoir B1'!E296, 'Reservoir B2'!E298)","v":18.764769948503918},{"$f":"IF($AA$7=0,'Reservoir B1'!E787, 'Reservoir B2'!E672)","v":18.447087688697792},{"$f":"IF($AA$7=0,'Reservoir B1'!C296,'Reservoir B2'!C298)-AE$2","v":220.78189878229327},{"$f":"IF($AA$7=0,'Reservoir B1'!C787,'Reservoir B2'!C672)-AF$2","v":232.06960085720081},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD300)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD674)","v":" "},null,null,233]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,19.499999999999993,{"$f":"IF($AA$7=0,'Reservoir B1'!E297, 'Reservoir B2'!E299)","v":18.737458065327328},{"$f":"IF($AA$7=0,'Reservoir B1'!E788, 'Reservoir B2'!E673)","v":18.435753745963439},{"$f":"IF($AA$7=0,'Reservoir B1'!C297,'Reservoir B2'!C299)-AE$2","v":220.68737148851389},{"$f":"IF($AA$7=0,'Reservoir B1'!C788,'Reservoir B2'!C673)-AF$2","v":232.01998560571218},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD301)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD675)","v":" "},null,null,234]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,19.583333333333325,{"$f":"IF($AA$7=0,'Reservoir B1'!E298, 'Reservoir B2'!E300)","v":18.710145732849831},{"$f":"IF($AA$7=0,'Reservoir B1'!E789, 'Reservoir B2'!E674)","v":18.424418285728244},{"$f":"IF($AA$7=0,'Reservoir B1'!C298,'Reservoir B2'!C300)-AE$2","v":220.59288358110692},{"$f":"IF($AA$7=0,'Reservoir B1'!C789,'Reservoir B2'!C674)-AF$2","v":231.97038069073426},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD302)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD676)","v":" "},null,null,235]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,19.666666666666657,{"$f":"IF($AA$7=0,'Reservoir B1'!E299, 'Reservoir B2'!E301)","v":18.682833000153021},{"$f":"IF($AA$7=0,'Reservoir B1'!E790, 'Reservoir B2'!E675)","v":18.4130813142359},{"$f":"IF($AA$7=0,'Reservoir B1'!C299,'Reservoir B2'!C301)-AE$2","v":220.49843504366137},{"$f":"IF($AA$7=0,'Reservoir B1'!C790,'Reservoir B2'!C675)-AF$2","v":231.92078611011362},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD303)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD677)","v":" "},null,null,236]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,19.749999999999989,{"$f":"IF($AA$7=0,'Reservoir B1'!E300, 'Reservoir B2'!E302)","v":18.655519916232535},{"$f":"IF($AA$7=0,'Reservoir B1'!E791, 'Reservoir B2'!E676)","v":18.401742837725259},{"$f":"IF($AA$7=0,'Reservoir B1'!C300,'Reservoir B2'!C302)-AE$2","v":220.4040258597731},{"$f":"IF($AA$7=0,'Reservoir B1'!C791,'Reservoir B2'!C676)-AF$2","v":231.8712018616973},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD304)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD678)","v":" "},null,null,237]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,19.833333333333321,{"$f":"IF($AA$7=0,'Reservoir B1'!E301, 'Reservoir B2'!E303)","v":18.628206529997854},{"$f":"IF($AA$7=0,'Reservoir B1'!E792, 'Reservoir B2'!E677)","v":18.390402862430079},{"$f":"IF($AA$7=0,'Reservoir B1'!C301,'Reservoir B2'!C303)-AE$2","v":220.30965601304479},{"$f":"IF($AA$7=0,'Reservoir B1'!C792,'Reservoir B2'!C677)-AF$2","v":231.82162794333271},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD305)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD679)","v":" "},null,null,238]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,19.916666666666654,{"$f":"IF($AA$7=0,'Reservoir B1'!E302, 'Reservoir B2'!E304)","v":18.600892890272249},{"$f":"IF($AA$7=0,'Reservoir B1'!E793, 'Reservoir B2'!E678)","v":18.379061394579061},{"$f":"IF($AA$7=0,'Reservoir B1'!C302,'Reservoir B2'!C304)-AE$2","v":220.21532548708595},{"$f":"IF($AA$7=0,'Reservoir B1'!C793,'Reservoir B2'!C678)-AF$2","v":231.7720643528678},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD306)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD680)","v":" "},null,null,239,{"$f":"SUM(AC238:AC249)/12","v":18.751111241781896},{"$f":"SUM(AD238:AD249)/12","v":18.441411846970215}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,19.999999999999986,{"$f":"IF($AA$7=0,'Reservoir B1'!E303, 'Reservoir B2'!E305)","v":18.600892890272249},{"$f":"IF($AA$7=0,'Reservoir B1'!E794, 'Reservoir B2'!E679)","v":18.367718440396164},{"$f":"IF($AA$7=0,'Reservoir B1'!C303,'Reservoir B2'!C305)-AE$2","v":220.12103426551292},{"$f":"IF($AA$7=0,'Reservoir B1'!C794,'Reservoir B2'!C679)-AF$2","v":231.7225110881509},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD307)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD681)","v":" "},null,null,240]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20.083333333333318,{"$f":"IF($AA$7=0,'Reservoir B1'!E304, 'Reservoir B2'!E306)","v":18.600892890272249},{"$f":"IF($AA$7=0,'Reservoir B1'!E795, 'Reservoir B2'!E680)","v":18.356374006100225},{"$f":"IF($AA$7=0,'Reservoir B1'!C304,'Reservoir B2'!C306)-AE$2","v":220.12103426551292},{"$f":"IF($AA$7=0,'Reservoir B1'!C795,'Reservoir B2'!C680)-AF$2","v":231.67296814703082},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD308)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD682)","v":" "},null,null,241]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20.16666666666665,{"$f":"IF($AA$7=0,'Reservoir B1'!E305, 'Reservoir B2'!E307)","v":18.600892890272249},{"$f":"IF($AA$7=0,'Reservoir B1'!E796, 'Reservoir B2'!E681)","v":18.345028097905253},{"$f":"IF($AA$7=0,'Reservoir B1'!C305,'Reservoir B2'!C307)-AE$2","v":220.12103426551292},{"$f":"IF($AA$7=0,'Reservoir B1'!C796,'Reservoir B2'!C681)-AF$2","v":231.6234355273568},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD309)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD683)","v":" "},null,null,242]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20.249999999999982,{"$f":"IF($AA$7=0,'Reservoir B1'!E306, 'Reservoir B2'!E308)","v":18.600892890272249},{"$f":"IF($AA$7=0,'Reservoir B1'!E797, 'Reservoir B2'!E682)","v":18.33368072201992},{"$f":"IF($AA$7=0,'Reservoir B1'!C306,'Reservoir B2'!C308)-AE$2","v":220.12103426551292},{"$f":"IF($AA$7=0,'Reservoir B1'!C797,'Reservoir B2'!C682)-AF$2","v":231.57391322697856},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD310)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD684)","v":" "},null,null,243]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20.333333333333314,{"$f":"IF($AA$7=0,'Reservoir B1'!E307, 'Reservoir B2'!E309)","v":18.600892890272249},{"$f":"IF($AA$7=0,'Reservoir B1'!E798, 'Reservoir B2'!E683)","v":18.322331884648456},{"$f":"IF($AA$7=0,'Reservoir B1'!C307,'Reservoir B2'!C309)-AE$2","v":220.12103426551292},{"$f":"IF($AA$7=0,'Reservoir B1'!C798,'Reservoir B2'!C683)-AF$2","v":231.52440124374621},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD311)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD685)","v":" "},null,null,244]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20.416666666666647,{"$f":"IF($AA$7=0,'Reservoir B1'!E308, 'Reservoir B2'!E310)","v":18.600892890272249},{"$f":"IF($AA$7=0,'Reservoir B1'!E799, 'Reservoir B2'!E684)","v":18.310981591989727},{"$f":"IF($AA$7=0,'Reservoir B1'!C308,'Reservoir B2'!C310)-AE$2","v":220.12103426551292},{"$f":"IF($AA$7=0,'Reservoir B1'!C799,'Reservoir B2'!C684)-AF$2","v":231.47489957551036},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD312)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD686)","v":" "},null,null,245]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20.499999999999979,{"$f":"IF($AA$7=0,'Reservoir B1'!E309, 'Reservoir B2'!E311)","v":18.600892890272249},{"$f":"IF($AA$7=0,'Reservoir B1'!E800, 'Reservoir B2'!E685)","v":18.299629850237778},{"$f":"IF($AA$7=0,'Reservoir B1'!C309,'Reservoir B2'!C311)-AE$2","v":220.12103426551292},{"$f":"IF($AA$7=0,'Reservoir B1'!C800,'Reservoir B2'!C685)-AF$2","v":231.42540822012208},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD313)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD687)","v":" "},null,null,246]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20.583333333333311,{"$f":"IF($AA$7=0,'Reservoir B1'!E310, 'Reservoir B2'!E312)","v":18.600892890272249},{"$f":"IF($AA$7=0,'Reservoir B1'!E801, 'Reservoir B2'!E686)","v":18.288276665581808},{"$f":"IF($AA$7=0,'Reservoir B1'!C310,'Reservoir B2'!C312)-AE$2","v":220.12103426551292},{"$f":"IF($AA$7=0,'Reservoir B1'!C801,'Reservoir B2'!C686)-AF$2","v":231.37592717543282},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD314)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD688)","v":" "},null,null,247]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20.666666666666643,{"$f":"IF($AA$7=0,'Reservoir B1'!E311, 'Reservoir B2'!E313)","v":18.600892890272249},{"$f":"IF($AA$7=0,'Reservoir B1'!E802, 'Reservoir B2'!E687)","v":18.276922044205783},{"$f":"IF($AA$7=0,'Reservoir B1'!C311,'Reservoir B2'!C313)-AE$2","v":220.12103426551292},{"$f":"IF($AA$7=0,'Reservoir B1'!C802,'Reservoir B2'!C687)-AF$2","v":231.32645643929456},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD315)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD689)","v":" "},null,null,248]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20.749999999999975,{"$f":"IF($AA$7=0,'Reservoir B1'!E312, 'Reservoir B2'!E314)","v":18.600892890272249},{"$f":"IF($AA$7=0,'Reservoir B1'!E803, 'Reservoir B2'!E688)","v":18.265565992289023},{"$f":"IF($AA$7=0,'Reservoir B1'!C312,'Reservoir B2'!C314)-AE$2","v":220.12103426551292},{"$f":"IF($AA$7=0,'Reservoir B1'!C803,'Reservoir B2'!C688)-AF$2","v":231.27699600955967},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD316)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD690)","v":" "},null,null,249]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20.833333333333307,{"$f":"IF($AA$7=0,'Reservoir B1'!E313, 'Reservoir B2'!E315)","v":18.600892890272249},{"$f":"IF($AA$7=0,'Reservoir B1'!E804, 'Reservoir B2'!E689)","v":18.254208516005761},{"$f":"IF($AA$7=0,'Reservoir B1'!C313,'Reservoir B2'!C315)-AE$2","v":220.12103426551292},{"$f":"IF($AA$7=0,'Reservoir B1'!C804,'Reservoir B2'!C689)-AF$2","v":231.22754588408097},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD317)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD691)","v":" "},null,null,250]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20.916666666666639,{"$f":"IF($AA$7=0,'Reservoir B1'!E314, 'Reservoir B2'!E316)","v":18.600892890272249},{"$f":"IF($AA$7=0,'Reservoir B1'!E805, 'Reservoir B2'!E690)","v":18.242849621525249},{"$f":"IF($AA$7=0,'Reservoir B1'!C314,'Reservoir B2'!C316)-AE$2","v":220.12103426551292},{"$f":"IF($AA$7=0,'Reservoir B1'!C805,'Reservoir B2'!C690)-AF$2","v":231.17810606071174},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD318)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD692)","v":" "},null,null,251,{"$f":"SUM(AC250:AC261)/12","v":18.600892890272245},{"$f":"SUM(AD250:AD261)/12","v":18.305297286075429}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20.999999999999972,{"$f":"IF($AA$7=0,'Reservoir B1'!E315, 'Reservoir B2'!E317)","v":18.600892890272249},{"$f":"IF($AA$7=0,'Reservoir B1'!E806, 'Reservoir B2'!E691)","v":18.231489315011846},{"$f":"IF($AA$7=0,'Reservoir B1'!C315,'Reservoir B2'!C317)-AE$2","v":220.12103426551292},{"$f":"IF($AA$7=0,'Reservoir B1'!C806,'Reservoir B2'!C691)-AF$2","v":231.12867653730569},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD319)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD693)","v":" "},null,null,252]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,21.083333333333304,{"$f":"IF($AA$7=0,'Reservoir B1'!E316, 'Reservoir B2'!E318)","v":18.600892890272249},{"$f":"IF($AA$7=0,'Reservoir B1'!E807, 'Reservoir B2'!E692)","v":18.220127602625002},{"$f":"IF($AA$7=0,'Reservoir B1'!C316,'Reservoir B2'!C318)-AE$2","v":220.12103426551292},{"$f":"IF($AA$7=0,'Reservoir B1'!C807,'Reservoir B2'!C692)-AF$2","v":231.07925731171704},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD320)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD694)","v":" "},null,null,253]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,21.166666666666636,{"$f":"IF($AA$7=0,'Reservoir B1'!E317, 'Reservoir B2'!E319)","v":18.600892890272249},{"$f":"IF($AA$7=0,'Reservoir B1'!E808, 'Reservoir B2'!E693)","v":18.208764490519059},{"$f":"IF($AA$7=0,'Reservoir B1'!C317,'Reservoir B2'!C319)-AE$2","v":220.12103426551292},{"$f":"IF($AA$7=0,'Reservoir B1'!C808,'Reservoir B2'!C693)-AF$2","v":231.02984838180038},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD321)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD695)","v":" "},null,null,254]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,21.249999999999968,{"$f":"IF($AA$7=0,'Reservoir B1'!E318, 'Reservoir B2'!E320)","v":18.600892890272249},{"$f":"IF($AA$7=0,'Reservoir B1'!E809, 'Reservoir B2'!E694)","v":18.197399984843656},{"$f":"IF($AA$7=0,'Reservoir B1'!C318,'Reservoir B2'!C320)-AE$2","v":220.12103426551292},{"$f":"IF($AA$7=0,'Reservoir B1'!C809,'Reservoir B2'!C694)-AF$2","v":230.98044974541079},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD322)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD696)","v":" "},null,null,255]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,21.3333333333333,{"$f":"IF($AA$7=0,'Reservoir B1'!E319, 'Reservoir B2'!E321)","v":18.600892890272249},{"$f":"IF($AA$7=0,'Reservoir B1'!E810, 'Reservoir B2'!E695)","v":18.18603409174332},{"$f":"IF($AA$7=0,'Reservoir B1'!C319,'Reservoir B2'!C321)-AE$2","v":220.12103426551292},{"$f":"IF($AA$7=0,'Reservoir B1'!C810,'Reservoir B2'!C695)-AF$2","v":230.93106140040379},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD323)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD697)","v":" "},null,null,256]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,21.416666666666632,{"$f":"IF($AA$7=0,'Reservoir B1'!E320, 'Reservoir B2'!E322)","v":18.600892890272249},{"$f":"IF($AA$7=0,'Reservoir B1'!E811, 'Reservoir B2'!E696)","v":18.174666817357725},{"$f":"IF($AA$7=0,'Reservoir B1'!C320,'Reservoir B2'!C322)-AE$2","v":220.12103426551292},{"$f":"IF($AA$7=0,'Reservoir B1'!C811,'Reservoir B2'!C696)-AF$2","v":230.88168334463532},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD324)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD698)","v":" "},null,null,257]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,21.499999999999964,{"$f":"IF($AA$7=0,'Reservoir B1'!E321, 'Reservoir B2'!E323)","v":18.600892890272249},{"$f":"IF($AA$7=0,'Reservoir B1'!E812, 'Reservoir B2'!E697)","v":18.163298167821722},{"$f":"IF($AA$7=0,'Reservoir B1'!C321,'Reservoir B2'!C323)-AE$2","v":220.12103426551292},{"$f":"IF($AA$7=0,'Reservoir B1'!C812,'Reservoir B2'!C697)-AF$2","v":230.83231557596181},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD325)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD699)","v":" "},null,null,258]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB268+1/12","v":21.583333333333297},{"$f":"IF($AA$7=0,'Reservoir B1'!E322, 'Reservoir B2'!E324)","v":18.600892890272249},{"$f":"IF($AA$7=0,'Reservoir B1'!E813, 'Reservoir B2'!E698)","v":18.151928149264965},{"$f":"IF($AA$7=0,'Reservoir B1'!C322,'Reservoir B2'!C324)-AE$2","v":220.12103426551292},{"$f":"IF($AA$7=0,'Reservoir B1'!C813,'Reservoir B2'!C698)-AF$2","v":230.78295809224011},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD326)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD700)","v":" "},null,null,259]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,21.666666666666629,{"$f":"IF($AA$7=0,'Reservoir B1'!E323, 'Reservoir B2'!E325)","v":18.600892890272249},{"$f":"IF($AA$7=0,'Reservoir B1'!E814, 'Reservoir B2'!E699)","v":18.140556767812402},{"$f":"IF($AA$7=0,'Reservoir B1'!C323,'Reservoir B2'!C325)-AE$2","v":220.12103426551292},{"$f":"IF($AA$7=0,'Reservoir B1'!C814,'Reservoir B2'!C699)-AF$2","v":230.73361089132752},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD327)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD701)","v":" "},null,null,260]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,21.749999999999961,{"$f":"IF($AA$7=0,'Reservoir B1'!E324, 'Reservoir B2'!E326)","v":18.600892890272249},{"$f":"IF($AA$7=0,'Reservoir B1'!E815, 'Reservoir B2'!E700)","v":18.129184029583975},{"$f":"IF($AA$7=0,'Reservoir B1'!C324,'Reservoir B2'!C326)-AE$2","v":220.12103426551292},{"$f":"IF($AA$7=0,'Reservoir B1'!C815,'Reservoir B2'!C700)-AF$2","v":230.68427397108178},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD328)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD702)","v":" "},null,null,261]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,21.833333333333293,{"$f":"IF($AA$7=0,'Reservoir B1'!E325, 'Reservoir B2'!E327)","v":18.600892890272249},{"$f":"IF($AA$7=0,'Reservoir B1'!E816, 'Reservoir B2'!E701)","v":18.117809940694841},{"$f":"IF($AA$7=0,'Reservoir B1'!C325,'Reservoir B2'!C327)-AE$2","v":220.12103426551292},{"$f":"IF($AA$7=0,'Reservoir B1'!C816,'Reservoir B2'!C701)-AF$2","v":230.6349473293611},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD329)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD703)","v":" "},null,null,262]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,21.916666666666625,{"$f":"IF($AA$7=0,'Reservoir B1'!E326, 'Reservoir B2'!E328)","v":18.600892890272249},{"$f":"IF($AA$7=0,'Reservoir B1'!E817, 'Reservoir B2'!E702)","v":18.1064345072549},{"$f":"IF($AA$7=0,'Reservoir B1'!C326,'Reservoir B2'!C328)-AE$2","v":220.12103426551292},{"$f":"IF($AA$7=0,'Reservoir B1'!C817,'Reservoir B2'!C702)-AF$2","v":230.58563096402409},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD330)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD704)","v":" "},null,null,263,{"$f":"SUM(AC262:AC273)/12","v":18.600892890272245},{"$f":"SUM(AD262:AD273)/12","v":18.168974488711115}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,21.999999999999957,{"$f":"IF($AA$7=0,'Reservoir B1'!E327, 'Reservoir B2'!E329)","v":18.600892890272249},{"$f":"IF($AA$7=0,'Reservoir B1'!E818, 'Reservoir B2'!E703)","v":18.095057735369604},{"$f":"IF($AA$7=0,'Reservoir B1'!C327,'Reservoir B2'!C329)-AE$2","v":220.12103426551292},{"$f":"IF($AA$7=0,'Reservoir B1'!C818,'Reservoir B2'!C703)-AF$2","v":230.53632487292987},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD331)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD705)","v":" "},null,null,264]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,22.08333333333329,{"$f":"IF($AA$7=0,'Reservoir B1'!E328, 'Reservoir B2'!E330)","v":18.600892890272249},{"$f":"IF($AA$7=0,'Reservoir B1'!E819, 'Reservoir B2'!E704)","v":18.083679631139042},{"$f":"IF($AA$7=0,'Reservoir B1'!C328,'Reservoir B2'!C330)-AE$2","v":220.12103426551292},{"$f":"IF($AA$7=0,'Reservoir B1'!C819,'Reservoir B2'!C704)-AF$2","v":230.48702905393796},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD332)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD706)","v":" "},null,null,265]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,22.166666666666622,{"$f":"IF($AA$7=0,'Reservoir B1'!E329, 'Reservoir B2'!E331)","v":18.600892890272249},{"$f":"IF($AA$7=0,'Reservoir B1'!E820, 'Reservoir B2'!E705)","v":18.07230020065877},{"$f":"IF($AA$7=0,'Reservoir B1'!C329,'Reservoir B2'!C331)-AE$2","v":220.12103426551292},{"$f":"IF($AA$7=0,'Reservoir B1'!C820,'Reservoir B2'!C705)-AF$2","v":230.43774350490833},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD333)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD707)","v":" "},null,null,266]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,22.249999999999954,{"$f":"IF($AA$7=0,'Reservoir B1'!E330, 'Reservoir B2'!E332)","v":18.600892890272249},{"$f":"IF($AA$7=0,'Reservoir B1'!E821, 'Reservoir B2'!E706)","v":18.06091945001922},{"$f":"IF($AA$7=0,'Reservoir B1'!C330,'Reservoir B2'!C332)-AE$2","v":220.12103426551292},{"$f":"IF($AA$7=0,'Reservoir B1'!C821,'Reservoir B2'!C706)-AF$2","v":230.38846822370141},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD334)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD708)","v":" "},null,null,267]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,22.333333333333286,{"$f":"IF($AA$7=0,'Reservoir B1'!E331, 'Reservoir B2'!E333)","v":18.600892890272249},{"$f":"IF($AA$7=0,'Reservoir B1'!E822, 'Reservoir B2'!E707)","v":18.049537385305918},{"$f":"IF($AA$7=0,'Reservoir B1'!C331,'Reservoir B2'!C333)-AE$2","v":220.12103426551292},{"$f":"IF($AA$7=0,'Reservoir B1'!C822,'Reservoir B2'!C707)-AF$2","v":230.33920320817808},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD335)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD709)","v":" "},null,null,268]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,22.416666666666618,{"$f":"IF($AA$7=0,'Reservoir B1'!E332, 'Reservoir B2'!E334)","v":18.600892890272249},{"$f":"IF($AA$7=0,'Reservoir B1'!E823, 'Reservoir B2'!E708)","v":18.038154012599573},{"$f":"IF($AA$7=0,'Reservoir B1'!C332,'Reservoir B2'!C334)-AE$2","v":220.12103426551292},{"$f":"IF($AA$7=0,'Reservoir B1'!C823,'Reservoir B2'!C708)-AF$2","v":230.28994845619965},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD336)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD710)","v":" "},null,null,269]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,22.49999999999995,{"$f":"IF($AA$7=0,'Reservoir B1'!E333, 'Reservoir B2'!E335)","v":18.600892890272249},{"$f":"IF($AA$7=0,'Reservoir B1'!E824, 'Reservoir B2'!E709)","v":18.026769337975995},{"$f":"IF($AA$7=0,'Reservoir B1'!C333,'Reservoir B2'!C335)-AE$2","v":220.12103426551292},{"$f":"IF($AA$7=0,'Reservoir B1'!C824,'Reservoir B2'!C709)-AF$2","v":230.24070396562789},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD337)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD711)","v":" "},null,null,270]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,22.583333333333282,{"$f":"IF($AA$7=0,'Reservoir B1'!E334, 'Reservoir B2'!E336)","v":18.600892890272249},{"$f":"IF($AA$7=0,'Reservoir B1'!E825, 'Reservoir B2'!E710)","v":18.015383367506026},{"$f":"IF($AA$7=0,'Reservoir B1'!C334,'Reservoir B2'!C336)-AE$2","v":220.12103426551292},{"$f":"IF($AA$7=0,'Reservoir B1'!C825,'Reservoir B2'!C710)-AF$2","v":230.19146973432498},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD338)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD712)","v":" "},null,null,271]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,22.666666666666615,{"$f":"IF($AA$7=0,'Reservoir B1'!E335, 'Reservoir B2'!E337)","v":18.600892890272249},{"$f":"IF($AA$7=0,'Reservoir B1'!E826, 'Reservoir B2'!E711)","v":18.003996107255645},{"$f":"IF($AA$7=0,'Reservoir B1'!C335,'Reservoir B2'!C337)-AE$2","v":220.12103426551292},{"$f":"IF($AA$7=0,'Reservoir B1'!C826,'Reservoir B2'!C711)-AF$2","v":230.1422457601536},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD339)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD713)","v":" "},null,null,272]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,22.749999999999947,{"$f":"IF($AA$7=0,'Reservoir B1'!E336, 'Reservoir B2'!E338)","v":18.600892890272249},{"$f":"IF($AA$7=0,'Reservoir B1'!E827, 'Reservoir B2'!E712)","v":17.992607563285979},{"$f":"IF($AA$7=0,'Reservoir B1'!C336,'Reservoir B2'!C338)-AE$2","v":220.12103426551292},{"$f":"IF($AA$7=0,'Reservoir B1'!C827,'Reservoir B2'!C712)-AF$2","v":230.09303204097685},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD340)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD714)","v":" "},null,null,273]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,22.833333333333279,{"$f":"IF($AA$7=0,'Reservoir B1'!E337, 'Reservoir B2'!E339)","v":18.600892890272249},{"$f":"IF($AA$7=0,'Reservoir B1'!E828, 'Reservoir B2'!E713)","v":17.981217741653214},{"$f":"IF($AA$7=0,'Reservoir B1'!C337,'Reservoir B2'!C339)-AE$2","v":220.12103426551292},{"$f":"IF($AA$7=0,'Reservoir B1'!C828,'Reservoir B2'!C713)-AF$2","v":230.04382857465825},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD341)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD715)","v":" "},null,null,274]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,22.916666666666611,{"$f":"IF($AA$7=0,'Reservoir B1'!E338, 'Reservoir B2'!E340)","v":18.600892890272249},{"$f":"IF($AA$7=0,'Reservoir B1'!E829, 'Reservoir B2'!E714)","v":17.969826648408638},{"$f":"IF($AA$7=0,'Reservoir B1'!C338,'Reservoir B2'!C340)-AE$2","v":220.12103426551292},{"$f":"IF($AA$7=0,'Reservoir B1'!C829,'Reservoir B2'!C714)-AF$2","v":229.99463535906182},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD342)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD716)","v":" "},null,null,275,{"$f":"SUM(AC274:AC285)/12","v":18.600892890272245},{"$f":"SUM(AD274:AD285)/12","v":18.032454098431469}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,22.999999999999943,{"$f":"IF($AA$7=0,'Reservoir B1'!E339, 'Reservoir B2'!E341)","v":18.600892890272249},{"$f":"IF($AA$7=0,'Reservoir B1'!E830, 'Reservoir B2'!E715)","v":17.958434289598692},{"$f":"IF($AA$7=0,'Reservoir B1'!C339,'Reservoir B2'!C341)-AE$2","v":220.12103426551292},{"$f":"IF($AA$7=0,'Reservoir B1'!C830,'Reservoir B2'!C715)-AF$2","v":229.94545239205195},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD343)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD717)","v":" "},null,null,276]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,23.083333333333275,{"$f":"IF($AA$7=0,'Reservoir B1'!E340, 'Reservoir B2'!E342)","v":18.600892890272249},{"$f":"IF($AA$7=0,'Reservoir B1'!E831, 'Reservoir B2'!E716)","v":17.947040671265},{"$f":"IF($AA$7=0,'Reservoir B1'!C340,'Reservoir B2'!C342)-AE$2","v":220.12103426551292},{"$f":"IF($AA$7=0,'Reservoir B1'!C831,'Reservoir B2'!C716)-AF$2","v":229.89627967149355},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD344)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD718)","v":" "},null,null,277]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,23.166666666666607,{"$f":"IF($AA$7=0,'Reservoir B1'!E341, 'Reservoir B2'!E343)","v":18.600892890272249},{"$f":"IF($AA$7=0,'Reservoir B1'!E832, 'Reservoir B2'!E717)","v":17.93564579944416},{"$f":"IF($AA$7=0,'Reservoir B1'!C341,'Reservoir B2'!C343)-AE$2","v":220.12103426551292},{"$f":"IF($AA$7=0,'Reservoir B1'!C832,'Reservoir B2'!C717)-AF$2","v":229.84711719525194},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD345)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD719)","v":" "},null,null,278]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,23.24999999999994,{"$f":"IF($AA$7=0,'Reservoir B1'!E342, 'Reservoir B2'!E344)","v":18.600892890272249},{"$f":"IF($AA$7=0,'Reservoir B1'!E833, 'Reservoir B2'!E718)","v":17.92424968016801},{"$f":"IF($AA$7=0,'Reservoir B1'!C342,'Reservoir B2'!C344)-AE$2","v":220.12103426551292},{"$f":"IF($AA$7=0,'Reservoir B1'!C833,'Reservoir B2'!C718)-AF$2","v":229.79796496119289},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD346)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD720)","v":" "},null,null,279]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,23.333333333333272,{"$f":"IF($AA$7=0,'Reservoir B1'!E343, 'Reservoir B2'!E345)","v":18.600892890272249},{"$f":"IF($AA$7=0,'Reservoir B1'!E834, 'Reservoir B2'!E719)","v":17.912852319463322},{"$f":"IF($AA$7=0,'Reservoir B1'!C343,'Reservoir B2'!C345)-AE$2","v":220.12103426551292},{"$f":"IF($AA$7=0,'Reservoir B1'!C834,'Reservoir B2'!C719)-AF$2","v":229.74882296718258},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD347)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD721)","v":" "},null,null,280]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,23.416666666666604,{"$f":"IF($AA$7=0,'Reservoir B1'!E344, 'Reservoir B2'!E346)","v":18.600892890272249},{"$f":"IF($AA$7=0,'Reservoir B1'!E835, 'Reservoir B2'!E720)","v":17.901453723352326},{"$f":"IF($AA$7=0,'Reservoir B1'!C344,'Reservoir B2'!C346)-AE$2","v":220.12103426551292},{"$f":"IF($AA$7=0,'Reservoir B1'!C835,'Reservoir B2'!C720)-AF$2","v":229.6996912110877},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD348)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD722)","v":" "},null,null,281]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,23.499999999999936,{"$f":"IF($AA$7=0,'Reservoir B1'!E345, 'Reservoir B2'!E347)","v":18.600892890272249},{"$f":"IF($AA$7=0,'Reservoir B1'!E836, 'Reservoir B2'!E721)","v":17.89005389785212},{"$f":"IF($AA$7=0,'Reservoir B1'!C345,'Reservoir B2'!C347)-AE$2","v":220.12103426551292},{"$f":"IF($AA$7=0,'Reservoir B1'!C836,'Reservoir B2'!C721)-AF$2","v":229.65056969077534},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD349)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD723)","v":" "},null,null,282]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,23.583333333333268,{"$f":"IF($AA$7=0,'Reservoir B1'!E346, 'Reservoir B2'!E348)","v":18.600892890272249},{"$f":"IF($AA$7=0,'Reservoir B1'!E837, 'Reservoir B2'!E722)","v":17.878652848974987},{"$f":"IF($AA$7=0,'Reservoir B1'!C346,'Reservoir B2'!C348)-AE$2","v":220.12103426551292},{"$f":"IF($AA$7=0,'Reservoir B1'!C837,'Reservoir B2'!C722)-AF$2","v":229.60145840411303},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD350)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD724)","v":" "},null,null,283]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,23.6666666666666,{"$f":"IF($AA$7=0,'Reservoir B1'!E347, 'Reservoir B2'!E349)","v":18.600892890272249},{"$f":"IF($AA$7=0,'Reservoir B1'!E838, 'Reservoir B2'!E723)","v":17.867250582728339},{"$f":"IF($AA$7=0,'Reservoir B1'!C347,'Reservoir B2'!C349)-AE$2","v":220.12103426551292},{"$f":"IF($AA$7=0,'Reservoir B1'!C838,'Reservoir B2'!C723)-AF$2","v":229.5523573489688},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD351)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD725)","v":" "},null,null,284]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,23.749999999999932,{"$f":"IF($AA$7=0,'Reservoir B1'!E348, 'Reservoir B2'!E350)","v":18.600892890272249},{"$f":"IF($AA$7=0,'Reservoir B1'!E839, 'Reservoir B2'!E724)","v":17.855847105114815},{"$f":"IF($AA$7=0,'Reservoir B1'!C348,'Reservoir B2'!C350)-AE$2","v":220.12103426551292},{"$f":"IF($AA$7=0,'Reservoir B1'!C839,'Reservoir B2'!C724)-AF$2","v":229.50326652321104},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD352)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD726)","v":" "},null,null,285]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,23.833333333333265,{"$f":"IF($AA$7=0,'Reservoir B1'!E349, 'Reservoir B2'!E351)","v":18.600892890272249},{"$f":"IF($AA$7=0,'Reservoir B1'!E840, 'Reservoir B2'!E725)","v":17.844442422132044},{"$f":"IF($AA$7=0,'Reservoir B1'!C349,'Reservoir B2'!C351)-AE$2","v":220.12103426551292},{"$f":"IF($AA$7=0,'Reservoir B1'!C840,'Reservoir B2'!C725)-AF$2","v":229.45418592470864},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD353)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD727)","v":" "},null,null,286]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,23.916666666666597,{"$f":"IF($AA$7=0,'Reservoir B1'!E350, 'Reservoir B2'!E352)","v":18.600892890272249},{"$f":"IF($AA$7=0,'Reservoir B1'!E841, 'Reservoir B2'!E726)","v":17.833036539772952},{"$f":"IF($AA$7=0,'Reservoir B1'!C350,'Reservoir B2'!C352)-AE$2","v":220.12103426551292},{"$f":"IF($AA$7=0,'Reservoir B1'!C841,'Reservoir B2'!C726)-AF$2","v":229.40511555133094},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD354)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD728)","v":" "},null,null,287,{"$f":"SUM(AC286:AC297)/12","v":18.600892890272245},{"$f":"SUM(AD286:AD297)/12","v":17.895746656655561}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,23.999999999999929,{"$f":"IF($AA$7=0,'Reservoir B1'!E351, 'Reservoir B2'!E353)","v":18.600892890272249},{"$f":"IF($AA$7=0,'Reservoir B1'!E842, 'Reservoir B2'!E727)","v":17.821629464025605},{"$f":"IF($AA$7=0,'Reservoir B1'!C351,'Reservoir B2'!C353)-AE$2","v":220.12103426551292},{"$f":"IF($AA$7=0,'Reservoir B1'!C842,'Reservoir B2'!C727)-AF$2","v":229.3560554009477},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD355)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD729)","v":" "},null,null,288]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,24.083333333333261,{"$f":"IF($AA$7=0,'Reservoir B1'!E352, 'Reservoir B2'!E354)","v":18.600892890272249},{"$f":"IF($AA$7=0,'Reservoir B1'!E843, 'Reservoir B2'!E728)","v":17.810221200873041},{"$f":"IF($AA$7=0,'Reservoir B1'!C352,'Reservoir B2'!C354)-AE$2","v":220.12103426551292},{"$f":"IF($AA$7=0,'Reservoir B1'!C843,'Reservoir B2'!C728)-AF$2","v":229.30700547142911},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD356)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD730)","v":" "},null,null,289]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,24.166666666666593,{"$f":"IF($AA$7=0,'Reservoir B1'!E353, 'Reservoir B2'!E355)","v":18.600892890272249},{"$f":"IF($AA$7=0,'Reservoir B1'!E844, 'Reservoir B2'!E729)","v":17.798811756293524},{"$f":"IF($AA$7=0,'Reservoir B1'!C353,'Reservoir B2'!C355)-AE$2","v":220.12103426551292},{"$f":"IF($AA$7=0,'Reservoir B1'!C844,'Reservoir B2'!C729)-AF$2","v":229.25796576064585},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD357)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD731)","v":" "},null,null,290]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,24.249999999999925,{"$f":"IF($AA$7=0,'Reservoir B1'!E354, 'Reservoir B2'!E356)","v":18.600892890272249},{"$f":"IF($AA$7=0,'Reservoir B1'!E845, 'Reservoir B2'!E730)","v":17.787401136260566},{"$f":"IF($AA$7=0,'Reservoir B1'!C354,'Reservoir B2'!C356)-AE$2","v":220.12103426551292},{"$f":"IF($AA$7=0,'Reservoir B1'!C845,'Reservoir B2'!C730)-AF$2","v":229.20893626646898},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD358)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD732)","v":" "},null,null,291]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,24.333333333333258,{"$f":"IF($AA$7=0,'Reservoir B1'!E355, 'Reservoir B2'!E357)","v":18.600892890272249},{"$f":"IF($AA$7=0,'Reservoir B1'!E846, 'Reservoir B2'!E731)","v":17.775989346742818},{"$f":"IF($AA$7=0,'Reservoir B1'!C355,'Reservoir B2'!C357)-AE$2","v":220.12103426551292},{"$f":"IF($AA$7=0,'Reservoir B1'!C846,'Reservoir B2'!C731)-AF$2","v":229.15991698677007},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD359)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD733)","v":" "},null,null,292]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,24.41666666666659,{"$f":"IF($AA$7=0,'Reservoir B1'!E356, 'Reservoir B2'!E358)","v":18.600892890272249},{"$f":"IF($AA$7=0,'Reservoir B1'!E847, 'Reservoir B2'!E732)","v":17.764576393703841},{"$f":"IF($AA$7=0,'Reservoir B1'!C356,'Reservoir B2'!C358)-AE$2","v":220.12103426551292},{"$f":"IF($AA$7=0,'Reservoir B1'!C847,'Reservoir B2'!C732)-AF$2","v":229.11090791942109},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD360)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD734)","v":" "},null,null,293]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,24.499999999999922,{"$f":"IF($AA$7=0,'Reservoir B1'!E357, 'Reservoir B2'!E359)","v":18.600892890272249},{"$f":"IF($AA$7=0,'Reservoir B1'!E848, 'Reservoir B2'!E733)","v":17.753162283102778},{"$f":"IF($AA$7=0,'Reservoir B1'!C357,'Reservoir B2'!C359)-AE$2","v":220.12103426551292},{"$f":"IF($AA$7=0,'Reservoir B1'!C848,'Reservoir B2'!C733)-AF$2","v":229.06190906229449},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD361)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD735)","v":" "},null,null,294]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,24.583333333333254,{"$f":"IF($AA$7=0,'Reservoir B1'!E358, 'Reservoir B2'!E360)","v":18.600892890272249},{"$f":"IF($AA$7=0,'Reservoir B1'!E849, 'Reservoir B2'!E734)","v":17.741747020893602},{"$f":"IF($AA$7=0,'Reservoir B1'!C358,'Reservoir B2'!C360)-AE$2","v":220.12103426551292},{"$f":"IF($AA$7=0,'Reservoir B1'!C849,'Reservoir B2'!C734)-AF$2","v":229.01292041326312},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD362)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD736)","v":" "},null,null,295]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,24.666666666666586,{"$f":"IF($AA$7=0,'Reservoir B1'!E359, 'Reservoir B2'!E361)","v":18.600892890272249},{"$f":"IF($AA$7=0,'Reservoir B1'!E850, 'Reservoir B2'!E735)","v":17.730330613025536},{"$f":"IF($AA$7=0,'Reservoir B1'!C359,'Reservoir B2'!C361)-AE$2","v":220.12103426551292},{"$f":"IF($AA$7=0,'Reservoir B1'!C850,'Reservoir B2'!C735)-AF$2","v":228.9639419702003},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD363)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD737)","v":" "},null,null,296]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,24.749999999999918,{"$f":"IF($AA$7=0,'Reservoir B1'!E360, 'Reservoir B2'!E362)","v":18.600892890272249},{"$f":"IF($AA$7=0,'Reservoir B1'!E851, 'Reservoir B2'!E736)","v":17.718913065442983},{"$f":"IF($AA$7=0,'Reservoir B1'!C360,'Reservoir B2'!C362)-AE$2","v":220.12103426551292},{"$f":"IF($AA$7=0,'Reservoir B1'!C851,'Reservoir B2'!C736)-AF$2","v":228.9149737309798},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD364)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD738)","v":" "},null,null,297]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,24.83333333333325,{"$f":"IF($AA$7=0,'Reservoir B1'!E361, 'Reservoir B2'!E363)","v":18.600892890272249},{"$f":"IF($AA$7=0,'Reservoir B1'!E852, 'Reservoir B2'!E737)","v":17.707494384085603},{"$f":"IF($AA$7=0,'Reservoir B1'!C361,'Reservoir B2'!C363)-AE$2","v":220.12103426551292},{"$f":"IF($AA$7=0,'Reservoir B1'!C852,'Reservoir B2'!C737)-AF$2","v":228.86601569347579},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD365)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD739)","v":" "},null,null,298]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,24.916666666666583,{"$f":"IF($AA$7=0,'Reservoir B1'!E362, 'Reservoir B2'!E364)","v":18.600892890272249},{"$f":"IF($AA$7=0,'Reservoir B1'!E853, 'Reservoir B2'!E738)","v":17.696074574888037},{"$f":"IF($AA$7=0,'Reservoir B1'!C362,'Reservoir B2'!C364)-AE$2","v":220.12103426551292},{"$f":"IF($AA$7=0,'Reservoir B1'!C853,'Reservoir B2'!C738)-AF$2","v":228.81706785556293},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD366)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD740)","v":" "},null,null,299,{"$f":"SUM(AC298:AC309)/12","v":18.600892890272245},{"$f":"SUM(AD298:AD309)/12","v":17.758862603278164}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,24.999999999999915,{"$f":"IF($AA$7=0,'Reservoir B1'!E363, 'Reservoir B2'!E365)","v":18.600892890272249},{"$f":"IF($AA$7=0,'Reservoir B1'!E854, 'Reservoir B2'!E739)","v":17.684653643780177},{"$f":"IF($AA$7=0,'Reservoir B1'!C363,'Reservoir B2'!C365)-AE$2","v":220.12103426551292},{"$f":"IF($AA$7=0,'Reservoir B1'!C854,'Reservoir B2'!C739)-AF$2","v":228.76813021511629},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD367)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD741)","v":" "},null,null,300]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,25.083333333333247,{"$f":"IF($AA$7=0,'Reservoir B1'!E364, 'Reservoir B2'!E366)","v":18.600892890272249},{"$f":"IF($AA$7=0,'Reservoir B1'!E855, 'Reservoir B2'!E740)","v":17.673231596687241},{"$f":"IF($AA$7=0,'Reservoir B1'!C364,'Reservoir B2'!C366)-AE$2","v":220.12103426551292},{"$f":"IF($AA$7=0,'Reservoir B1'!C855,'Reservoir B2'!C740)-AF$2","v":228.71920277001141},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD368)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD742)","v":" "},null,null,301]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,25.166666666666579,{"$f":"IF($AA$7=0,'Reservoir B1'!E365, 'Reservoir B2'!E367)","v":18.600892890272249},{"$f":"IF($AA$7=0,'Reservoir B1'!E856, 'Reservoir B2'!E741)","v":17.661808439529395},{"$f":"IF($AA$7=0,'Reservoir B1'!C365,'Reservoir B2'!C367)-AE$2","v":220.12103426551292},{"$f":"IF($AA$7=0,'Reservoir B1'!C856,'Reservoir B2'!C741)-AF$2","v":228.67028551812427},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD369)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD743)","v":" "},null,null,302]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,25.249999999999911,{"$f":"IF($AA$7=0,'Reservoir B1'!E366, 'Reservoir B2'!E368)","v":18.600892890272249},{"$f":"IF($AA$7=0,'Reservoir B1'!E857, 'Reservoir B2'!E742)","v":17.650384178222147},{"$f":"IF($AA$7=0,'Reservoir B1'!C366,'Reservoir B2'!C368)-AE$2","v":220.12103426551292},{"$f":"IF($AA$7=0,'Reservoir B1'!C857,'Reservoir B2'!C742)-AF$2","v":228.62137845733128},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD370)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD744)","v":" "},null,null,303]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,25.333333333333243,{"$f":"IF($AA$7=0,'Reservoir B1'!E367, 'Reservoir B2'!E369)","v":18.600892890272249},{"$f":"IF($AA$7=0,'Reservoir B1'!E858, 'Reservoir B2'!E743)","v":17.638958818676088},{"$f":"IF($AA$7=0,'Reservoir B1'!C367,'Reservoir B2'!C369)-AE$2","v":220.12103426551292},{"$f":"IF($AA$7=0,'Reservoir B1'!C858,'Reservoir B2'!C743)-AF$2","v":228.57248158550928},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD371)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD745)","v":" "},null,null,304]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,25.416666666666575,{"$f":"IF($AA$7=0,'Reservoir B1'!E368, 'Reservoir B2'!E370)","v":18.600892890272249},{"$f":"IF($AA$7=0,'Reservoir B1'!E859, 'Reservoir B2'!E744)","v":17.627532366796999},{"$f":"IF($AA$7=0,'Reservoir B1'!C368,'Reservoir B2'!C370)-AE$2","v":220.12103426551292},{"$f":"IF($AA$7=0,'Reservoir B1'!C859,'Reservoir B2'!C744)-AF$2","v":228.52359490053558},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD372)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD746)","v":" "},null,null,305]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,25.499999999999908,{"$f":"IF($AA$7=0,'Reservoir B1'!E369, 'Reservoir B2'!E371)","v":18.600892890272249},{"$f":"IF($AA$7=0,'Reservoir B1'!E860, 'Reservoir B2'!E745)","v":17.616104828485984},{"$f":"IF($AA$7=0,'Reservoir B1'!C369,'Reservoir B2'!C371)-AE$2","v":220.12103426551292},{"$f":"IF($AA$7=0,'Reservoir B1'!C860,'Reservoir B2'!C745)-AF$2","v":228.47471840028791},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD373)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD747)","v":" "},null,null,306]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,25.58333333333324,{"$f":"IF($AA$7=0,'Reservoir B1'!E370, 'Reservoir B2'!E372)","v":18.600892890272249},{"$f":"IF($AA$7=0,'Reservoir B1'!E861, 'Reservoir B2'!E746)","v":17.604676209639056},{"$f":"IF($AA$7=0,'Reservoir B1'!C370,'Reservoir B2'!C372)-AE$2","v":220.12103426551292},{"$f":"IF($AA$7=0,'Reservoir B1'!C861,'Reservoir B2'!C746)-AF$2","v":228.42585208264447},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD374)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD748)","v":" "},null,null,307]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,25.666666666666572,{"$f":"IF($AA$7=0,'Reservoir B1'!E371, 'Reservoir B2'!E373)","v":18.600892890272249},{"$f":"IF($AA$7=0,'Reservoir B1'!E862, 'Reservoir B2'!E747)","v":17.593246516147694},{"$f":"IF($AA$7=0,'Reservoir B1'!C371,'Reservoir B2'!C373)-AE$2","v":220.12103426551292},{"$f":"IF($AA$7=0,'Reservoir B1'!C862,'Reservoir B2'!C747)-AF$2","v":228.37699594548386},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD375)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD749)","v":" "},null,null,308]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,25.749999999999904,{"$f":"IF($AA$7=0,'Reservoir B1'!E372, 'Reservoir B2'!E374)","v":18.600892890272249},{"$f":"IF($AA$7=0,'Reservoir B1'!E863, 'Reservoir B2'!E748)","v":17.581815753898599},{"$f":"IF($AA$7=0,'Reservoir B1'!C372,'Reservoir B2'!C374)-AE$2","v":220.12103426551292},{"$f":"IF($AA$7=0,'Reservoir B1'!C863,'Reservoir B2'!C748)-AF$2","v":228.32814998668516},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD376)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD750)","v":" "},null,null,309]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,25.833333333333236,{"$f":"IF($AA$7=0,'Reservoir B1'!E373, 'Reservoir B2'!E375)","v":18.600892890272249},{"$f":"IF($AA$7=0,'Reservoir B1'!E864, 'Reservoir B2'!E749)","v":17.570383928773367},{"$f":"IF($AA$7=0,'Reservoir B1'!C373,'Reservoir B2'!C375)-AE$2","v":220.12103426551292},{"$f":"IF($AA$7=0,'Reservoir B1'!C864,'Reservoir B2'!C749)-AF$2","v":228.27931420412787},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD377)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD751)","v":" "},null,null,310]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,25.916666666666568,{"$f":"IF($AA$7=0,'Reservoir B1'!E374, 'Reservoir B2'!E376)","v":18.600892890272249},{"$f":"IF($AA$7=0,'Reservoir B1'!E865, 'Reservoir B2'!E750)","v":17.558951046649089},{"$f":"IF($AA$7=0,'Reservoir B1'!C374,'Reservoir B2'!C376)-AE$2","v":220.12103426551292},{"$f":"IF($AA$7=0,'Reservoir B1'!C865,'Reservoir B2'!C750)-AF$2","v":228.23048859569195},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD378)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD752)","v":" "},null,null,311,{"$f":"SUM(AC310:AC321)/12","v":18.600892890272245},{"$f":"SUM(AD310:AD321)/12","v":17.621812277273822}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,25.999999999999901,{"$f":"IF($AA$7=0,'Reservoir B1'!E375, 'Reservoir B2'!E377)","v":18.600892890272249},{"$f":"IF($AA$7=0,'Reservoir B1'!E866, 'Reservoir B2'!E751)","v":17.547517113397824},{"$f":"IF($AA$7=0,'Reservoir B1'!C375,'Reservoir B2'!C377)-AE$2","v":220.12103426551292},{"$f":"IF($AA$7=0,'Reservoir B1'!C866,'Reservoir B2'!C751)-AF$2","v":228.1816731592578},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD379)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD753)","v":" "},null,null,312]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,26.083333333333233,{"$f":"IF($AA$7=0,'Reservoir B1'!E376, 'Reservoir B2'!E378)","v":18.600892890272249},{"$f":"IF($AA$7=0,'Reservoir B1'!E867, 'Reservoir B2'!E752)","v":17.536082134887117},{"$f":"IF($AA$7=0,'Reservoir B1'!C376,'Reservoir B2'!C378)-AE$2","v":220.12103426551292},{"$f":"IF($AA$7=0,'Reservoir B1'!C867,'Reservoir B2'!C752)-AF$2","v":228.13286789270623},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD380)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD754)","v":" "},null,null,313]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,26.166666666666565,{"$f":"IF($AA$7=0,'Reservoir B1'!E377, 'Reservoir B2'!E379)","v":18.600892890272249},{"$f":"IF($AA$7=0,'Reservoir B1'!E868, 'Reservoir B2'!E753)","v":17.524646116979305},{"$f":"IF($AA$7=0,'Reservoir B1'!C377,'Reservoir B2'!C379)-AE$2","v":220.12103426551292},{"$f":"IF($AA$7=0,'Reservoir B1'!C868,'Reservoir B2'!C753)-AF$2","v":228.08407279391852},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD381)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD755)","v":" "},null,null,314]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,26.249999999999897,{"$f":"IF($AA$7=0,'Reservoir B1'!E378, 'Reservoir B2'!E380)","v":18.600892890272249},{"$f":"IF($AA$7=0,'Reservoir B1'!E869, 'Reservoir B2'!E754)","v":17.51320906553245},{"$f":"IF($AA$7=0,'Reservoir B1'!C378,'Reservoir B2'!C380)-AE$2","v":220.12103426551292},{"$f":"IF($AA$7=0,'Reservoir B1'!C869,'Reservoir B2'!C754)-AF$2","v":228.03528786077641},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD382)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD756)","v":" "},null,null,315]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,26.333333333333229,{"$f":"IF($AA$7=0,'Reservoir B1'!E379, 'Reservoir B2'!E381)","v":18.600892890272249},{"$f":"IF($AA$7=0,'Reservoir B1'!E870, 'Reservoir B2'!E755)","v":17.501770986399308},{"$f":"IF($AA$7=0,'Reservoir B1'!C379,'Reservoir B2'!C381)-AE$2","v":220.12103426551292},{"$f":"IF($AA$7=0,'Reservoir B1'!C870,'Reservoir B2'!C755)-AF$2","v":227.98651309116204},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD383)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD757)","v":" "},null,null,316]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,26.416666666666561,{"$f":"IF($AA$7=0,'Reservoir B1'!E380, 'Reservoir B2'!E382)","v":18.600892890272249},{"$f":"IF($AA$7=0,'Reservoir B1'!E871, 'Reservoir B2'!E756)","v":17.490331885428262},{"$f":"IF($AA$7=0,'Reservoir B1'!C380,'Reservoir B2'!C382)-AE$2","v":220.12103426551292},{"$f":"IF($AA$7=0,'Reservoir B1'!C871,'Reservoir B2'!C756)-AF$2","v":227.937748482958},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD384)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD758)","v":" "},null,null,317]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,26.499999999999893,{"$f":"IF($AA$7=0,'Reservoir B1'!E381, 'Reservoir B2'!E383)","v":18.600892890272249},{"$f":"IF($AA$7=0,'Reservoir B1'!E872, 'Reservoir B2'!E757)","v":17.478891768462645},{"$f":"IF($AA$7=0,'Reservoir B1'!C381,'Reservoir B2'!C383)-AE$2","v":220.12103426551292},{"$f":"IF($AA$7=0,'Reservoir B1'!C872,'Reservoir B2'!C757)-AF$2","v":227.88899403404733},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD385)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD759)","v":" "},null,null,318]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,26.583333333333226,{"$f":"IF($AA$7=0,'Reservoir B1'!E382, 'Reservoir B2'!E384)","v":18.600892890272249},{"$f":"IF($AA$7=0,'Reservoir B1'!E873, 'Reservoir B2'!E758)","v":17.467450641341166},{"$f":"IF($AA$7=0,'Reservoir B1'!C382,'Reservoir B2'!C384)-AE$2","v":220.12103426551292},{"$f":"IF($AA$7=0,'Reservoir B1'!C873,'Reservoir B2'!C758)-AF$2","v":227.84024974231352},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD386)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD760)","v":" "},null,null,319]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,26.666666666666558,{"$f":"IF($AA$7=0,'Reservoir B1'!E383, 'Reservoir B2'!E385)","v":18.600892890272249},{"$f":"IF($AA$7=0,'Reservoir B1'!E874, 'Reservoir B2'!E759)","v":17.456008509897742},{"$f":"IF($AA$7=0,'Reservoir B1'!C383,'Reservoir B2'!C385)-AE$2","v":220.12103426551292},{"$f":"IF($AA$7=0,'Reservoir B1'!C874,'Reservoir B2'!C759)-AF$2","v":227.79151560564048},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD387)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD761)","v":" "},null,null,320]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,26.74999999999989,{"$f":"IF($AA$7=0,'Reservoir B1'!E384, 'Reservoir B2'!E386)","v":18.600892890272249},{"$f":"IF($AA$7=0,'Reservoir B1'!E875, 'Reservoir B2'!E760)","v":17.444565379961361},{"$f":"IF($AA$7=0,'Reservoir B1'!C384,'Reservoir B2'!C386)-AE$2","v":220.12103426551292},{"$f":"IF($AA$7=0,'Reservoir B1'!C875,'Reservoir B2'!C760)-AF$2","v":227.7427916219126},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD388)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD762)","v":" "},null,null,321]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,26.833333333333222,{"$f":"IF($AA$7=0,'Reservoir B1'!E385, 'Reservoir B2'!E387)","v":18.600892890272249},{"$f":"IF($AA$7=0,'Reservoir B1'!E876, 'Reservoir B2'!E761)","v":17.433121257356309},{"$f":"IF($AA$7=0,'Reservoir B1'!C385,'Reservoir B2'!C387)-AE$2","v":220.12103426551292},{"$f":"IF($AA$7=0,'Reservoir B1'!C876,'Reservoir B2'!C761)-AF$2","v":227.69407778901464},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD389)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD763)","v":" "},null,null,322]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB332+1/12","v":26.916666666666554},{"$f":"IF($AA$7=0,'Reservoir B1'!E386, 'Reservoir B2'!E388)","v":18.600892890272249},{"$f":"IF($AA$7=0,'Reservoir B1'!E877, 'Reservoir B2'!E762)","v":17.421676147902176},{"$f":"IF($AA$7=0,'Reservoir B1'!C386,'Reservoir B2'!C388)-AE$2","v":220.12103426551292},{"$f":"IF($AA$7=0,'Reservoir B1'!C877,'Reservoir B2'!C762)-AF$2","v":227.64537410483189},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD390)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD764)","v":" "},null,null,323,{"$f":"SUM(AC322:AC333)/12","v":18.600892890272245},{"$f":"SUM(AD322:AD333)/12","v":17.484605917295468}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,26.999999999999886,{"$f":"IF($AA$7=0,'Reservoir B1'!E387, 'Reservoir B2'!E389)","v":18.600892890272249},{"$f":"IF($AA$7=0,'Reservoir B1'!E878, 'Reservoir B2'!E763)","v":17.410230057413834},{"$f":"IF($AA$7=0,'Reservoir B1'!C387,'Reservoir B2'!C389)-AE$2","v":220.12103426551292},{"$f":"IF($AA$7=0,'Reservoir B1'!C878,'Reservoir B2'!C763)-AF$2","v":227.59668056724999},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD391)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD765)","v":" "},null,null,324]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,27.083333333333218,{"$f":"IF($AA$7=0,'Reservoir B1'!E388, 'Reservoir B2'!E390)","v":18.600892890272249},{"$f":"IF($AA$7=0,'Reservoir B1'!E879, 'Reservoir B2'!E764)","v":17.398782991701154},{"$f":"IF($AA$7=0,'Reservoir B1'!C388,'Reservoir B2'!C390)-AE$2","v":220.12103426551292},{"$f":"IF($AA$7=0,'Reservoir B1'!C879,'Reservoir B2'!C764)-AF$2","v":227.54799717415509},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD392)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD766)","v":" "},null,null,325]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,27.166666666666551,{"$f":"IF($AA$7=0,'Reservoir B1'!E389, 'Reservoir B2'!E391)","v":18.600892890272249},{"$f":"IF($AA$7=0,'Reservoir B1'!E880, 'Reservoir B2'!E765)","v":17.387334956569383},{"$f":"IF($AA$7=0,'Reservoir B1'!C389,'Reservoir B2'!C391)-AE$2","v":220.12103426551292},{"$f":"IF($AA$7=0,'Reservoir B1'!C880,'Reservoir B2'!C765)-AF$2","v":227.49932392343376},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD393)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD767)","v":" "},null,null,326]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,27.249999999999883,{"$f":"IF($AA$7=0,'Reservoir B1'!E390, 'Reservoir B2'!E392)","v":18.600892890272249},{"$f":"IF($AA$7=0,'Reservoir B1'!E881, 'Reservoir B2'!E766)","v":17.375885957819087},{"$f":"IF($AA$7=0,'Reservoir B1'!C390,'Reservoir B2'!C392)-AE$2","v":220.12103426551292},{"$f":"IF($AA$7=0,'Reservoir B1'!C881,'Reservoir B2'!C766)-AF$2","v":227.45066081297298},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD394)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD768)","v":" "},null,null,327]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,27.333333333333215,{"$f":"IF($AA$7=0,'Reservoir B1'!E391, 'Reservoir B2'!E393)","v":18.600892890272249},{"$f":"IF($AA$7=0,'Reservoir B1'!E882, 'Reservoir B2'!E767)","v":17.364436001245853},{"$f":"IF($AA$7=0,'Reservoir B1'!C391,'Reservoir B2'!C393)-AE$2","v":220.12103426551292},{"$f":"IF($AA$7=0,'Reservoir B1'!C882,'Reservoir B2'!C767)-AF$2","v":227.40200784066022},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD395)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD769)","v":" "},null,null,328]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,27.416666666666547,{"$f":"IF($AA$7=0,'Reservoir B1'!E392, 'Reservoir B2'!E394)","v":18.600892890272249},{"$f":"IF($AA$7=0,'Reservoir B1'!E883, 'Reservoir B2'!E768)","v":17.352985092640779},{"$f":"IF($AA$7=0,'Reservoir B1'!C392,'Reservoir B2'!C394)-AE$2","v":220.12103426551292},{"$f":"IF($AA$7=0,'Reservoir B1'!C883,'Reservoir B2'!C768)-AF$2","v":227.35336500438336},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD396)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD770)","v":" "},null,null,329]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,27.499999999999879,{"$f":"IF($AA$7=0,'Reservoir B1'!E393, 'Reservoir B2'!E395)","v":18.600892890272249},{"$f":"IF($AA$7=0,'Reservoir B1'!E884, 'Reservoir B2'!E769)","v":17.341533237789932},{"$f":"IF($AA$7=0,'Reservoir B1'!C393,'Reservoir B2'!C395)-AE$2","v":220.12103426551292},{"$f":"IF($AA$7=0,'Reservoir B1'!C884,'Reservoir B2'!C769)-AF$2","v":227.30473230203074},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD397)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD771)","v":" "},null,null,330]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,27.583333333333211,{"$f":"IF($AA$7=0,'Reservoir B1'!E394, 'Reservoir B2'!E396)","v":18.600892890272249},{"$f":"IF($AA$7=0,'Reservoir B1'!E885, 'Reservoir B2'!E770)","v":17.330080442474767},{"$f":"IF($AA$7=0,'Reservoir B1'!C394,'Reservoir B2'!C396)-AE$2","v":220.12103426551292},{"$f":"IF($AA$7=0,'Reservoir B1'!C885,'Reservoir B2'!C770)-AF$2","v":227.25610973149111},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD398)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD772)","v":" "},null,null,331]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,27.666666666666544,{"$f":"IF($AA$7=0,'Reservoir B1'!E395, 'Reservoir B2'!E397)","v":18.600892890272249},{"$f":"IF($AA$7=0,'Reservoir B1'!E886, 'Reservoir B2'!E771)","v":17.318626712472099},{"$f":"IF($AA$7=0,'Reservoir B1'!C395,'Reservoir B2'!C397)-AE$2","v":220.12103426551292},{"$f":"IF($AA$7=0,'Reservoir B1'!C886,'Reservoir B2'!C771)-AF$2","v":227.20749729065366},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD399)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD773)","v":" "},null,null,332]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,27.749999999999876,{"$f":"IF($AA$7=0,'Reservoir B1'!E396, 'Reservoir B2'!E398)","v":18.600892890272249},{"$f":"IF($AA$7=0,'Reservoir B1'!E887, 'Reservoir B2'!E772)","v":17.307172053553725},{"$f":"IF($AA$7=0,'Reservoir B1'!C396,'Reservoir B2'!C398)-AE$2","v":220.12103426551292},{"$f":"IF($AA$7=0,'Reservoir B1'!C887,'Reservoir B2'!C772)-AF$2","v":227.15889497740807},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD400)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD774)","v":" "},null,null,333]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,27.833333333333208,{"$f":"IF($AA$7=0,'Reservoir B1'!E397, 'Reservoir B2'!E399)","v":18.600892890272249},{"$f":"IF($AA$7=0,'Reservoir B1'!E888, 'Reservoir B2'!E773)","v":17.295716471486944},{"$f":"IF($AA$7=0,'Reservoir B1'!C397,'Reservoir B2'!C399)-AE$2","v":220.12103426551292},{"$f":"IF($AA$7=0,'Reservoir B1'!C888,'Reservoir B2'!C773)-AF$2","v":227.11030278964438},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD401)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD775)","v":" "},null,null,334]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,27.91666666666654,{"$f":"IF($AA$7=0,'Reservoir B1'!E398, 'Reservoir B2'!E400)","v":18.600892890272249},{"$f":"IF($AA$7=0,'Reservoir B1'!E889, 'Reservoir B2'!E774)","v":17.2842599720341},{"$f":"IF($AA$7=0,'Reservoir B1'!C398,'Reservoir B2'!C400)-AE$2","v":220.12103426551292},{"$f":"IF($AA$7=0,'Reservoir B1'!C889,'Reservoir B2'!C774)-AF$2","v":227.06172072525314},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD402)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD776)","v":" "},null,null,335,{"$f":"SUM(AC334:AC345)/12","v":18.600892890272245},{"$f":"SUM(AD334:AD345)/12","v":17.347253662266805}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,27.999999999999872,{"$f":"IF($AA$7=0,'Reservoir B1'!E399, 'Reservoir B2'!E401)","v":18.600892890272249},{"$f":"IF($AA$7=0,'Reservoir B1'!E890, 'Reservoir B2'!E775)","v":17.272802560953028},{"$f":"IF($AA$7=0,'Reservoir B1'!C399,'Reservoir B2'!C401)-AE$2","v":220.12103426551292},{"$f":"IF($AA$7=0,'Reservoir B1'!C890,'Reservoir B2'!C775)-AF$2","v":227.01314878212531},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD403)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD777)","v":" "},null,null,336]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,28.083333333333204,{"$f":"IF($AA$7=0,'Reservoir B1'!E400, 'Reservoir B2'!E402)","v":18.600892890272249},{"$f":"IF($AA$7=0,'Reservoir B1'!E891, 'Reservoir B2'!E776)","v":17.261344243996536},{"$f":"IF($AA$7=0,'Reservoir B1'!C400,'Reservoir B2'!C402)-AE$2","v":220.12103426551292},{"$f":"IF($AA$7=0,'Reservoir B1'!C891,'Reservoir B2'!C776)-AF$2","v":226.96458695815232},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD404)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD778)","v":" "},null,null,337]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,28.166666666666536,{"$f":"IF($AA$7=0,'Reservoir B1'!E401, 'Reservoir B2'!E403)","v":18.600892890272249},{"$f":"IF($AA$7=0,'Reservoir B1'!E892, 'Reservoir B2'!E777)","v":17.249885026913052},{"$f":"IF($AA$7=0,'Reservoir B1'!C401,'Reservoir B2'!C403)-AE$2","v":220.12103426551292},{"$f":"IF($AA$7=0,'Reservoir B1'!C892,'Reservoir B2'!C777)-AF$2","v":226.91603525122599},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD405)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD779)","v":" "},null,null,338]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,28.249999999999869,{"$f":"IF($AA$7=0,'Reservoir B1'!E402, 'Reservoir B2'!E404)","v":18.600892890272249},{"$f":"IF($AA$7=0,'Reservoir B1'!E893, 'Reservoir B2'!E778)","v":17.238424915445862},{"$f":"IF($AA$7=0,'Reservoir B1'!C402,'Reservoir B2'!C404)-AE$2","v":220.12103426551292},{"$f":"IF($AA$7=0,'Reservoir B1'!C893,'Reservoir B2'!C778)-AF$2","v":226.86749365923859},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD406)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD780)","v":" "},null,null,339]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,28.333333333333201,{"$f":"IF($AA$7=0,'Reservoir B1'!E403, 'Reservoir B2'!E405)","v":18.600892890272249},{"$f":"IF($AA$7=0,'Reservoir B1'!E894, 'Reservoir B2'!E779)","v":17.22696391533389},{"$f":"IF($AA$7=0,'Reservoir B1'!C403,'Reservoir B2'!C405)-AE$2","v":220.12103426551292},{"$f":"IF($AA$7=0,'Reservoir B1'!C894,'Reservoir B2'!C779)-AF$2","v":226.81896218008285},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD407)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD781)","v":" "},null,null,340]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,28.416666666666533,{"$f":"IF($AA$7=0,'Reservoir B1'!E404, 'Reservoir B2'!E406)","v":18.600892890272249},{"$f":"IF($AA$7=0,'Reservoir B1'!E895, 'Reservoir B2'!E780)","v":17.215502032311118},{"$f":"IF($AA$7=0,'Reservoir B1'!C404,'Reservoir B2'!C406)-AE$2","v":220.12103426551292},{"$f":"IF($AA$7=0,'Reservoir B1'!C895,'Reservoir B2'!C780)-AF$2","v":226.77044081165195},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD408)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD782)","v":" "},null,null,341]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,28.499999999999865,{"$f":"IF($AA$7=0,'Reservoir B1'!E405, 'Reservoir B2'!E407)","v":18.600892890272249},{"$f":"IF($AA$7=0,'Reservoir B1'!E896, 'Reservoir B2'!E781)","v":17.20403927210679},{"$f":"IF($AA$7=0,'Reservoir B1'!C405,'Reservoir B2'!C407)-AE$2","v":220.12103426551292},{"$f":"IF($AA$7=0,'Reservoir B1'!C896,'Reservoir B2'!C781)-AF$2","v":226.72192955183948},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD409)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD783)","v":" "},null,null,342]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,28.583333333333197,{"$f":"IF($AA$7=0,'Reservoir B1'!E406, 'Reservoir B2'!E408)","v":18.600892890272249},{"$f":"IF($AA$7=0,'Reservoir B1'!E897, 'Reservoir B2'!E782)","v":17.192575640445448},{"$f":"IF($AA$7=0,'Reservoir B1'!C406,'Reservoir B2'!C408)-AE$2","v":220.12103426551292},{"$f":"IF($AA$7=0,'Reservoir B1'!C897,'Reservoir B2'!C782)-AF$2","v":226.67342839853947},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD410)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD784)","v":" "},null,null,343]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,28.666666666666529,{"$f":"IF($AA$7=0,'Reservoir B1'!E407, 'Reservoir B2'!E409)","v":18.600892890272249},{"$f":"IF($AA$7=0,'Reservoir B1'!E898, 'Reservoir B2'!E783)","v":17.181111143047055},{"$f":"IF($AA$7=0,'Reservoir B1'!C407,'Reservoir B2'!C409)-AE$2","v":220.12103426551292},{"$f":"IF($AA$7=0,'Reservoir B1'!C898,'Reservoir B2'!C783)-AF$2","v":226.62493734964639},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD411)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD785)","v":" "},null,null,344]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,28.749999999999861,{"$f":"IF($AA$7=0,'Reservoir B1'!E408, 'Reservoir B2'!E410)","v":18.600892890272249},{"$f":"IF($AA$7=0,'Reservoir B1'!E899, 'Reservoir B2'!E784)","v":17.169645785626706},{"$f":"IF($AA$7=0,'Reservoir B1'!C408,'Reservoir B2'!C410)-AE$2","v":220.12103426551292},{"$f":"IF($AA$7=0,'Reservoir B1'!C899,'Reservoir B2'!C784)-AF$2","v":226.57645640305515},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD412)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD786)","v":" "},null,null,345]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,28.833333333333194,{"$f":"IF($AA$7=0,'Reservoir B1'!E409, 'Reservoir B2'!E411)","v":18.600892890272249},{"$f":"IF($AA$7=0,'Reservoir B1'!E900, 'Reservoir B2'!E785)","v":17.158179573894756},{"$f":"IF($AA$7=0,'Reservoir B1'!C409,'Reservoir B2'!C411)-AE$2","v":220.12103426551292},{"$f":"IF($AA$7=0,'Reservoir B1'!C900,'Reservoir B2'!C785)-AF$2","v":226.52798555666112},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD413)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD787)","v":" "},null,null,346]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,28.916666666666526,{"$f":"IF($AA$7=0,'Reservoir B1'!E410, 'Reservoir B2'!E412)","v":18.600892890272249},{"$f":"IF($AA$7=0,'Reservoir B1'!E901, 'Reservoir B2'!E786)","v":17.146712513556995},{"$f":"IF($AA$7=0,'Reservoir B1'!C410,'Reservoir B2'!C412)-AE$2","v":220.12103426551292},{"$f":"IF($AA$7=0,'Reservoir B1'!C901,'Reservoir B2'!C786)-AF$2","v":226.47952480836011},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD414)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD788)","v":" "},null,null,347,{"$f":"SUM(AC346:AC357)/12","v":18.600892890272245},{"$f":"SUM(AD346:AD357)/12","v":17.209765551969269}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,28.999999999999858,{"$f":"IF($AA$7=0,'Reservoir B1'!E411, 'Reservoir B2'!E413)","v":18.600892890272249},{"$f":"IF($AA$7=0,'Reservoir B1'!E902, 'Reservoir B2'!E787)","v":17.135244610314242},{"$f":"IF($AA$7=0,'Reservoir B1'!C411,'Reservoir B2'!C413)-AE$2","v":220.12103426551292},{"$f":"IF($AA$7=0,'Reservoir B1'!C902,'Reservoir B2'!C787)-AF$2","v":226.43107415604831},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD415)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD789)","v":" "},null,null,348]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,29.08333333333319,{"$f":"IF($AA$7=0,'Reservoir B1'!E412, 'Reservoir B2'!E414)","v":18.600892890272249},{"$f":"IF($AA$7=0,'Reservoir B1'!E903, 'Reservoir B2'!E788)","v":17.123775869862925},{"$f":"IF($AA$7=0,'Reservoir B1'!C412,'Reservoir B2'!C414)-AE$2","v":220.12103426551292},{"$f":"IF($AA$7=0,'Reservoir B1'!C903,'Reservoir B2'!C788)-AF$2","v":226.3826335976224},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD416)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD790)","v":" "},null,null,349]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,29.166666666666522,{"$f":"IF($AA$7=0,'Reservoir B1'!E413, 'Reservoir B2'!E415)","v":18.600892890272249},{"$f":"IF($AA$7=0,'Reservoir B1'!E904, 'Reservoir B2'!E789)","v":17.112306297894502},{"$f":"IF($AA$7=0,'Reservoir B1'!C413,'Reservoir B2'!C415)-AE$2","v":220.12103426551292},{"$f":"IF($AA$7=0,'Reservoir B1'!C904,'Reservoir B2'!C789)-AF$2","v":226.33420313097952},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD417)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD791)","v":" "},null,null,350]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,29.249999999999854,{"$f":"IF($AA$7=0,'Reservoir B1'!E414, 'Reservoir B2'!E416)","v":18.600892890272249},{"$f":"IF($AA$7=0,'Reservoir B1'!E905, 'Reservoir B2'!E790)","v":17.100835900095806},{"$f":"IF($AA$7=0,'Reservoir B1'!C414,'Reservoir B2'!C416)-AE$2","v":220.12103426551292},{"$f":"IF($AA$7=0,'Reservoir B1'!C905,'Reservoir B2'!C790)-AF$2","v":226.28578275401716},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD418)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD792)","v":" "},null,null,351]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,29.333333333333186,{"$f":"IF($AA$7=0,'Reservoir B1'!E415, 'Reservoir B2'!E417)","v":18.600892890272249},{"$f":"IF($AA$7=0,'Reservoir B1'!E906, 'Reservoir B2'!E791)","v":17.089364682149046},{"$f":"IF($AA$7=0,'Reservoir B1'!C415,'Reservoir B2'!C417)-AE$2","v":220.12103426551292},{"$f":"IF($AA$7=0,'Reservoir B1'!C906,'Reservoir B2'!C791)-AF$2","v":226.23737246463335},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD419)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD793)","v":" "},null,null,352]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,29.416666666666519,{"$f":"IF($AA$7=0,'Reservoir B1'!E416, 'Reservoir B2'!E418)","v":18.600892890272249},{"$f":"IF($AA$7=0,'Reservoir B1'!E907, 'Reservoir B2'!E792)","v":17.077892649731581},{"$f":"IF($AA$7=0,'Reservoir B1'!C416,'Reservoir B2'!C418)-AE$2","v":220.12103426551292},{"$f":"IF($AA$7=0,'Reservoir B1'!C907,'Reservoir B2'!C792)-AF$2","v":226.1889722607265},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD420)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD794)","v":" "},null,null,353]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,29.499999999999851,{"$f":"IF($AA$7=0,'Reservoir B1'!E417, 'Reservoir B2'!E419)","v":18.600892890272249},{"$f":"IF($AA$7=0,'Reservoir B1'!E908, 'Reservoir B2'!E793)","v":17.066419808516258},{"$f":"IF($AA$7=0,'Reservoir B1'!C417,'Reservoir B2'!C419)-AE$2","v":220.12103426551292},{"$f":"IF($AA$7=0,'Reservoir B1'!C908,'Reservoir B2'!C793)-AF$2","v":226.14058214019548},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD421)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD795)","v":" "},null,null,354]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,29.583333333333183,{"$f":"IF($AA$7=0,'Reservoir B1'!E418, 'Reservoir B2'!E420)","v":18.600892890272249},{"$f":"IF($AA$7=0,'Reservoir B1'!E909, 'Reservoir B2'!E794)","v":17.054946164170978},{"$f":"IF($AA$7=0,'Reservoir B1'!C418,'Reservoir B2'!C420)-AE$2","v":220.12103426551292},{"$f":"IF($AA$7=0,'Reservoir B1'!C909,'Reservoir B2'!C794)-AF$2","v":226.09220210093955},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD422)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD796)","v":" "},null,null,355]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,29.666666666666515,{"$f":"IF($AA$7=0,'Reservoir B1'!E419, 'Reservoir B2'!E421)","v":18.600892890272249},{"$f":"IF($AA$7=0,'Reservoir B1'!E910, 'Reservoir B2'!E795)","v":17.043471722359154},{"$f":"IF($AA$7=0,'Reservoir B1'!C419,'Reservoir B2'!C421)-AE$2","v":220.12103426551292},{"$f":"IF($AA$7=0,'Reservoir B1'!C910,'Reservoir B2'!C795)-AF$2","v":226.04383214085846},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD423)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD797)","v":" "},null,null,356]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,29.749999999999847,{"$f":"IF($AA$7=0,'Reservoir B1'!E420, 'Reservoir B2'!E422)","v":18.600892890272249},{"$f":"IF($AA$7=0,'Reservoir B1'!E911, 'Reservoir B2'!E796)","v":17.031996488739409},{"$f":"IF($AA$7=0,'Reservoir B1'!C420,'Reservoir B2'!C422)-AE$2","v":220.12103426551292},{"$f":"IF($AA$7=0,'Reservoir B1'!C911,'Reservoir B2'!C796)-AF$2","v":225.99547225785238},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD424)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD798)","v":" "},null,null,357]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,29.833333333333179,{"$f":"IF($AA$7=0,'Reservoir B1'!E421, 'Reservoir B2'!E423)","v":18.600892890272249},{"$f":"IF($AA$7=0,'Reservoir B1'!E912, 'Reservoir B2'!E797)","v":17.020520468965753},{"$f":"IF($AA$7=0,'Reservoir B1'!C421,'Reservoir B2'!C423)-AE$2","v":220.12103426551292},{"$f":"IF($AA$7=0,'Reservoir B1'!C912,'Reservoir B2'!C797)-AF$2","v":225.94712244982193},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD425)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD799)","v":" "},null,null,358]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,29.916666666666512,{"$f":"IF($AA$7=0,'Reservoir B1'!E422, 'Reservoir B2'!E424)","v":18.600892890272249},{"$f":"IF($AA$7=0,'Reservoir B1'!E913, 'Reservoir B2'!E798)","v":17.00904366868733},{"$f":"IF($AA$7=0,'Reservoir B1'!C422,'Reservoir B2'!C424)-AE$2","v":220.12103426551292},{"$f":"IF($AA$7=0,'Reservoir B1'!C913,'Reservoir B2'!C798)-AF$2","v":225.89878271466816},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD426)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD800)","v":" "},null,null,359,{"$f":"SUM(AC358:AC369)/12","v":18.600892890272245},{"$f":"SUM(AD358:AD369)/12","v":17.072151527623912}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,29.999999999999844,{"$f":"IF($AA$7=0,'Reservoir B1'!E423, 'Reservoir B2'!E425)","v":18.600892890272249},{"$f":"IF($AA$7=0,'Reservoir B1'!E914, 'Reservoir B2'!E799)","v":16.997566093548865},{"$f":"IF($AA$7=0,'Reservoir B1'!C423,'Reservoir B2'!C425)-AE$2","v":220.12103426551292},{"$f":"IF($AA$7=0,'Reservoir B1'!C914,'Reservoir B2'!C799)-AF$2","v":225.85045305029254},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD427)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD801)","v":" "},null,null,360]

{"sheet":"Flash Output","index":62,"n_rows":367,"n_cols":24,"rows_kept":367,"cut":false,"hidden":true,"merged":[[5,1,6,1],[5,2,6,2],[0,1,0,2],[0,3,0,5],[2,2,2,5],[3,2,3,5],[4,2,4,5]]}
[{"$f":"'Input A1'!A75","v":1},"GETEM - beta",null,"FLASH-STEAM OUTPUT PAGE",null,null,{"$f":"'Input A1'!A328","v":0}]
[{"$f":"'Input A1'!A398","v":0},"Number of Errors/Messages",{"$f":"'Error-Warnings'!$E$2","v":1}]
[null,"Case Name  ",{"$f":"#REF!","v":{"$error":"#REF!"}}]
[null,"File Name  ",{"$f":"#REF!","v":{"$error":"#REF!"}}]
[null,"Case Date  ",{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Time","Sales","Sales","Temp,gf","Temp,gf"]
[null,{"$f":"'Summary A1'!H25","v":"EGS"},{"$f":"'Summary A1'!H26","v":"FLASH-STEAM"},"Reference","Improved","% Change",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Input A1'!A249","v":0},null,"Reference","Improved","Reference","Improved"]
[{"$f":"'Input A1'!A328","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"'Reservoir F1'!E63","v":24.999793844898043},{"$f":"'Reservoir F1'!E554","v":50.000244931082726},{"$f":"'Reservoir F1'!C63","v":250},{"$f":"'Reservoir F1'!C554","v":250}]
[null,"Cost of Electricity","¢ / kW-hr",{"$f":"IF(A2=1,\"BINARY\",'LCOE Flash'!D15)","v":15.364010191629983},{"$f":"IF(A2=1,\"BINARY\",'LCOE Flash'!D16)","v":5.7660612582754487},{"$f":"IF(A2=1,\"BINARY\",(E8-D8)/D8)","v":-0.62470336934450299},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T7+1/12","v":8.3333333333333329E-2},{"$f":"'Reservoir F1'!E64","v":24.974668910919664},{"$f":"'Reservoir F1'!E555","v":49.97543182691853},{"$f":"'Reservoir F1'!C64","v":249.89583333333334},{"$f":"'Reservoir F1'!C555","v":249.94791666666666}]
[null,"Exploration ","¢ / kW-hr",{"$f":"'LCOE Flash'!H23","v":0.38596961086526804},{"$f":"'LCOE Flash'!H39","v":9.1447985520844266E-2},{"$f":"IF(D9=0,\"NA\",(E9-D9)/D9)","v":-0.76306946726755032},null,null,null,null,null,null,null,null,null,null,null,null,null,0.16666666666666666,{"$f":"'Reservoir F1'!E65","v":24.949565482359148},{"$f":"'Reservoir F1'!E556","v":49.950629311953762},{"$f":"'Reservoir F1'!C65","v":249.79171006944446},{"$f":"'Reservoir F1'!C556","v":249.89584418402777}]
[null,"Confirmation","¢ / kW-hr",{"$f":"'LCOE Flash'!H24","v":2.1836056416640703},{"$f":"'LCOE Flash'!H40","v":0.27176254932016664},{"$f":"IF(D10=0,\"NA\",(E10-D10)/D10)","v":-0.87554412567231543},null,null,null,null,null,null,null,null,null,null,null,null,null,0.25,{"$f":"'Reservoir F1'!E66","v":24.924483535254442},{"$f":"'Reservoir F1'!E557","v":49.925837380193244},{"$f":"'Reservoir F1'!C66","v":249.68763019024888},{"$f":"'Reservoir F1'!C557","v":249.84378254982275}]
[null,"Well Field Capital","¢ / kW-hr",{"$f":"'LCOE Flash'!F25","v":3.3019867280821691},{"$f":"'LCOE Flash'!F41","v":0.7977765760946115},-0.75839497799618083,null,null,null,null,null,null,"Exploration",{"$f":"D9","v":0.38596961086526804},null,null,null,null,null,0.33333333333333331,{"$f":"'Reservoir F1'!E67","v":24.899423045689502},{"$f":"'Reservoir F1'!E558","v":49.901056025647819},{"$f":"'Reservoir F1'!C67","v":249.58359367766963},{"$f":"'Reservoir F1'!C558","v":249.79173176179154}]
[null,"Well Field Makeup","¢ / kW-hr",{"$f":"'LCOE Flash'!H26","v":0},{"$f":"'LCOE Flash'!H42","v":0},"NA",null,null,null,null,null,null,"Confirmation",{"$f":"D10","v":2.1836056416640703},null,null,null,null,null,0.41666666666666663,{"$f":"'Reservoir F1'!E68","v":24.874383989794165},{"$f":"'Reservoir F1'!E559","v":49.876285242333864},{"$f":"'Reservoir F1'!C68","v":249.47960051363728},{"$f":"'Reservoir F1'!C559","v":249.7396918176745}]
[null,"Well Field O&M","¢ / kW-hr",{"$f":"'LCOE Flash'!G25","v":0.63923255155740455},{"$f":"'LCOE Flash'!G41","v":9.1815186920115477E-2},-0.85636653406272867,null,null,null,null,null,null,"Well Field Capital",{"$f":"D11","v":3.3019867280821691},null,null,null,null,null,0.49999999999999994,{"$f":"'Reservoir F1'!E69","v":24.849366343744183},{"$f":"'Reservoir F1'!E560","v":49.851525024273585},{"$f":"'Reservoir F1'!C69","v":249.37565068008993},{"$f":"'Reservoir F1'!C560","v":249.68766271521247}]
[{"$f":"'Input A1'!A328","v":0},"Field, Non-well Capital","¢ / kW-hr",{"$f":"'LCOE Flash'!F27","v":0.49405748918751219},{"$f":"'LCOE Flash'!F43","v":0.11197970787753138},-0.77334680613447571,null,null,null,null,null,null,"Well Field Makeup",{"$f":"D12","v":0},null,null,null,null,null,0.58333333333333326,{"$f":"'Reservoir F1'!E70","v":24.824370083760641},{"$f":"'Reservoir F1'!E561","v":49.826775365495145},{"$f":"'Reservoir F1'!C70","v":249.27174415897323},{"$f":"'Reservoir F1'!C561","v":249.63564445214678}]
[null,"Field, Non-well O&M","¢ / kW-hr",{"$f":"'LCOE Flash'!G27","v":2.1034399343757619},{"$f":"'LCOE Flash'!G43","v":1.5056294378999446},-0.28420611718262806,null,null,null,null,null,null,"Well Field O&M",{"$f":"D13+D15","v":2.7426724859331664},null,null,null,null,null,0.66666666666666663,{"$f":"'Reservoir F1'!E71","v":24.799395186110615},{"$f":"'Reservoir F1'!E562","v":49.802036260032374},{"$f":"'Reservoir F1'!C71","v":249.16788093224034},{"$f":"'Reservoir F1'!C562","v":249.58363702621924}]
[null,"Plant Capital","¢ / kW-hr",{"$f":"'LCOE Flash'!F28","v":2.6877567749457962},{"$f":"'LCOE Flash'!F44","v":1.6146066099322549},-0.39927354104992757,null,null,null,null,null,null,"Plant Capital",{"$f":"D16","v":2.6877567749457962},null,null,null,null,null,0.75,{"$f":"'Reservoir F1'!E72","v":24.774441627106281},{"$f":"'Reservoir F1'!E563","v":49.777307701924983},{"$f":"'Reservoir F1'!C72","v":249.06406098185192},{"$f":"'Reservoir F1'!C563","v":249.53164043517211}]
[null,"Plant O&M","¢ / kW-hr",{"$f":"'LCOE Flash'!G28","v":1.0327600420604999},{"$f":"'LCOE Flash'!G44","v":0.57354354578124866},-0.44464975171100779,null,null,null,null,null,null,"Plant O&M",{"$f":"D17","v":1.0327600420604999},null,null,null,null,null,0.83333333333333337,{"$f":"'Reservoir F1'!E73","v":24.749509383105316},{"$f":"'Reservoir F1'!E564","v":49.752589685218361},{"$f":"'Reservoir F1'!C73","v":248.96028428977615},{"$f":"'Reservoir F1'!C564","v":249.47965467674811}]
[null,"Royalty","¢ / kW-hr",{"$f":"'LCOE Flash'!I32","v":0.43541729288020203},{"$f":"'LCOE Flash'!I48","v":0.16341064294707752},-0.6247033693445031,null,null,null,null,null,null,"Royalty",{"$f":"D18","v":0.43541729288020203},null,null,null,null,null,0.91666666666666674,{"$f":"'Reservoir F1'!E74","v":24.7245984305105},{"$f":"'Reservoir F1'!E565","v":49.727882203963674},{"$f":"'Reservoir F1'!C74","v":248.85655083798875},{"$f":"'Reservoir F1'!C565","v":249.42767974869045}]
[null,"Contingency","¢ / kW-hr",{"$f":"'LCOE Flash'!H30","v":1.372356924750699},{"$f":"'LCOE Flash'!H46","v":0.29287844433676824},-0.78658726526994993,null,null,null,null,null,null,"Contingency",{"$f":"D19","v":1.372356924750699},null,null,null,null,null,1,{"$f":"'Reservoir F1'!E75","v":24.699708745769726},{"$f":"'Reservoir F1'!E566","v":49.703185252218034},{"$f":"'Reservoir F1'!C75","v":248.75286060847293},{"$f":"'Reservoir F1'!C566","v":249.37571564874281}]
[null,"Power Output",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.0833333333333333,{"$f":"'Reservoir F1'!E76","v":24.674840305376048},{"$f":"'Reservoir F1'!E567","v":49.678498824043899},{"$f":"'Reservoir F1'!C76","v":248.64921358321942},{"$f":"'Reservoir F1'!C567","v":249.32376237464931}]
[null,"Design Plant Output","MW",{"$f":"'Summary A1'!H312/1000","v":25.990802630839365},{"$f":"'Summary A1'!J312/1000","v":51.745246456085418},{"$f":"IF(D21=0,\"NA\",(E21-D21)/D21)","v":0.99090605977235724},null,null,null,null,null,null,null,null,null,null,null,null,null,1.1666666666666665,{"$f":"'Reservoir F1'!E77","v":24.649993085867074},{"$f":"'Reservoir F1'!E568","v":49.653822913509963},{"$f":"'Reservoir F1'!C77","v":248.54560974422643},{"$f":"'Reservoir F1'!C568","v":249.27181992415458}]
[null,"Power Sales @Design Conditions","MW",{"$f":"'Summary A1'!H313/1000","v":25},{"$f":"'Summary A1'!J313/1000","v":50},1,null,null,null,null,null,null,null,null,null,null,null,null,null,1.2499999999999998,{"$f":"'Reservoir F1'!E78","v":24.625167063825462},{"$f":"'Reservoir F1'!E569","v":49.629157514690199},{"$f":"'Reservoir F1'!C78","v":248.44204907349967},{"$f":"'Reservoir F1'!C569","v":249.2198882950037}]
[null,"Levelized Power to Grid","MW",{"$f":"'LCOE Flash'!D65*'LCOE Flash'!D139","v":22.789243760836769},{"$f":"'LCOE Flash'!E65*'LCOE Flash'!E139","v":47.078642287753212},1.0658273166860273,null,null,null,null,null,null,null,null,null,null,null,null,null,1.333333333333333,{"$f":"'Reservoir F1'!E79","v":24.600362215878356},{"$f":"'Reservoir F1'!E570","v":49.604502621664892},{"$f":"'Reservoir F1'!C79","v":248.33853155305241},{"$f":"'Reservoir F1'!C570","v":249.16796748494224}]
[null,"Power Plant Capital Cost","$",{"$f":"D25+D26","v":47198025.979794048},{"$f":"E25+E26","v":58572614.723834306},0.24099712875512705,null,null,null,null,null,null,null,null,null,null,null,null,null,1.4166666666666663,{"$f":"'Reservoir F1'!E80","v":24.575578518697419},{"$f":"'Reservoir F1'!E571","v":49.579858228519399},{"$f":"'Reservoir F1'!C80","v":248.2350571649053},{"$f":"'Reservoir F1'!C571","v":249.11605749171619}]
[null,"Plant Cost","$",{"$f":"'Summary A1'!H320","v":47198025.979794048},{"$f":"'Summary A1'!J320","v":58572614.723834306},0.24099712875512705,null,null,null,null,null,null,null,null,null,null,null,null,null,1.4999999999999996,{"$f":"'Reservoir F1'!E81","v":24.550815948998835},{"$f":"'Reservoir F1'!E572","v":49.555224329345229},{"$f":"'Reservoir F1'!C81","v":248.1316258910866},{"$f":"'Reservoir F1'!C572","v":249.06415831307208}]
[null,"Transmission Cost","$",{"$f":"'Summary A1'!H286","v":0},{"$f":"'Summary A1'!J286","v":0},"NA",null,null,null,null,null,null,null,null,null,null,null,null,null,1.5833333333333328,{"$f":"'Reservoir F1'!E82","v":24.526074483543017},{"$f":"'Reservoir F1'!E573","v":49.530600918239465},{"$f":"'Reservoir F1'!C82","v":248.028237713632},{"$f":"'Reservoir F1'!C573","v":249.01226994675685}]
[null,"Exploration ","$",{"$f":"SUM(D30:D32)*D33","v":{"$error":"#REF!"}},{"$f":"SUM(E30:E32)*E33","v":{"$error":"#REF!"}},{"$f":"IF(D27=0,\"NA\",(E27-D27)/D27)","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,1.6666666666666661,{"$f":"'Reservoir F1'!E83","v":24.50135409913463},{"$f":"'Reservoir F1'!E574","v":49.50598798930487},{"$f":"'Reservoir F1'!C83","v":247.92489261458465},{"$f":"'Reservoir F1'!C574","v":248.96039239051794}]
[null,"Power Potential Found","MW",{"$f":"'Summary A1'!H61","v":300},{"$f":"'Summary A1'!J61","v":300},{"$f":"IF(D28=0,\"NA\",(E28-D28)/D28)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,1.7499999999999993,{"$f":"'Reservoir F1'!E84","v":24.476654772622389},{"$f":"'Reservoir F1'!E575","v":49.481385536649945},{"$f":"'Reservoir F1'!C84","v":247.82159057599526},{"$f":"'Reservoir F1'!C575","v":248.90852564210323}]
[null,"# Exploration Wells ",null,{"$f":"'Summary A1'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Summary A1'!#REF!","v":{"$error":"#REF!"}},{"$f":"IF(D29=0,\"NA\",(E29-D29)/D29)","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,1.8333333333333326,{"$f":"'Reservoir F1'!E85","v":24.451976480898985},{"$f":"'Reservoir F1'!E576","v":49.456793554388994},{"$f":"'Reservoir F1'!C85","v":247.71833157992194},{"$f":"'Reservoir F1'!C576","v":248.85666969926112}]
[null,"Exploration Well Costs","$",{"$f":"'Summary A1'!H76","v":3000000},{"$f":"'Summary A1'!J76","v":1500000},{"$f":"IF(D30=0,\"NA\",(E30-D30)/D30)","v":-0.5},null,null,null,null,null,null,null,null,null,null,null,null,null,1.9166666666666659,{"$f":"'Reservoir F1'!E86","v":24.427319200900975},{"$f":"'Reservoir F1'!E577","v":49.432212036641744},{"$f":"'Reservoir F1'!C86","v":247.6151156084303},{"$f":"'Reservoir F1'!C577","v":248.80482455974044}]
[null,"Non-Well Drilling Exploration Costs","$",{"$f":"'Summary A1'!H77","v":750000},{"$f":"'Summary A1'!J77","v":300000},{"$f":"IF(D31=0,\"NA\",(E31-D31)/D31)","v":-0.6},null,null,null,null,null,null,null,null,null,null,null,null,null,1.9999999999999991,{"$f":"'Reservoir F1'!E87","v":24.402682909608707},{"$f":"'Reservoir F1'!E578","v":49.407640977533795},{"$f":"'Reservoir F1'!C87","v":247.51194264359347},{"$f":"'Reservoir F1'!C578","v":248.75299022129047}]
[null,"Exploration Costs for Unsuccessful Projects","$",{"$f":"'Summary A1'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Summary A1'!#REF!","v":{"$error":"#REF!"}},{"$f":"IF(D32=0,\"NA\",(E32-D32)/D32)","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,2.0833333333333326,{"$f":"'Reservoir F1'!E88","v":24.378067584046136},{"$f":"'Reservoir F1'!E579","v":49.383080371196357},{"$f":"'Reservoir F1'!C88","v":247.40881266749199},{"$f":"'Reservoir F1'!C579","v":248.70116668166102}]
[null,"Exploration Costs for Unsuccessful Projects","$",{"$f":"'Summary A1'!H81","v":1},{"$f":"'Summary A1'!J81","v":1},{"$f":"IF(D33=0,\"NA\",(E33-D33)/D33)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,2.1666666666666661,{"$f":"'Reservoir F1'!E89","v":24.353473201280792},{"$f":"'Reservoir F1'!E580","v":49.358530211766343},{"$f":"'Reservoir F1'!C89","v":247.30572566221389},{"$f":"'Reservoir F1'!C580","v":248.64935393860233}]
[null,"Confirmation","$",{"$f":"D37+D38+D39","v":37594941.315221548},{"$f":"E37+E38+E39","v":9358651.0173924118},{"$f":"IF(D34=0,\"NA\",(E34-D34)/D34)","v":-0.75106621556014364},null,null,null,null,null,null,null,null,null,null,null,null,null,2.2499999999999996,{"$f":"'Reservoir F1'!E90","v":24.328899738423583},{"$f":"'Reservoir F1'!E581","v":49.333990493386231},{"$f":"'Reservoir F1'!C90","v":247.20268160985464},{"$f":"'Reservoir F1'!C581","v":248.59755198986511}]
[null,"# Confirmation Wells Drilled",null,{"$f":"'Summary A1'!H93","v":3.75},{"$f":"'Summary A1'!J93","v":2},{"$f":"IF(D35=0,\"NA\",(E35-D35)/D35)","v":-0.46666666666666667},null,null,null,null,null,null,null,null,null,null,null,null,null,2.333333333333333,{"$f":"'Reservoir F1'!E91","v":24.304347172628773},{"$f":"'Reservoir F1'!E582","v":49.309461210204134},{"$f":"'Reservoir F1'!C91","v":247.09968049251719},{"$f":"'Reservoir F1'!C582","v":248.54576083320055}]
[null,"Confirmation Drilling Success Rate",null,{"$f":"'Summary A1'!H91","v":1},{"$f":"'Summary A1'!J91","v":1},{"$f":"IF(D36=0,\"NA\",(E36-D36)/D36)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,2.4166666666666665,{"$f":"'Reservoir F1'!E92","v":24.279815481093777},{"$f":"'Reservoir F1'!E583","v":49.284942356374081},{"$f":"'Reservoir F1'!C92","v":246.996722292312},{"$f":"'Reservoir F1'!C583","v":248.49398046636028}]
[null,"Confirmation Well Costs","$",{"$f":"'Summary A1'!H100","v":32233277.443068136},{"$f":"'Summary A1'!J100","v":8595540.6514848359},{"$f":"IF(D37=0,\"NA\",(E37-D37)/D37)","v":-0.73333333333333339},null,null,null,null,null,null,null,null,null,null,null,null,null,2.5,{"$f":"'Reservoir F1'!E93","v":24.255304641059222},{"$f":"'Reservoir F1'!E584","v":49.260433926055327},{"$f":"'Reservoir F1'!C93","v":246.89380699135688},{"$f":"'Reservoir F1'!C584","v":248.44221088709645}]
[null,"Stimulation Cost of Confirmation Wells","$",{"$f":"'Summary A1'!H101","v":3750000.0000000005},{"$f":"'Summary A1'!J101","v":333333.33333333331},{"$f":"IF(D38=0,\"NA\",(E38-D38)/D38)","v":-0.91111111111111109},null,null,null,null,null,null,null,null,null,null,null,null,null,2.5833333333333335,{"$f":"'Reservoir F1'!E94","v":24.23081462980867},{"$f":"'Reservoir F1'!E585","v":49.235935913413066},{"$f":"'Reservoir F1'!C94","v":246.79093457177717},{"$f":"'Reservoir F1'!C585","v":248.39045209316163}]
[null,"Non-Well Drilling Confirmation Costs","$",{"$f":"'Summary A1'!H102","v":1611663.872153407},{"$f":"'Summary A1'!J102","v":429777.03257424181},{"$f":"IF(D39=0,\"NA\",(E39-D39)/D39)","v":-0.73333333333333339},null,null,null,null,null,null,null,null,null,null,null,null,null,2.666666666666667,{"$f":"'Reservoir F1'!E95","v":24.206345424668516},{"$f":"'Reservoir F1'!E586","v":49.211448312617847},{"$f":"'Reservoir F1'!C95","v":246.68810501570562},{"$f":"'Reservoir F1'!C586","v":248.33870408230888}]
[null,"Well Field Development","$K",{"$f":"D44+D46+D47+D48+D49+D50","v":60940903.927376285},{"$f":"E44+E46+E47+E48+E49+E50","v":31846495.812099356},-0.47742002891766988,null,null,null,null,null,null,null,null,null,null,null,null,null,2.7500000000000004,{"$f":"'Reservoir F1'!E96","v":24.181897003007979},{"$f":"'Reservoir F1'!E587","v":49.186971117846213},{"$f":"'Reservoir F1'!C96","v":246.58531830528241},{"$f":"'Reservoir F1'!C587","v":248.28696685229173}]
[null,"# of Exploration & Confirmation Wells Used for Production",null,{"$f":"'Summary A1'!H113","v":3},{"$f":"'Summary A1'!J113","v":2},-0.33333333333333331,null,null,null,null,null,null,null,null,null,null,null,null,null,2.8333333333333339,{"$f":"'Reservoir F1'!E97","v":24.157469342239004},{"$f":"'Reservoir F1'!E588","v":49.162504323279947},{"$f":"'Reservoir F1'!C97","v":246.48257442265523},{"$f":"'Reservoir F1'!C588","v":248.23524040086417}]
[null,"Total Wells Needed for Production",null,{"$f":"'Summary A1'!H112","v":6.3573858293249241},{"$f":"'Summary A1'!J112","v":5.7389275907666937},-9.7281847470299457E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,2.9166666666666674,{"$f":"'Reservoir F1'!E98","v":24.133062419816021},{"$f":"'Reservoir F1'!E589","v":49.138047923106484},{"$f":"'Reservoir F1'!C98","v":246.37987334997914},{"$f":"'Reservoir F1'!C589","v":248.18352472578064}]
[null,"# Production Wells Drilled (Including Dry and Spare Wells)",null,{"$f":"'Summary A1'!H115","v":3.3573858293249241},{"$f":"'Summary A1'!J115","v":3.7389275907666937},0.1136425126088314,null,null,null,null,null,null,null,null,null,null,null,null,null,3.0000000000000009,{"$f":"'Reservoir F1'!E99","v":24.10867621323596},{"$f":"'Reservoir F1'!E590","v":49.113601911519041},{"$f":"'Reservoir F1'!C99","v":246.27721506941666},{"$f":"'Reservoir F1'!C590","v":248.13181982479611}]
[null,"Production Well Costs","$",{"$f":"'Summary A1'!H129","v":24048788.648901265},{"$f":"'Summary A1'!J129","v":13390876.708080573},-0.44317874369558435,null,null,null,null,null,null,null,null,null,null,null,null,null,3.0833333333333344,{"$f":"'Reservoir F1'!E100","v":24.084310700038085},{"$f":"'Reservoir F1'!E591","v":49.089166282716306},{"$f":"'Reservoir F1'!C100","v":246.17459956313775},{"$f":"'Reservoir F1'!C591","v":248.08012569566594}]
[null,"# Injection Wells Drilled",null,{"$f":"'Summary A1'!H114","v":3.1786929146624621},{"$f":"'Summary A1'!J114","v":2.8694637953833468},-9.7281847470299457E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,3.1666666666666679,{"$f":"'Reservoir F1'!E101","v":24.059965857803924},{"$f":"'Reservoir F1'!E592","v":49.064741030902454},{"$f":"'Reservoir F1'!C101","v":246.07202681331978},{"$f":"'Reservoir F1'!C592","v":248.02844233614601}]
[null,"Injection Well Costs","$",{"$f":"'Summary A1'!H130","v":30985780.870803192},{"$f":"'Summary A1'!J130","v":13985713.431190796},-0.54864092373514972,null,null,null,null,null,null,null,null,null,null,null,null,null,3.2500000000000013,{"$f":"'Reservoir F1'!E102","v":24.035641664157151},{"$f":"'Reservoir F1'!E593","v":49.040326150287399},{"$f":"'Reservoir F1'!C102","v":245.96949680214757},{"$f":"'Reservoir F1'!C593","v":247.97676974399263}]
[null,"Surface Equipment Cost","$",{"$f":"'Summary A1'!H123","v":2145617.7173971618},{"$f":"'Summary A1'!J123","v":1936888.0618837592},-9.7281847470299346E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,3.3333333333333348,{"$f":"'Reservoir F1'!E103","v":24.011338096763374},{"$f":"'Reservoir F1'!E594","v":49.015921635086535},{"$f":"'Reservoir F1'!C103","v":245.86700951181336},{"$f":"'Reservoir F1'!C594","v":247.92510791696262}]
[null,"Production Pump Cost","$",{"$f":"'Summary A1'!H124","v":0},{"$f":"'Summary A1'!J124","v":0},"NA",null,null,null,null,null,null,null,null,null,null,null,null,null,3.4166666666666683,{"$f":"'Reservoir F1'!E104","v":23.987055133330358},{"$f":"'Reservoir F1'!E595","v":48.991527479520805},{"$f":"'Reservoir F1'!C104","v":245.76456492451678},{"$f":"'Reservoir F1'!C595","v":247.87345685281323}]
[null,"Injection Pump Costs","$",{"$f":"'Summary A1'!H125","v":811149.83659008099},{"$f":"'Summary A1'!J125","v":968898.7627490192},0.19447569245909554,null,null,null,null,null,null,null,null,null,null,null,null,null,3.5000000000000018,{"$f":"'Reservoir F1'!E105","v":23.962792751607463},{"$f":"'Reservoir F1'!E596","v":48.967143677816665},{"$f":"'Reservoir F1'!C105","v":245.66216302246491},{"$f":"'Reservoir F1'!C596","v":247.82181654930221}]
[null,"Other Non-Well Cost","$",{"$f":"'Summary A1'!H127","v":2949566.8536845855},{"$f":"'Summary A1'!J127","v":1564118.8481952075},-0.46971235920917764,null,null,null,null,null,null,null,null,null,null,null,null,null,3.5833333333333353,{"$f":"'Reservoir F1'!E106","v":23.938550929385929},{"$f":"'Reservoir F1'!E597","v":48.942770224206271},{"$f":"'Reservoir F1'!C106","v":245.55980378787223},{"$f":"'Reservoir F1'!C597","v":247.77018700418776}]
[null,"Well Stimulation","$",{"$f":"D52*D53+D54","v":5719068.9009889644},{"$f":"E52*E53+E54","v":1156468.4925762569},-0.79778727751010747,null,null,null,null,null,null,null,null,null,null,null,null,null,3.6666666666666687,{"$f":"'Reservoir F1'!E107","v":23.914329644498466},{"$f":"'Reservoir F1'!E598","v":48.918407112927049},{"$f":"'Reservoir F1'!C107","v":245.45748720296064},{"$f":"'Reservoir F1'!C598","v":247.71856821522854}]
[null,"# Wells Stimulated",null,{"$f":"'Summary A1'!H153","v":2.1786929146624625},{"$f":"'Summary A1'!J153","v":2.2027971287166799},1.106361244946342E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,3.7500000000000022,{"$f":"'Reservoir F1'!E108","v":23.89012887481945},{"$f":"'Reservoir F1'!E599","v":48.894054338222311},{"$f":"'Reservoir F1'!C108","v":245.35521324995941},{"$f":"'Reservoir F1'!C599","v":247.66696018018371}]
[null,"Stimulation Cost ","$/well",{"$f":"'Summary A1'!H154","v":2500000},{"$f":"'Summary A1'!J154","v":500000},-0.8,null,null,null,null,null,null,null,null,null,null,null,null,null,3.8333333333333357,{"$f":"'Reservoir F1'!E109","v":23.86594859826458},{"$f":"'Reservoir F1'!E600","v":48.86971189434054},{"$f":"'Reservoir F1'!C109","v":245.25298191110528},{"$f":"'Reservoir F1'!C600","v":247.61536289681283}]
[{"$f":"'Input A1'!A249","v":0},"Other Stimulation Costs",null,{"$f":"'Summary A1'!H157","v":272336.61433280783},{"$f":"'Summary A1'!J157","v":55069.928217916997},{"$f":"IF(D54=0,\"NA\",(E54-D54)/D54)","v":-0.79778727751010736},null,null,null,null,null,null,null,null,null,null,null,null,null,3.9166666666666692,{"$f":"'Reservoir F1'!E110","v":23.84178879279084},{"$f":"'Reservoir F1'!E601","v":48.845379775535903},{"$f":"'Reservoir F1'!C110","v":245.15079316864234},{"$f":"'Reservoir F1'!C601","v":247.56377636287598}]
[null,"Field Cost (with Exploration, Confirmation & Stimulation)","$",{"$f":"D27+D34+D40+D51","v":{"$error":"#REF!"}},{"$f":"E27+E34+E40+E51","v":{"$error":"#REF!"}},{"$f":"IF(D55=0,\"NA\",(E55-D55)/D55)","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,4.0000000000000027,{"$f":"'Reservoir F1'!E111","v":23.817649436396543},{"$f":"'Reservoir F1'!E602","v":48.821057976068026},{"$f":"'Reservoir F1'!C111","v":245.04864700482207},{"$f":"'Reservoir F1'!C602","v":247.51220057613372}]
[null,"Misc (Contingency)","$",{"$f":"'LCOE Flash'!Q36*1000000","v":24099106.880398441},{"$f":"'LCOE Flash'!U35*1000000","v":1495000},{"$f":"IF(D56=0,\"NA\",(E56-D56)/D56)","v":-0.93796450601179782},null,null,null,null,null,null,null,null,null,null,null,null,null,4.0833333333333357,{"$f":"'Reservoir F1'!E112","v":23.793530507120998},{"$f":"'Reservoir F1'!E603","v":48.796746490202175},{"$f":"'Reservoir F1'!C112","v":244.9465434019034},{"$f":"'Reservoir F1'!C603","v":247.46063553434701}]
[null,"Total Project Cost","$",{"$f":"D24+D55+D56","v":{"$error":"#REF!"}},{"$f":"E24+E55+E56","v":{"$error":"#REF!"}},{"$f":"IF(D57=0,\"NA\",(E57-D57)/D57)","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T56+1/12","v":4.1666666666666687},{"$f":"'Reservoir F1'!E113","v":23.769431983044456},{"$f":"'Reservoir F1'!E604","v":48.772445312208887},{"$f":"'Reservoir F1'!C113","v":244.84448234215262},{"$f":"'Reservoir F1'!C604","v":247.40908123527734}]
[null,"O&M Costs",{"$f":"IF(G1=1,\"User Input used for O&M Costs, only total costs calculated\",\" \")","v":" "},null,null,null,null,null," ",null,null,null,null,null,null,null,null,null,null,4.2500000000000018,{"$f":"'Reservoir F1'!E114","v":23.745353842288168},{"$f":"'Reservoir F1'!E605","v":48.748154436364359},{"$f":"'Reservoir F1'!C114","v":244.74246380784339},{"$f":"'Reservoir F1'!C605","v":247.35753767668666}]
[null,"Facility Operations Staff","count",{"$f":"'O&M Cost F1'!E26","v":11.167143731870036},{"$f":"'O&M Cost F1'!N26","v":11.682904001593176},{"$f":"IF(D59=0,0,(E59-D59)/D59)","v":4.6185513691491771E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,4.3333333333333348,{"$f":"'Reservoir F1'!E115","v":23.721296063014208},{"$f":"'Reservoir F1'!E606","v":48.723873856950149},{"$f":"'Reservoir F1'!C115","v":244.64048778125681},{"$f":"'Reservoir F1'!C606","v":247.30600485633735}]
[null,"Plant Labor Cost","$K",{"$f":"IF(A7=1,0,'O&M Cost F1'!H29/1000)","v":898.62990287003413},{"$f":"IF(A7=1,0,'O&M Cost F1'!Q29/1000)","v":949.48889352861556},{"$f":"IF(G1=1,0,(E60-D60)/D60)","v":5.6596147642259127E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,4.4166666666666679,{"$f":"'Reservoir F1'!E116","v":23.697258623425345},{"$f":"'Reservoir F1'!E607","v":48.699603568253458},{"$f":"'Reservoir F1'!C116","v":244.53855424468131},{"$f":"'Reservoir F1'!C607","v":247.25448277199229}]
[null,"Plant Non-Labor Cost","$K",{"$f":"IF(A7=1,0,'O&M Cost F1'!H36/1000)","v":1060.0210662382667},{"$f":"IF(A7=1,0,'O&M Cost F1'!Q36/1000)","v":1297.5885383332627},{"$f":"IF(G1=1,0,(E61-D61)/D61)","v":0.22411580265858289},null,null,null,null,null,null,null,null,null,null,null,null,null,4.5000000000000009,{"$f":"'Reservoir F1'!E117","v":23.673241501764736},{"$f":"'Reservoir F1'!E608","v":48.67534356456671},{"$f":"'Reservoir F1'!C117","v":244.43666318041269},{"$f":"'Reservoir F1'!C608","v":247.20297142141479}]
[null,"Total Plant O&M","$K",{"$f":"'LCOE Flash'!P54","v":1958.6509691083008},{"$f":"'LCOE Flash'!Q54","v":2247.0774318618783},{"$f":"IF(D62=0,0,(E62-D62)/D62)","v":0.14725771324376746},null,null,null,null,null,null,null,null,null,null,null,null,null,4.5833333333333339,{"$f":"'Reservoir F1'!E118","v":23.649244676316254},{"$f":"'Reservoir F1'!E609","v":48.651093840187947},{"$f":"'Reservoir F1'!C118","v":244.33481457075419},{"$f":"'Reservoir F1'!C609","v":247.15147080236866}]
[null,"Well Field Labor Cost","$K",{"$f":"IF(A7=1,0,'O&M Cost F1'!H28/1000)","v":127.92145971016012},{"$f":"IF(A7=1,0,'O&M Cost F1'!Q28/1000)","v":128.54142198183717},{"$f":"IF(G$1=1,0,(E63-D63)/D63)","v":4.8464289969934815E-3},null,null,null,null,null,null,null,null,null,null,null,null,null,4.666666666666667,{"$f":"'Reservoir F1'!E119","v":23.625268125404094},{"$f":"'Reservoir F1'!E610","v":48.626854389420721},{"$f":"'Reservoir F1'!C119","v":244.23300839801638},{"$f":"'Reservoir F1'!C610","v":247.09998091261815}]
[null,"Well Maintenance Cost","$K",{"$f":"IF(A7=1,0,'O&M Cost F1'!H49/1000)","v":1212.3178721123845},{"$f":"IF(A7=1,0,'O&M Cost F1'!Q49/1000)","v":359.72130790756194},{"$f":"IF(D64=0,0,(E64-D64)/D64)","v":-0.70327806247649294},null,null,null,null,null,null,null,null,null,null,null,null,null,4.75,{"$f":"'Reservoir F1'!E120","v":23.601311827392717},{"$f":"'Reservoir F1'!E611","v":48.602625206573784},{"$f":"'Reservoir F1'!C120","v":244.13124464451721},{"$f":"'Reservoir F1'!C611","v":247.04850174992802}]
[null,"Surface Equipment Maintenance Cost ","$K",{"$f":"IF(A7=1,0,('O&M Cost F1'!H51+'O&M Cost F1'!H53)/1000)","v":243.2269546776254},{"$f":"IF(A7=1,0,('O&M Cost F1'!Q51+'O&M Cost F1'!Q53)/1000)","v":82.33817925559876},{"$f":"IF(G$1=1,\"NA\",(E65-D65)/D65)","v":-0.66147592743275385},null,null,null,null,null,null,null,null,null,null,null,null,null,4.833333333333333,{"$f":"'Reservoir F1'!E121","v":23.577375760686788},{"$f":"'Reservoir F1'!E612","v":48.578406285961684},{"$f":"'Reservoir F1'!C121","v":244.02952329258201},{"$f":"'Reservoir F1'!C612","v":246.99703331206345}]
[null,"Makeup Water","$K",{"$f":"IF(A7=1,0,'O&M Cost F1'!H65/1000)","v":3618.0693110641046},{"$f":"IF(A7=1,0,'O&M Cost F1'!Q65/1000)","v":5688.00280366062},{"$f":"IF(D66=0,0,(E66-D66)/D66)","v":0.57210996104099798},null,null,null,null,null,null,null,null,null,null,null,null,null,4.9166666666666661,{"$f":"'Reservoir F1'!E122","v":23.553459903731067},{"$f":"'Reservoir F1'!E613","v":48.554197621904102},{"$f":"'Reservoir F1'!C122","v":243.92784432454346},{"$f":"'Reservoir F1'!C613","v":246.94557559679009}]
[null,"Pump Maintenance - Repair/Replacement","$K",{"$f":"IF(A7=1,0,'O&M Cost F1'!H81/1000)","v":0},{"$f":"IF(A7=1,0,'O&M Cost F1'!Q81/1000)","v":0},{"$f":"IF(G$1=1,0,(E67-D67)/D67)","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,4.9999999999999991,{"$f":"'Reservoir F1'!E123","v":23.529564235010312},{"$f":"'Reservoir F1'!E614","v":48.529999208726252},{"$f":"'Reservoir F1'!C123","v":243.82620772274157},{"$f":"'Reservoir F1'!C614","v":246.89412860187409}]
[null,"Total Field O&M","$K",{"$f":"'LCOE Flash'!P52+'LCOE Flash'!P53","v":5201.5355975642751},{"$f":"'LCOE Flash'!Q52+'LCOE Flash'!Q53","v":6258.6037128056187},{"$f":"IF(D68=0,0,(E68-D68)/D68)","v":0.20322231683588537},null,null,null,null,null,null,null,null,null,null,null,null,null,5.0833333333333321,{"$f":"'Reservoir F1'!E124","v":23.505688733049173},{"$f":"'Reservoir F1'!E615","v":48.505811040758765},{"$f":"'Reservoir F1'!C124","v":243.72461346952377},{"$f":"'Reservoir F1'!C615","v":246.84269232508203}]
[null,"Total Annual O&M Costs","$K",{"$f":"'LCOE Flash'!P56","v":8358.3274321969493},{"$f":"'LCOE Flash'!Q56","v":9328.4351774824372},{"$f":"IF(D69=0,0,(E69-D69)/D69)","v":0.11606481717245903},null,null,null,null,null,null,null,null,null,null,null,null,null,5.1666666666666652,{"$f":"'Reservoir F1'!E125","v":23.481833376412037},{"$f":"'Reservoir F1'!E616","v":48.481633112337647},{"$f":"'Reservoir F1'!C125","v":243.62306154724482},{"$f":"'Reservoir F1'!C616","v":246.79126676418096}]
[null,"Levelized Annual Royalty Payments","$K",{"$f":"('LCOE Flash'!I32/100*'LCOE Flash'!P58)/1000","v":825.77798126736684},{"$f":"'LCOE Flash'!I48/100*'LCOE Flash'!Q58/1000","v":640.22404330649942},{"$f":"IF(D70=0,0,(E70-D70)/D70)","v":-0.22470196853164767},null,null,null,null,null,null,null,null,null,null,null,null,null,5.2499999999999982,{"$f":"'Reservoir F1'!E126","v":23.457998143703044},{"$f":"'Reservoir F1'!E617","v":48.457465417804379},{"$f":"'Reservoir F1'!C126","v":243.52155193826681},{"$f":"'Reservoir F1'!C617","v":246.73985191693842}]
[null,"Levelized Annual Cost for Well Field Makeup","$K",{"$f":"'LCOE Flash'!Q74","v":0},{"$f":"'LCOE Flash'!R74","v":0},{"$f":"IF(D71=0,0,(E71-D71)/D71)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,5.3333333333333313,{"$f":"'Reservoir F1'!E127","v":23.434183013565889},{"$f":"'Reservoir F1'!E618","v":48.433307951505853},{"$f":"'Reservoir F1'!C127","v":243.4200846249592},{"$f":"'Reservoir F1'!C618","v":246.68844778112239}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.4166666666666643,{"$f":"'Reservoir F1'!E128","v":23.410387964683856},{"$f":"'Reservoir F1'!E619","v":48.409160707794257},{"$f":"'Reservoir F1'!C128","v":243.31865958969883},{"$f":"'Reservoir F1'!C619","v":246.63705435450132}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.4999999999999973,{"$f":"'Reservoir F1'!E129","v":23.386612975779471},{"$f":"'Reservoir F1'!E620","v":48.385023681027171},{"$f":"'Reservoir F1'!C129","v":243.21727681486979},{"$f":"'Reservoir F1'!C620","v":246.58567163484412}]
[null,"EGS Scenario Definition",{"$f":"IF(C71=0, \"NA -Hydrothermal Scenario Being Evaluated\",\" \")","v":" "},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T73+1/12","v":5.5833333333333304},{"$f":"'Reservoir F1'!E130","v":23.362858025614699},{"$f":"'Reservoir F1'!E621","v":48.360896865567625},{"$f":"'Reservoir F1'!C130","v":243.1159362828636},{"$f":"'Reservoir F1'!C621","v":246.53429961992018}]
[null,"Resource Temperature (Native Rock)","C",{"$f":"'Resource A1'!D31","v":250},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.6666666666666634,{"$f":"'Reservoir F1'!E131","v":23.339123092990583},{"$f":"'Reservoir F1'!E622","v":48.336780255784006},{"$f":"'Reservoir F1'!C131","v":243.01463797607909},{"$f":"'Reservoir F1'!C622","v":246.48293830749935}]
[null,"Resource Depth","km",{"$f":"'Resource A1'!D33/1000","v":3.5},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.7499999999999964,{"$f":"'Reservoir F1'!E132","v":23.315408156747417},{"$f":"'Reservoir F1'!E623","v":48.312673846050025},{"$f":"'Reservoir F1'!C132","v":242.91338187692239},{"$f":"'Reservoir F1'!C623","v":246.43158769535194}]
[null,"Plant Design Temperature","C",{"$f":"'Summary A1'!H277","v":243.91639371177968},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.8333333333333295,{"$f":"'Reservoir F1'!E133","v":23.291713195764395},{"$f":"'Reservoir F1'!E624","v":48.28857763074484},{"$f":"'Reservoir F1'!C133","v":242.812167967807},{"$f":"'Reservoir F1'!C624","v":246.38024778124873}]
[null,"Calculations Based on Subsurface Model?",null,{"$f":"IF('Input A1'!A267=0,\"No\",\"Yes\")","v":"No"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.9166666666666625,{"$f":"'Reservoir F1'!E134","v":23.268038188959604},{"$f":"'Reservoir F1'!E625","v":48.264491604252825},{"$f":"'Reservoir F1'!C134","v":242.71099623115376},{"$f":"'Reservoir F1'!C625","v":246.32891856296095}]
[null,"Pump Depth Used","m",{"$f":"'Summary A1'!H207","v":0},{"$f":"'Summary A1'!J207","v":0},{"$f":"IF(D79=0,\"NA\",(E79-D79)/D79)","v":"NA"},null,null,null,null,null,null,null,null,null,null,null,null,null,5.9999999999999956,{"$f":"'Reservoir F1'!E135","v":23.24438311529007},{"$f":"'Reservoir F1'!E626","v":48.240415760963806},{"$f":"'Reservoir F1'!C135","v":242.6098666493908},{"$f":"'Reservoir F1'!C626","v":246.27760003826032}]
[null,"Thermal Drawdown Based on",null,{"$f":"'Summary A1'!H180","v":"Annual Decline Rate"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.0833333333333286,{"$f":"'Reservoir F1'!E136","v":23.220747953751442},{"$f":"'Reservoir F1'!E627","v":48.216350095272894},{"$f":"'Reservoir F1'!C136","v":242.50877920495356},{"$f":"'Reservoir F1'!C627","v":246.22629220491899}]
[null,"Annual Decline Rate",null,{"$f":"'Summary A1'!H181","v":5.0000000000000001E-3},{"$f":"'Summary A1'!J181","v":2.5000000000000001E-3},{"$f":"IF(D81=0,\"NA\",(E81-D81)/D81)","v":-0.5},null,null,null,null,null,null,null,null,null,null,null,null,null,6.1666666666666616,{"$f":"'Reservoir F1'!E137","v":23.19713268337798},{"$f":"'Reservoir F1'!E628","v":48.192294601580478},{"$f":"'Reservoir F1'!C137","v":242.40773388028484},{"$f":"'Reservoir F1'!C628","v":246.17499506070962}]
[null,"Maximum Temperature Decline","ΔC",{"$f":"'Summary A1'!H179","v":40.299999999999997},{"$f":"'Summary A1'!J179","v":40.299999999999997},{"$f":"E82-D82","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,6.2499999999999947,{"$f":"'Reservoir F1'!E138","v":23.173537283242556},{"$f":"'Reservoir F1'!E629","v":48.168249274292563},{"$f":"'Reservoir F1'!C138","v":242.30673065783472},{"$f":"'Reservoir F1'!C629","v":246.1237086034053}]
[null,"Year of 1st Reservoir Replacement","yrs operation",{"$f":"'Summary A1'!H190","v":20},{"$f":"'Summary A1'!J190","v":"NA"},{"$f":"IF(D83=\"NA\",\"NA\",E83-D83)","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,6.3333333333333277,{"$f":"'Reservoir F1'!E139","v":23.14996173245634},{"$f":"'Reservoir F1'!E630","v":48.14421410781997},{"$f":"'Reservoir F1'!C139","v":242.20576952006064},{"$f":"'Reservoir F1'!C630","v":246.07243283077958}]
[null,"# of Reservoirs Replaced",null,{"$f":"'Summary A1'!H191","v":1},{"$f":"'Summary A1'!J191","v":1},{"$f":"E84-D84","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,6.4166666666666607,{"$f":"'Reservoir F1'!E140","v":23.126406010168996},{"$f":"'Reservoir F1'!E631","v":48.12018909657931},{"$f":"'Reservoir F1'!C140","v":242.10485044942729},{"$f":"'Reservoir F1'!C631","v":246.0211677406065}]
[null,"Production Fluid Temperature at 30 yr","C",{"$f":"'Reservoir F1'!C423","v":226.20464055373324},{"$f":"'Reservoir F1'!C914","v":231.93405933851287},{"$f":"E85-D85","v":5.7294187847796252},null,null,null,null,null,null,null,null,null,null,null,null,null,6.4999999999999938,{"$f":"'Reservoir F1'!E141","v":23.102870095568367},{"$f":"'Reservoir F1'!E632","v":48.096174234992191},{"$f":"'Reservoir F1'!C141","v":242.00397342840671},{"$f":"'Reservoir F1'!C632","v":245.96991333066055}]
[null,"Plant Output at 30 yr","MW",{"$f":"'Reservoir F1'!E423","v":19.537602817841289},{"$f":"'Reservoir F1'!E914","v":41.709245105329884},{"$f":"(E86-D86)/D86","v":1.1348189690519228},null,null,null,null,null,null,null,null,null,null,null,null,null,6.5833333333333268,{"$f":"'Reservoir F1'!E142","v":23.079353967880351},{"$f":"'Reservoir F1'!E633","v":48.072169517485719},{"$f":"'Reservoir F1'!C142","v":241.90313843947823},{"$f":"'Reservoir F1'!C633","v":245.91866959871666}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.6666666666666599,{"$f":"'Reservoir F1'!E143","v":23.055857606369013},{"$f":"'Reservoir F1'!E634","v":48.048174938492103},{"$f":"'Reservoir F1'!C143","v":241.80234546512847},{"$f":"'Reservoir F1'!C634","v":245.86743654255025}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.7499999999999929,{"$f":"'Reservoir F1'!E144","v":23.032380990336414},{"$f":"'Reservoir F1'!E635","v":48.024190492449065},{"$f":"'Reservoir F1'!C144","v":241.70159448785134},{"$f":"'Reservoir F1'!C635","v":245.8162141599372}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.8333333333333259,{"$f":"'Reservoir F1'!E145","v":23.008924099122297},{"$f":"'Reservoir F1'!E636","v":48.000216173799366},{"$f":"'Reservoir F1'!C145","v":241.60088549014807},{"$f":"'Reservoir F1'!C636","v":245.76500244865389}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.916666666666659,{"$f":"'Reservoir F1'!E146","v":22.985486912104349},{"$f":"'Reservoir F1'!E637","v":47.976251976991193},{"$f":"'Reservoir F1'!C146","v":241.50021845452719},{"$f":"'Reservoir F1'!C637","v":245.71380140647707}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.999999999999992,{"$f":"'Reservoir F1'!E147","v":22.962069408697868},{"$f":"'Reservoir F1'!E638","v":47.952297896477845},{"$f":"'Reservoir F1'!C147","v":241.39959336350447},{"$f":"'Reservoir F1'!C638","v":245.66261103118404}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7.083333333333325,{"$f":"'Reservoir F1'!E148","v":22.938671568355744},{"$f":"'Reservoir F1'!E639","v":47.928353926718245},{"$f":"'Reservoir F1'!C148","v":241.299010199603},{"$f":"'Reservoir F1'!C639","v":245.61143132055253}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7.1666666666666581,{"$f":"'Reservoir F1'!E149","v":22.915293370568357},{"$f":"'Reservoir F1'!E640","v":47.904420062176108},{"$f":"'Reservoir F1'!C149","v":241.19846894535317},{"$f":"'Reservoir F1'!C640","v":245.56026227236075}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7.2499999999999911,{"$f":"'Reservoir F1'!E150","v":22.891934794863481},{"$f":"'Reservoir F1'!E641","v":47.880496297320605},{"$f":"'Reservoir F1'!C150","v":241.09796958329261},{"$f":"'Reservoir F1'!C641","v":245.50910388438732}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7.3333333333333242,{"$f":"'Reservoir F1'!E151","v":22.868595820806156},{"$f":"'Reservoir F1'!E642","v":47.856582626626185},{"$f":"'Reservoir F1'!C151","v":240.99751209596624},{"$f":"'Reservoir F1'!C642","v":245.45795615441139}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7.4166666666666572,{"$f":"'Reservoir F1'!E152","v":22.845276427998794},{"$f":"'Reservoir F1'!E643","v":47.832679044572536},{"$f":"'Reservoir F1'!C152","v":240.89709646592627},{"$f":"'Reservoir F1'!C643","v":245.40681908021256}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7.4999999999999902,{"$f":"'Reservoir F1'!E153","v":22.821976596080759},{"$f":"'Reservoir F1'!E644","v":47.80878554564444},{"$f":"'Reservoir F1'!C153","v":240.79672267573216},{"$f":"'Reservoir F1'!C644","v":245.35569265957085}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7.5833333333333233,{"$f":"'Reservoir F1'!E154","v":22.798696304728526},{"$f":"'Reservoir F1'!E645","v":47.784902124331985},{"$f":"'Reservoir F1'!C154","v":240.6963907079506},{"$f":"'Reservoir F1'!C645","v":245.30457689026676}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7.6666666666666563,{"$f":"'Reservoir F1'!E155","v":22.775435533655486},{"$f":"'Reservoir F1'!E646","v":47.761028775130534},{"$f":"'Reservoir F1'!C155","v":240.59610054515562},{"$f":"'Reservoir F1'!C646","v":245.25347177008129}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7.7499999999999893,{"$f":"'Reservoir F1'!E156","v":22.752194262611859},{"$f":"'Reservoir F1'!E647","v":47.737165492540512},{"$f":"'Reservoir F1'!C156","v":240.4958521699285},{"$f":"'Reservoir F1'!C647","v":245.20237729679585}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7.8333333333333224,{"$f":"'Reservoir F1'!E157","v":22.728972471384715},{"$f":"'Reservoir F1'!E648","v":47.713312271067679},{"$f":"'Reservoir F1'!C157","v":240.39564556485772},{"$f":"'Reservoir F1'!C648","v":245.15129346819234}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7.9166666666666554,{"$f":"'Reservoir F1'!E158","v":22.705770139797707},{"$f":"'Reservoir F1'!E649","v":47.689469105222933},{"$f":"'Reservoir F1'!C158","v":240.29548071253905},{"$f":"'Reservoir F1'!C649","v":245.10022028205313}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7.9999999999999885,{"$f":"'Reservoir F1'!E159","v":22.682587247711059},{"$f":"'Reservoir F1'!E650","v":47.665635989522293},{"$f":"'Reservoir F1'!C159","v":240.1953575955755},{"$f":"'Reservoir F1'!C650","v":245.04915773616102}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8.0833333333333215,{"$f":"'Reservoir F1'!E160","v":22.659423775021544},{"$f":"'Reservoir F1'!E651","v":47.641812918487069},{"$f":"'Reservoir F1'!C160","v":240.09527619657734},{"$f":"'Reservoir F1'!C651","v":244.99810582829932}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8.1666666666666554,{"$f":"'Reservoir F1'!E161","v":22.636279701662296},{"$f":"'Reservoir F1'!E652","v":47.617999886643631},{"$f":"'Reservoir F1'!C161","v":239.99523649816211},{"$f":"'Reservoir F1'!C652","v":244.94706455625175}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8.2499999999999893,{"$f":"'Reservoir F1'!E162","v":22.613155007602749},{"$f":"'Reservoir F1'!E653","v":47.594196888523697},{"$f":"'Reservoir F1'!C162","v":239.89523848295457},{"$f":"'Reservoir F1'!C653","v":244.89603391780253}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8.3333333333333233,{"$f":"'Reservoir F1'!E163","v":22.5900496728486},{"$f":"'Reservoir F1'!E654","v":47.570403918663978},{"$f":"'Reservoir F1'!C163","v":239.79528213358668},{"$f":"'Reservoir F1'!C654","v":244.8450139107363}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8.4166666666666572,{"$f":"'Reservoir F1'!E164","v":22.566963677441613},{"$f":"'Reservoir F1'!E655","v":47.546620971606359},{"$f":"'Reservoir F1'!C164","v":239.69536743269771},{"$f":"'Reservoir F1'!C655","v":244.79400453283822}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8.4999999999999911,{"$f":"'Reservoir F1'!E165","v":22.543897001459637},{"$f":"'Reservoir F1'!E656","v":47.522848041898015},{"$f":"'Reservoir F1'!C165","v":239.59549436293409},{"$f":"'Reservoir F1'!C656","v":244.74300578189386}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8.583333333333325,{"$f":"'Reservoir F1'!E166","v":22.520849625016467},{"$f":"'Reservoir F1'!E657","v":47.49908512409101},{"$f":"'Reservoir F1'!C166","v":239.49566290694955},{"$f":"'Reservoir F1'!C657","v":244.69201765568928}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8.666666666666659,{"$f":"'Reservoir F1'!E167","v":22.497821528261749},{"$f":"'Reservoir F1'!E658","v":47.475332212742849},{"$f":"'Reservoir F1'!C167","v":239.39587304740499},{"$f":"'Reservoir F1'!C658","v":244.64104015201102}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8.7499999999999929,{"$f":"'Reservoir F1'!E168","v":22.474812691380944},{"$f":"'Reservoir F1'!E659","v":47.451589302415904},{"$f":"'Reservoir F1'!C168","v":239.29612476696857},{"$f":"'Reservoir F1'!C659","v":244.59007326864599}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8.8333333333333268,{"$f":"'Reservoir F1'!E169","v":22.451823094595142},{"$f":"'Reservoir F1'!E660","v":47.427856387677771},{"$f":"'Reservoir F1'!C169","v":239.19641804831568},{"$f":"'Reservoir F1'!C660","v":244.53911700338168}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8.9166666666666607,{"$f":"'Reservoir F1'!E170","v":22.428852718161082},{"$f":"'Reservoir F1'!E661","v":47.404133463101232},{"$f":"'Reservoir F1'!C170","v":239.0967528741289},{"$f":"'Reservoir F1'!C661","v":244.48817135400597}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8.9999999999999947,{"$f":"'Reservoir F1'!E171","v":22.40590154237097},{"$f":"'Reservoir F1'!E662","v":47.380420523264078},{"$f":"'Reservoir F1'!C171","v":238.99712922709801},{"$f":"'Reservoir F1'!C662","v":244.43723631830721}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9.0833333333333286,{"$f":"'Reservoir F1'!E172","v":22.382969547552467},{"$f":"'Reservoir F1'!E663","v":47.356717562749289},{"$f":"'Reservoir F1'!C172","v":238.89754708992007},{"$f":"'Reservoir F1'!C663","v":244.38631189407423}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9.1666666666666625,{"$f":"'Reservoir F1'!E173","v":22.36005671406858},{"$f":"'Reservoir F1'!E664","v":47.333024576144815},{"$f":"'Reservoir F1'!C173","v":238.79800644529928},{"$f":"'Reservoir F1'!C664","v":244.33539807909628}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9.2499999999999964,{"$f":"'Reservoir F1'!E174","v":22.337163022317583},{"$f":"'Reservoir F1'!E665","v":47.309341558043805},{"$f":"'Reservoir F1'!C174","v":238.69850727594709},{"$f":"'Reservoir F1'!C665","v":244.28449487116313}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9.3333333333333304,{"$f":"'Reservoir F1'!E175","v":22.314288452732825},{"$f":"'Reservoir F1'!E666","v":47.285668503044498},{"$f":"'Reservoir F1'!C175","v":238.59904956458212},{"$f":"'Reservoir F1'!C666","v":244.23360226806497}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9.4166666666666643,{"$f":"'Reservoir F1'!E176","v":22.291432985782883},{"$f":"'Reservoir F1'!E667","v":47.262005405750138},{"$f":"'Reservoir F1'!C176","v":238.49963329393023},{"$f":"'Reservoir F1'!C667","v":244.18272026759246}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9.4999999999999982,{"$f":"'Reservoir F1'!E177","v":22.268596601971161},{"$f":"'Reservoir F1'!E668","v":47.238352260769076},{"$f":"'Reservoir F1'!C177","v":238.40025844672445},{"$f":"'Reservoir F1'!C668","v":244.13184886753669}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9.5833333333333321,{"$f":"'Reservoir F1'!E178","v":22.245779281836125},{"$f":"'Reservoir F1'!E669","v":47.214709062714711},{"$f":"'Reservoir F1'!C178","v":238.30092500570498},{"$f":"'Reservoir F1'!C669","v":244.08098806568927}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9.6666666666666661,{"$f":"'Reservoir F1'!E179","v":22.222981005950949},{"$f":"'Reservoir F1'!E670","v":47.191075806205667},{"$f":"'Reservoir F1'!C179","v":238.20163295361928},{"$f":"'Reservoir F1'!C670","v":244.03013785984226}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9.75,{"$f":"'Reservoir F1'!E180","v":22.200201754923604},{"$f":"'Reservoir F1'!E671","v":47.167452485865319},{"$f":"'Reservoir F1'!C180","v":238.10238227322196},{"$f":"'Reservoir F1'!C671","v":243.97929824778811}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9.8333333333333339,{"$f":"'Reservoir F1'!E181","v":22.177441509396704},{"$f":"'Reservoir F1'!E672","v":47.14383909632231},{"$f":"'Reservoir F1'!C181","v":238.00317294727481},{"$f":"'Reservoir F1'!C672","v":243.92846922731982}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9.9166666666666679,{"$f":"'Reservoir F1'!E182","v":22.154700250047377},{"$f":"'Reservoir F1'!E673","v":47.120235632210253},{"$f":"'Reservoir F1'!C182","v":237.90400495854678},{"$f":"'Reservoir F1'!C673","v":243.8776507962308}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10.000000000000002,{"$f":"'Reservoir F1'!E183","v":22.131977957587342},{"$f":"'Reservoir F1'!E674","v":47.096642088167783},{"$f":"'Reservoir F1'!C183","v":237.80487828981407},{"$f":"'Reservoir F1'!C674","v":243.82684295231491}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10.083333333333336,{"$f":"'Reservoir F1'!E184","v":22.109274612762601},{"$f":"'Reservoir F1'!E675","v":47.07305845883868},{"$f":"'Reservoir F1'!C184","v":237.70579292386},{"$f":"'Reservoir F1'!C675","v":243.77604569336651}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10.16666666666667,{"$f":"'Reservoir F1'!E185","v":22.086590196353569},{"$f":"'Reservoir F1'!E676","v":47.049484738871527},{"$f":"'Reservoir F1'!C185","v":237.60674884347506},{"$f":"'Reservoir F1'!C676","v":243.72525901718038}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10.250000000000004,{"$f":"'Reservoir F1'!E186","v":22.063924689174776},{"$f":"'Reservoir F1'!E677","v":47.025920922920093},{"$f":"'Reservoir F1'!C186","v":237.50774603145695},{"$f":"'Reservoir F1'!C677","v":243.6744829215518}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10.333333333333337,{"$f":"'Reservoir F1'!E187","v":22.041278072075048},{"$f":"'Reservoir F1'!E678","v":47.002367005643215},{"$f":"'Reservoir F1'!C187","v":237.40878447061053},{"$f":"'Reservoir F1'!C678","v":243.62371740427648}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10.416666666666671,{"$f":"'Reservoir F1'!E188","v":22.018650325937138},{"$f":"'Reservoir F1'!E679","v":46.97882298170444},{"$f":"'Reservoir F1'!C188","v":237.30986414374777},{"$f":"'Reservoir F1'!C679","v":243.57296246315059}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10.500000000000005,{"$f":"'Reservoir F1'!E189","v":21.996041431677835},{"$f":"'Reservoir F1'!E680","v":46.955288845772664},{"$f":"'Reservoir F1'!C189","v":237.21098503368788},{"$f":"'Reservoir F1'!C680","v":243.52221809597077}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10.583333333333339,{"$f":"'Reservoir F1'!E190","v":21.973451370247819},{"$f":"'Reservoir F1'!E681","v":46.931764592521539},{"$f":"'Reservoir F1'!C190","v":237.11214712325719},{"$f":"'Reservoir F1'!C681","v":243.47148430053412}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10.666666666666673,{"$f":"'Reservoir F1'!E191","v":21.950880122631606},{"$f":"'Reservoir F1'!E682","v":46.908250216629753},{"$f":"'Reservoir F1'!C191","v":237.01335039528917},{"$f":"'Reservoir F1'!C682","v":243.42076107463816}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10.750000000000007,{"$f":"'Reservoir F1'!E192","v":21.92832766984742},{"$f":"'Reservoir F1'!E683","v":46.884745712781033},{"$f":"'Reservoir F1'!C192","v":236.91459483262446},{"$f":"'Reservoir F1'!C683","v":243.37004841608095}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10.833333333333341,{"$f":"'Reservoir F1'!E193","v":21.90579399294711},{"$f":"'Reservoir F1'!E684","v":46.86125107566405},{"$f":"'Reservoir F1'!C193","v":236.81588041811088},{"$f":"'Reservoir F1'!C684","v":243.31934632266092}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T137+1/12","v":10.916666666666675},{"$f":"'Reservoir F1'!E194","v":21.883279073016148},{"$f":"'Reservoir F1'!E685","v":46.837766299972387},{"$f":"'Reservoir F1'!C194","v":236.71720713460334},{"$f":"'Reservoir F1'!C685","v":243.26865479217702}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11.000000000000009,{"$f":"'Reservoir F1'!E195","v":21.860782891173447},{"$f":"'Reservoir F1'!E686","v":46.814291380404697},{"$f":"'Reservoir F1'!C195","v":236.61857496496393},{"$f":"'Reservoir F1'!C686","v":243.21797382242863}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11.083333333333343,{"$f":"'Reservoir F1'!E196","v":21.83830542857137},{"$f":"'Reservoir F1'!E687","v":46.790826311664432},{"$f":"'Reservoir F1'!C196","v":236.51998389206187},{"$f":"'Reservoir F1'!C687","v":243.16730341121561}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11.166666666666677,{"$f":"'Reservoir F1'!E197","v":21.815846666395483},{"$f":"'Reservoir F1'!E688","v":46.767371088460209},{"$f":"'Reservoir F1'!C197","v":236.42143389877353},{"$f":"'Reservoir F1'!C688","v":243.11664355633826}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11.250000000000011,{"$f":"'Reservoir F1'!E198","v":21.793406585864791},{"$f":"'Reservoir F1'!E689","v":46.743925705505298},{"$f":"'Reservoir F1'!C198","v":236.32292496798237},{"$f":"'Reservoir F1'!C689","v":243.06599425559736}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11.333333333333345,{"$f":"'Reservoir F1'!E199","v":21.770985168231281},{"$f":"'Reservoir F1'!E690","v":46.720490157518185},{"$f":"'Reservoir F1'!C199","v":236.22445708257905},{"$f":"'Reservoir F1'!C690","v":243.01535550679409}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11.416666666666679,{"$f":"'Reservoir F1'!E200","v":21.74858239478009},{"$f":"'Reservoir F1'!E691","v":46.697064439222125},{"$f":"'Reservoir F1'!C200","v":236.12603022546131},{"$f":"'Reservoir F1'!C691","v":242.96472730773016}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11.500000000000012,{"$f":"'Reservoir F1'!E201","v":21.72619824682932},{"$f":"'Reservoir F1'!E692","v":46.673648545345408},{"$f":"'Reservoir F1'!C201","v":236.02764437953405},{"$f":"'Reservoir F1'!C692","v":242.9141096562077}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11.583333333333346,{"$f":"'Reservoir F1'!E202","v":21.703832705730054},{"$f":"'Reservoir F1'!E693","v":46.650242470621066},{"$f":"'Reservoir F1'!C202","v":235.92929952770925},{"$f":"'Reservoir F1'!C693","v":242.86350255002932}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11.66666666666668,{"$f":"'Reservoir F1'!E203","v":21.681485752866191},{"$f":"'Reservoir F1'!E694","v":46.626846209787125},{"$f":"'Reservoir F1'!C203","v":235.83099565290604},{"$f":"'Reservoir F1'!C694","v":242.81290598699806}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11.750000000000014,{"$f":"'Reservoir F1'!E204","v":21.659157369654352},{"$f":"'Reservoir F1'!E695","v":46.60345975758667},{"$f":"'Reservoir F1'!C204","v":235.73273273805069},{"$f":"'Reservoir F1'!C695","v":242.76231996491742}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11.833333333333348,{"$f":"'Reservoir F1'!E205","v":21.636847537543851},{"$f":"'Reservoir F1'!E696","v":46.580083108767454},{"$f":"'Reservoir F1'!C205","v":235.63451076607652},{"$f":"'Reservoir F1'!C696","v":242.71174448159138}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11.916666666666682,{"$f":"'Reservoir F1'!E206","v":21.61455623801659},{"$f":"'Reservoir F1'!E697","v":46.556716258082318},{"$f":"'Reservoir F1'!C206","v":235.536329719924},{"$f":"'Reservoir F1'!C697","v":242.66117953482438}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12.000000000000016,{"$f":"'Reservoir F1'!E207","v":21.592283452587051},{"$f":"'Reservoir F1'!E698","v":46.533359200288771},{"$f":"'Reservoir F1'!C207","v":235.4381895825407},{"$f":"'Reservoir F1'!C698","v":242.61062512242128}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12.08333333333335,{"$f":"'Reservoir F1'!E208","v":21.570029162802072},{"$f":"'Reservoir F1'!E699","v":46.510011930149389},{"$f":"'Reservoir F1'!C208","v":235.34009033688133},{"$f":"'Reservoir F1'!C699","v":242.56008124218744}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12.166666666666684,{"$f":"'Reservoir F1'!E209","v":21.547793350240898},{"$f":"'Reservoir F1'!E700","v":46.486674442431642},{"$f":"'Reservoir F1'!C209","v":235.24203196590764},{"$f":"'Reservoir F1'!C700","v":242.50954789192863}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12.250000000000018,{"$f":"'Reservoir F1'!E210","v":21.525575996515062},{"$f":"'Reservoir F1'!E701","v":46.463346731907649},{"$f":"'Reservoir F1'!C210","v":235.14401445258852},{"$f":"'Reservoir F1'!C701","v":242.45902506945114}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12.333333333333352,{"$f":"'Reservoir F1'!E211","v":21.503377083268312},{"$f":"'Reservoir F1'!E702","v":46.440028793354593},{"$f":"'Reservoir F1'!C211","v":235.04603777989996},{"$f":"'Reservoir F1'!C702","v":242.40851277256166}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12.416666666666686,{"$f":"'Reservoir F1'!E212","v":21.481196592176438},{"$f":"'Reservoir F1'!E703","v":46.416720621554411},{"$f":"'Reservoir F1'!C212","v":234.948101930825},{"$f":"'Reservoir F1'!C703","v":242.35801099906737}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12.50000000000002,{"$f":"'Reservoir F1'!E213","v":21.4590345049474},{"$f":"'Reservoir F1'!E704","v":46.393422211293966},{"$f":"'Reservoir F1'!C213","v":234.85020688835382},{"$f":"'Reservoir F1'!C704","v":242.30751974677588}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12.583333333333353,{"$f":"'Reservoir F1'!E214","v":21.436890803321056},{"$f":"'Reservoir F1'!E705","v":46.370133557364952},{"$f":"'Reservoir F1'!C214","v":234.75235263548367},{"$f":"'Reservoir F1'!C705","v":242.2570390134953}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12.666666666666687,{"$f":"'Reservoir F1'!E215","v":21.414765469069117},{"$f":"'Reservoir F1'!E706","v":46.346854654563849},{"$f":"'Reservoir F1'!C215","v":234.65453915521891},{"$f":"'Reservoir F1'!C706","v":242.20656879703415}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12.750000000000021,{"$f":"'Reservoir F1'!E216","v":21.392658483995231},{"$f":"'Reservoir F1'!E707","v":46.323585497692008},{"$f":"'Reservoir F1'!C216","v":234.55676643057092},{"$f":"'Reservoir F1'!C707","v":242.15610909520143}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12.833333333333355,{"$f":"'Reservoir F1'!E217","v":21.370569829934652},{"$f":"'Reservoir F1'!E708","v":46.300326081555653},{"$f":"'Reservoir F1'!C217","v":234.4590344445582},{"$f":"'Reservoir F1'!C708","v":242.10565990580659}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12.916666666666689,{"$f":"'Reservoir F1'!E218","v":21.34849948875442},{"$f":"'Reservoir F1'!E709","v":46.277076400965662},{"$f":"'Reservoir F1'!C218","v":234.36134318020632},{"$f":"'Reservoir F1'!C709","v":242.05522122665954}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13.000000000000023,{"$f":"'Reservoir F1'!E219","v":21.326447442353057},{"$f":"'Reservoir F1'!E710","v":46.253836450737971},{"$f":"'Reservoir F1'!C219","v":234.26369262054791},{"$f":"'Reservoir F1'!C710","v":242.00479305557064}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13.083333333333357,{"$f":"'Reservoir F1'!E220","v":21.304413672660626},{"$f":"'Reservoir F1'!E711","v":46.230606225693094},{"$f":"'Reservoir F1'!C220","v":234.1660827486227},{"$f":"'Reservoir F1'!C711","v":241.95437539035072}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13.166666666666691,{"$f":"'Reservoir F1'!E221","v":21.28239816163866},{"$f":"'Reservoir F1'!E712","v":46.207385720656504},{"$f":"'Reservoir F1'!C221","v":234.06851354747744},{"$f":"'Reservoir F1'!C712","v":241.90396822881107}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13.250000000000025,{"$f":"'Reservoir F1'!E222","v":21.260400891279971},{"$f":"'Reservoir F1'!E713","v":46.18417493045844},{"$f":"'Reservoir F1'!C222","v":233.970985000166},{"$f":"'Reservoir F1'!C713","v":241.85357156876339}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13.333333333333359,{"$f":"'Reservoir F1'!E223","v":21.238421843608741},{"$f":"'Reservoir F1'!E714","v":46.160973849933768},{"$f":"'Reservoir F1'!C223","v":233.87349708974926},{"$f":"'Reservoir F1'!C714","v":241.80318540801989}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13.416666666666693,{"$f":"'Reservoir F1'!E224","v":21.216461000680294},{"$f":"'Reservoir F1'!E715","v":46.137782473922407},{"$f":"'Reservoir F1'!C224","v":233.77604979929521},{"$f":"'Reservoir F1'!C715","v":241.7528097443932}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13.500000000000027,{"$f":"'Reservoir F1'!E225","v":21.194518344581095},{"$f":"'Reservoir F1'!E716","v":46.114600797268942},{"$f":"'Reservoir F1'!C225","v":233.67864311187884},{"$f":"'Reservoir F1'!C716","v":241.70244457569646}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13.583333333333361,{"$f":"'Reservoir F1'!E226","v":21.172593857428655},{"$f":"'Reservoir F1'!E717","v":46.091428814822727},{"$f":"'Reservoir F1'!C226","v":233.58127701058223},{"$f":"'Reservoir F1'!C717","v":241.65208989974317}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13.666666666666694,{"$f":"'Reservoir F1'!E227","v":21.150687521371484},{"$f":"'Reservoir F1'!E718","v":46.068266521437756},{"$f":"'Reservoir F1'!C227","v":233.4839514784945},{"$f":"'Reservoir F1'!C718","v":241.60174571434737}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13.750000000000028,{"$f":"'Reservoir F1'!E228","v":21.128799318589014},{"$f":"'Reservoir F1'!E719","v":46.045113911973075},{"$f":"'Reservoir F1'!C228","v":233.3866664987118},{"$f":"'Reservoir F1'!C719","v":241.55141201732354}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13.833333333333362,{"$f":"'Reservoir F1'!E229","v":21.106929231291428},{"$f":"'Reservoir F1'!E720","v":46.021970981292149},{"$f":"'Reservoir F1'!C229","v":233.28942205433736},{"$f":"'Reservoir F1'!C720","v":241.50108880648659}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13.916666666666696,{"$f":"'Reservoir F1'!E230","v":21.085077241719731},{"$f":"'Reservoir F1'!E721","v":45.998837724263382},{"$f":"'Reservoir F1'!C230","v":233.19221812848141},{"$f":"'Reservoir F1'!C721","v":241.45077607965189}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14.00000000000003,{"$f":"'Reservoir F1'!E231","v":21.063243332145603},{"$f":"'Reservoir F1'!E722","v":45.975714135760043},{"$f":"'Reservoir F1'!C231","v":233.09505470426123},{"$f":"'Reservoir F1'!C722","v":241.40047383463528}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14.083333333333364,{"$f":"'Reservoir F1'!E232","v":21.041427484871289},{"$f":"'Reservoir F1'!E723","v":45.952600210659867},{"$f":"'Reservoir F1'!C232","v":232.99793176480114},{"$f":"'Reservoir F1'!C723","v":241.35018206925307}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14.166666666666698,{"$f":"'Reservoir F1'!E233","v":21.019629682229564},{"$f":"'Reservoir F1'!E724","v":45.929495943845495},{"$f":"'Reservoir F1'!C233","v":232.90084929323248},{"$f":"'Reservoir F1'!C724","v":241.29990078132195}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14.250000000000032,{"$f":"'Reservoir F1'!E234","v":20.99784990658377},{"$f":"'Reservoir F1'!E725","v":45.906401330204233},{"$f":"'Reservoir F1'!C234","v":232.80380727269366},{"$f":"'Reservoir F1'!C725","v":241.24962996865918}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14.333333333333366,{"$f":"'Reservoir F1'!E235","v":20.976088140327498},{"$f":"'Reservoir F1'!E726","v":45.883316364628051},{"$f":"'Reservoir F1'!C235","v":232.70680568633006},{"$f":"'Reservoir F1'!C726","v":241.19936962908236}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14.4166666666667,{"$f":"'Reservoir F1'!E236","v":20.954344365884676},{"$f":"'Reservoir F1'!E727","v":45.860241042013904},{"$f":"'Reservoir F1'!C236","v":232.60984451729411},{"$f":"'Reservoir F1'!C727","v":241.14911976040963}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14.500000000000034,{"$f":"'Reservoir F1'!E237","v":20.932618565709561},{"$f":"'Reservoir F1'!E728","v":45.837175357263085},{"$f":"'Reservoir F1'!C237","v":232.51292374874524},{"$f":"'Reservoir F1'!C728","v":241.09888036045953}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14.583333333333368,{"$f":"'Reservoir F1'!E238","v":20.910910722286509},{"$f":"'Reservoir F1'!E729","v":45.814119305281856},{"$f":"'Reservoir F1'!C238","v":232.41604336384995},{"$f":"'Reservoir F1'!C729","v":241.04865142705108}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14.666666666666702,{"$f":"'Reservoir F1'!E239","v":20.889220818129864},{"$f":"'Reservoir F1'!E730","v":45.791072880981012},{"$f":"'Reservoir F1'!C239","v":232.31920334578169},{"$f":"'Reservoir F1'!C730","v":240.99843295800378}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14.750000000000036,{"$f":"'Reservoir F1'!E240","v":20.867548835784252},{"$f":"'Reservoir F1'!E731","v":45.768036079276136},{"$f":"'Reservoir F1'!C240","v":232.22240367772096},{"$f":"'Reservoir F1'!C731","v":240.94822495113752}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14.833333333333369,{"$f":"'Reservoir F1'!E241","v":20.845894757823988},{"$f":"'Reservoir F1'!E732","v":45.74500889508748},{"$f":"'Reservoir F1'!C241","v":232.12564434285525},{"$f":"'Reservoir F1'!C732","v":240.89802740427268}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14.916666666666703,{"$f":"'Reservoir F1'!E242","v":20.824258566853359},{"$f":"'Reservoir F1'!E733","v":45.721991323339999},{"$f":"'Reservoir F1'!C242","v":232.02892532437909},{"$f":"'Reservoir F1'!C733","v":240.84784031523012}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15.000000000000037,{"$f":"'Reservoir F1'!E243","v":20.802640245506524},{"$f":"'Reservoir F1'!E734","v":45.698983358963275},{"$f":"'Reservoir F1'!C243","v":231.93224660549393},{"$f":"'Reservoir F1'!C734","v":240.7976636818311}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15.083333333333371,{"$f":"'Reservoir F1'!E244","v":20.781039776447273},{"$f":"'Reservoir F1'!E735","v":45.6759849968916},{"$f":"'Reservoir F1'!C244","v":231.83560816940832},{"$f":"'Reservoir F1'!C735","v":240.74749750189739}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15.166666666666705,{"$f":"'Reservoir F1'!E245","v":20.759457142369079},{"$f":"'Reservoir F1'!E736","v":45.652996232063863},{"$f":"'Reservoir F1'!C245","v":231.73900999933775},{"$f":"'Reservoir F1'!C736","v":240.69734177325114}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15.250000000000039,{"$f":"'Reservoir F1'!E246","v":20.737892325995073},{"$f":"'Reservoir F1'!E737","v":45.630017059423615},{"$f":"'Reservoir F1'!C246","v":231.6424520785047},{"$f":"'Reservoir F1'!C737","v":240.64719649371503}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15.333333333333373,{"$f":"'Reservoir F1'!E247","v":20.716345310077831},{"$f":"'Reservoir F1'!E738","v":45.607047473919188},{"$f":"'Reservoir F1'!C247","v":231.54593439013868},{"$f":"'Reservoir F1'!C738","v":240.59706166111215}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15.416666666666707,{"$f":"'Reservoir F1'!E248","v":20.694816077399381},{"$f":"'Reservoir F1'!E739","v":45.584087470503405},{"$f":"'Reservoir F1'!C248","v":231.44945691747614},{"$f":"'Reservoir F1'!C739","v":240.54693727326608}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15.500000000000041,{"$f":"'Reservoir F1'!E249","v":20.673304610771137},{"$f":"'Reservoir F1'!E740","v":45.561137044133865},{"$f":"'Reservoir F1'!C249","v":231.35301964376055},{"$f":"'Reservoir F1'!C740","v":240.4968233280008}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15.583333333333375,{"$f":"'Reservoir F1'!E250","v":20.651810893033836},{"$f":"'Reservoir F1'!E741","v":45.538196189772648},{"$f":"'Reservoir F1'!C250","v":231.25662255224233},{"$f":"'Reservoir F1'!C741","v":240.4467198231408}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15.666666666666709,{"$f":"'Reservoir F1'!E251","v":20.630334907057399},{"$f":"'Reservoir F1'!E742","v":45.515264902386591},{"$f":"'Reservoir F1'!C251","v":231.1602656261789},{"$f":"'Reservoir F1'!C742","v":240.39662675651095}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15.750000000000043,{"$f":"'Reservoir F1'!E252","v":20.60887663574103},{"$f":"'Reservoir F1'!E743","v":45.492343176947095},{"$f":"'Reservoir F1'!C252","v":231.06394884883466},{"$f":"'Reservoir F1'!C743","v":240.34654412593667}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15.833333333333377,{"$f":"'Reservoir F1'!E253","v":20.587436062012909},{"$f":"'Reservoir F1'!E744","v":45.469431008430142},{"$f":"'Reservoir F1'!C253","v":230.96767220348099},{"$f":"'Reservoir F1'!C744","v":240.29647192924375}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15.91666666666671,{"$f":"'Reservoir F1'!E254","v":20.566013168830246},{"$f":"'Reservoir F1'!E745","v":45.446528391816408},{"$f":"'Reservoir F1'!C254","v":230.87143567339621},{"$f":"'Reservoir F1'!C745","v":240.24641016425849}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16.000000000000043,{"$f":"'Reservoir F1'!E255","v":20.544607939179304},{"$f":"'Reservoir F1'!E746","v":45.423635322091208},{"$f":"'Reservoir F1'!C255","v":230.77523924186565},{"$f":"'Reservoir F1'!C746","v":240.1963588288076}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16.083333333333375,{"$f":"'Reservoir F1'!E256","v":20.523220356075072},{"$f":"'Reservoir F1'!E747","v":45.400751794244314},{"$f":"'Reservoir F1'!C256","v":230.67908289218155},{"$f":"'Reservoir F1'!C747","v":240.14631792071827}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16.166666666666707,{"$f":"'Reservoir F1'!E257","v":20.501850402561526},{"$f":"'Reservoir F1'!E748","v":45.377877803270074},{"$f":"'Reservoir F1'!C257","v":230.58296660764316},{"$f":"'Reservoir F1'!C748","v":240.09628743781812}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T201+1/12","v":16.250000000000039},{"$f":"'Reservoir F1'!E258","v":20.480498061711344},{"$f":"'Reservoir F1'!E749","v":45.355013344167752},{"$f":"'Reservoir F1'!C258","v":230.48689037155665},{"$f":"'Reservoir F1'!C749","v":240.04626737793524}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16.333333333333371,{"$f":"'Reservoir F1'!E259","v":20.459163316625752},{"$f":"'Reservoir F1'!E750","v":45.332158411940753},{"$f":"'Reservoir F1'!C259","v":230.39085416723518},{"$f":"'Reservoir F1'!C750","v":239.99625773889815}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16.416666666666703,{"$f":"'Reservoir F1'!E260","v":20.437846150434787},{"$f":"'Reservoir F1'!E751","v":45.309313001597388},{"$f":"'Reservoir F1'!C260","v":230.29485797799884},{"$f":"'Reservoir F1'!C751","v":239.94625851853587}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16.500000000000036,{"$f":"'Reservoir F1'!E261","v":20.416546546296871},{"$f":"'Reservoir F1'!E752","v":45.286477108150379},{"$f":"'Reservoir F1'!C261","v":230.19890178717469},{"$f":"'Reservoir F1'!C752","v":239.89626971467783}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16.583333333333368,{"$f":"'Reservoir F1'!E262","v":20.395264487398947},{"$f":"'Reservoir F1'!E753","v":45.26365072661698},{"$f":"'Reservoir F1'!C262","v":230.10298557809671},{"$f":"'Reservoir F1'!C753","v":239.84629132515394}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16.6666666666667,{"$f":"'Reservoir F1'!E263","v":20.373999956956432},{"$f":"'Reservoir F1'!E754","v":45.240833852019243},{"$f":"'Reservoir F1'!C263","v":230.00710933410585},{"$f":"'Reservoir F1'!C754","v":239.79632334779453}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16.750000000000032,{"$f":"'Reservoir F1'!E264","v":20.352752938212952},{"$f":"'Reservoir F1'!E755","v":45.218026479383482},{"$f":"'Reservoir F1'!C264","v":229.91127303854998},{"$f":"'Reservoir F1'!C755","v":239.74636578043041}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16.833333333333364,{"$f":"'Reservoir F1'!E265","v":20.331523414440507},{"$f":"'Reservoir F1'!E756","v":45.195228603740759},{"$f":"'Reservoir F1'!C265","v":229.81547667478392},{"$f":"'Reservoir F1'!C756","v":239.69641862089281}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16.916666666666696,{"$f":"'Reservoir F1'!E266","v":20.310311368939249},{"$f":"'Reservoir F1'!E757","v":45.172440220126568},{"$f":"'Reservoir F1'!C266","v":229.71972022616944},{"$f":"'Reservoir F1'!C757","v":239.64648186701345}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17.000000000000028,{"$f":"'Reservoir F1'!E267","v":20.289116785037468},{"$f":"'Reservoir F1'!E758","v":45.149661323580929},{"$f":"'Reservoir F1'!C267","v":229.6240036760752},{"$f":"'Reservoir F1'!C758","v":239.59655551662448}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17.083333333333361,{"$f":"'Reservoir F1'!E268","v":20.267939646091573},{"$f":"'Reservoir F1'!E759","v":45.126891909148625},{"$f":"'Reservoir F1'!C268","v":229.52832700787684},{"$f":"'Reservoir F1'!C759","v":239.54663956755851}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17.166666666666693,{"$f":"'Reservoir F1'!E269","v":20.246779935485876},{"$f":"'Reservoir F1'!E760","v":45.104131971878651},{"$f":"'Reservoir F1'!C269","v":229.43269020495691},{"$f":"'Reservoir F1'!C760","v":239.49673401764861}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17.250000000000025,{"$f":"'Reservoir F1'!E270","v":20.225637636632708},{"$f":"'Reservoir F1'!E761","v":45.08138150682467},{"$f":"'Reservoir F1'!C270","v":229.33709325070487},{"$f":"'Reservoir F1'!C761","v":239.44683886472825}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17.333333333333357,{"$f":"'Reservoir F1'!E271","v":20.204512732972209},{"$f":"'Reservoir F1'!E762","v":45.058640509044963},{"$f":"'Reservoir F1'!C271","v":229.24153612851708},{"$f":"'Reservoir F1'!C762","v":239.39695410663143}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17.416666666666689,{"$f":"'Reservoir F1'!E272","v":20.183405207972356},{"$f":"'Reservoir F1'!E763","v":45.035908973602126},{"$f":"'Reservoir F1'!C272","v":229.14601882179687},{"$f":"'Reservoir F1'!C763","v":239.34707974119254}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17.500000000000021,{"$f":"'Reservoir F1'!E273","v":20.162315045128853},{"$f":"'Reservoir F1'!E764","v":45.013186895563308},{"$f":"'Reservoir F1'!C273","v":229.05054131395445},{"$f":"'Reservoir F1'!C764","v":239.29721576624647}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17.583333333333353,{"$f":"'Reservoir F1'!E274","v":20.141242227965048},{"$f":"'Reservoir F1'!E765","v":44.990474270000334},{"$f":"'Reservoir F1'!C274","v":228.95510358840698},{"$f":"'Reservoir F1'!C765","v":239.24736217962848}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17.666666666666686,{"$f":"'Reservoir F1'!E275","v":20.120186740031926},{"$f":"'Reservoir F1'!E766","v":44.967771091989292},{"$f":"'Reservoir F1'!C275","v":228.8597056285785},{"$f":"'Reservoir F1'!C766","v":239.19751897917439}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17.750000000000018,{"$f":"'Reservoir F1'!E276","v":20.099148564907956},{"$f":"'Reservoir F1'!E767","v":44.945077356610796},{"$f":"'Reservoir F1'!C276","v":228.76434741789993},{"$f":"'Reservoir F1'!C767","v":239.14768616272039}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17.83333333333335,{"$f":"'Reservoir F1'!E277","v":20.078127686199117},{"$f":"'Reservoir F1'!E768","v":44.922393058950163},{"$f":"'Reservoir F1'!C277","v":228.66902893980915},{"$f":"'Reservoir F1'!C768","v":239.09786372810314}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17.916666666666682,{"$f":"'Reservoir F1'!E278","v":20.057124087538813},{"$f":"'Reservoir F1'!E769","v":44.899718194096913},{"$f":"'Reservoir F1'!C278","v":228.5737501777509},{"$f":"'Reservoir F1'!C769","v":239.04805167315976}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,18.000000000000014,{"$f":"'Reservoir F1'!E279","v":20.03613775258771},{"$f":"'Reservoir F1'!E770","v":44.877052757145165},{"$f":"'Reservoir F1'!C279","v":228.47851111517684},{"$f":"'Reservoir F1'!C770","v":238.99824999572783}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,18.083333333333346,{"$f":"'Reservoir F1'!E280","v":20.015168665033841},{"$f":"'Reservoir F1'!E771","v":44.854396743193526},{"$f":"'Reservoir F1'!C280","v":228.38331173554553},{"$f":"'Reservoir F1'!C771","v":238.94845869364539}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,18.166666666666679,{"$f":"'Reservoir F1'!E281","v":19.994216808592359},{"$f":"'Reservoir F1'!E772","v":44.831750147344934},{"$f":"'Reservoir F1'!C281","v":228.28815202232241},{"$f":"'Reservoir F1'!C772","v":238.89867776475089}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,18.250000000000011,{"$f":"'Reservoir F1'!E282","v":19.973282167005625},{"$f":"'Reservoir F1'!E773","v":44.809112964707026},{"$f":"'Reservoir F1'!C282","v":228.19303195897979},{"$f":"'Reservoir F1'!C773","v":238.84890720688321}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,18.333333333333343,{"$f":"'Reservoir F1'!E283","v":19.952364724043072},{"$f":"'Reservoir F1'!E774","v":44.786485190391637},{"$f":"'Reservoir F1'!C283","v":228.0979515289969},{"$f":"'Reservoir F1'!C774","v":238.79914701788178}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,18.416666666666675,{"$f":"'Reservoir F1'!E284","v":19.931464463501104},{"$f":"'Reservoir F1'!E775","v":44.763866819515179},{"$f":"'Reservoir F1'!C284","v":228.00291071585983},{"$f":"'Reservoir F1'!C775","v":238.74939719558637}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,18.500000000000007,{"$f":"'Reservoir F1'!E285","v":19.910581369203104},{"$f":"'Reservoir F1'!E776","v":44.741257847198369},{"$f":"'Reservoir F1'!C285","v":227.90790950306157},{"$f":"'Reservoir F1'!C776","v":238.69965773783727}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,18.583333333333339,{"$f":"'Reservoir F1'!E286","v":19.889715424999359},{"$f":"'Reservoir F1'!E777","v":44.718658268566664},{"$f":"'Reservoir F1'!C286","v":227.81294787410198},{"$f":"'Reservoir F1'!C777","v":238.6499286424752}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,18.666666666666671,{"$f":"'Reservoir F1'!E287","v":19.868866614766951},{"$f":"'Reservoir F1'!E778","v":44.696068078749562},{"$f":"'Reservoir F1'!C287","v":227.71802581248778},{"$f":"'Reservoir F1'!C778","v":238.60020990734134}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,18.750000000000004,{"$f":"'Reservoir F1'!E288","v":19.848034922409731},{"$f":"'Reservoir F1'!E779","v":44.673487272881275},{"$f":"'Reservoir F1'!C288","v":227.6231433017326},{"$f":"'Reservoir F1'!C779","v":238.5505015302773}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,18.833333333333336,{"$f":"'Reservoir F1'!E289","v":19.827220331858246},{"$f":"'Reservoir F1'!E780","v":44.650915846100297},{"$f":"'Reservoir F1'!C289","v":227.52830032535689},{"$f":"'Reservoir F1'!C780","v":238.50080350912515}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,18.916666666666668,{"$f":"'Reservoir F1'!E290","v":19.806422827069714},{"$f":"'Reservoir F1'!E781","v":44.628353793549621},{"$f":"'Reservoir F1'!C290","v":227.43349686688802},{"$f":"'Reservoir F1'!C781","v":238.45111584172741}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,19,{"$f":"'Reservoir F1'!E291","v":19.785642392027803},{"$f":"'Reservoir F1'!E782","v":44.605801110376476},{"$f":"'Reservoir F1'!C291","v":227.33873290986017},{"$f":"'Reservoir F1'!C782","v":238.40143852592703}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,19.083333333333332,{"$f":"'Reservoir F1'!E292","v":19.764879010742863},{"$f":"'Reservoir F1'!E783","v":44.58325779173267},{"$f":"'Reservoir F1'!C292","v":227.24400843781441},{"$f":"'Reservoir F1'!C783","v":238.35177155956745}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,19.166666666666664,{"$f":"'Reservoir F1'!E293","v":19.744132667251492},{"$f":"'Reservoir F1'!E784","v":44.560723832774336},{"$f":"'Reservoir F1'!C293","v":227.14932343429868},{"$f":"'Reservoir F1'!C784","v":238.30211494049254}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,19.249999999999996,{"$f":"'Reservoir F1'!E294","v":19.723403345616838},{"$f":"'Reservoir F1'!E785","v":44.538199228661981},{"$f":"'Reservoir F1'!C294","v":227.05467788286774},{"$f":"'Reservoir F1'!C785","v":238.2524686665466}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,19.333333333333329,{"$f":"'Reservoir F1'!E295","v":19.702691029928264},{"$f":"'Reservoir F1'!E786","v":44.515683974560567},{"$f":"'Reservoir F1'!C295","v":226.96007176708321},{"$f":"'Reservoir F1'!C786","v":238.20283273557439}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,19.416666666666661,{"$f":"'Reservoir F1'!E296","v":19.681995704301404},{"$f":"'Reservoir F1'!E787","v":44.49317806563937},{"$f":"'Reservoir F1'!C296","v":226.86550507051359},{"$f":"'Reservoir F1'!C787","v":238.15320714542113}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,19.499999999999993,{"$f":"'Reservoir F1'!E297","v":19.661317352878104},{"$f":"'Reservoir F1'!E788","v":44.470681497072043},{"$f":"'Reservoir F1'!C297","v":226.77097777673421},{"$f":"'Reservoir F1'!C788","v":238.1035918939325}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,19.583333333333325,{"$f":"'Reservoir F1'!E298","v":19.640655959826397},{"$f":"'Reservoir F1'!E789","v":44.448194264036587},{"$f":"'Reservoir F1'!C298","v":226.67648986932724},{"$f":"'Reservoir F1'!C789","v":238.05398697895458}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,19.666666666666657,{"$f":"'Reservoir F1'!E299","v":19.620011509340262},{"$f":"'Reservoir F1'!E790","v":44.425716361715509},{"$f":"'Reservoir F1'!C299","v":226.5820413318817},{"$f":"'Reservoir F1'!C790","v":238.00439239833395}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,19.749999999999989,{"$f":"'Reservoir F1'!E300","v":19.599383985639733},{"$f":"'Reservoir F1'!E791","v":44.403247785295555},{"$f":"'Reservoir F1'!C300","v":226.48763214799342},{"$f":"'Reservoir F1'!C791","v":237.95480814991762}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,19.833333333333321,{"$f":"'Reservoir F1'!E301","v":19.578773372970854},{"$f":"'Reservoir F1'!E792","v":44.380788529967717},{"$f":"'Reservoir F1'!C301","v":226.39326230126511},{"$f":"'Reservoir F1'!C792","v":237.90523423155304}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,19.916666666666654,{"$f":"'Reservoir F1'!E302","v":19.558179655605485},{"$f":"'Reservoir F1'!E793","v":44.358338590927502},{"$f":"'Reservoir F1'!C302","v":226.29893177530627},{"$f":"'Reservoir F1'!C793","v":237.85567064108812}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,19.999999999999986,{"$f":"'Reservoir F1'!E303","v":19.537602817841289},{"$f":"'Reservoir F1'!E794","v":44.335897963374784},{"$f":"'Reservoir F1'!C303","v":226.20464055373324},{"$f":"'Reservoir F1'!C794","v":237.80611737637122}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20.083333333333318,{"$f":"'Reservoir F1'!E304","v":19.537602817841289},{"$f":"'Reservoir F1'!E795","v":44.313466642513731},{"$f":"'Reservoir F1'!C304","v":226.20464055373324},{"$f":"'Reservoir F1'!C795","v":237.75657443525114}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20.16666666666665,{"$f":"'Reservoir F1'!E305","v":19.537602817841289},{"$f":"'Reservoir F1'!E796","v":44.291044623552672},{"$f":"'Reservoir F1'!C305","v":226.20464055373324},{"$f":"'Reservoir F1'!C796","v":237.70704181557713}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20.249999999999982,{"$f":"'Reservoir F1'!E306","v":19.537602817841289},{"$f":"'Reservoir F1'!E797","v":44.268631901704495},{"$f":"'Reservoir F1'!C306","v":226.20464055373324},{"$f":"'Reservoir F1'!C797","v":237.65751951519889}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20.333333333333314,{"$f":"'Reservoir F1'!E307","v":19.537602817841289},{"$f":"'Reservoir F1'!E798","v":44.246228472186303},{"$f":"'Reservoir F1'!C307","v":226.20464055373324},{"$f":"'Reservoir F1'!C798","v":237.60800753196654}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20.416666666666647,{"$f":"'Reservoir F1'!E308","v":19.537602817841289},{"$f":"'Reservoir F1'!E799","v":44.223834330219603},{"$f":"'Reservoir F1'!C308","v":226.20464055373324},{"$f":"'Reservoir F1'!C799","v":237.55850586373069}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20.499999999999979,{"$f":"'Reservoir F1'!E309","v":19.537602817841289},{"$f":"'Reservoir F1'!E800","v":44.201449471029967},{"$f":"'Reservoir F1'!C309","v":226.20464055373324},{"$f":"'Reservoir F1'!C800","v":237.5090145083424}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20.583333333333311,{"$f":"'Reservoir F1'!E310","v":19.537602817841289},{"$f":"'Reservoir F1'!E801","v":44.179073889847636},{"$f":"'Reservoir F1'!C310","v":226.20464055373324},{"$f":"'Reservoir F1'!C801","v":237.45953346365314}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20.666666666666643,{"$f":"'Reservoir F1'!E311","v":19.537602817841289},{"$f":"'Reservoir F1'!E802","v":44.156707581906851},{"$f":"'Reservoir F1'!C311","v":226.20464055373324},{"$f":"'Reservoir F1'!C802","v":237.41006272751488}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20.749999999999975,{"$f":"'Reservoir F1'!E312","v":19.537602817841289},{"$f":"'Reservoir F1'!E803","v":44.134350542446334},{"$f":"'Reservoir F1'!C312","v":226.20464055373324},{"$f":"'Reservoir F1'!C803","v":237.36060229777999}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20.833333333333307,{"$f":"'Reservoir F1'!E313","v":19.537602817841289},{"$f":"'Reservoir F1'!E804","v":44.112002766708933},{"$f":"'Reservoir F1'!C313","v":226.20464055373324},{"$f":"'Reservoir F1'!C804","v":237.31115217230129}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20.916666666666639,{"$f":"'Reservoir F1'!E314","v":19.537602817841289},{"$f":"'Reservoir F1'!E805","v":44.089664249941919},{"$f":"'Reservoir F1'!C314","v":226.20464055373324},{"$f":"'Reservoir F1'!C805","v":237.26171234893206}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20.999999999999972,{"$f":"'Reservoir F1'!E315","v":19.537602817841289},{"$f":"'Reservoir F1'!E806","v":44.067334987396755},{"$f":"'Reservoir F1'!C315","v":226.20464055373324},{"$f":"'Reservoir F1'!C806","v":237.21228282552602}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,21.083333333333304,{"$f":"'Reservoir F1'!E316","v":19.537602817841289},{"$f":"'Reservoir F1'!E807","v":44.045014974329305},{"$f":"'Reservoir F1'!C316","v":226.20464055373324},{"$f":"'Reservoir F1'!C807","v":237.16286359993737}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,21.166666666666636,{"$f":"'Reservoir F1'!E317","v":19.537602817841289},{"$f":"'Reservoir F1'!E808","v":44.022704205999567},{"$f":"'Reservoir F1'!C317","v":226.20464055373324},{"$f":"'Reservoir F1'!C808","v":237.1134546700207}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,21.249999999999968,{"$f":"'Reservoir F1'!E318","v":19.537602817841289},{"$f":"'Reservoir F1'!E809","v":44.000402677671822},{"$f":"'Reservoir F1'!C318","v":226.20464055373324},{"$f":"'Reservoir F1'!C809","v":237.06405603363112}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,21.3333333333333,{"$f":"'Reservoir F1'!E319","v":19.537602817841289},{"$f":"'Reservoir F1'!E810","v":43.978110384614624},{"$f":"'Reservoir F1'!C319","v":226.20464055373324},{"$f":"'Reservoir F1'!C810","v":237.01466768862412}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,21.416666666666632,{"$f":"'Reservoir F1'!E320","v":19.537602817841289},{"$f":"'Reservoir F1'!E811","v":43.955827322100831},{"$f":"'Reservoir F1'!C320","v":226.20464055373324},{"$f":"'Reservoir F1'!C811","v":236.96528963285564}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,21.499999999999964,{"$f":"'Reservoir F1'!E321","v":19.537602817841289},{"$f":"'Reservoir F1'!E812","v":43.933553485407501},{"$f":"'Reservoir F1'!C321","v":226.20464055373324},{"$f":"'Reservoir F1'!C812","v":236.91592186418214}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T265+1/12","v":21.583333333333297},{"$f":"'Reservoir F1'!E322","v":19.537602817841289},{"$f":"'Reservoir F1'!E813","v":43.911288869815913},{"$f":"'Reservoir F1'!C322","v":226.20464055373324},{"$f":"'Reservoir F1'!C813","v":236.86656438046043}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,21.666666666666629,{"$f":"'Reservoir F1'!E323","v":19.537602817841289},{"$f":"'Reservoir F1'!E814","v":43.889033470611679},{"$f":"'Reservoir F1'!C323","v":226.20464055373324},{"$f":"'Reservoir F1'!C814","v":236.81721717954784}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,21.749999999999961,{"$f":"'Reservoir F1'!E324","v":19.537602817841289},{"$f":"'Reservoir F1'!E815","v":43.866787283084491},{"$f":"'Reservoir F1'!C324","v":226.20464055373324},{"$f":"'Reservoir F1'!C815","v":236.7678802593021}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,21.833333333333293,{"$f":"'Reservoir F1'!E325","v":19.537602817841289},{"$f":"'Reservoir F1'!E816","v":43.844550302528411},{"$f":"'Reservoir F1'!C325","v":226.20464055373324},{"$f":"'Reservoir F1'!C816","v":236.71855361758142}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,21.916666666666625,{"$f":"'Reservoir F1'!E326","v":19.537602817841289},{"$f":"'Reservoir F1'!E817","v":43.822322524241635},{"$f":"'Reservoir F1'!C326","v":226.20464055373324},{"$f":"'Reservoir F1'!C817","v":236.66923725224441}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,21.999999999999957,{"$f":"'Reservoir F1'!E327","v":19.537602817841289},{"$f":"'Reservoir F1'!E818","v":43.800103943526643},{"$f":"'Reservoir F1'!C327","v":226.20464055373324},{"$f":"'Reservoir F1'!C818","v":236.61993116115019}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,22.08333333333329,{"$f":"'Reservoir F1'!E328","v":19.537602817841289},{"$f":"'Reservoir F1'!E819","v":43.777894555690104},{"$f":"'Reservoir F1'!C328","v":226.20464055373324},{"$f":"'Reservoir F1'!C819","v":236.57063534215828}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,22.166666666666622,{"$f":"'Reservoir F1'!E329","v":19.537602817841289},{"$f":"'Reservoir F1'!E820","v":43.75569435604281},{"$f":"'Reservoir F1'!C329","v":226.20464055373324},{"$f":"'Reservoir F1'!C820","v":236.52134979312865}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,22.249999999999954,{"$f":"'Reservoir F1'!E330","v":19.537602817841289},{"$f":"'Reservoir F1'!E821","v":43.733503339899976},{"$f":"'Reservoir F1'!C330","v":226.20464055373324},{"$f":"'Reservoir F1'!C821","v":236.47207451192173}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,22.333333333333286,{"$f":"'Reservoir F1'!E331","v":19.537602817841289},{"$f":"'Reservoir F1'!E822","v":43.711321502580617},{"$f":"'Reservoir F1'!C331","v":226.20464055373324},{"$f":"'Reservoir F1'!C822","v":236.4228094963984}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,22.416666666666618,{"$f":"'Reservoir F1'!E332","v":19.537602817841289},{"$f":"'Reservoir F1'!E823","v":43.689148839408411},{"$f":"'Reservoir F1'!C332","v":226.20464055373324},{"$f":"'Reservoir F1'!C823","v":236.37355474441998}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,22.49999999999995,{"$f":"'Reservoir F1'!E333","v":19.537602817841289},{"$f":"'Reservoir F1'!E824","v":43.666985345710863},{"$f":"'Reservoir F1'!C333","v":226.20464055373324},{"$f":"'Reservoir F1'!C824","v":236.32431025384821}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,22.583333333333282,{"$f":"'Reservoir F1'!E334","v":19.537602817841289},{"$f":"'Reservoir F1'!E825","v":43.644831016819943},{"$f":"'Reservoir F1'!C334","v":226.20464055373324},{"$f":"'Reservoir F1'!C825","v":236.27507602254531}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,22.666666666666615,{"$f":"'Reservoir F1'!E335","v":19.537602817841289},{"$f":"'Reservoir F1'!E826","v":43.622685848071455},{"$f":"'Reservoir F1'!C335","v":226.20464055373324},{"$f":"'Reservoir F1'!C826","v":236.22585204837392}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,22.749999999999947,{"$f":"'Reservoir F1'!E336","v":19.537602817841289},{"$f":"'Reservoir F1'!E827","v":43.60054983480574},{"$f":"'Reservoir F1'!C336","v":226.20464055373324},{"$f":"'Reservoir F1'!C827","v":236.17663832919717}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,22.833333333333279,{"$f":"'Reservoir F1'!E337","v":19.537602817841289},{"$f":"'Reservoir F1'!E828","v":43.578422972367015},{"$f":"'Reservoir F1'!C337","v":226.20464055373324},{"$f":"'Reservoir F1'!C828","v":236.12743486287857}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,22.916666666666611,{"$f":"'Reservoir F1'!E338","v":19.537602817841289},{"$f":"'Reservoir F1'!E829","v":43.556305256103826},{"$f":"'Reservoir F1'!C338","v":226.20464055373324},{"$f":"'Reservoir F1'!C829","v":236.07824164728214}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,22.999999999999943,{"$f":"'Reservoir F1'!E339","v":19.537602817841289},{"$f":"'Reservoir F1'!E830","v":43.534196681368776},{"$f":"'Reservoir F1'!C339","v":226.20464055373324},{"$f":"'Reservoir F1'!C830","v":236.02905868027227}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,23.083333333333275,{"$f":"'Reservoir F1'!E340","v":19.537602817841289},{"$f":"'Reservoir F1'!E831","v":43.512097243518745},{"$f":"'Reservoir F1'!C340","v":226.20464055373324},{"$f":"'Reservoir F1'!C831","v":235.97988595971387}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,23.166666666666607,{"$f":"'Reservoir F1'!E341","v":19.537602817841289},{"$f":"'Reservoir F1'!E832","v":43.490006937914622},{"$f":"'Reservoir F1'!C341","v":226.20464055373324},{"$f":"'Reservoir F1'!C832","v":235.93072348347226}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,23.24999999999994,{"$f":"'Reservoir F1'!E342","v":19.537602817841289},{"$f":"'Reservoir F1'!E833","v":43.467925759921535},{"$f":"'Reservoir F1'!C342","v":226.20464055373324},{"$f":"'Reservoir F1'!C833","v":235.88157124941321}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,23.333333333333272,{"$f":"'Reservoir F1'!E343","v":19.537602817841289},{"$f":"'Reservoir F1'!E834","v":43.445853704908693},{"$f":"'Reservoir F1'!C343","v":226.20464055373324},{"$f":"'Reservoir F1'!C834","v":235.8324292554029}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,23.416666666666604,{"$f":"'Reservoir F1'!E344","v":19.537602817841289},{"$f":"'Reservoir F1'!E835","v":43.423790768249425},{"$f":"'Reservoir F1'!C344","v":226.20464055373324},{"$f":"'Reservoir F1'!C835","v":235.78329749930802}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,23.499999999999936,{"$f":"'Reservoir F1'!E345","v":19.537602817841289},{"$f":"'Reservoir F1'!E836","v":43.401736945321176},{"$f":"'Reservoir F1'!C345","v":226.20464055373324},{"$f":"'Reservoir F1'!C836","v":235.73417597899567}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,23.583333333333268,{"$f":"'Reservoir F1'!E346","v":19.537602817841289},{"$f":"'Reservoir F1'!E837","v":43.379692231505608},{"$f":"'Reservoir F1'!C346","v":226.20464055373324},{"$f":"'Reservoir F1'!C837","v":235.68506469233336}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,23.6666666666666,{"$f":"'Reservoir F1'!E347","v":19.537602817841289},{"$f":"'Reservoir F1'!E838","v":43.357656622188415},{"$f":"'Reservoir F1'!C347","v":226.20464055373324},{"$f":"'Reservoir F1'!C838","v":235.63596363718912}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,23.749999999999932,{"$f":"'Reservoir F1'!E348","v":19.537602817841289},{"$f":"'Reservoir F1'!E839","v":43.335630112759475},{"$f":"'Reservoir F1'!C348","v":226.20464055373324},{"$f":"'Reservoir F1'!C839","v":235.58687281143136}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,23.833333333333265,{"$f":"'Reservoir F1'!E349","v":19.537602817841289},{"$f":"'Reservoir F1'!E840","v":43.313612698612637},{"$f":"'Reservoir F1'!C349","v":226.20464055373324},{"$f":"'Reservoir F1'!C840","v":235.53779221292896}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,23.916666666666597,{"$f":"'Reservoir F1'!E350","v":19.537602817841289},{"$f":"'Reservoir F1'!E841","v":43.291604375145916},{"$f":"'Reservoir F1'!C350","v":226.20464055373324},{"$f":"'Reservoir F1'!C841","v":235.48872183955126}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,23.999999999999929,{"$f":"'Reservoir F1'!E351","v":19.537602817841289},{"$f":"'Reservoir F1'!E842","v":43.269605137761587},{"$f":"'Reservoir F1'!C351","v":226.20464055373324},{"$f":"'Reservoir F1'!C842","v":235.43966168916802}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,24.083333333333261,{"$f":"'Reservoir F1'!E352","v":19.537602817841289},{"$f":"'Reservoir F1'!E843","v":43.247614981865695},{"$f":"'Reservoir F1'!C352","v":226.20464055373324},{"$f":"'Reservoir F1'!C843","v":235.39061175964943}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,24.166666666666593,{"$f":"'Reservoir F1'!E353","v":19.537602817841289},{"$f":"'Reservoir F1'!E844","v":43.225633902868687},{"$f":"'Reservoir F1'!C353","v":226.20464055373324},{"$f":"'Reservoir F1'!C844","v":235.34157204886617}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,24.249999999999925,{"$f":"'Reservoir F1'!E354","v":19.537602817841289},{"$f":"'Reservoir F1'!E845","v":43.203661896184826},{"$f":"'Reservoir F1'!C354","v":226.20464055373324},{"$f":"'Reservoir F1'!C845","v":235.29254255468931}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,24.333333333333258,{"$f":"'Reservoir F1'!E355","v":19.537602817841289},{"$f":"'Reservoir F1'!E846","v":43.181698957232669},{"$f":"'Reservoir F1'!C355","v":226.20464055373324},{"$f":"'Reservoir F1'!C846","v":235.24352327499039}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,24.41666666666659,{"$f":"'Reservoir F1'!E356","v":19.537602817841289},{"$f":"'Reservoir F1'!E847","v":43.159745081434615},{"$f":"'Reservoir F1'!C356","v":226.20464055373324},{"$f":"'Reservoir F1'!C847","v":235.19451420764142}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,24.499999999999922,{"$f":"'Reservoir F1'!E357","v":19.537602817841289},{"$f":"'Reservoir F1'!E848","v":43.137800264217383},{"$f":"'Reservoir F1'!C357","v":226.20464055373324},{"$f":"'Reservoir F1'!C848","v":235.14551535051481}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,24.583333333333254,{"$f":"'Reservoir F1'!E358","v":19.537602817841289},{"$f":"'Reservoir F1'!E849","v":43.115864501011664},{"$f":"'Reservoir F1'!C358","v":226.20464055373324},{"$f":"'Reservoir F1'!C849","v":235.09652670148344}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,24.666666666666586,{"$f":"'Reservoir F1'!E359","v":19.537602817841289},{"$f":"'Reservoir F1'!E850","v":43.093937787252045},{"$f":"'Reservoir F1'!C359","v":226.20464055373324},{"$f":"'Reservoir F1'!C850","v":235.04754825842062}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,24.749999999999918,{"$f":"'Reservoir F1'!E360","v":19.537602817841289},{"$f":"'Reservoir F1'!E851","v":43.072020118377345},{"$f":"'Reservoir F1'!C360","v":226.20464055373324},{"$f":"'Reservoir F1'!C851","v":234.99858001920012}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,24.83333333333325,{"$f":"'Reservoir F1'!E361","v":19.537602817841289},{"$f":"'Reservoir F1'!E852","v":43.050111489830414},{"$f":"'Reservoir F1'!C361","v":226.20464055373324},{"$f":"'Reservoir F1'!C852","v":234.94962198169611}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,24.916666666666583,{"$f":"'Reservoir F1'!E362","v":19.537602817841289},{"$f":"'Reservoir F1'!E853","v":43.028211897058029},{"$f":"'Reservoir F1'!C362","v":226.20464055373324},{"$f":"'Reservoir F1'!C853","v":234.90067414378325}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,24.999999999999915,{"$f":"'Reservoir F1'!E363","v":19.537602817841289},{"$f":"'Reservoir F1'!E854","v":43.006321335511146},{"$f":"'Reservoir F1'!C363","v":226.20464055373324},{"$f":"'Reservoir F1'!C854","v":234.85173650333661}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,25.083333333333247,{"$f":"'Reservoir F1'!E364","v":19.537602817841289},{"$f":"'Reservoir F1'!E855","v":42.98443980064463},{"$f":"'Reservoir F1'!C364","v":226.20464055373324},{"$f":"'Reservoir F1'!C855","v":234.80280905823173}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,25.166666666666579,{"$f":"'Reservoir F1'!E365","v":19.537602817841289},{"$f":"'Reservoir F1'!E856","v":42.96256728791743},{"$f":"'Reservoir F1'!C365","v":226.20464055373324},{"$f":"'Reservoir F1'!C856","v":234.7538918063446}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,25.249999999999911,{"$f":"'Reservoir F1'!E366","v":19.537602817841289},{"$f":"'Reservoir F1'!E857","v":42.940703792792569},{"$f":"'Reservoir F1'!C366","v":226.20464055373324},{"$f":"'Reservoir F1'!C857","v":234.7049847455516}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,25.333333333333243,{"$f":"'Reservoir F1'!E367","v":19.537602817841289},{"$f":"'Reservoir F1'!E858","v":42.918849310736995},{"$f":"'Reservoir F1'!C367","v":226.20464055373324},{"$f":"'Reservoir F1'!C858","v":234.6560878737296}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,25.416666666666575,{"$f":"'Reservoir F1'!E368","v":19.537602817841289},{"$f":"'Reservoir F1'!E859","v":42.897003837221654},{"$f":"'Reservoir F1'!C368","v":226.20464055373324},{"$f":"'Reservoir F1'!C859","v":234.60720118875591}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,25.499999999999908,{"$f":"'Reservoir F1'!E369","v":19.537602817841289},{"$f":"'Reservoir F1'!E860","v":42.875167367721652},{"$f":"'Reservoir F1'!C369","v":226.20464055373324},{"$f":"'Reservoir F1'!C860","v":234.55832468850824}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,25.58333333333324,{"$f":"'Reservoir F1'!E370","v":19.537602817841289},{"$f":"'Reservoir F1'!E861","v":42.853339897715912},{"$f":"'Reservoir F1'!C370","v":226.20464055373324},{"$f":"'Reservoir F1'!C861","v":234.50945837086479}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,25.666666666666572,{"$f":"'Reservoir F1'!E371","v":19.537602817841289},{"$f":"'Reservoir F1'!E862","v":42.831521422687445},{"$f":"'Reservoir F1'!C371","v":226.20464055373324},{"$f":"'Reservoir F1'!C862","v":234.46060223370418}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,25.749999999999904,{"$f":"'Reservoir F1'!E372","v":19.537602817841289},{"$f":"'Reservoir F1'!E863","v":42.809711938123286},{"$f":"'Reservoir F1'!C372","v":226.20464055373324},{"$f":"'Reservoir F1'!C863","v":234.41175627490549}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,25.833333333333236,{"$f":"'Reservoir F1'!E373","v":19.537602817841289},{"$f":"'Reservoir F1'!E864","v":42.787911439514403},{"$f":"'Reservoir F1'!C373","v":226.20464055373324},{"$f":"'Reservoir F1'!C864","v":234.3629204923482}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,25.916666666666568,{"$f":"'Reservoir F1'!E374","v":19.537602817841289},{"$f":"'Reservoir F1'!E865","v":42.766119922355763},{"$f":"'Reservoir F1'!C374","v":226.20464055373324},{"$f":"'Reservoir F1'!C865","v":234.31409488391228}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,25.999999999999901,{"$f":"'Reservoir F1'!E375","v":19.537602817841289},{"$f":"'Reservoir F1'!E866","v":42.744337382146277},{"$f":"'Reservoir F1'!C375","v":226.20464055373324},{"$f":"'Reservoir F1'!C866","v":234.26527944747812}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,26.083333333333233,{"$f":"'Reservoir F1'!E376","v":19.537602817841289},{"$f":"'Reservoir F1'!E867","v":42.722563814388913},{"$f":"'Reservoir F1'!C376","v":226.20464055373324},{"$f":"'Reservoir F1'!C867","v":234.21647418092655}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,26.166666666666565,{"$f":"'Reservoir F1'!E377","v":19.537602817841289},{"$f":"'Reservoir F1'!E868","v":42.700799214590525},{"$f":"'Reservoir F1'!C377","v":226.20464055373324},{"$f":"'Reservoir F1'!C868","v":234.16767908213885}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,26.249999999999897,{"$f":"'Reservoir F1'!E378","v":19.537602817841289},{"$f":"'Reservoir F1'!E869","v":42.679043578261961},{"$f":"'Reservoir F1'!C378","v":226.20464055373324},{"$f":"'Reservoir F1'!C869","v":234.11889414899673}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,26.333333333333229,{"$f":"'Reservoir F1'!E379","v":19.537602817841289},{"$f":"'Reservoir F1'!E870","v":42.657296900918041},{"$f":"'Reservoir F1'!C379","v":226.20464055373324},{"$f":"'Reservoir F1'!C870","v":234.07011937938236}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,26.416666666666561,{"$f":"'Reservoir F1'!E380","v":19.537602817841289},{"$f":"'Reservoir F1'!E871","v":42.635559178077493},{"$f":"'Reservoir F1'!C380","v":226.20464055373324},{"$f":"'Reservoir F1'!C871","v":234.02135477117832}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,26.499999999999893,{"$f":"'Reservoir F1'!E381","v":19.537602817841289},{"$f":"'Reservoir F1'!E872","v":42.613830405263101},{"$f":"'Reservoir F1'!C381","v":226.20464055373324},{"$f":"'Reservoir F1'!C872","v":233.97260032226765}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,26.583333333333226,{"$f":"'Reservoir F1'!E382","v":19.537602817841289},{"$f":"'Reservoir F1'!E873","v":42.592110578001424},{"$f":"'Reservoir F1'!C382","v":226.20464055373324},{"$f":"'Reservoir F1'!C873","v":233.92385603053384}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,26.666666666666558,{"$f":"'Reservoir F1'!E383","v":19.537602817841289},{"$f":"'Reservoir F1'!E874","v":42.570399691823042},{"$f":"'Reservoir F1'!C383","v":226.20464055373324},{"$f":"'Reservoir F1'!C874","v":233.87512189386081}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,26.74999999999989,{"$f":"'Reservoir F1'!E384","v":19.537602817841289},{"$f":"'Reservoir F1'!E875","v":42.548697742262711},{"$f":"'Reservoir F1'!C384","v":226.20464055373324},{"$f":"'Reservoir F1'!C875","v":233.82639791013293}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,26.833333333333222,{"$f":"'Reservoir F1'!E385","v":19.537602817841289},{"$f":"'Reservoir F1'!E876","v":42.527004724858621},{"$f":"'Reservoir F1'!C385","v":226.20464055373324},{"$f":"'Reservoir F1'!C876","v":233.77768407723497}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T329+1/12","v":26.916666666666554},{"$f":"'Reservoir F1'!E386","v":19.537602817841289},{"$f":"'Reservoir F1'!E877","v":42.505320635153232},{"$f":"'Reservoir F1'!C386","v":226.20464055373324},{"$f":"'Reservoir F1'!C877","v":233.72898039305221}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,26.999999999999886,{"$f":"'Reservoir F1'!E387","v":19.537602817841289},{"$f":"'Reservoir F1'!E878","v":42.483645468692956},{"$f":"'Reservoir F1'!C387","v":226.20464055373324},{"$f":"'Reservoir F1'!C878","v":233.68028685547031}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,27.083333333333218,{"$f":"'Reservoir F1'!E388","v":19.537602817841289},{"$f":"'Reservoir F1'!E879","v":42.461979221027917},{"$f":"'Reservoir F1'!C388","v":226.20464055373324},{"$f":"'Reservoir F1'!C879","v":233.63160346237541}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,27.166666666666551,{"$f":"'Reservoir F1'!E389","v":19.537602817841289},{"$f":"'Reservoir F1'!E880","v":42.440321887712244},{"$f":"'Reservoir F1'!C389","v":226.20464055373324},{"$f":"'Reservoir F1'!C880","v":233.58293021165409}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,27.249999999999883,{"$f":"'Reservoir F1'!E390","v":19.537602817841289},{"$f":"'Reservoir F1'!E881","v":42.418673464303986},{"$f":"'Reservoir F1'!C390","v":226.20464055373324},{"$f":"'Reservoir F1'!C881","v":233.53426710119331}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,27.333333333333215,{"$f":"'Reservoir F1'!E391","v":19.537602817841289},{"$f":"'Reservoir F1'!E882","v":42.397033946365148},{"$f":"'Reservoir F1'!C391","v":226.20464055373324},{"$f":"'Reservoir F1'!C882","v":233.48561412888054}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,27.416666666666547,{"$f":"'Reservoir F1'!E392","v":19.537602817841289},{"$f":"'Reservoir F1'!E883","v":42.375403329461477},{"$f":"'Reservoir F1'!C392","v":226.20464055373324},{"$f":"'Reservoir F1'!C883","v":233.43697129260369}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,27.499999999999879,{"$f":"'Reservoir F1'!E393","v":19.537602817841289},{"$f":"'Reservoir F1'!E884","v":42.353781609162802},{"$f":"'Reservoir F1'!C393","v":226.20464055373324},{"$f":"'Reservoir F1'!C884","v":233.38833859025107}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,27.583333333333211,{"$f":"'Reservoir F1'!E394","v":19.537602817841289},{"$f":"'Reservoir F1'!E885","v":42.332168781042597},{"$f":"'Reservoir F1'!C394","v":226.20464055373324},{"$f":"'Reservoir F1'!C885","v":233.33971601971143}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,27.666666666666544,{"$f":"'Reservoir F1'!E395","v":19.537602817841289},{"$f":"'Reservoir F1'!E886","v":42.310564840678495},{"$f":"'Reservoir F1'!C395","v":226.20464055373324},{"$f":"'Reservoir F1'!C886","v":233.29110357887399}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,27.749999999999876,{"$f":"'Reservoir F1'!E396","v":19.537602817841289},{"$f":"'Reservoir F1'!E887","v":42.288969783651815},{"$f":"'Reservoir F1'!C396","v":226.20464055373324},{"$f":"'Reservoir F1'!C887","v":233.24250126562839}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,27.833333333333208,{"$f":"'Reservoir F1'!E397","v":19.537602817841289},{"$f":"'Reservoir F1'!E888","v":42.267383605547799},{"$f":"'Reservoir F1'!C397","v":226.20464055373324},{"$f":"'Reservoir F1'!C888","v":233.1939090778647}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,27.91666666666654,{"$f":"'Reservoir F1'!E398","v":19.537602817841289},{"$f":"'Reservoir F1'!E889","v":42.245806301955653},{"$f":"'Reservoir F1'!C398","v":226.20464055373324},{"$f":"'Reservoir F1'!C889","v":233.14532701347346}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,27.999999999999872,{"$f":"'Reservoir F1'!E399","v":19.537602817841289},{"$f":"'Reservoir F1'!E890","v":42.224237868468236},{"$f":"'Reservoir F1'!C399","v":226.20464055373324},{"$f":"'Reservoir F1'!C890","v":233.09675507034564}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,28.083333333333204,{"$f":"'Reservoir F1'!E400","v":19.537602817841289},{"$f":"'Reservoir F1'!E891","v":42.202678300682493},{"$f":"'Reservoir F1'!C400","v":226.20464055373324},{"$f":"'Reservoir F1'!C891","v":233.04819324637265}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,28.166666666666536,{"$f":"'Reservoir F1'!E401","v":19.537602817841289},{"$f":"'Reservoir F1'!E892","v":42.181127594199062},{"$f":"'Reservoir F1'!C401","v":226.20464055373324},{"$f":"'Reservoir F1'!C892","v":232.99964153944632}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,28.249999999999869,{"$f":"'Reservoir F1'!E402","v":19.537602817841289},{"$f":"'Reservoir F1'!E893","v":42.159585744622497},{"$f":"'Reservoir F1'!C402","v":226.20464055373324},{"$f":"'Reservoir F1'!C893","v":232.95109994745891}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,28.333333333333201,{"$f":"'Reservoir F1'!E403","v":19.537602817841289},{"$f":"'Reservoir F1'!E894","v":42.138052747561247},{"$f":"'Reservoir F1'!C403","v":226.20464055373324},{"$f":"'Reservoir F1'!C894","v":232.90256846830317}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,28.416666666666533,{"$f":"'Reservoir F1'!E404","v":19.537602817841289},{"$f":"'Reservoir F1'!E895","v":42.116528598627525},{"$f":"'Reservoir F1'!C404","v":226.20464055373324},{"$f":"'Reservoir F1'!C895","v":232.85404709987228}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,28.499999999999865,{"$f":"'Reservoir F1'!E405","v":19.537602817841289},{"$f":"'Reservoir F1'!E896","v":42.095013293437354},{"$f":"'Reservoir F1'!C405","v":226.20464055373324},{"$f":"'Reservoir F1'!C896","v":232.8055358400598}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,28.583333333333197,{"$f":"'Reservoir F1'!E406","v":19.537602817841289},{"$f":"'Reservoir F1'!E897","v":42.073506827610736},{"$f":"'Reservoir F1'!C406","v":226.20464055373324},{"$f":"'Reservoir F1'!C897","v":232.75703468675979}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,28.666666666666529,{"$f":"'Reservoir F1'!E407","v":19.537602817841289},{"$f":"'Reservoir F1'!E898","v":42.052009196771273},{"$f":"'Reservoir F1'!C407","v":226.20464055373324},{"$f":"'Reservoir F1'!C898","v":232.70854363786671}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,28.749999999999861,{"$f":"'Reservoir F1'!E408","v":19.537602817841289},{"$f":"'Reservoir F1'!E899","v":42.030520396546656},{"$f":"'Reservoir F1'!C408","v":226.20464055373324},{"$f":"'Reservoir F1'!C899","v":232.66006269127547}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,28.833333333333194,{"$f":"'Reservoir F1'!E409","v":19.537602817841289},{"$f":"'Reservoir F1'!E900","v":42.009040422568141},{"$f":"'Reservoir F1'!C409","v":226.20464055373324},{"$f":"'Reservoir F1'!C900","v":232.61159184488145}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,28.916666666666526,{"$f":"'Reservoir F1'!E410","v":19.537602817841289},{"$f":"'Reservoir F1'!E901","v":41.987569270470971},{"$f":"'Reservoir F1'!C410","v":226.20464055373324},{"$f":"'Reservoir F1'!C901","v":232.56313109658043}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,28.999999999999858,{"$f":"'Reservoir F1'!E411","v":19.537602817841289},{"$f":"'Reservoir F1'!E902","v":41.966106935894132},{"$f":"'Reservoir F1'!C411","v":226.20464055373324},{"$f":"'Reservoir F1'!C902","v":232.51468044426863}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,29.08333333333319,{"$f":"'Reservoir F1'!E412","v":19.537602817841289},{"$f":"'Reservoir F1'!E903","v":41.944653414480428},{"$f":"'Reservoir F1'!C412","v":226.20464055373324},{"$f":"'Reservoir F1'!C903","v":232.46623988584273}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,29.166666666666522,{"$f":"'Reservoir F1'!E413","v":19.537602817841289},{"$f":"'Reservoir F1'!E904","v":41.923208701876405},{"$f":"'Reservoir F1'!C413","v":226.20464055373324},{"$f":"'Reservoir F1'!C904","v":232.41780941919984}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,29.249999999999854,{"$f":"'Reservoir F1'!E414","v":19.537602817841289},{"$f":"'Reservoir F1'!E905","v":41.901772793732491},{"$f":"'Reservoir F1'!C414","v":226.20464055373324},{"$f":"'Reservoir F1'!C905","v":232.36938904223749}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,29.333333333333186,{"$f":"'Reservoir F1'!E415","v":19.537602817841289},{"$f":"'Reservoir F1'!E906","v":41.88034568570292},{"$f":"'Reservoir F1'!C415","v":226.20464055373324},{"$f":"'Reservoir F1'!C906","v":232.32097875285368}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,29.416666666666519,{"$f":"'Reservoir F1'!E416","v":19.537602817841289},{"$f":"'Reservoir F1'!E907","v":41.858927373445596},{"$f":"'Reservoir F1'!C416","v":226.20464055373324},{"$f":"'Reservoir F1'!C907","v":232.27257854894683}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,29.499999999999851,{"$f":"'Reservoir F1'!E417","v":19.537602817841289},{"$f":"'Reservoir F1'!E908","v":41.837517852622334},{"$f":"'Reservoir F1'!C417","v":226.20464055373324},{"$f":"'Reservoir F1'!C908","v":232.2241884284158}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,29.583333333333183,{"$f":"'Reservoir F1'!E418","v":19.537602817841289},{"$f":"'Reservoir F1'!E909","v":41.816117118898482},{"$f":"'Reservoir F1'!C418","v":226.20464055373324},{"$f":"'Reservoir F1'!C909","v":232.17580838915987}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,29.666666666666515,{"$f":"'Reservoir F1'!E419","v":19.537602817841289},{"$f":"'Reservoir F1'!E910","v":41.794725167943568},{"$f":"'Reservoir F1'!C419","v":226.20464055373324},{"$f":"'Reservoir F1'!C910","v":232.12743842907878}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,29.749999999999847,{"$f":"'Reservoir F1'!E420","v":19.537602817841289},{"$f":"'Reservoir F1'!E911","v":41.773341995430521},{"$f":"'Reservoir F1'!C420","v":226.20464055373324},{"$f":"'Reservoir F1'!C911","v":232.07907854607271}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,29.833333333333179,{"$f":"'Reservoir F1'!E421","v":19.537602817841289},{"$f":"'Reservoir F1'!E912","v":41.751967597036241},{"$f":"'Reservoir F1'!C421","v":226.20464055373324},{"$f":"'Reservoir F1'!C912","v":232.03072873804226}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,29.916666666666512,{"$f":"'Reservoir F1'!E422","v":19.537602817841289}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,29.999999999999844,{"$f":"'Reservoir F1'!E423","v":19.537602817841289}]

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

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